As filed with the U.S. Securities and Exchange Commission on May 28, 2024.

 

Registration No. 333-278695

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

 

AMENDMENT NO. 3

to

FORM F-1

REGISTRATION STATEMENT UNDER

THE SECURITIES ACT OF 1933

 

NOVA MINERALS LIMITED

(Exact name of Registrant as specified in its charter)

 

Not Applicable

(Translation of Registrant’s Name into English)

 

Australia   1040   Not Applicable

(State or other jurisdiction of

incorporation or organization)

  (Primary Standard Industrial
Classification Code Number)
 

(I.R.S. Employer

Identification No.)

 

 

 

Suite 5, 242 Hawthorn Road,

Caulfield, Victoria 3161

Australia
+61 3 9537 1238

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

 

 

 

Alaska Range Resources, LLC

Christopher Gerteisen

1150 S Colony Way, Suite 3

Palmer, AK 99645

(907) 707-6564

(Names, address, including zip code, and telephone number, including area code, of agent for service)

 

 

 

Copies to:
 

Jeffrey Fessler

Sheppard, Mullin, Richter & Hampton LLP

30 Rockefeller Plaza

New York, NY 10112-0015

(212) 653-8700

 

Patrick Gowans

QR Lawyers

Level 6, 400 Collins Street

Melbourne, VIC 3000, Australia
+61 3 8692-9000


 

Rob Condon

Dentons US LLP

1221 Avenue of the Americas

New York, NY 10020

(212) 768-6700

 

Approximate date of commencement of proposed sale to public: As soon as practicable after this Registration Statement becomes effective.

 

If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box. ☒

 

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. ☐

 

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. ☐

 

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement the same offering. ☐

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933.

 

Emerging growth company ☒

 

If an emerging growth company that prepares its financial statements in accordance with U.S. GAAP, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐

 

 

The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933, as amended, or until the Registration Statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.

 

 

 

 

 

 

The information in this preliminary prospectus is not complete and may be changed. These securities may not be sold until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell these securities and it is not soliciting offers to buy these securities in any state where the offer or sale is not permitted.

 

PRELIMINARY PROSPECTUS   SUBJECT TO COMPLETION   DATED May 28, 2024

 

888,900 American Depositary Shares Representing 53,334,000 Ordinary Shares

 

 

Nova Minerals Limited

 

 

 

We are offering 888,900 American depositary shares, or ADSs, in the United States, representing 53,334,000 ordinary shares of Nova Minerals Limited (“Nova Minerals,” “Nova,” “we,” “us,” “our,” or the “Company”) in a firm commitment offering. Each ADS represents 60 ordinary shares, no par value, deposited with the Bank of New York Mellon, as depositary. Prior to this offering, there has been no public market for ADSs representing our ordinary shares. We have applied to list the ADSs on the NYSE American under the symbol “NVA”. The closing of this offering is contingent upon the successful listing of the ADSs on the NYSE American.

 

Our ordinary shares are listed on the Australian Securities Exchange, or ASX, under the symbol “NVA” and quoted on the OTC Pink market under the symbol “NVAAF” and Frankfurt Stock Exchange under the symbol “QM3”. On May 24, 2024, the last reported sale price of our ordinary shares on the ASX was A$0.235 per ordinary share. The ASX price per ordinary share on May 24, 2024, is equivalent to a price of US$9.60 per ADS, after giving effect to the Australian dollar/U.S. dollar exchange rate of A$1.00 to US$0.67 which was the noon buying rate of the Federal Reserve Bank of New York on May 24, 2024, and an ADS-to-ordinary share ratio of 1 to 60. We have estimated the offering price range between US$8.00 and US$10.00 per ADS and the assumed initial public offering price is the midpoint of this range, or US$9.00 per ADS. The actual initial public offering price per ADS will not be determined by any particular formula but will rather be determined through negotiations between us and the underwriters at the time of pricing. Therefore, the assumed initial public offering price used throughout this prospectus may not be indicative of the final initial offering price.

 

Investing in our securities involves a high degree of risk. See “Risk Factors” beginning on page 13 of this prospectus for a discussion of information that should be considered in connection with an investment in our securities.

 

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

   Per ADS Total 
Initial public offering price  US$   US$                         
Underwriting discounts and commissions(1)  US$                  US$ 
Proceeds to us, before expenses  US$   US$ 

 

(1) Underwriting discounts and commissions do not include a non-accountable expense allowance equal to 1.0% of the initial public offering price payable to the underwriters. We refer you to “Underwriting” beginning on page 117 for additional information regarding underwriters’ compensation.

 

We have granted a 45-day option to the representative of the underwriters to purchase up to 133,335 additional ADSs solely to cover over-allotments, if any.

 

The underwriters expect to deliver the ADSs to purchasers on or about            , 2024.

 

ThinkEquity

 

The date of this prospectus is          , 2024

 

 

 

 

 

 
 

 

 

 

 

 

 

TABLE OF CONTENTS

 

  Page
Prospectus Summary 1
Risk Factors 13
Special Note Regarding Forward-Looking Statements 32
Use of Proceeds 33
Dividend Policy 33
Capitalization 34
Dilution 35
Selected Consolidated Financial Data 37
Management’s Discussion and Analysis of Financial Condition and Results of Operations 38
Corporate History and Structure 45
Business 46
Management 68
Principal Shareholders 77
Related Party Transactions 78
Description of Share Capital 79
Description of American Depositary Shares 102
Shares Eligible for Future Sale 109
Material United States Income Tax and Australian Income Tax Considerations 110
Enforceability of Civil Liabilities 116
Underwriting 117
Expenses Related to this Offering 124
Legal Matters 124
Experts 124
Where You Can Find More Information 125
Financial Statements F-1

 

You should rely only on the information contained in this prospectus or in any free writing prospectus we may authorize to be delivered or made available to you. Neither we, nor the underwriters have authorized anyone to provide you with different information. The information in this prospectus is accurate only as of the date of this prospectus, regardless of the time of delivery of this prospectus, or any free writing prospectus, as the case may be, or any sale of ordinary shares.

 

For investors outside the United States: Neither we, nor the underwriters have done anything that would permit this offering or possession or distribution of this prospectus in any jurisdiction where action for that purpose is required, other than in the United States. Persons outside the United States who come into possession of this prospectus must inform themselves about, and observe any restrictions relating to, the offering of the ordinary shares and the distribution of this prospectus outside the United States.

 

This prospectus includes statistical and other industry and market data that we obtained from industry publications and research, surveys and studies conducted by third parties. Industry publications and third-party research, surveys and studies generally indicate that their information has been obtained from sources believed to be reliable, although they do not guarantee the accuracy or completeness of such information. While we believe these industry publications and third-party research, surveys and studies are reliable, you are cautioned not to give undue weight to this information.

 

Notes on Prospectus Presentation

 

Numerical figures included in this prospectus have been subject to rounding adjustments. Accordingly, numerical figures shown as totals in various tables may not be arithmetic aggregations of the figures that precede them. Certain market data and other statistical information contained in this prospectus are based on information from independent industry organizations, publications, surveys and forecasts. Some market data and statistical information contained in this prospectus are also based on management’s estimates and calculations, which are derived from our review and interpretation of the independent sources listed above and our internal research. While we believe such information is reliable, we have not independently verified any third-party information and our internal data has not been verified by any independent source.

 

i

 

 

Our reporting currency and our functional currency is the Australian dollar. This prospectus contains translations of Australian dollars into U.S. dollars at specific rates solely for the convenience of the reader. Unless otherwise noted, all translations from Australian dollars into U.S. dollars in this prospectus were made at a rate of A$1.00 per US$0.67 which was the noon buying rate of the Federal Reserve Bank of New York on May 24, 2024. We make no representation that the Australian dollar or U.S. dollar amounts referred to in this prospectus could have been or could be converted into U.S. dollars or Australian dollar, as the case may be, at any particular rate or at all.

 

All references in the prospectus to “U.S. dollars,” “dollars,” “US$” and “$” are to the legal currency of the United States and all references to “A$” are to the legal currency of Australia.

 

TECHNICAL MINING INFORMATION AND TERMS

 

Cautionary Note Regarding Presentation of Mineral Reserve and Mineral Resource Estimates

 

The Securities and Exchange Commission (the “SEC”) adopted new mineral property disclosure requirements in subpart 1300 of Regulation S-K (the “S-K 1300”) effective January 2021 that are applicable to all mining companies filing registration statements with the SEC. These rules better align disclosure with international regulatory practices, including the Joint Ore Reserves Committee of the Australasian Institute of Mining and Metallurgy, Australian Institute of Geoscientists and Minerals Council of Australia (“JORC”). However, while the definitions in S-K 1300 are more similar to those in JORC compared to the previous SEC disclosure rules, there are differences in the definitions and standards under S-K 1300 and JORC. Investors are therefore cautioned that public disclosure by us of mineral resources in Australia in accordance with JORC (as required by ASX Listing Rules) does not form a part of this Registration Statement on Form F-1.

 

We have inferred, indicated, and measured mineral resources but not mineral reserves. Investors should understand that “inferred mineral resources” have a great amount of uncertainty as to their existence and great uncertainty as to their economic and legal feasibility. An inferred mineral resource has a lower level of confidence than that applying to an indicated or measured mineral resource and may not be converted to a mineral reserve.

 

We are still in the exploration stage and our planned commercial operations have not yet commenced. There is currently no commercial production at the Estelle Gold Project site. We have completed a technical report summary in compliance with S-K 1300 on the Estelle Gold Project. While we have commenced the requisite studies necessary to prepare and complete a formal Feasibility Study (FS) on the aforementioned project, such formal Feasibility Study has not yet been started and is not expected to be completed until 2025. As such, our estimated proven or probable mineral reserves, expected mine life and gold pricing, as the case may be, cannot be determined at this time as the initial requisite studies, additional drilling, and pit design optimizations have not yet been completed.

 

You are cautioned that, except for that portion of mineral resources classified as mineral reserves, mineral resources do not have demonstrated economic value. Inferred mineral resources have a high degree of uncertainty as to their existence and as to whether they can be economically or legally mined. Under S-K 1300, estimates of inferred mineral resources may not form the basis of an economic analysis. It cannot be assumed that all or any part of an inferred mineral resource will ever be upgraded to a higher category. A significant amount of exploration must be completed in order to determine whether an inferred mineral resource may be upgraded to a higher category. Therefore, you are cautioned not to assume that all or any part of an inferred mineral resource can be economically or legally mined, or that it will ever be upgraded to a higher category. Likewise, you are cautioned not to assume that all or any part of measured or indicated mineral resources will ever be upgraded to mineral reserves.

 

Qualified Persons Statement

 

Some technical mining information contained herein with respect to the Estelle Gold Project is derived from the report titled “Initial Assessment Technical Report Summary Estelle Gold Project Alaska, USA” prepared for us with an effective date of January 31, 2024. We refer to this report herein as our S-K 1300 Report. Each of Roughstock Mining Services, LLC, Hans Hoffman of Nova Minerals Ltd., Yukuskokon Professional Services, Vannu Khounphakdee of Nova Minerals Ltd., METS Engineering, Matrix Resource Consultants Pty Ltd., Christopher Gerteisen of Nova Minerals Ltd., and Jade North, LLC have approved and verified the technical mining information related to the Estelle Gold Project contained in the S-K 1300 Report and reproduced in this prospectus.

 

ii

 

 

Glossary of Mining Terms

 

The following is a glossary of certain mining terms that may be used in this prospectus.

 

Ag   Silver.
     
Alluvial   A placer formed by the action of running water, as in a stream channel or alluvial fan; also said of the valuable mineral (e.g. gold or diamond) associated with an alluvial placer.
     
As   Arsenic
     
Assay   A metallurgical analysis used to determine the quantity (or grade) of various metals in a sample.
     
Au   Gold
     
BFS   Bankable Feasibility Study
     
Bi   Bismuth
     
Callie-style  

Mineralization characterized by coarse and readily visible gold occurring in quartz veins hosted in carbonaceous siltstone.

     
Claim   A mining right that grants a holder the exclusive right to search and develop any mineral substance within a given area.
     
Concentrate   A clean product recovered in flotation, which has been upgraded sufficiently for downstream processing or sale.
     
Core drilling   A specifically designed hollow drill, known as a core drill, is used to remove a cylinder of material from the drill hole, much like a hole saw. The material left inside the drill bit is referred to as the core. In mineral exploration, cores removed from the core drill may be several hundred to several thousand feet in length.
     
Cu   Copper.
     
Cut-off grade   When determining economically viable mineral reserves, the lowest grade of mineralized material that can be mined and processed at a profit.
     
Deposit   An informal term for an accumulation of mineralization or other valuable earth material of any origin.
     
Diamond drill   A rotary type of rock drill that cuts a core of rock that is recovered in long cylindrical sections, two centimeters or more in diameter.
     
Dilational structure   structures composed of mechanisms whose only degree of freedom corresponds to dilation.
     
Drift   A horizontal or nearly horizontal underground opening driven along a vein to gain access to the deposit.
     
Dyke   A long and relatively thin body of igneous rock that, while in the molten state, intruded a fissure in older rocks.

 

iii

 

 

En-echelon   Structures within rock caused by noncoaxial shear.
     
Exploration   Prospecting, sampling, mapping, diamond drilling and other work involved in searching for ore.
     
Flotation   A milling process in which valuable mineral particles are induced to become attached to bubbles and float as others sink.
     
FS   A Feasibility Study is a comprehensive technical and economic study of the selected development option for a mineral project that includes appropriately detailed assessments of applicable Modifying Factors together with any other relevant operational factors and detailed financial analysis that are necessary to demonstrate, at the time of reporting, that extraction is reasonably justified (economically mineable). The results of the study may reasonably serve as the basis for a final decision by a proponent or financial institution to proceed with, or finance, the development of the project. The confidence level of the study will be higher than that of a Pre-Feasibility Study.
     
Grade   Term used to indicate the concentration of an economically desirable mineral or element in its host rock as a function of its relative mass. With gold, this term may be expressed as grams per ton (g/t) or ounces per ton (opt).
     
Greywacke   A variety of sandstone generally characterized by its hardness, dark color, and poorly sorted angular grains of quartz, feldspar, and small rock fragments set in a compact, clay-fine matrix.
     
Ha   Hectare - An area totaling 10,000 square meters or 2.47 acres.
     
Indicated Mineral Resource      

An Indicated Mineral Resource is that part of a Mineral Resource for which quantity, grade or quality, densities, shape and physical characteristics are estimated with sufficient confidence to allow the application of Modifying Factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit

     
    Geological evidence is derived from adequately detailed and reliable exploration, sampling and testing and is sufficient to assume geological and grade or quality continuity between points of observation
     
    An Indicated Mineral Resource has a lower level of confidence than that applying to a Measured Mineral Resource and may only be converted to a Probable Mineral Reserve.
     
Inferred Mineral Resource  

An Inferred Mineral Resource is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. Geological evidence is sufficient to imply, but not verify, geological and grade or quality continuity.

     
    An Inferred Mineral Resource has a lower level of confidence than that applying to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that the majority of Inferred Mineral Resources could be upgraded to Indicated Mineral Resources with continued exploration.
     
Km   Kilometer(s). Equal to 0.62 miles.
     
Lithologic   The character of a rock formation, a rock formation having a particular set of characteristics.
     
M   Meter(s). Equal to 3.28 feet.
     
Mafic   Igneous rocks composed mostly of dark, iron- and magnesium-rich minerals.
     
Massive   Said of a mineral deposit, especially of sulfides, characterized by a great concentration of mineralization in one place, as opposed to a disseminated or vein-like deposit.
     
Measured Mineral Resource   Part of a Mineral Resource for which quantity, grade or quality, densities, shape, physical characteristics are so well established that they can be estimated with confidence sufficient to allow the appropriate application of technical and economic parameters, to support production planning and evaluation of the economic viability of the deposit. The estimate 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 that are spaced closely enough to confirm both geological and grade continuity.

 

iv

 

 

Metallurgy   The science and art of separating metals and metallic minerals from their ores by mechanical and chemical processes.
     
Mineral   A naturally occurring homogeneous substance having definite physical properties and chemical composition and, if formed under favorable conditions, a definite crystal form.
     
Mineral Deposit   A mass of naturally occurring mineral material, e.g. metal ores or nonmetallic minerals, usually of economic value, without regard to mode of origin.
     
Mineralization   A natural occurrence in rocks or soil of one or more yielding minerals or metals.
     
Mineral Project  

The term “mineral project” means any exploration, development or production activity, including a royalty or similar interest in these activities, in respect of diamonds, natural solid inorganic material, or natural solid fossilized organic material including base, precious and rare metals, coal, and industrial minerals.

     
Mineral Resource  

A concentration or occurrence of diamonds, natural, solid, inorganic or fossilized organic material including base and precious metals, coal and industrial minerals 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.

     
Mo   Molybdenum
     
Moz   Million ounces.
     
Mt   Metric ton. Metric measurement of weight equivalent to 1,000 kilograms or 2,204.6 pounds   .
     
Net Smelter Royalty   The aggregate proceeds received from time to time from any arm’s length smelter or other arm’s length purchaser from the sale of any ores, concentrates, metals or other material of commercial value, net of expenses.
     

Ore

  Mineralized material that can be extracted and processed at a profit.
     
Ounce   A measure of weight in gold and other precious metals, correctly troy ounces, which weigh 31.2 grams as distinct from an imperial ounce which weigh 28.4 grams.
     
PEA   Preliminary Economic Assessment. A study, other than a pre-feasibility or feasibility study, that includes an economic analysis of the potential viability of mineral resources.
     
Pegmatite   An igneous rock, formed by slow crystallization at high temperature and pressure at depth, and exhibiting large interlocking crystals usually greater in size than 2.5 cm (1 in).
     
PFS   Preliminary Feasibility Study. A Preliminary Feasibility Study is a comprehensive study of a range of options for the technical and economic viability of a mineral project that has advanced to a stage where a preferred mining method, in the case of underground mining, or the pit configuration, in the case of an open pit, is established and an effective method of mineral processing is determined. It includes a financial analysis based on reasonable assumptions on the Modifying Factors and the evaluation of any other relevant factors which are sufficient for a Qualified Person, acting reasonably, to determine if all or part of the Mineral Resource may be converted to a Mineral Reserve at the time of reporting. A Pre-Feasibility Study is at a lower confidence level than a Feasibility Study.

 

v

 

 

Probable Mineral Reserve   The mineable part of an indicated, and in some circumstances, a Measured Mineral Resource. The confidence in the Modifying Factors applying to a Probable Mineral Reserve is lower than that applying to a Proven Mineral Reserve.
     
Proven Mineral Reserve   The term “proven mineral reserve” is the economically mineable part of a Measured Mineral Resource. A Proven Mineral Reserve implies a high degree of confidence in the Modifying Factors.
     
Qualified Person   An individual who is an engineer or geoscientist with at least five years of experience in mineral exploration, mine development, production activities and project assessment, or any combination thereof, including experience relevant to the subject matter of the project or report and is a member in good standing of a self-regulating organization.
     
Reclamation   Restoration of mined land to original contour, use, or condition where possible.
     
Sb   Antimony
     
Sedimentary   Said of rock formed at the Earth’s surface from solid particles, whether mineral or organic, which have been moved from their position of origin and re-deposited, or chemically precipitated.
     
Strike   The direction, or bearing from true north, of a vein or rock formation measure on a horizontal surface.
     
Te  

Tellurium

     
Tenement   A mineral claim.
     
Ton   A metric ton of 1,000 kilograms (2,205 pounds).
     
μm   Micrometer.
     
W   Tungsten

 

vi

 

 

 

PROSPECTUS SUMMARY

 

The following summary highlights certain information in this prospectus and should be read together with the more detailed information and financial data and statements contained elsewhere in this prospectus. This summary does not contain all of the information that may be important to you. You should read and carefully consider the following summary together with the entire prospectus, especially the “Risk Factors” section of this prospectus and our financial statements and the notes thereto appearing elsewhere in this prospectus before deciding to invest in our Company. For more information on our business, refer to the “Business” and “Management’s Discussion and Analysis of Financial Condition and Results of Operation” sections of this prospectus. Some of the statements in this prospectus constitute forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in such forward-looking statements as a result of certain factors, including those discussed in the “Risk Factors” and other sections of this prospectus. See “Cautionary Note Regarding Forward-Looking Statements”.

 

As used herein, references to the “S-K 1300 Report” are to the technical report summary titled “Initial Assessment Technical Report Summary Estelle Gold Project, Alaska, USA” prepared by Roughstock Mining Services, LLC, Nova Minerals Limited, Matrix Resource Consultants Pty Ltd, METS Engineering, Yukuskokon Professional Services and Jade North, LLC “ with an effective date of January 31, 2024, which was prepared in accordance with S-K 1300. The S-K 1300 Report is filed as Exhibit 96.1 to the registration statement of which this prospectus forms a part.

 

In this prospectus, “we,” “us,” “our,” “the Company,” “Nova” and similar references refer to Nova Minerals Limited and its consolidated subsidiaries.

 

Our Company

 

Overview

 

We are an exploration stage company, and our flagship project is the Estelle Gold Project located in Alaska. We have no operating revenues and do not anticipate generating revenues in the foreseeable future. However, we expect to complete our first gold pour in late 2028, although there is no assurance that we will meet that timeframe and consummation of any such commercial production is subject to the risks described herein under “Risk Factors.” The Estelle Gold Project, or the Project, which is 85% owned by us, contains multiple mining complexes across a 35km long mineralized corridor of over 20 identified gold prospects, including two already defined multi-million ounce resources across four deposits containing a combined S-K 1300 compliant 5.17 million ounce (“Moz”) Au, of which Nova’s 85% attributable interest is 4.41 Moz Au. Recently the Company has also discovered antimony and other critical minerals coincident with the gold in surface sampling on numerous prospects across the project. The Project, which is comprised of 513km2 of unpatented mining claims located on State of Alaska public lands, is situated on the Estelle Gold Trend in Alaska’s prolific Tintina Gold Belt, a province which hosts a 220 Moz documented gold endowment and some of the world’s largest gold mines and discoveries including Victoria Gold’s Eagle Mine and Kinross Gold Corporation’s Fort Knox Gold Mine.

 

 

Figure 1: Nova’s flagship Estelle Gold Project is located within Alaska’s prolific Tintina Gold Belt.

 

The Estelle Gold Project

 

The following information is condensed and extracted from the S-K 1300 Report. Readers should refer to the full text of the S-K 1300 Report for further information regarding the Estelle Gold Project.

 

Project Description, Location and Access

 

The Estelle Gold Project, which is located approximately 150km northwest of Anchorage, Alaska, is a year-round operation, near a large labor force and all essential services with a base site which hosts a fully winterized 80-person camp, including an on-site sample processing facility, helipad for 2 helicopters, and the 4,000-foot Whiskey Bravo airstrip, which can facilitate large capacity DC3 type aircraft. Easy access is currently available to the project via a winter road and by air. We anticipate access to be improved further by the recently proposed West Susitna Access Road, which would be situated on State land within the Matanuska-Susitna Borough. The West Susitna Access Road has considerable support from both the community and the State government, and has progressed to the permitting stage, with construction proposed to start in 2025.

 

 

1
 

 

 

 

Figure 2: Location map of the Estelle Gold Project with infrastructure solutions shown

 

 

2
 

 

 

Geological Setting

 

The Estelle Gold Project is located in the Alaskan Mountain Range in the southwestern extremity of the Tintina Gold Province, comprising Cambrian to Devonian deep-water basinal shales and sandstones. Both the terrane and the Tintina Gold Province terminate on the Broad Pass/ Mulchatna Fault Zone, near the Estelle Gold Project’s southern property boundary.

 

Within the property, lie the Mesozoic marine sedimentary rocks of the Kahiltna terrane. Regionally, these marine rocks were intruded by several plutons. The Mount Estelle pluton has been dated at 65 to 66 Ma. This pluton is compositionally zoned and is made up of a granite core transitioning to quartz monzonite, quartz monzodiorite, augite monzodiorite, diorite, and lamprophyric mafic and ultramafic rocks. The intrusion contains xenoliths of metasedimentary country rocks into which it was intruded. Tourmaline and beryl have been observed in, and adjacent to the pluton. The rock surrounding the Mt. Estelle pluton has undergone contact metamorphism and is locally hornfelsed. There is red staining which likely indicates disseminations of pyrite along fracture faces. Adjacent to the pluton, local sericite and clay alteration is also found.

 

The Estelle pluton is cut by several dikes which range in composition from aplite, gabbro, dacite, and lamprophyre. These structures are found in the felsic and intermediate phases of the pluton. Gold, associated with pyrrhotite, chalcopyrite, pentlandite and molybdenite also occurs in ultramafic rocks on the south side of the pluton. Mineralization is less common in the sedimentary rocks.

 

Anomalous gold, platinum-group elements, copper, chrome, nickel and arsenic are reported from many of the composite plutons of the Yentna trend and gold and platinum-group-element placers have been worked at several sites downstream from the plutons.

 

The high grade RPM deposit within the Estelle Gold Project lies within a plutonic complex intruding a Jurassic to Early Cretaceous flysch sequence. The intrusive complex consists of ultramafic to felsic plutons of Late Cretaceous/Early Tertiary age (69.7 Ma) and are centrally located in a region of arc-magmatic related gold deposits. Though mineralization at Estelle is generally restricted to the intrusive rocks, mineralization at RPM occurs in both the intrusive and hornfels. At RPM, roof pendants of hornfels occur overlying multiple intrusive units. Fingers of fine-grained aplite, monzonite and biotite-rich diorite cut the hornfels. All of the lithologic units are in turn cut by stockwork and/or sheeted veins. Veins range in size and character from meter-wide quartz ± sulfide to millimeter-scale quartz-arsenopyrite veins and centimeter-scale quartz-tourmaline-sulfide veins. A granitic intrusive body, which underlies the hornfels and crops out in the southern part of the prospect area appears to be potentially related to mineralization.

 

Mineralization and Deposit Types

 

The deposits on the Estelle Gold Project are all large near-surface Intrusion Related Gold Systems (IRGS), and since 2018 we have been aggressively and systematically exploring the multiple prospects within the project area. To date, we have proven a total S-K 1300 compliant mineral resource estimate of 5.17 Moz Au, of which Nova’s 85% attributable interest is 4.41 Moz Au, which is hosted within 4 mineral resource deposits:

 

  Korbel Main: A bulk tonnage deposit, located in the Korbel area in the North of the project, which has a confirmed strike length of over 2.5km and up to 500m depth, and remains open with significant potential to further extend the mineralization.
  Cathedral: Another bulk tonnage deposit located nearby and similar to Korbel Main. An initial maiden Inferred resource has confirmed a strike length of at least 800m and 350m wide. The deposit remains wide open in all directions and the potential for high-grade zones exist with up to 114 g/t Au in surface rock chip samples.
  RPM North: A high-grade deposit, located in the RPM area in the South of the project, which has a 450m strike length and 150m width, defined by close spaced resource drilling, and remains open. It also includes a high-grade M&I core of 100m long x 50m wide x 300m deep and significant potential remains to further extend the mineralization.
  RPM South: A newly discovered zone where initial drilling has confirmed a genetically link to RPM North. Currently resources have a strike length of 400m and 250m width. Over 600m of perspective strike length connects RPM South with RPM North which is the highest priority drill target within the Estelle Gold Project with significant positive implications for further resource upside.

 

In addition to the 4 defined mineral resource deposits, the project also contains numerous other identified prospects at various stages of exploration including, blocks C, D, Isabella, Sweet Jenny, You Beauty, Shoeshine, Shadow, Train, Muddy Creek, Discovery, Trumpet, Stoney, T5, Tomahawk, Trundle, Rainy Day, West Wing, Stibium, Styx, Portage Pass, NK, Revelation, and Wombat (See figure 4).

 

Mineral Resource Estimates

 

Over 90,000m of diamond and RC drilling has been undertaken for all deposits, in support of a S-K 1300 compliant mineral resource estimate (MRE) of 5.17 Moz Au across the Estelle Gold Project, of which 85% or 4.41 Moz Au is attributable to Nova Minerals. This MRE is based on the drilling information available on March 31, 2023 and contains measured, indicated, and inferred categories. Resources were estimated for each deposit by Multiple Indicator Kriging (MIK) with block support adjustment reflecting large scale open pit mining. Drilling undertaken after March 31, 2023, along with future targeted drilling programs, are planned to potentially upgrade both the size and confidence of the MRE.

 

The following table sets forth the MRE for Nova’s 85% attributable interest in the Estelle Gold Project as detailed in the S-K 1300 Report with an effective date of January 31, 2024.

 

       Measured   Indicated   Measured + Indicated   Inferred   Total 
       Tons   Grade   Au   Tons   Grade   Au   Tons   Grade   Au   Tons   Grade   Au   Tons   Grade   Au 
Deposit  Cutoff   MT   Au g/t   Moz   MT   Au g/t   Moz   MT   Au g/t   Moz   MT   Au g/t   Moz   MT   Au g/t   Moz 
RPM North   0.20    1.2    4.1    0.16    2.6    1.6    0.13    3.7    2.4    0.29    20    0.60    0.39    24    0.89    0.68 
RPM South   0.20                                                 20    0.47    0.30    20    0.47    0.30 
Total RPM        1.2    4.1    0.16    2.6    1.6    0.13    3.7    2.4    0.29    40    0.54    0.69    44    0.70    0.98 
Korbel Main   0.15                   210    0.31    2.09    210    0.31    2.09    30    0.27    0.26    240    0.31    2.35 
Cathedral   0.15                                                 120    0.28    1.08    120    0.28    1.08 
Total Korbel                       210    0.31    2.09    210    0.31    2.09    150    0.28    1.34    360    0.30    3.43 
Total Estelle Gold Project        1.2    4.1    0.16    213    0.33    2.22    214    0.35    2.38    190    0.33    2.03    404    0.34    4.41 

 

 

3
 

 

 

Notes to the above table:

 

1. A mineral resource is defined as a concentration or occurrence of material of economic interest in or on the Earth’s crust in such form, grade or quality, and quantity, that there are reasonable prospects for economic extraction.
2. The mineral resource applies a reasonable prospect of economic extraction with the following assumptions:

 

  Resources are constrained within optimized pit shells that reflect a conventional large-scale truck and shovel open pit operation with the cost and revenue parameters as follows
  Gold price of US$2,000/oz
  5% royalty on recovered ounces
  Pit slope angles of 50o
  Mining cost of US$1.65/t
  Processing cost for RPM US$9.80/t and for Korbel US$5.23/t (inclusive of ore sorting for Korbel)
  Combined processing recoveries of 88.20% for RPM and 75.94% for Korbel
  General and Administrative Cost of US$1.30/t
  Tonnage and grades are rounded to two significant figures and ounces are rounded to 1,000 ounces. Rounding errors are apparent.

 

The US$2,000/oz pit shell constraining the Korbel Main mineral resources extends over around 2.3km of strike with an average width of around 600m, and a maximum vertical depth below surface of approximately 430m.

 

The US$2,000/oz pit shell constraining the Cathedral mineral resources extends over approximately 1.2km north-south by up to approximately 820m east-west, with a maximum vertical depth below surface of approximately 520m.

 

The RPM US$2,000/oz resource pit shell encompasses the RPM North and South mineral resources. In the RPM North area, it covers an area around 840m east -west by 700m north-south and reaches a maximum vertical depth below topography of approximately 340m. In the RPM South area, it covers an area around 450 m east-west by 480m north-south and reaches a maximum vertical depth below topography of approximately 250m.

 

Mineral resources are not mineral reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the mineral resources will be converted into mineral reserves.

 

Estimation Methodology

 

Mineral resources were estimated for each deposit by Multiple Indicator Kriging (MIK) with block support adjustment reflecting large scale open pit mining, a method that has been demonstrated to provide reliable estimates of recoverable open pit resources in gold deposits of diverse geological styles.

 

The estimates for each deposit are based on 3.048 meter (10 foot) down-hole composited gold assay grades from RC and diamond drilling coded by between one and three mineralized domains which delineate zones within which the tenor and spatial trends of mineralization are similar.

 

For each mineralized domain 14, indicator thresholds were defined using a consistent set of percentiles. Bin grades used for MIK modelling were selected from bin mean grades with the exception of the upper bin grades which were selected on a case-by-case basis, with commonly either the bin median, or bin mean excluding outlier grades was selected. This approach reduces the impact of small numbers of extreme gold grades on estimated resources and is appropriate for MIK modelling of highly variable mineralization such as the Estelle deposits. Mineralization continuity was characterized by indicator variograms modelled at the 14 indicator thresholds.

 

The estimates include a bulk density of 2.65 t/bcm for each deposit, supported by caliper measurements of mineralized drill core samples.

 

The estimates are classified as Measured, Indicated or Inferred, primarily reflecting the drill hole spacing.

 

Cut-off Grades

 

A cut-off grade of 0.20g/t was chosen for reporting the RPM North and South mineral resources, and a cut-off grade of 0.15g/t was chosen for reporting the Korbel Main and Cathedral mineral resources.

 

The cut-off grade for the RPM South and RPM North deposits is calculated as the grade required to pay for processing, transportation to the mill, and general and administrative (“G&A”) costs. The mill cut-off grade for the Korbel Main and Cathedral deposits is calculated as the grade required to pay for ore sorting, subsequent processing and G&A costs. The reduced processing costs for Korbel Main and Cathedral reflect the average mass rejected by the sorters. An average sorter recovery was included in the cut-off grade calculation.

 

The cut-off grade calculations and the input parameters used are shown in the table below.

 

Cut-off Grade Formula
Cut off (g/t)= Combined Processing Cost + Difference between ore and waste mining cost
(Realized Gold Price ($/g) x Combined Metallurgical Recovery)
Korbel Main and Cathedral cut-off grade calculation
Parameters Gold Price ($/g) = US$2,000/31.103477 =US$64.301/gram
Realized Gold Price ($/g) = = Gold Price ($/g) x (1-Royalty(%))
  = US$64.301 x (1-0.05)
  = US$61.086 /gram
Combined Processing Cost($/ore ton) =Sorter Cost + Processing Cost + G&A Cost
  =US$0.73 +US$4.50+US$1.30
  = US$6.53/t
Difference between ore and waste mining cost ($/t) =US$0.00/t
Combined Metallurgical Recovery =0.7594
Calculated cut-off (g/t) =(US$6.53+0.00) / (US$61.086 x 0.7594)
  0.141 g/t
Rounded cut-off (g/t) = 0.15 g/t
RPM North and South cut-off grade calculation
Parameters Gold Price ($/g) = US$2,000/31.103477 =US$64.301/gram
Realized Gold Price ($/g) = = Gold Price ($/g) x (1-Royalty(%))
  = US$64.301 x (1-0.05)
  = US$61.086 /gram
Combined Processing Cost($/ore ton) = Processing Cost + G&A Cost
  =US$9.80+US$1.30
  = US$11.10/t
Difference between ore and waste mining cost ($/t) =$0.00/t
Combined Metallurgical Recovery =0.8820
Calculated cut-off (g/t) =(US$11.10+0.00) / (US$61.086 x 0.8820)
  =0.206 g/t
Rounded cut-off (g/t) = 0.20 g/t
       

 

4
 

 

 

Mineral Processing, Metallurgical Testing and Recovery Methods

 

A robust project flowsheet and initial assessment level processing plant design has been established, based on preliminary metallurgy and ore sorting tests in combination with economic considerations. The flow sheet indicates that the gold is easily liberated from the Estelle ore bodies using conventional technology for an average recovery of 88.3%, with further optimization planned.

 

The process plant was designed using conventional processing unit operations with the addition of XRT ore sorting systems. Only ore originating from Korbel Main and Cathedral will be sorted, with ore originating from the RPM deposits bypassing the sorters. The ore sorting test work performed to date was preliminary in nature in support of the flow sheet to determine the trade off on the gold recoveries. With the preliminary nature of the study, it is still yet to be determined if ore sorting will be included in the final flowsheet and future economic analysis. The product of the process will be doré bars.

 

Run-of-mine and run–of-stockpile ore will be hauled to the sorting facility where it will be crushed in a primary gyratory crusher before going through a sizing screen. The fines fraction head will be fed directly to the high-pressure grinding rolls (“HPGR”), the mid-sized material will be fed to the XRT ore sorting system, and the oversize material will be crushed in a secondary cone crusher. The ore sorting system will separate the economical ore out from the waste, transporting it to an HPGR. The product of the HPGR will be sent to a closed circuit consisting of a ball mill and hydrocyclone cluster. The P80 overflow of 75µm will flow through the flotation circuit. The tailings from this process will be sent to the tailing’s thickener. The concentrate will move on to the cyclone cluster and IsaMill for fine grinding to P80 of 22µm before finally moving on to the pre-leach thickener where the underflow will report to the leach and CIP circuits.

 

The gold leached in the CIP circuit will be recovered by activated carbon and elution. From this elution circuit, the gold will be recovered by electrowinning cells in the gold room. The gold sludge will be dried, mixed with fluxes, and then smelted in a furnace to produce doré bars. Carbon will be re-activated in a regeneration kiln before being re-used in the CIP circuit. The CIP tailings will be treated for cyanide in the cyanide destruction circuit before being pumped to the tailings thickener. The waste byproduct of the tailings thickener will be pumped to the tailings storage facility.

 

 

Figure 3: The Estelle Gold Project simplified flow sheet

 

Mining Methods

 

The open pit optimization assumptions are based on a conventional truck and shovel mining method. The pit shells used for the resource estimation are based on a 50o overall slope angle.

 

Economic Analysis

 

No detailed economic analysis is provided in the S-K 1300 Report and the investor is cautioned that only mineral resources are being presented.

 

Other Assets

 

In addition to the Estelle Gold Project, we own minority interests in the companies described below that partially provide a hedge against fluctuations in the gold price and expose us to the upside of other high growth sectors none of which are deemed material by us in our operations.

 

Our investments include:

 

  Snow Lake Lithium (Nasdaq: LITM)
     
   

We hold an indirect interest in the Thompson Brothers Lithium Project through a 32.5% ownership stake (as of the date of this prospectus) in Snow Lake Resources Ltd (“Snow Lake”), a lithium exploration stage mining company in the province of Manitoba, Canada, listed on the Nasdaq Capital Market (LITM). Snow Lake has a large land position encompassing 59,587 acres in a pro-mining community with nearly a century of historic and consistent mining in the area.

 

Year round access to the property is available via boat, barge, helicopter or winter ice roads, with existing infrastructure including a powerline which traverses the property, an airstrip located 8.5km to the North, major road access within 11km and rail access 6.5km to the South.

     
    In April 2022, we sold 3,000,000 shares in Snow Lake that generated gross proceeds of US$18 million, thus reducing our interest in Snow Lake from 9,600,000 shares to 6,600,000 shares. We continue to hold 6,600,000 Snow Lake shares, representing 32.5% of Snow Lake’s issued and outstanding shares as of the date of this prospectus.

 

 

5
 

 

 

  Asra Minerals Limited (ASX:ASR)
     
    We hold a free carried investment of 7.73% (as of the date of this prospectus) in Asra Minerals Limited (“Asra”) a gold, lithium and rare earths exploration company based in Western Australia and listed on the ASX (ASR).
     
    Located in the mining hub of Western Australia’s Eastern Goldfields, Asra Mineral’s Mt Stirling Project consists of 10 major gold prospects, two recent rare earths discoveries, and widespread highly anomalous cobalt and scandium mineralisation. 
     
    Asra’s project is close to existing major mining operations and neighbors Red 5’s King of the Hills gold mine which boasts Australia’s ninth largest gold ore reserve and a 16-year mine life. The region has recently produced approximately 14 Moz of gold from mines such as Tower Hills, Sons of Gwalia, Thunderbox, Harbor Lights and Gwalia. 
     
    Asra also currently holds a large equity holding in Quebec Lithium explorer, Loyal Lithium (ASX: LLI) and a large equity joint ventures with Zuleika Gold (ASX: ZAG) and Monger Gold (now LLI) in the Kalgoorlie-Menzie goldfields region.
     
  Rotor X Aircraft Manufacturing
     
    We also hold a free carried investment of 9.9% in Rotor X Aircraft Manufacturing (“Rotor X”), a pre-IPO revenue generating US-based company that seeks to lead the development of electric VTOL (Vertical Take-Off and Landing) aircraft and innovative low operating cost heavy lift drone technology. Rotor X Aircraft Manufacturing is a helicopter kit manufacturing company that provides the world’s most affordable and reliable 2 seat personal helicopter. Recently Rotor X also announced that it has entered the electric vertical take-off and landing (eVTOL) market with the aim of developing innovative, low operating cost heavy-lift electric helicopters and drones, to support mining and other industries, as well as the growing urban air taxi market.
     
    The potential benefits for our mining operations through the innovative application of clean aircraft technology, have been the primary motive behind our investment in Rotor X.

 

Our Opportunity

 

We believe that the Estelle Gold Project gives us a potentially lucrative gold mining opportunity similar to the Carlin Gold Trend (the “Carlin”) due to its large size and low grade bulk mines. The Carlin Trend is located in Nevada, and is host to one of America’s largest gold endowments currently estimated at 130 Moz of gold and since it commenced operations in 1963 has produced over 84 Moz gold.

 

When a subsidiary of Newmont Gold Corporation opened the Carlin mine, it was the world’s first open pit primary gold mine, mining vast bulk tonnages of low grade ore which were crushed, ground and treated by cyanidation with high recovery rates.

 

The technological know-how in mineral exploration and mine development gained from the Carlin Trend was also quickly applied to other low grade bulk mines around the world.

 

Similar to the Carlin Trend, the Estelle Gold Project has a vast mineralized land position. In our experience, very few mining companies own a district scale gold asset with an already defined large gold resource, in a Fraser Institute ranked top 4 investment jurisdiction, on State lands, with the possibility for long term opportunity of potentially multiple mines across one single project site, like we have at Estelle. All deposits are open with thick ore zones from surface and a low strip ratio, amendable to large scale bulk mining using conventional truck and shovel methods, with further drill programs planned, which could potentially continue to increase both the size and confidence of the resource base over the coming years.

 

In 2023 we drilled approximately 7,000m, the majority of which was focused on the RPM area with the aim to further prove up and expand the resource at RPM, including the North, South and Valley zones and test the potential of inter-connection between these zones. To date, this drilling has not been included in any mineral resource estimates and may provide potential future resource upside.

 

Approximately 600m of exploration drilling was also conducted in the Train prospect area, where RPM-style gold mineralization as well as multi-element silver, copper, antimony and other critical minerals have been identified in surface exploration work. The Train prospect is situated approximately 6km north of RPM covering an area 4.5km long and 2.5km wide representing another very large intrusive related mineralized system. The Train prospect area is considered a high priority target for potential discovery and definition of an additional resource deposit.

 

Extensive surface exploration mapping and sampling programs were also conducted as part of the 2023 field season, along with the re-examination of multi-element data from historical samples. These were primarily focused on the RPM and Train areas, as well as at the highly prospective 3km long polymetallic Au-Ag-Cu system at the Stoney prospect.

 

 

6
 

 

 

In addition to the 4 already defined resource deposits, Nova also has 20 other known prospects at various stages of advancement across the 35km long mineralised corridor, including the recent significant discoveries at the Train/Trumpet, Discovery/Muddy Creek, Wombat, Stibium, Styx, and Stoney prospects.

 

At Train, geological observations and high-grade rock chip samples indicate another possibly large IRGS exposed at surface with a 1km strike length and 500m width. Structural controls and more high-grade rock chips also show a possible genetic link to the nearby Trumpet prospect with a strike length of 1.5km between the two prospects.

 

At the new Discovery and Muddy Creek prospects surface exploration sampling in 2023 has identified one of the most continuous high-grade zones of mineralization on the property, with a 1.5km long surface gold anomaly with multiple high-grade rock and soil samples.

 

New gold-antimony targets were identified in the Stibium and Styx prospects with the discovery of high grade stibnite, a primary ore source for the rare mineral antimony, associated with the gold systems, which represents a significant development for us as antimony is listed as a critical and strategic mineral to US economic and national security interests with no current US domestic supply.

 

At the Shoeshine prospect a property wide record 1,290 g/t Au rock sample was discovered as well as significant concentrations of the critical mineral antimony and copper and silver.

 

In the Stoney area, surface sampling and mapping has identified a high-grade polymetallic gold, copper and silver stacked vein system along a 4km strike length, up to 10m wide and over 300m of vertical extent and the results of further surface exploration mapping and sampling programs conducted in the area in 2023 have identified indications of gold, silver, copper and antimony as well.

 

At the recently discovered Wombat prospect soil and rock samples have identified the thickest gold-bearing veins to date on the property with over a 1km strike length in what appears to be a porphyry gold-copper area.

 

As systematic reconnaissance exploration programs continue, we expect further discoveries of surface outcropping deposits could potentially create a long term opportunity of future mine life through a pipeline of exploitable resources, assuming that we are able to prove additional reserves on our property and that we are also able to develop and market such reserves in a profitable manner.

 

As the Company now progresses to the feasibility study stage, numerous studies required to commence and complete a formal Feasibility Study are currently underway to test potential improvements and optimization of the flowsheet including:

 

  Optimized plant size with the aim being to process high-grade ore early in the mining schedule, with a smaller milling circuit, and more selective ore sorting commencing in 2 to 3 years to process the medium grade material, with lower grade material sent to heap leach;
  Evaluation of heap leaching potential, a well-proven low-cost gold recovery method for lower grade material and material rejected from ore sorters, to lift annual gold production;
  Investigating various heap leaching options, including agglomeration and alternative leach reagents;
  Assessing extraction options of the highly elevated concentrations of silver, copper, antimony and other critical minerals identified across the project which could potentially provide valuable by-product credits;
  Reviewing various selective ore sorting options on material from both RPM and Korbel with Steinert ore sorting to test a combination of different sensors including, XRT density, color, laser and induction, to potentially improve the ore sorting results further; and
  Investigating alternative technology options, such as SAG (Semi Autogenous Grinding) mills, coarse flotation using Hydrofloat technology and gravity recovery using a Reflux Classifier to further improve and optimize the process flowsheet.

 

 

Figure 4: Unlocking the Estelle Gold Project – District scale with over 20 identified gold prospects – Map Coordinate System: UTM = NAD83 zone 5

 

Our Competitive Strengths

 

We believe that we are an industry leader based on the speed and manner in which we have been growing our global resource inventory, working within relatively small budgets. In just over 5 years, our fundamental achievements include:

 

  The discovery of a district scale gold and other minerals project in a safe jurisdiction on Alaska State lands (no native or federal land across the Estelle Gold property), at a very low cost of discovery per ounce;
     
  Drilled over 90,000m, including very thick high-grade intercepts at RPM, to define a large gold resource from green fields, with deposits spread across 4 large near surface intrusion related gold systems (IRGS) which are continuing to grow with ongoing exploration and drilling programs to potentially improve both the size and confidence of the resource;
     
  Established infrastructure for year-round operation;
     
  Established a proven and robust flow sheet which liberates the gold using conventional technology; and
     
  Built strong relationships with the Alaskan community, suppliers and the State government.

 

Coupled with a potentially lucrative asset, we have also established a leadership team of experienced mining executives and operators with a history of growing and de-risking projects, including a local well-connected CEO who has significant experience in bringing mines into production having worked on major projects including Sepon, Carosue Dam, Batu Hijau and the Carlin Trend.

 

 

7
 

 

 

We also pride ourselves on our innovation and efficiency, which we believe is evidenced by our low discovery cost per ounce. We continue to develop our strategies and initiatives to improve our business plans and operations, in particular with respect to the Estelle Gold Project. Some of the innovations we have undertaken to date include:

 

  Particle density X-Ray ore sorting. Ore sorting test work conducted on drill core samples from Estelle ore demonstrates great potential for less processing and increased mine production to successfully separate the gold-bearing veins.
     
  On-site independent preparation facility. We have established an onsite preparation facility which has the capacity to process up to 7,500 samples per month, providing significant cost savings as the samples are prepared through drying, crushing and splitting on site, significantly reducing the sample weight that is shipped from site to the laboratory for analysis. This also allows us to bypass the commercial prep-lab which in turn improves the assay result turnaround time.

 

Our Growth Strategy

 

Our growth strategy is to get the Estelle Gold Project into production as fast as possible to become a tier one global gold producer in order to maximize shareholder value.

 

Estelle’s Projected Timeline to Production

 

  2024 drill program

 

  - Up to 3 drill rigs running 24 hours, 7 days per week in the almost 24-hour daylight in Alaska during the period
  - RPM infill and extensional resource drilling to improve the size and confidence of the resource (Q2/Q3 2024)
  - Exploration drilling in the Train area (Q2/Q3 2024)

 

  FS trade off study work and geotechnical drilling (Ongoing throughout 2024)
     
  Global MRE update (2024 and 2025)
     
 

FS, including updated MRE with resources from the 2023 and 2024 drill programs (2025)

     
 

BFS and permitting (2026)

     
  Decision to mine and financing (2027)
     
  Commence mine construction (2027/2028)
     
  1st gold pour (Late 2028)
     
  Ongoing exploration to assess district wide opportunities to increase the resource pipeline
     
    * All timelines are projected only and subject to assay lab turnarounds, market and operating conditions, all necessary approvals, regulatory requirements, weather events and no unforeseen delays.

 

 

Figure 5: Our long-term growth strategy

 

Our Risks and Challenges

 

Our prospects should be considered in light of the risks, uncertainties, expenses and difficulties frequently encountered by similar companies. Our ability to realize our business objectives and execute our strategies is subject to risks and uncertainties, including, among others, the following:

 

 

8
 

 

 

Risks Related to Our Business and Industry

 

Risks and uncertainties related to our business include, but are not limited to, the following:

 

  We currently report our financial results under IFRS, which differs in certain significant respect from U.S. generally accepted accounting principles, or U.S. GAAP.
     
  Our mineral reserves may be significantly lower than expected.
     
  Our Estelle Gold Project only has estimated inferred, indicated and measured resources identified, there are no known reserves on our property. There is no assurance that we can establish the existence of any mineral reserve on our property in commercially exploitable quantities. Until we can do so, we cannot earn any revenues from this property and if we do not do so we will lose all of the funds that we expend on exploration. If we do not discover any mineral reserve in a commercially exploitable quantity, the exploration component of our business could fail.
     
  We have no history of producing metals from our current mineral property and there can be no assurance that we will successfully establish mining operations or profitably produce precious metals.
     
  Any material changes in mineral resource/reserve estimates and grades of mineralization will affect the economic viability of placing a property into production and a property’s return on capital.
     
  The profitability of our operations, and the cash flows generated by our operations, are affected by changes in the market price for gold, which in the past has fluctuated widely.
     
  Our success depends on the exploration development and operation of the Estelle Gold Project, an exploration stage project.
     
   ● We do not operate any mines and the development of our mineral project into a mine is highly speculative in nature, may be unsuccessful and may never result in the development of an operating mine.
     
  Mineral resource estimates are based on interpretation and assumptions and could be inaccurate or yield less mineral production under actual conditions than is currently estimated. Any material changes in these estimates could affect the economic viability of the Estelle Gold Project, our financial condition and ability to be profitable.
     
  We have negative cash flows from operating activities.
     
  We have no history of earnings, and there are no known commercial quantities of mineral reserves on the Estelle Gold Project.
     
  The development of the Estelle Gold Project or any other projects we may acquire in the future into an operating mine will be subject to all of the risks associated with establishing and operating new mining operations.
     
  Our growth strategy and future exploration and development efforts may be unsuccessful.
     
  We may issue additional ordinary shares or ADSs from time to time for various reasons, resulting in the potential for significant dilution to existing securityholders.
     
  We are subject to various laws and regulations, and the costs associated with compliance with such laws and regulations may cause substantial delays and require significant cash and financial expenditure, which may have a material adverse effect on our business.
     
  The mining industry is intensely competitive in all of its phases, and we compete with many companies possessing greater financial and technical resources.
     
  We are currently operating in a period of economic uncertainty and capital markets disruptions, which have been significantly impacted by geopolitical instability due to the ongoing military conflict between Russia and Ukraine.
     
 

Failure to receive shareholder approval for the Variation Agreement with Nebari to extend the maturity date on our convertible loan facility could have a material adverse effect on our business and results of operations.

     
 

Failure to comply with certain financial covenants under our Nebari convertible loan facility could have a material adverse effect on our business and results of operations.

     
  If we fail to maintain effective internal controls over financial reporting, the price of the ADSs or ordinary shares may be adversely affected.

 

  There will be significant hazards associated with our mining activities, some of which may not be fully covered by insurance. To the extent we must pay the costs associated with such risks, our business may be negatively affected.
     
  Capital and operating cost estimates made in respect of our current and future development projects and mines may not prove to be accurate.

 

Risks Related to This Offering and Ownership of The ADSs

 

Risks and uncertainties related to this offering and ownership of the ADSs include, but are not limited to, the following:

 

  There has been no prior market for the ADSs and an active and liquid market for our securities may fail to develop, which could harm the market price of the ADSs.
     
  If securities or industry analysts do not publish research or publish inaccurate or unfavorable research about our business, the price of the ADSs and their trading volume could decline.
     
  U.S. investors may have difficulty enforcing civil liabilities against our company, our directors or members of senior management and the experts named in this prospectus.
     
  Our Constitution and Australian laws and regulations applicable to us may adversely affect our ability to take actions that could be beneficial to our shareholders.
     
  You may be subject to limitations on the transfer of your ADSs and the withdrawal of the underlying ordinary shares.

 

In addition, we face other risks and uncertainties that may materially affect our business prospects, financial condition, and results of operations. You should consider the risks discussed in “Risk Factors” and elsewhere in this prospectus before investing in our securities.

 

Recent Developments

 

Nebari Variation Agreement

 

On March 6, 2024 we entered into a Variation Agreement to amend the terms of the convertible loan facility with Nebari Gold Fund 1, LP (“Nebari”). The terms of the Variation Agreement are that, subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024, we will have the option (but not the obligation) to extend the repayment date of the facility by 12 months to November 29, 2025. In consideration of the grant of the right to extend the facility, we will pay Nebari the sum of US$55,000 (on the earlier of June 1, 2024 or the date of completion of this ADS offering) and the conversion price of the facility will be reduced to A$0.53. If the Variation Agreement is not approved by our shareholders, the Nebari facility will remain repayable on its current terms (including the A$1.02 conversion price) and would be due for repayment on November 29, 2024.

 

April 2024 Financing

 

On April 12, 2024, we completed a placement of 2,083,336 new fully paid ordinary shares at an issue price of A$0.24 per share to raise A$500,000 (before costs). In addition, as part of this placement, 2,083,333 new fully paid ordinary shares to raise an additional A$500,000 under the placement, representing participation by our Executive Directors & CEO, will be issued subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024.

 

Our Corporate History and Structure

 

We have the following material, direct and indirect owned subsidiaries: AKCM (AUST) Pty Ltd, Alaska Range Resources LLC, AK Operations LLC and AK Custom Mining LLC.

 

The following chart depicts the corporate structure of us together with the jurisdiction of incorporation of our subsidiaries and related holding companies.

 

 

9
 

 

 

 

Corporate Information

 

Our principal executive office is Suite 5, 242 Hawthorn Road, Caulfield, Victoria 3161 Australia. The telephone number at our executive office is +61 3 9537 1238.

 

Our registered office is located at Suite 5 on 242 Hawthorn Road in Caulfield, Australia.

 

Our agent for service of process in the United States is our wholly-owned U.S. subsidiary Alaska Range Resources LLC, 1150 S Colony Way, Suite 3-440, Palmer, AK 99645.

 

Our website can be found at www.novaminerals.com.au. The information contained on our website is not a part of this prospectus and should not be relied upon in determining whether to make an investment in our company.

 

 

10
 

 

 

The Offering

 

Securities offered   888,900 ADSs representing 53,334,000 ordinary shares (or 1,022,235 ADSs representing 61,334,100 ordinary shares if the underwriters exercise the over-allotment option in full).
     
Offering price   We have estimated the initial offering price range between US$8.00 and US$10.00 and the assumed initial offering price is US$9.00, the midpoint of this range.
     
ADSs  

Each ADS represents 60 of our ordinary shares. The ADSs may be evidenced by American Depositary Receipts. The depositary will be the holder of the ordinary shares underlying the ADSs and you will have the rights of an ADS holder as provided in the deposit agreement among us, the depositary and owners and beneficial owners of ADSs from time to time.

     
    To better understand the terms of the ADSs, you should carefully read the section in this prospectus entitled “Description of American Depositary Shares.” We also encourage you to read the deposit agreement, which is incorporated by reference as an exhibit to the registration statement of which this prospectus forms a part.
     
Ordinary shares outstanding immediately prior to this offering   215,056,881 ordinary shares (1)
     
Ordinary shares outstanding immediately after the offering   268,390,881 ordinary shares or 276,390,981 ordinary shares if the underwriters exercise the over-allotment option in full (including ordinary shares represented by ADSs).
     
Over-allotment option   We have granted to the underwriters a 45-day option to purchase from us up to an additional 15% of the amount of the ADSs sold in the offering (133,335 additional ADSs) at the initial public offering price, less the underwriting discounts and commissions.
     
Use of proceeds  

We estimate that the net proceeds from the sale of the ADSs that we are selling in this offering will be approximately US$6.5 million (or approximately US$7.6 million if the underwriter’s option to purchase additional ADSs is exercised in full), based upon an assumed initial public offering price of US$9.00 per ADS, after giving effect to the Australian dollar/U.S. dollar exchange rate of as of May 24, 2024, and an ADS-to-ordinary share ratio of 1-to-60, after deducting underwriting discounts and commissions and estimated offering expenses payable by us.

     
    We plan to use the net proceeds of this offering for resource and exploration field programs, including drilling and exploration, feasibility studies, and general working capital as further detailed in the Use of Proceeds section. See “Use of Proceeds” for more information on the use of proceeds.
     
Depositary   The Bank of New York Mellon.
     
Risk factors   Investing in our securities involves a high degree of risk and purchasers of our securities may lose part or all of their investment. See “Risk Factors” for a discussion of factors you should carefully consider before deciding to invest in our securities.
     
Lock-up   We and all of our directors and officers have agreed with the underwriters, subject to certain exceptions, not to sell, transfer or dispose of, directly or indirectly, any of the ADSs or ordinary shares or securities convertible into or exercisable or exchangeable for our ordinary shares for a period of six, with respect to the Company, or 12 months, with respect to our directors and officers, after the date of this prospectus. See “Underwriting” for more information.
     
Proposed trading market and symbol   We have applied to list the ADSs on the NYSE American under the symbol “NVA.” Our ordinary shares are listed on the ASX under the symbol “NVA”. The closing of this offering is contingent upon the successful listing of the ADSs on the NYSE American.

 

(1) Assuming the issuance of 2,083,333 new fully paid ordinary shares as part of the April 2024 placement to our Executive Directors & CEO, which will be issued following the expected shareholder approval at a General Meeting of the Company to be held on May 31, 2024.

 

The number of ordinary shares outstanding immediately following this offering is based on 212,973,548 ordinary shares outstanding as of May 28, 2024 plus the expected issuance of 2,083,333 new fully paid ordinary shares as part of the April 2024 placement to our Executive Directors & CEO, which will be issued following the expected shareholder approval at a General Meeting of the Company to be held on May 31, 2024 for an aggregate outstanding amount of 215,056,881 ordinary shares prior to this offering and excludes:

 

  15,328,550 ordinary shares issuable upon the exercise of outstanding options at a weighted average exercise price of A$1.08 per share;
     
  Up to 216 ordinary shares issuable upon exercise of options with an exercise price of A$1.00 and an expiration date of June 30, 2025;
     
  8,250,000 ordinary shares issuable upon the exercise of outstanding options under our employee share option plan at a weighted average exercise price of A$1.20;
     
  11,750,000 further options that are available for issuance under our employee share option plan;
     
  15,454,781 ordinary shares issuable upon conversion of US$5,420,934 (A$8,191,034) in principal (including original issue discount and capitalized interest) under the Nebari convertible loan facility (based on an assumed A$0.53 fixed conversion price assuming approval by our shareholders at a General Meeting of the Company to be held on May 31, 2024);
     
  up to 1,200,000 ordinary shares that may be issued upon the achievement of certain milestones pursuant to Class A and Class B performance rights granted to certain directors; and
     
  up to 1,200,000 ordinary shares that may be issued upon the achievement of certain milestones pursuant to Class C performance rights granted to certain directors.

 

 

11
 

 

 

Summary Consolidated Financial Information

 

The following summary historical financial information should be read in conjunction with our consolidated financial statements and related notes included elsewhere in the prospectus and the information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” below.

 

The selected consolidated statement of profit or loss and other comprehensive income/(loss) data for the six months ended December 31, 2023, and 2022 and consolidated statement of financial position data as of December 31, 2023 have been derived from our unaudited condensed consolidated financial statements included elsewhere in this prospectus.

 

The selected consolidated statement of profit or loss and other comprehensive income/(loss) data for the years ended June 30, 2023, and 2022 and consolidated statement of financial position data as of June 30, 2023, have been derived from our audited consolidated financial statements included elsewhere in this prospectus. Our audited consolidated financial statements have been prepared in accordance with IFRS, as issued by the IASB, as of and for the years ended June 30, 2023, and 2022. Financial statements prepared in compliance with IFRS are not comparable in all respects with financial statements that are prepared in accordance with U.S. GAAP. Our historical results for any period are not necessarily indicative of our future performance.

 

For the six months ended December 31, 2023, the conversion from A$ into US$ was made at the exchange rate as of December 31, 2023, on which US$1.00 equaled A$1.46199. For the six months ended December 31, 2022, the conversion from A$ into US$ was made at the exchange rate as of December 31, 2022, on which US$1.00 equaled A$1.47601. The use of US$ is solely for the convenience of the reader.

 

For the fiscal year ended June 30, 2023, the conversion from A$ into US$ was made at the exchange rate as of June 30, 2023, on which US$1.00 equaled A$1.50830. For the fiscal year ended June 30, 2022, the conversion from A$ into US$ was made at the exchange rate as of June 30, 2022, on which US$1.00 equaled A$1.45159. The use of US$ is solely for the convenience of the reader.

 

Consolidated Statement of Profit or Loss and Other Comprehensive Income Data

 

   For the six months ended December 31, 
   2023   2022   2023   2022 
   A$   A$   US$   US$ 
Revenue   173,536    -    118,698    - 
Other income, gains and losses   (7,480,900)   (3,049,127)   (5,116,930)   (2,065,790)
Expenses   (1,887,176)   (2,854,324)   (1,290,827)   (1,933,811)
(Loss)/Profit After Income Tax Expense   (9,194,540)   (5,903,451)   (6,289,058)   (3,999,601)
Total Comprehensive (Loss)/Income   (10,737,437)   (5,093,600)   (7,344,398)   (3,450,925)
Basic (loss)/earnings per share (1)   (0.04)   (0.03)   (0.03)   (0.02)
Diluted (loss)/earnings per share (1)   (0.04)   (0.03)   (0.03)   (0.02)
Dividends per share   -    -    -    - 

 

(1) Adjusted to reflect the 10 for 1 consolidation of our ordinary shares on November 29, 2021.

 

   For the year ended June 30, 
   2023   2022   2023   2022 
   A$   A$   US$   US$ 
Revenue   12,027    20,000    7,974    13,778 
Other income, gains and losses   (6,055,067)   39,613,276    (4,014,498)   27,289,576 
Expenses   (5,528,200)   (5,230,455)   (3,655,186)   (3,603,259)
(Loss)/Profit After Income Tax Expense for the Year   (11,571,240)   34,402,821    (7,671,710)   23,700,095 
Total Comprehensive (Loss)/Income for the Year   (9,629,678)   38,097,293    (6,384,458)   26,245,216 
Basic (loss)/earnings per share (1)   (0.06)   0.20    (0.04)   0.14 
Diluted (loss)/earnings per share (1)   (0.06)   0.18    (0.04)   0.12 
Dividends per share   -    -    -    - 

 

(1) Adjusted to reflect the 10 for 1 consolidation of our ordinary shares on November 29, 2021.

 

Consolidated Statement of Financial Position Data

 

   As of December 31, 2023  
   Actual   Pro Forma (1)    

Pro Forma

As Adjusted

(1) (2)(3)

 
   A$   US$   A$     US$     A$     US$  
Cash   6,228,229    4,260,103     7,218,333       4,937,334       16,768,158       11,469,407  
Total Assets   110,698,323    75,717,565     111,688,427       76,394,795       121,238,252       82,926,868  
Total Liabilities   7,949,140    5,437,205    7,949,140      5,437,205       7,949,140       5,437,205  
Net Assets   102,749,183    70,280,360     103,739,287       70,957,590       113,289,112       77,489,663  
Accumulated profits (losses)   (59,128,334)   (40,443,734)    (59,138,405 )     (40,450,622 )     (61,284,500 )     (41,918,549 )
Issued Capital   142,986,671    97,802,770     143,986,846       98,486,888       155,682,766       106,486,888  
Reserves   11,390,230    7,790,908    11,390,230      7,790,908       11,390,230       7,790,908  
Non-controlling Interest   7,500,616    5,130,415    7,500,616      5,130,415       7,500,616       5,130,415  

 

(1) The pro forma data gives effect to the issuance of an aggregate of (i) 2,083,336 ordinary shares in a placement on April 12, 2024 for which the Company received aggregate net proceeds of approximately A$490,000; (ii) 2,083,333 shares issuable to certain of our Executive Directors & CEO as part of our April 2024 placement (assuming the expected approval of our shareholders at the general meeting of shareholders on May 31, 2024 for which the Company expects to receive aggregate net proceeds of approximately A$500,000) and (iii) 251 ordinary shares issued on the exercise of unquoted options in February 2024 and April 2024.
(2) The as pro forma adjusted data give effect to our receipt of approximately US$6,532,073 in net proceeds from the issuance and sale of 888,900 ADSs at the assumed initial offering price of US$9.00 per ADS, after deducting underwriting commissions and estimated offering expenses payable by us.
   
(3) Each US$1.00 increase (decrease) in the assumed initial public offering price of US$9.00 per ADS would increase (decrease) each of cash, total assets, and net assets by approximately A$1.19 million (or approximately US$0.81 million), increase (decrease) accumulated losses by approximately A$ 0.11 million (or approximately US$0.08 million), and increase (decrease) issued capital by approximately A$1.30 million (or approximately US$0.89 million), assuming the number of ADSs offered by us, as set forth on the cover page of this prospectus, remains the same, and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. Similarly, an increase (decrease) of 200,000 ADSs offered by us would increase (decrease) each of cash, total assets, and net assets by approximately A$2.40 million (or approximately US$1.65 million), increase (decrease) accumulated losses by approximately A$0.22 million (or approximately $US0.15 million), and increase (decrease) issued capital by approximately $A2.63 million (or approximately US$1.80 million), assuming the assumed initial public offering price of US$9.00 per ADS remains the same, and after deducting underwriting discounts and commissions.

 

12
 

 

RISK FACTORS

 

An investment in our securities involves a high degree of risk. You should carefully consider the following risk factors, together with the other information contained in this prospectus, before purchasing our securities. We have listed below (not necessarily in order of importance or probability of occurrence) what we believe to be the most significant risk factors applicable to us, but they do not constitute all of the risks that may be applicable to us. Any of the following factors could harm our business, financial condition, results of operations or prospects, and could result in a partial or complete loss of your investment. Some statements in this prospectus, including statements in the following risk factors, constitute forward-looking statements. Please refer to the section titled “Special Note Regarding Forward-Looking Statements.”

 

Risks Related to Our Business and Industry

 

Our mineral reserves may be significantly lower than expected.

 

We are in the exploration stage and our planned principal operations have not commenced. There is currently no commercial production at our Estelle Gold Project. However, we expect to complete our first gold pour in late 2028, although there is no assurance that we will meet that timeframe and consummation of any such commercial production is subject to the risks described in this section. We have completed a technical report summary in compliance with the SEC’s S-K 1300 disclosure rules. We have produced an Initial Assessment on a very small area which includes the 4 current resource deposits on the Estelle Gold Project to both JORC and S-K 1300 standards. Although we have commenced the requisite studies necessary to prepare and complete a Feasibility Study (FS) on the Estelle Gold Project, such formal Feasibility Study has not yet been started and is not expected to be completed until 2025. As such, our estimated proven or probable mineral reserves, expected mine life and mineral pricing cannot be determined as the exploration programs, additional drilling, economic assessments and requisite initial studies and pit (or mine) design optimizations have not yet been completed, and the actual mineral reserves may be significantly lower than expected. You should not rely on the technical reports, preliminary economic assessments or feasibility studies, if and when completed and published, as indications that we will have successful commercial operations in the future. Even if we prove reserves on our property, we cannot guarantee that we will be able to develop and market them, or that such production will be profitable.

 

The estimation of mineral reserves is not an exact science and depends upon a number of subjective factors. Any measured, indicated and inferred resource figures presented in this prospectus are estimates from the written reports of technical personnel and mining consultants who were contracted to assess the mining prospects. Resource estimates are a function of geological and engineering analyses that require us to forecast production costs, recoveries, and metals prices. The accuracy of such estimates depends on the quality of available data and of engineering and geological interpretation, judgment, and experience. Estimated inferred mineral resources may not be upgraded to indicated or measured or to probable or proved reserves, and any reserves may not be realized in actual production and our operating results may be negatively affected by inaccurate estimates.

 

Our Estelle Gold Project only has estimated measured, indicated and inferred resources identified, there are no known reserves, on our property. There is no assurance that we can establish the existence of any mineral reserve on our property in commercially exploitable quantities. Until we can do so, we cannot earn any revenues from this property and if we do not do so we will lose all of the funds that we expend on exploration. If we do not discover any mineral reserve in a commercially exploitable quantity, the exploration component of our business could fail.

 

We have not established that our mineral property contains any mineral reserve according to recognized reserve guidelines, nor can there be any assurance that we will be able to do so. A mineral reserve is defined by the SEC in S-K 1300 as that part of a mineral deposit, which could be economically and legally extracted or produced at the time of the reserve determination. There is a probability that our mineral property does not contain any “reserves” and any funds that we spend on exploration could be lost. Even if we do eventually discover mineral reserves on our property, there can be no assurance that it can be developed into producing mines and extract those minerals. Both mineral exploration and development involve a high degree of risk and few mineral properties which are explored are ultimately developed into producing mines.

 

The commercial viability of an established mineral deposit will depend on a number of factors including, by way of example, the size, grade and other attributes of the mineral deposit, the proximity of the mineral deposit to infrastructure such as a smelter, roads and a point for shipping, government regulation and market prices. Most of these factors will be beyond our control, and any of them could increase costs and make extraction of any identified mineral deposit unprofitable.

 

We have no history of producing metals from our current mineral property and there can be no assurance that we will successfully establish mining operations or profitably produce precious metals.

 

We have no history of producing metals from our current mineral property. We do not produce gold and do not currently generate operating earnings. While we seek to move our projects into production, such efforts will be subject to all of the risks associated with establishing new mining operations and business enterprises, including:

 

13
 

 

  the timing and cost, which are considerable, of the construction of mining and processing facilities;
     
  the ability to find sufficient gold reserves to support a profitable mining operation;
     
  the availability and costs of skilled labor and mining equipment;
     
  compliance with environmental and other governmental approval and permit requirements;
     
  the availability of funds to finance construction and development activities;
     
  potential opposition from non-governmental organizations, environmental groups, local groups or local inhabitants that may delay or prevent development activities; and
     
  potential increases in construction and operating costs due to changes in the cost of labor, fuel, power, materials and supplies.

 

The costs, timing and complexities of mine construction and development may be increased by the remote location of our property. It is common in new mining operations to experience unexpected problems and delays during construction, development and mine start-up. In addition, our management will need to be expanded. This could result in delays in the commencement of mineral production and increased costs of production. Accordingly, we cannot assure you that our activities will result in profitable mining operations or that we will successfully establish mining operations.

 

Any material changes in mineral resource/reserve estimates and grades of mineralization will affect the economic viability of placing a property into production and a property’s return on capital.

 

As we have not completed feasibility studies on any of our properties and have not commenced actual production, mineralization resource estimates may require adjustments or downward revisions. In addition, the grade of ore ultimately mined, if any, may differ from that indicated by our feasibility studies and drill results. Minerals recovered in small scale tests may not be duplicated in large scale tests under on-site conditions or in production scale.

 

The resource estimates that are contained in this prospectus or that we may calculate in the future will have been determined based on assumed future prices, cut-off grades and operating costs that may prove to be inaccurate. Any material reductions in estimates of mineralization, or of our ability to extract this mineralization, could have a material adverse effect on our share price and the value of our property.

 

The profitability of our operations, and the cash flows generated by our operations, are affected by changes in the market price for gold which in the past has fluctuated widely.

 

Substantially all of our revenues and cash flows will come from the sale of gold if we enter into the production stage. Historically, the market price for gold has fluctuated widely and has been affected by numerous factors over which we have no control, including:

 

  the demand for gold for industrial uses and for use in jewelry;
     
  international or regional political and economic trends;
     
  the strength of the US dollar, the currency in which gold prices generally are quoted, and of other currencies;
     
  financial market expectations regarding the rate of inflation;
     
  interest rates;
     
  speculative activities;
     
  actual or expected purchases and sales of gold bullion holdings by central banks or other large gold bullion holders or dealers;
     
  hedging activities by gold producers; and
     
  the production and cost levels for gold in major gold-producing nations.

 

14
 

 

In addition, the current demand for, and supply of, gold affects the price of gold, but not necessarily in the same manner as current demand and supply affect the prices of other commodities. Historically, gold has tended to retain its value in relative terms against basic goods in times of inflation and monetary crisis. As a result, central banks, financial institutions, and individuals hold large amounts of gold as a store of value, and production in any given year constitutes a very small portion of the total potential supply of gold. Since the potential supply of gold is large relative to mine production in any given year, normal variations in current production will not necessarily have a significant effect on the supply of gold or its price.

 

If gold prices should fall below and remain below our cost of production for any sustained period, we may experience losses and may be forced to curtail or suspend some or all of our gold mining operations. In addition, we would also have to assess the economic impact of low gold prices on our ability to recover any losses we may incur during that period and on our ability to maintain adequate reserves.

 

Our success depends on the exploration development and operation of the Estelle Gold Project, an exploration stage project.

 

At present, our only mineral property is the interest that we hold in the Estelle Gold Project, which is in the exploration stage. Unless we acquire or develop additional mineral properties, we will be solely dependent upon this property and our future success will be largely driven by our ability to explore and develop the Estelle Gold Project successfully, including the results of such exploration and development efforts. If no additional mineral properties are acquired by us, any adverse development affecting our operations and further exploration or development of the Estelle Gold Project may have a material adverse effect on our financial condition and results of operations.

 

We do not operate any mines and the development of our mineral project into a mine is highly speculative in nature, may be unsuccessful and may never result in the development of an operating mine.

 

The Estelle Gold Project is at the exploration stage and is without identified mineral reserves. We do not have any interest in any mining operations or mines in development.

 

Mineral exploration and mine development are highly speculative in nature, involve many uncertainties and risks and are frequently unsuccessful. Mineral exploration is performed to demonstrate the dimensions, position and mineral characteristics of mineral deposits, estimate mineral resources, assess amenability of the deposit to mining and processing scenarios and estimate potential deposit size. Once mineralization is discovered, it may take a number of years from the initial exploration phases before mineral development and production is possible, during which time the potential feasibility of the project may change adversely.

 

Mineralization may not be economic to mine. A significant number of years, several studies, and substantial expenditures are typically required to establish economic mineralization in the form of proven mineral reserves and Probable Mineral Reserves, to determine processes to extract the metals and, if required, to construct mining, processing, and tailing facilities and obtain the rights to the land and the resources (including capital) required to develop the mining operation.

 

In addition, if we discover mineralization that becomes a mineral reserve, it will take several years to a decade or more from the initial phases of exploration until production is possible. During this time, the economic feasibility of production may change. As a result of these uncertainties, we may not be able to successfully develop a commercially viable producing mine.

 

In addition, whether developing a producing mine is economically feasible will depend upon numerous additional factors, most of which are beyond our control, including the availability and cost of required development capital and labor, movement in the price of commodities, securing and maintaining title to mineral and other property rights as well as obtaining all necessary consents, permits and approvals for the development of the mine. The economic feasibility of development projects is based upon many factors, including the accuracy of mineral resource and mineral reserve estimates; metallurgical recoveries; capital and operating costs; government regulations relating to prices, taxes, royalties, land tenure, land use, importing and exporting and environmental protection; and metal prices, which are highly volatile. Development projects are also subject to the successful completion of feasibility studies, issuance of necessary governmental permits and availability of adequate financing. Any of these factors may result in us being unable to successfully develop a commercially viable operating mine.

 

Resource exploration and development is a high risk, speculative business.

 

While the discovery of an ore body may result in substantial rewards, few mineral properties which are explored are ultimately developed into producing mines. Most exploration projects do not result in the discovery of commercially mineable deposits. Resource exploration and development is a speculative business, characterized by a number of significant risks including, among other things, unprofitable efforts resulting not only from the failure to discover mineral deposits but also from finding mineral deposits that, though present, are insufficient in quantity or quality to return a profit from production. The marketability of minerals acquired or discovered by us may be affected by numerous factors which are beyond our control and which cannot be accurately predicted, such as market fluctuations, the proximity and capacity of milling facilities, mineral markets and processing equipment, and such other factors as government regulations, including regulations relating to allowable production, importing and exporting of minerals, and environmental protection, the combination of which factors may result in our not receiving an adequate return of investment capital.

 

15
 

 

There is no assurance that our mineral exploration and development activities will result in any discoveries of commercial bodies of ore. The long-term profitability of our operations will in part be directly related to the costs and success of our exploration programs, which may be affected by a number of factors. Substantial expenditures are required to establish reserves through drilling and to develop the mining and processing facilities and infrastructure at any site chosen for mining. Although substantial benefits may be derived from the discovery of a major mineralized deposit, no assurance can be given that minerals will be discovered in sufficient quantities to justify commercial operations or that funds required for development can be obtained on a timely basis.

 

Additionally, significant capital investment is required to discover commercial ore and to commercialize production from successful exploration effort and maintain mineral concessions and other rights through payment of applicable taxes, advance royalties and other fees. The commercial viability of a mineral deposit is dependent on a number of factors, including, among others: (i) deposit attributes such as size, grade and proximity to infrastructure; (ii) current and future metal prices; and (iii) governmental regulations, including those relating to prices, taxes, royalties, land tenure, land use, importing and exporting of minerals and necessary supplies and environmental protection. The complete impact of these factors, either alone or in combination, cannot be entirely predicted and their impact may result in our not achieving an adequate return on invested capital.

 

There is no certainty that the expenditures made by us towards the search for and evaluation of mineral deposits will result in discoveries of commercial quantities of ore.

 

Mineral resource estimates are based on interpretation and assumptions and could be inaccurate or yield less mineral production under actual conditions than is currently estimated. Any material changes in these estimates could affect the economic viability of the Estelle Gold Project, our financial condition and ability to be profitable.

 

The estimates for mineral resources contained herein are estimates only and no assurance can be given that the anticipated tonnages and grades will be achieved. There are numerous uncertainties inherent in estimating mineral resources, including many factors beyond our control. Such estimation is a subjective process, and the accuracy of any mineral resource estimate is a function of the quantity and quality of available data and of the assumptions made and judgments used in engineering and geological interpretation. In addition, there can be no assurance that gold recoveries in small scale laboratory tests will be duplicated in larger scale tests under on-site conditions or during production, if any. If our actual mineral resources are less than current estimates or if we fail to develop our mineral resource base through the realization of identified mineralized potential, our results of operations or financial condition may be materially and adversely affected. Evaluation of mineral resources occurs from time to time, and they may change depending on further geological interpretation, drilling results and metal prices. The category of inferred mineral resource is often the least reliable mineral resource category and is subject to the most variability. We regularly evaluate our mineral resources and consider the merits of increasing the reliability of its overall mineral resources.

 

We may not be able to obtain all required permits and licenses to place any of our properties into future production.

 

We may not be able to obtain all required permits and licenses to place any of our properties into production. Our future operations may require permits from various governmental authorities and will be governed by laws and regulations governing prospecting, development, mining, production, export, taxes, labor standards, occupational health, waste disposal, land use, environmental protections, mine safety and other matters. There can be no guarantee that we will be able to obtain all necessary licenses, permits and approvals that may be required to undertake exploration activity or commence construction or operation of mine facilities at the Estelle Gold Project. Additionally, there can be no assurance that all permits and licenses we may require for future exploration or possible future development will be obtainable at all or on reasonable terms.

 

Mining and exploration activities are also subject to various laws and regulations relating to the protection of the environment. Although we believe that our exploration activities are currently carried out in accordance with all of the applicable rules and regulations, no assurance can be given that new rules and regulations will not be enacted or that existing rules and regulations will not be applied in a manner that could limit or curtail the production or development of the Estelle Gold Project. Amendments to current laws and regulations governing our operations and activities or a more stringent implementation thereof could have a material adverse effect on our business, financial condition and results of operations.

 

16
 

 

Failure to comply with applicable laws, regulations and permitting requirements may result in enforcement actions thereunder, including orders issued by regulatory or judicial authorities causing operations to cease or be curtailed, and may include corrective measures requiring capital expenditures, the installation of additional equipment, or remedial actions. Parties engaged in mining operations may be required to compensate those suffering loss or damage by reason of mining activities and may be subject to civil or criminal fines or penalties for violations of applicable laws or regulations.

 

Amendments to current laws, regulations and permits governing operations and activities of mining companies, or a more stringent implementation thereof, could have a material adverse impact on us and cause increases in exploration expenses, capital expenditures or production costs, reduction in levels of production at producing properties, or abandonment or delays in development of new mining properties.

 

We may to fail to adhere to annual claims renewal and rents submissions

 

We need to adhere to annual claims renewal and rents as per AS 27.10.160. Affidavit of Labor or Improvements. Within 90 days after September 1 of each year the owner of a mining claim, or some other person having knowledge of the facts, shall make and record with the recorder for the district in which the claim is located an affidavit showing the performance of labor or the making of improvements.

 

We have negative cash flows from operating activities.

 

We had negative cash flow from operating activities in the period from our incorporation until the date of this prospectus. We expect that we will use a portion of the proceeds of this offering to fund anticipated negative cash flow from operating activities in future periods. Given that we have no operating revenues, and do not anticipate generating operating revenues for the foreseeable future, we expect that expenditures to fund operating activities will be provided by financings. There is no assurance that future financings can be completed on acceptable terms or at all, and our failure to raise capital when needed could limit our ability to continue our operations in the future.

 

We have no history of earnings or mineral production, and there are currently no known commercial quantities of mineral reserves on the Estelle Gold Project.

 

We have no history of earnings or mineral production and may never engage in mineral production. There are currently no known commercial quantities of mineral reserves on the Estelle Gold Project. Development of the Estelle Gold Project and any other projects we may acquire in the future will only follow upon obtaining satisfactory results of further exploration work and geological and other studies. Exploration and the development of natural resources involve a high degree of risk and few properties which are explored are ultimately developed into producing properties. There is no assurance that our exploration and development activities will result in any discoveries of commercial bodies of ore. The long-term profitability of our operations will be in part directly related to the cost and success of our exploration programs, which may be affected by a number of factors. Even if commercial quantities of minerals are discovered, the Estelle Gold Project may not be brought into a state of commercial production. The commercial viability of a mineral deposit once discovered is also dependent on various factors, including particulars of the deposit itself, proximity to infrastructure, metal prices, and availability of power and water to permit development.

 

Further, we are subject to many risks common to mineral exploration companies, including under-capitalization, cash shortages, limitations with respect to personnel, financial and other resources and the lack of revenues. There is no assurance we will be successful in achieving a return on stockholder’s investment and the likelihood of success must be considered in light of its early-stage operations.

 

We will require additional financing to fund exploration and, if warranted, development and production. Failure to obtain additional financing could have a material adverse effect on our financial condition and results of operation and could cast uncertainty on our ability to continue our operations in the future.

 

We have no history of earnings, and, due to the nature of our business, there can be no assurance that we will be profitable. We have paid no dividends on our ordinary shares, ADSs or any of our other securities since incorporation and do not anticipate doing so in the foreseeable future.

 

Even if the results of exploration are encouraging, we may not have sufficient funds to conduct the further exploration that may be necessary to determine whether or not a commercially minable deposit exists on any portion of the Estelle Gold Project. While we may generate additional working capital through further equity offerings, there is no assurance that any such funds will be available on acceptable terms, or at all. If available, future equity financing may result in substantial dilution to stockholders. At present it is impossible to determine what amounts of additional funds, if any, may be required.

 

The development of the Estelle Gold Project or any other projects we may acquire in the future into an operating mine will be subject to all of the risks associated with establishing and operating new mining operations.

 

If the development of the Estelle Gold Project or any other projects we may acquire in the future is found to be economically feasible and we seek to develop an operating mine, the development of such a mine will require obtaining permits and financing the construction and operation of the mine itself, processing plants and related infrastructure. As a result, we will be subject to certain risks associated with establishing new mining operations, including:

 

  uncertainties in timing and costs, which can be highly variable and considerable in amount, of the construction of mining and processing facilities and related infrastructure;
     
  we may find that skilled labor, mining equipment and principal supplies needed for operations, including explosives, fuels, chemical reagents, water, power, equipment parts and lubricants are unavailable or available at costs that are higher than we anticipated;
     
  we will need to obtain necessary environmental and other governmental approvals and permits and the receipt of those approvals and permits may be delayed or extended beyond what we anticipated, or that the approvals and permits may contain conditions and terms that materially impact our ability to operate a mine;
     
  we may not be able to obtain the financing necessary to finance construction and development activities or such financing may be on terms and conditions costlier than anticipated, which may make mine development activities uneconomic;
     
  we may suffer industrial accidents as part of building or operating a mine that may subject us to significant liabilities;
     
  we may suffer mine failures, shaft failures or equipment failures which delay, hinder or halt mine development activities or mining operations;
     
  our mining projects may suffer from adverse natural phenomena such as inclement weather conditions, floods, droughts, rockslides and seismic activity;
     
  we may discover unusual or unexpected geological and metallurgical conditions that could cause us to have to revise or modify mine plans and operations in a materially adverse manner; and
     
  the development or operation of our mines may become subject to opposition from nongovernmental organizations, environmental groups or local groups, which may delay, prevent, hinder or stop development activities or operations.

 

In addition, we may find that the costs, timing and complexities of developing the Estelle Gold Project or any other future projects to be greater than we anticipated. Cost estimates may increase significantly as more detailed engineering work is completed on a project. It is common in mining operations to experience unexpected costs, problems and delays during construction, development and mine start-up. Accordingly, our activities may not result in profitable mining operations at our mineral properties.

 

Our growth strategy and future exploration and development efforts may be unsuccessful.

 

In order to grow our business and pursue our long-term growth strategy, we may seek to acquire additional mineral interests or merge with or invest in new companies or opportunities. A failure to make acquisitions or investments may limit our growth. In pursuing acquisition and investment opportunities, we face competition from other companies having similar growth and investment strategies, many of which may have substantially greater resources than us. Competition for these acquisitions or investment targets could result in increased acquisition or investment prices, higher risks and a diminished pool of businesses, services or products available for acquisition or investment. Additionally, if we lose or abandon our interest in any of our mineral projects, there is no assurance that we will be able to acquire another mineral property of merit or that such an acquisition would be approved by applicable regulators.

 

17
 

 

We may issue additional ADSs representing ordinary shares or ordinary shares, from time to time for various reasons, resulting in the potential for significant dilution to existing stockholders.

 

We may issue additional ADSs representing ordinary shares or ordinary shares, from time to time, for various reasons, including, but not limited to, for the purposes of raising capital (including to fund exploration and development work) or acquiring additional interests. We may also issue additional ADSs or ordinary shares pursuant to equity incentive plans from time to time. These further issuances of the ADSs or ordinary shares may have a depressive effect on the price of the ADSs and ordinary shares and will dilute the voting power of our existing stockholders and the potential value of each ADS or ordinary share.

 

We may face pressure to demonstrate that, in addition to seeking to generate returns for our shareholders, other stakeholders benefit from our activities.

 

Natural resources companies face increasing public scrutiny of their activities. We may face pressure to demonstrate that, in addition to seeking to generate returns for our shareholders, other stakeholders benefit from our activities, including local governments and the communities surrounding or nearby its properties. The potential consequences of these pressures include reputational damages, lawsuits, increasing social investment obligations and pressure to increase taxes, future royalties or other contributions to local governments and surrounding communities. These pressures may also impair our ability to successfully obtain permits and approvals required for our operations.

 

Our mineral exploration activities are subject to extensive laws and regulations governing prospecting, exploration, development, production, taxes, labor standards and occupational health, mine safety, toxic substances, land use, waste disposal, water use, land claims of local people, protection of historic and archaeological sites, mine development, protection of endangered and protected species and other matters.

 

Government and community/stakeholder approvals may be required in connection with our operations. To the extent such approvals are required and not obtained, we may be curtailed or prohibited from continuing our exploration or mining operations or from proceeding with planned exploration or development of mineral properties.

 

Failure to comply with applicable laws, regulations and permitting requirements may result in enforcement actions thereunder, including orders issued by regulatory or judicial authorities causing operations to cease or be curtailed, and may include corrective measures requiring capital expenditures, installation of additional equipment, or remedial actions. Parties engaged in mining operations or in the exploration or development of mineral properties may be required to compensate those suffering loss or damage by reason of the mining activities and may have civil or criminal fines or penalties imposed for violations of applicable laws or regulations.

 

Our mineral exploration activities may be adversely affected in varying degrees by changing government regulations relating to the mining industry or shifts in political conditions that increase royalties payable or the costs related to our activities or maintaining the Estelle Gold Project. Operations may also be affected in varying degrees by government regulations with respect to restrictions on production, price controls, government-imposed royalties, claim fees, export controls, income taxes, and expropriation of property, environmental legislation and mine safety. The effect of these factors cannot be accurately predicted.

 

Legislation has been proposed that would significantly affect the mining industry and our business.

 

In recent years, members of the United States Congress have repeatedly introduced bills which would supplant or alter the provisions of the Federal Resource Conservation and Recovery Act (the “U.S. General Mining Law”). If adopted, such legislation, among other things, could eliminate or greatly limit the right to a mineral patent, impose federal royalties on mineral production from unpatented mining claims located on U.S. federal lands, result in the denial of permits to mine after the expenditure of significant funds for exploration and development, reduce estimates of mineral reserves and reduce the amount of future exploration and development activity on U.S. federal lands, all of which could have a material and adverse effect on our ability to operate and its cash flow, results of operations and financial condition.

 

18
 

 

Our activities are subject to environmental laws and regulations that may increase our costs of doing business and restrict our operations.

 

Our activities are subject to environmental regulations in the jurisdiction in which we operate. Environmental legislation generally provides for restrictions and prohibitions on spills, releases or emissions into the air, discharges into water, management of waste, management of hazardous substances, protection of natural resources, antiquities and endangered species and reclamation of lands disturbed by mining operations. Certain types of operations require the submission and approval of environmental impact assessments. Environmental legislation is evolving in a manner involving stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects and a heightened degree of responsibility for companies and their officers, directors and employees. Compliance with environmental laws and regulations and future changes in these laws and regulations may require significant capital outlays, cause material changes or delays in our current and planned operations and future activities and reduce the profitability of operations. It is possible that future changes in these laws or regulations could have a significant adverse impact on the Estelle Gold Project or some portion of our business, causing us to re-evaluate those activities at that time.

 

Examples of current U.S. federal laws which may affect our current operations and may impact future business and operations include, but are not limited to, the following:

 

The Comprehensive Environmental, Response, Compensation, and Liability Act (“CERCLA”), and comparable state statutes, impose strict, joint and several liability on current and former owners and operators of sites and on persons who disposed of or arranged for the disposal of hazardous substances found at such sites. It is not uncommon for the government to file claims requiring cleanup actions, demands for reimbursement for government-incurred cleanup costs, or natural resource damages, or for neighboring landowners and other third parties to file claims for personal injury and property damage allegedly caused by hazardous substances released into the environment. The U.S. General Mining Law, and comparable state statutes, govern the disposal of solid waste and hazardous waste and authorize the imposition of substantial fines and penalties for noncompliance, as well as requirements for corrective actions. CERCLA, RCRA and comparable state statutes can impose liability for clean-up of sites and disposal of substances found on exploration, mining and processing sites long after activities on such sites have been completed.

 

The Clean Air Act (“CAA”) restricts the emission of air pollutants from many sources, including mining and processing activities. Our mining operations may produce air emissions, including fugitive dust and other air pollutants from stationary equipment, storage facilities and the use of mobile sources such as trucks and heavy construction equipment, which are subject to review, monitoring or control requirements under the CAA and state air quality laws. New facilities may be required to obtain permits before work can begin, and existing facilities may be required to incur capital costs in order to remain in compliance. In addition, permitting rules may impose limitations on our production levels or result in additional capital expenditures in order to comply with the regulations.

 

The National Environmental Policy Act (“NEPA”) requires federal agencies to integrate environmental considerations into their decision-making processes by evaluating the environmental impacts of their proposed actions, including issuance of permits to mining facilities, and assessing alternatives to those actions. If a proposed action could significantly affect the environment, the agency must prepare a detailed statement known as an Environmental Impact Statement (“EIS”). The U.S. Environmental Protection Agency (“EPA”), other federal agencies, and any interested third parties will review and comment on the scoping of the EIS and the adequacy of and findings set forth in the draft and final EIS. We are required to undertake the NEPA process for the Estelle Gold Project permitting. The NEPA process can cause delays in issuance of required permits or result in changes to a project to mitigate its potential environmental impacts, which can in turn impact the economic feasibility of a proposed project or the ability to construct or operate the Estelle Gold Project or other properties and may make them entirely uneconomic.

 

The Clean Water Act (“CWA”), and comparable state statutes, impose restrictions and controls on the discharge of pollutants into waters of the United States. The discharge of pollutants into regulated waters is prohibited, except in accordance with the terms of a permit issued by the EPA or an analogous state agency. The CWA regulates storm water mining facilities and requires a storm water discharge permit for certain activities. Such a permit requires the regulated facility to monitor and sample storm water run-off from its operations. The CWA and regulations implemented thereunder also prohibit discharges of dredged and fill material in wetlands and other waters of the United States unless authorized by an appropriately issued permit. The CWA and comparable state statutes provide for civil, criminal and administrative penalties for unauthorized discharges of pollutants and impose liability on parties responsible for those discharges for the costs of cleaning up any environmental damage caused by the release and for natural resource damages resulting from the release.

 

The Safe Drinking Water Act (“SDWA”) and the Underground Injection Control (“UIC”) program promulgated thereunder, regulate the drilling and operation of subsurface injection wells. The EPA directly administers the UIC program in some states and in others the responsibility for the program has been delegated to the state. The program requires that a permit be obtained before drilling a disposal or injection well. Violation of these regulations or contamination of groundwater by mining related activities may result in fines, penalties, and remediation costs, among other sanctions and liabilities under the SDWA and state laws. In addition, third party claims may be filed by landowners and other parties claiming damages for alternative water supplies, property damages, and bodily injury.

 

19
 

 

We may be unsuccessful in obtaining necessary permits to explore, develop or mine the Estelle Gold Project in a timely manner or at all.

 

Exploration, development and mining activities will require certain permits and other governmental approvals. We may be unsuccessful in obtaining such permits and approvals on a timely basis, or on favorable terms or at all.

 

The State of Alaska requires that an Application for Permit to Mine in Alaska (“APMA”) be submitted to obtain permits for all exploration, mining, or transportation of equipment and maintaining a camp. These permits are reviewed by related state and federal agencies that can comment on and require specific changes to proposed work plans to minimize impacts on the environment. The project currently holds the following authorizations and permits under the Alaska Permit for Mining Activities (APMA) system which are valid through 2027, except as set forth below:

 

  Miscellaneous Land Use Permit #3042, which authorizes hard rock exploration activities on the project site. This permit is issued by the Alaska Department of Natural Resources , Division of Mining, Land & Water, Mining Section.
  Temporary Water Use Authorization, which authorizes water removal from surface waterbodies for exploration activities. This authorization is issued by Alaska Department of Natural Resources , Division of Mining, Land & Water, Water Section.

  Fish Habitat Permit (and/or fish Passage Permit, which authorizes activities in fish-bearing waters, primarily for water withdrawal structures. This authorization is issued by the Habitat Section   of the Alaska Department of Fish and Game.
  Camp Permit, which authorizes the exploration camp. This permit is issued by the Alaska Department of Natural Resources , Division of Mining, Land & Water, Mining Section as part of the Miscellaneous Land Use Permit #3042 described above.
  Estelle Man Camp Permit, which provides approval to construct modifications to the existing drinking water system. This permit is issued by the Department of Environmental Conservation, Division of Environmental Health, Drinking Water Program (expires November 8, 2025)

 

Any failure to obtain permits and other governmental approvals could delay or prevent us from completing contemplated activities as planned which could negatively impact our financial condition and results of operations.

Mining and project development is inherently risky and subject to conditions or events some of which are beyond our control, and which could have a material adverse effect on our business.

 

Our activities related to the exploration and development of the Estelle Gold Project and any other projects we may acquire in the future are subject to hazards and risks inherent in the mining industry. These risks, include, but are not limited to, rock falls, rock bursts, collapses, seismic activity, flooding, environmental pollution, mechanical equipment failure, facility performance issues, and periodic disruption due to inclement or hazardous weather conditions. Such risks could result in personal injury or fatality, damage to equipment or infrastructure, environmental damage, delays, suspensions or permanent cessation of activities, monetary losses and possible legal liability.

 

Our mining, processing, development and exploration activities depend on adequate infrastructure. Mining, processing, development and exploration activities depend, to one degree or another, on adequate infrastructure. Reliable roads, bridges, power sources and water supply are important determinants that affect capital and operating costs. Unusual or infrequent weather phenomena, sabotage and government or other interference in the maintenance or provision of such infrastructure could adversely affect our operations, financial condition and results of operations.

 

The validity of our title to the Estelle Gold Project and future mineral properties may be disputed by others claiming title to all or part of such properties.

 

The acquisition of title to mineral properties is a very detailed and time-consuming process. Title to, and the area of, mineral concessions may be disputed. Although we believe we have taken reasonable measures to ensure proper title to our interests in our properties, there is no guarantee that title to any such properties will not be challenged or impaired. Third parties may have valid claims underlying portions of our interests, including prior unregistered liens, agreements, transfers or claims and title may be affected by, among other things, undetected defects. In addition, we may be unable to operate on such properties as permitted or to enforce its rights with respect to such properties.

 

20
 

 

We may in the future enter into transactions with related parties and such transactions present possible conflicts of interest.

 

We may in the future enter into transactions with related parties and such transactions present possible conflicts of interest. Related parties may have interests in such transactions that do not align with the interests of our security holders. There can be no assurance that we may have been able to achieve more favorable terms, including as to value and other key terms, if such transaction had not been with a related party.

 

We may in the future enter into transactions with entities in which our board of directors and other related parties hold ownership interests. Material transactions with related parties after this offering, if any, will be reviewed and approved by our audit committee, which is comprised solely of independent directors. Nevertheless, there can be no assurance that any such transactions will result in terms that are more favorable to us than if such transactions are not entered into with related parties. Furthermore, we may achieve more favorable terms if such transactions had not been entered into with related parties and, in such case, these transactions, individually or in the aggregate, may have an adverse effect on our business, financial position and results of operations.

 

We face various risks related to health epidemics, pandemics or other health crises, which may have material adverse effects on our business, financial position, results of operations and/or cash flows.

 

An outbreak of epidemics, pandemics or other health crises, such as COVID-19 and the subsequent response by government and private actors to such health crises could result in a materially adverse effect on our business, operations and financial condition. As at the date of the date hereof, the COVID-19 pandemic and efforts to control its spread is no longer a global threat. Emergency measures imposed by governments on businesses and individuals, including quarantines, travel restrictions, social-distancing, closures of non-essential businesses and shelter-in-place orders, among other measures, have impacted and may further impact our workforce and operations.

 

The health epidemics such as the recently passed COVID-19 pandemic may lead to risks to employee health and safety and may result in a slowdown or temporary suspension of any exploration activities at the Estelle Gold Project. Our conduct of exploration and development programs may be impacted or delayed due to limitation on employee mobility, travel restrictions and shelter-in-place orders, which may restrict or prevent our ability to access its mineral properties. Any such limitations, restrictions and orders may have a material adverse effect upon ongoing exploration programs at our mineral properties and, ultimately, on our business and financial condition.

 

While these effects are expected to be temporary, the duration of the disruptions to business internationally and the related financial impact cannot be estimated with any degree of certainty at this time. The COVID-19 pandemic continues to rapidly evolve and the extent to which it may impact our business, financial condition and results of operations, as well as our plans relating to exploration expenditures and other discretionary items, will depend on future developments, which are highly uncertain and cannot be predicted with confidence.

 

The outbreak of COVID-19 has caused, and may cause further, disruptions to our business and operational plans. Such disruptions may result from: (i) restrictions that governments and communities impose to address the COVID-19 outbreak; (ii) restrictions that we and our contractors and subcontractors impose to ensure the safety of employees and others; (iii) shortages of employees and/or unavailability of contractors and subcontractors; and/or (iv) interruption of supplies from third parties upon which the Company relies. Further, it is presently not possible to predict the extent or durations of these disruptions. These disruptions may have a material adverse effect on our business, financial condition and results of operations, which could be rapid and unexpected.

 

Increasing attention to ESG matters and conservation measures may adversely impact our business.

 

Increasing attention to, and societal expectations on companies to address, climate change and other environmental and social impacts and investor and societal expectations regarding voluntary ESG disclosures may result in increased costs and reduced access to capital. While we may announce various voluntary ESG targets in the future, such targets are aspirational. Also, we may not be able to meet such targets in the manner or on such a timeline as initially contemplated, including, but not limited to, as a result of unforeseen costs or technical difficulties associated with achieving such results.

 

In addition, organizations that provide information to investors on corporate governance and related matters have developed ratings processes for evaluating companies on their approach to ESG matters. Unfavorable ESG ratings could lead to increased negative investor sentiment toward us and could impact our access to and costs of capital. Additionally, to the extent ESG matters negatively impact our reputation, we may not be able to compete as effectively to recruit or retain employees, which may adversely impact our business. Increased focus by stakeholders, regulators and others on ESG related matters may result in increased permitting requirements and delays in the future. Additionally, we may become subject to misinformation campaigns related to ESG and other matters which may require substantial management time and expense to address and could negatively impact community sentiment regarding the applicable project or delay expected development timelines.

 

21
 

 

We rely on third-party contractors.

 

As we continue with the exploration and advancement of the Estelle Gold Project and any other projects we may acquire in the future, timely and cost-effective completion of work will depend largely on the performance of our contractors. If any of these contractors or consultants do not perform to accepted or expected standards, we may be required to hire different contractors to complete tasks, which may impact schedules and add costs to the Estelle Gold Project and any other projects we may acquire in the future, and in some cases, lead to significant risks and losses. A major contractor default or the failure to properly manage contractor performance could have an adverse effect on our results.

 

We rely on information technology systems and any inadequacy, failure, interruption or security breaches of those systems may harm our reputation and ability to effectively operate our business.

 

Our operations depend on information technology (“IT”) systems. These IT systems could be subject to network disruptions caused by a variety of sources, including computer viruses, security breaches and cyber-attacks, as well as disruptions resulting from incidents such as cable cuts, damage to physical plants, natural disasters, terrorism, fire, power loss, vandalism and theft. Our operations also depend on the timely maintenance, upgrade and replacement of networks, equipment, IT systems and software, as well as pre-emptive expenses to mitigate the risks of failures. Any of these and other events could result in IT system failures, delays and/or increase in capital expenses. The failure of IT systems or a component of information systems could, depending on the nature of any such failure, adversely impact our reputation and results of operations.

 

Although to date we have not experienced any material losses relating to cyber-attacks or other information security breaches, there can be no assurance that we will not incur such losses in the future. Our risk and exposure to these matters cannot be fully mitigated because of, among other things, the evolving nature of these threats. As a result, cyber security and the continued development and enhancement of controls, processes and practices designed to protect systems, computers, software, data and networks from attack, damage or unauthorized access remain a priority. As cyber threats continue to evolve, we may be required to expend additional resources to continue to modify or enhance protective measures or to investigate and remediate any security vulnerabilities.

 

Global financial markets can have a profound impact on the global economy in general and on the mining industry in particular.

 

Many industries, including the precious metals mining industry, are impacted by volatile market conditions. Global financial conditions remain subject to sudden and rapid destabilization in response to economic shocks. A slowdown in the financial markets or other economic conditions, including but not limited to consumer spending, employment rates, business conditions, inflation, fluctuations in fuel and energy costs, consumer debt levels, lack of available credit, the state of financial markets, interest rates and tax rates may adversely affect our growth and financial condition. Any sudden or rapid destabilization of global economic conditions could impact our ability to obtain equity or debt financing in the future on favorable terms or at all. In such an event, our operations and financial condition could be adversely affected.

 

The volatility in gold and other commodity prices may adversely affect any future operations and, if warranted, our ability to develop our properties.

 

We are exposed to commodity price risk. The price of gold or other commodities fluctuates widely and may be affected by numerous factors beyond our control, including, but not limited to, the sale or purchase of commodities by various central banks and financial institutions, interest rates, exchange rates, inflation or deflation, global and regional supply and demand, and political and economic climates and conditions of major mineral-producing countries around the world.

 

Declines in the market price of gold, base metals and other minerals may adversely affect our ability to raise capital or attract joint venture partners in order to fund our ongoing operations and meet obligations under option and other agreements underlying our mineral interests. Commodity price declines could also reduce the amount we would receive on the disposition of the Estelle Gold Project to a third party. In addition, the decision to put a mine into production and to commit the funds necessary for that purpose must be made long before the first revenue from production would be received. A decrease in the price of gold may prevent a property from being economically mined or result in the write-off of assets whose value is impaired as a result of lower gold prices.

 

22
 

 

The mining industry is intensely competitive in all of its phases, and we compete with many companies possessing greater financial and technical resources.

 

The mining industry is intensely competitive in all of its phases, and we compete with many companies possessing greater financial and technical resources. Competition in the precious metals mining industry is primarily for: (i) mineral rich properties that can be developed and produced economically; (ii) technical expertise to find, develop, and operate such properties; (iii) labor to operate the properties; and capital for the purpose of funding such properties. Many competitors not only explore for and mine precious metals but conduct refining and marketing operations on a global basis. Such competition may result in being unable to acquire desired properties, to recruit or retain qualified employees or to acquire the capital necessary to fund its operations and develop mining properties. Existing or future competition in the mining industry could materially adversely affect our prospects for mineral exploration and success in the future.

 

We may be adversely affected by the effects of inflation.

 

Although inflation in the United States has been relatively low in recent years, it rose significantly beginning in the second half of 2021. This is primarily believed to be the result of the economic impact from global armed conflict and the COVID-19 pandemic, including the effects of global supply chain disruptions, strong economic recovery and associated widespread demands for goods and government stimulus packages, among other factors. The existence of inflation in the economy has resulted in, and may continue to result in, higher interest rates and capital costs, shipping costs, supply shortages, increased costs of labor, weakening exchange rates, and other similar effects. Our ability to conduct exploration of the Estelle Gold Project is dependent on the acquisition of goods and services at a reasonable cost, such as drilling equipment and skilled labor, assay laboratory testing in a timeframe that allows us to execute on follow-up exploration phases expeditiously, and aircraft (fixed wing and helicopter) charter service availability to mobilize labor, position equipment and supply exploration campaigns. If we are unable to take effective measures in a timely manner to mitigate the impact of the inflation, the scope of our exploration of the Estelle Gold Project may decrease and our business, financial condition, and results of operations could be adversely affected.

 

We are currently operating in a period of economic uncertainty and capital markets disruptions, which have been significantly impacted by geopolitical instability due to the ongoing military conflict between Russia and Ukraine.

 

United States and other global markets are experiencing volatility and disruption following the escalation of geopolitical tensions and the start of the military conflict between Russia and Ukraine. On February 24, 2022, a full-scale military invasion of Ukraine by Russian troops was reported. Although the length and impact of the ongoing military conflict is highly unpredictable, the conflict in Ukraine could lead to market disruptions, including significant volatility in commodity prices, credit and capital markets, as well as supply chain interruptions. In addition, Russian military actions and the resulting sanctions could adversely affect the global economy and financial markets and lead to instability and lack of liquidity in capital markets, potentially making it more difficult for us to obtain additional funds.

 

Any of the above-mentioned factors could affect our business, prospects, financial condition, and operating results. The extent and duration of the military action, sanctions and resulting market disruptions are impossible to predict, but could be substantial. Any such disruptions may also magnify the impact of other risks described in this prospectus. If we fail to maintain effective internal controls over financial reporting, the price of securities may be adversely affected.

 

If we fail to maintain effective internal controls over financial reporting, the price of securities may be adversely affected.

 

We may fail to maintain the adequacy of our internal controls over financial reporting as such standards are modified, supplemented or amended from time to time, and we cannot ensure that we will conclude on an ongoing basis that it has effective internal controls over financial reporting. Our failure to satisfy the requirements of applicable legislation on an ongoing, timely basis could result in the loss of investor confidence in the reliability of its financial statements, which in turn could harm our business and negatively impact the trading price and market value of its shares or other securities. In addition, any failure to implement required new or improved controls, or difficulties encountered in their implementation, could harm our operating results or cause it to fail to meet its reporting obligations.

 

We may fail to maintain the adequacy of its disclosure controls. Disclosure controls and procedures are designed to ensure that the information required to be disclosed by us in reports filed with securities regulatory agencies is recorded, processed, summarized and reported on a timely basis and is accumulated and communicated to our management, as appropriate, to allow timely decisions regarding required disclosure.

 

No evaluation can provide complete assurance that our financial and disclosure controls will detect or uncover all failures of persons within the company to disclose material information otherwise required to be reported. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance with respect to the reliability of financial reporting and financial statement preparation. The effectiveness of our controls and procedures could also be limited by simple errors or faulty judgements.

 

23
 

 

Failure to receive shareholder approval for the Variation Agreement with Nebari to extend the maturity date on our convertible loan facility could have a material adverse effect on our business and results of operations.

 

The repayment date under the Nebari convertible loan facility is currently November 29, 2024, and if we receive shareholder approval at the shareholder meeting on May 31, 2024 for our Variation Agreement with Nebari, the maturity date may, at our election, be extended to November 29, 2025. If we fail to receive shareholder approval for the Variation Agreement, we would be required to repay all amounts under this facility on November 29, 2024. This would require us to divert resources from our mining operations and could have a material adverse effect on our business and results of operations.

 

Failure to comply with certain financial covenants under our Nebari convertible loan facility could have a material adverse effect on our business and results of operations.

 

The repayment date under the Nebari convertible loan facility is currently November 29, 2024 and if we receive shareholder approval at the shareholder meeting on May 31, 2024 for our Variation Agreement with Nebari, the maturity date may, at the election of the Company, be extended to November 29, 2025. However, the loan agreement for such facility has certain financial covenants that we must comply with, including a minimum liquidity covenant which requires us to maintain a minimum month-end consolidated cash balance of at least US$2,000,000. Failure to comply with this covenant would constitute an event of default under the loan agreement and Nebari could accelerate all amounts due under loan agreement and demand immediate repayment. Any such acceleration would require us to divert resources from our mining operations and could have a material adverse effect on our business and results of operations.

 

Our results of operations could be affected by currency fluctuations.

 

We maintain accounts in currencies including the United States dollars and Australian dollars. While this offering is being conducted in United States dollars, we conduct our business using both the aforementioned currencies depending on the location of the operations in question and the payment obligations involved. Accordingly, the results of our operations are subject to currency exchange risks. To date, we have not engaged in any formal hedging program to mitigate these risks. The fluctuations in currency exchange rates may significantly impact our financial position and results of operations in the future.

 

We are dependent on key personnel and the absence of any of these individuals could adversely affect our business. We may experience difficulty attracting and retaining qualified personnel.

 

Our success is or will be dependent on a relatively small number of key management personnel, employees and consultants. Such skills and knowledge include the areas of permitting, geology, drilling, metallurgy, logistical planning, engineering and implementation of exploration programs, as well as finance and accounting. The loss of the services of one or more of such key management personnel could have a material adverse effect on our business. Our ability to manage our exploration and future development activities, and hence our success, will depend in large part on the efforts of these individuals. We face intense competition for qualified personnel, and there can be no assurance that we will be able to attract and retain such personnel.

 

Litigation or legal proceedings could expose us to significant liabilities and have a negative impact on our reputation or business.

 

From time to time, we may be party to various claims and litigation proceedings. All industries, including the mining industry, are subject to legal claims, with and without merit. Defense and settlement costs of legal claims can be substantial, even with respect to claims that have no merit. Due to the inherent uncertainty of the litigation process, the resolution of any particular legal proceeding to which we may become subject could have a material effect on our financial position, results of operations or our mining, project development operations and may divert our management’s attention.

 

Certain of our directors and officers also serve as directors and officers of other companies involved in natural resource exploration and development, which may cause them to have conflicts of interest.

 

Certain of our directors and officers also serve as directors and/or officers of other companies involved in natural resource exploration and development and, consequently, there exists the possibility for such directors and officers to be in a position of conflict.

 

We expect that any decision made by any of such directors and officers involving our business will be made in accordance with their duties and obligations to deal fairly and in good faith with a view to the best interests of the company and our stockholders, but there can be no assurance in this regard.

 

There will be significant hazards associated with our mining activities, some of which may not be fully covered by insurance. To the extent we must pay the costs associated with such risks, our business may be negatively affected.

 

In the course of exploration, development and production of mineral properties, certain risks, and in particular, unexpected or unusual geological operating conditions including rock bursts, cave-ins, fires, flooding and earthquakes may occur. Such occurrences could result in damage to mineral properties or facilities thereon, personal injury or death, environmental damage to our properties or the properties of others, delays in mining, monetary losses and possible legal liability.

 

Although we maintain insurance to protect against certain risks in such amounts as we consider being reasonable, our insurance will not cover all of the potential risks associated with our operations. We may also be unable to maintain insurance to cover certain risks at economically feasible premiums. In addition, insurance coverage may not continue to be available or may not be adequate to cover any resulting liability. Should such liabilities arise, they could reduce or eliminate any future profitability and result in increasing costs and a decline in the value of our securities.

 

Moreover, insurance against risks such as environmental pollution or other hazards as a result of exploration and production is not generally available to companies in the mining industry on acceptable terms. As a result, we may become subject to liability for pollution or other hazards that may not be insured against. Losses from these events may cause us to incur significant costs that could have a material adverse effect upon our financial performance and results of operations.

 

24
 

 

Capital and operating cost estimates made in respect of our current and future development projects and mines may not prove to be accurate.

 

Capital and operating cost estimates made in respect of our current and future development projects and mines may not prove to be accurate. Capital and operating costs are estimated based on the interpretation of geological data, feasibility studies, anticipated climatic conditions and other factors. Any of the following events, among the other events and uncertainties described herein, could affect the ultimate accuracy of such estimates: (i) unanticipated changes in grade and tonnage of ore to be mined and processed; (ii) incorrect data on which engineering assumptions are made; (iii) delay in construction schedules and unanticipated transportation costs; (iv) the accuracy of major equipment and construction cost estimates; (v) labor negotiations; (vi) changes in government regulation (including regulations regarding prices, cost of consumables, royalties, duties, taxes, permitting and restrictions on production quotas on exportation of minerals); and (vii) title claims.

 

Joint ventures and other partnerships may expose us to risks.

 

We may enter into joint ventures or partnership arrangements with other parties in relation to the exploration, development and production of the property in which we have an interest. Joint ventures can often require unanimous approval of the parties to the joint venture or their representatives for certain fundamental decisions such as an increase or reduction of registered capital, merger, division, dissolution, amendments of constating documents, and the pledge of joint venture assets, which means that each joint venture party may have a veto right with respect to such decisions which could lead to a deadlock in the operations of the joint venture. Further, we may be unable to exert control over strategic decisions made in respect of such properties. Any failure of such other companies to meet their obligations to us or to third parties, or any disputes with respect to the parties’ respective rights and obligations, could have a material adverse effect on the joint ventures or the property and therefore could have a material adverse effect on our results of operations, financial performance, cash flows and the price of the ADSs.

 

Failure to comply with federal, state and/or local laws and regulations could adversely affect our business.

 

Our mining operations are subject to various laws and regulations governing exploration, development, production, taxes, labor standards and occupational health, mine safety, protection of endangered and protected species, toxic substances and explosives use, reclamation, exports, price controls, waste disposal and use, water use, forestry, land claims of local people, and other matters. This includes periodic review and inspection of our property that may be conducted by applicable regulatory authorities.

 

Although the exploration activities on our property have been and, we expect, will continue to be carried out in accordance with all applicable laws and regulations, there is no guarantee that new laws and regulations will not be enacted or that existing laws and regulations will not be applied in a way which could limit or curtail exploration or in the future, production. New laws and regulations or amendments to current laws and regulations governing the operations and activities of mining or more stringent implementation of existing laws and regulations could have a material adverse effect on us and cause increases in capital expenditures costs, or reduction in levels of exploration, development and/or production.

 

Failure to comply with applicable laws and regulations, even if inadvertent, may result in enforcement actions thereunder, including orders issued by regulatory or judicial authorities causing operations to cease or be curtailed, and may include corrective measures requiring capital expenditures, installation of additional equipment or remedial actions. We may also be required to reimburse any parties affected by loss or damage caused by our mining activities and may have civil or criminal fines and/or penalties imposed against us for infringement of applicable laws or regulations.

 

25
 

 

We may pursue opportunities to acquire complementary businesses, which could dilute our shareholders’ ownership interests, incur expenditure and have uncertain returns.

 

We may seek to expand through future acquisitions of either companies or properties, however, there can be no assurance that we will locate attractive acquisition candidates, or that we will be able to acquire such candidates on economically acceptable terms, if at all, or that we will not be restricted from completing acquisitions pursuant to contractual arrangements. Future acquisitions may require us to expend significant amounts of cash, resulting in our inability to use these funds for other business or may involve significant issuances of equity. Future acquisitions may also require substantial management time commitments, and the negotiation of potential acquisitions and the integration of acquired operations could disrupt our business by diverting management and employees’ attention away from day-to-day operations. The difficulties of integration may be increased by the necessity of coordinating geographically diverse organizations, integrating personnel with disparate backgrounds and combining different corporate cultures.

 

Any future acquisition involves potential risks, including, among other things: (i) mistaken assumptions and incorrect expectations about mineral properties, mineral resources and costs; (ii) an inability to successfully integrate any operation our company acquires; (iii) an inability to recruit, hire, train or retain qualified personnel to manage and operate the operations acquired; (iv) the assumption of unknown liabilities; (v) limitations on rights to indemnity from the seller; (vi) mistaken assumptions about the overall cost of equity or debt; (vii) unforeseen difficulties operating acquired projects, which may be in geographic areas new to us; and (viii) the loss of key employees and/or key relationships at the acquired project.

 

At times, future acquisition candidates may have liabilities or adverse operating issues that we may fail to discover through due diligence prior to the acquisition. If we consummate any future acquisitions with unanticipated liabilities or that fails to meet expectations, our business, results of operations, cash flows or financial condition may be materially adversely affected. The potential impairment or complete write-off of goodwill and other intangible assets related to any such acquisition may reduce our overall earnings and could negatively affect our balance sheet.

 

We currently report our financial results under IFRS, which differs in certain significant respect from U.S. generally accepted accounting principles.

 

We report our financial statements under IFRS. There have been and there may in the future be certain significant differences between IFRS and U.S. GAAP, including differences related to revenue recognition, intangible assets, share-based compensation expense, income tax and earnings per share. As a result, our financial information and reported earnings for historical or future periods could be significantly different if they were prepared in accordance with U.S. GAAP. In addition, we do not intend to provide a reconciliation between IFRS and U.S. GAAP unless it is required under applicable law. As a result, you may not be able to meaningfully compare our financial statements under IFRS with those companies that prepare financial statements under U.S. GAAP.

 

The obligations associated with being a U.S. public company will require significant resources and management attention, and we will incur increased costs as a result of becoming a U.S. public company.

 

As a public company in both Australia and the U.S., we will face increased legal, accounting, administrative and other costs and expenses that we have not incurred previously, and we expect to incur additional costs related to operating as a U.S. public company. As a U.S. public company, we will be required to, among other things:

 

  prepare and file annual and other reports in compliance with the federal securities laws;
     
  expand the roles and duties of our board of directors and committees thereof and management;
     
  institute more comprehensive financial reporting and disclosure compliance procedures;
     
  involve and retain, to a greater degree, outside counsel and accountants to assist us with the activities listed above;
     
  build and maintain an investor relations function; and
     
  comply with the initial listing and maintenance requirements of the NYSE American.

 

We also expect that being able to offer securities to the U.S. public will make it more expensive for us to obtain director and officer liability insurance, and we may be required to accept reduced coverage or incur substantially higher costs to obtain coverage. These increased costs may require us to divert a significant amount of money that we could otherwise use to expand our business and achieve our strategic objectives.

 

26
 

 

There can be no guarantee that our interests in our property are free from any title defects.

 

We have taken all reasonable steps to ensure that we have proper title to our property. However, there can be no guarantee that our interests in our property are free from any title defects, as title to mineral rights involves certain intrinsic risks due to the potential problems arising from the unclear conveyance history characteristic of many mining projects. There is also the risk that material contracts between us and relevant government authorities will be substantially modified to the detriment of us or be revoked. There can be no assurance that our rights and title interests will not be challenged or impugned by third parties.

 

Our mining operations are dependent on the adequate and timely supply of water, electricity or other power supply, chemicals and other critical supplies.

 

Our exploration programs are dependent on the adequate and timely supply of water, electricity or other power supply, chemicals and other critical supplies. If we are unable to obtain the requisite critical supplies in time and at commercially acceptable prices or if there are significant disruptions in the supply of electricity, water or other inputs to our mining sites, our business performance and results of operations may experience material adverse effects.

 

Land reclamation requirements may be burdensome.

 

Land reclamation requirements are generally imposed on companies with mining operations or mineral exploration companies in order to minimize long term effects of land disturbance. Reclamation may include requirements to control dispersion of potentially deleterious effluents or reasonably re-establish pre-disturbance landforms and vegetation. In order to carry out reclamation obligations imposed on us in connection with exploration, potential development and production activities, we must allocate financial resources that might otherwise be spent on exploration and development programs. If we are required to carry out unanticipated reclamation work, our financial position could be adversely affected.

 

We are an “emerging growth company,” and any decision on our part to comply with certain reduced disclosure requirements applicable to emerging growth companies could make the ADSs less attractive to investors.

 

We are an “emerging growth company” as defined in the Jumpstart Our Business Startups Act (“JOBS Act”), and, for as long as we continue to be an emerging growth company, we may choose to take advantage of exemptions from various reporting requirements applicable to other public companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, not being required to comply with any new requirements adopted by the Public Company Accounting Oversight Board, or the PCAOB, requiring mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit and the financial statements of the issuer, not being required to comply with any new audit rules adopted by the PCAOB after April 5, 2012 unless the SEC determines otherwise, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved. We could remain an emerging growth company until the earlier of: (i) the last day of the fiscal year in which we have total annual gross revenues of $1.235 billion or more; (ii) the last day of our fiscal year following the fifth anniversary of the date of our first sale of common equity securities pursuant to an effective registration statement; (iii) the date on which we have issued more than $1.0 billion in nonconvertible debt during the previous three years; or (iv) the date on which we are deemed to be a large accelerated filer. We cannot predict if investors will find the ADSs less attractive if we choose to rely on these exemptions. If some investors find the ADSs less attractive as a result of any choices to reduce future disclosure, there may be a less active trading market for the ADSs and our share price may be more volatile. Further, as a result of these scaled regulatory requirements, our disclosure may be more limited than that of other public companies and you may not have the same protections afforded to shareholders of such companies.

 

Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (the “Securities Act”), for complying with new or revised accounting standards. We have opted for taking advantage of the extended transition period for complying with new or revised accounting standards pursuant to Section 107(b) of the JOBS Act.

 

Foreign private issuers are also exempt from certain more stringent executive compensation disclosure rules. Thus, even if we no longer qualify as an emerging growth company but remain a foreign private issuer, we will continue to be exempt from the more stringent compensation disclosures required of companies that are not emerging growth companies and will continue to be permitted to follow our home country practice on such matters.

 

Risks Related to this Offering and Ownership of the ADSs

 

There has been no prior market for the ADSs and an active and liquid market for the ADSs may fail to develop, which could harm the market price of the ADSs.

 

While our ordinary shares are listed on the ASX under the symbol “NVA” and quoted on the OTC Pink market under the symbol “NVAAF” and Frankfurt Stock Exchange under the symbol “QM3” prior to this offering, there has been no public market on a U.S. national securities exchange for the ADSs or ordinary shares. We have applied to list the ADSs on the NYSE American under the symbol “NVA”. There is no guarantee that NYSE American, or any other exchange or quotation system, will permit the ADSs to be listed and traded. The closing of this offering is contingent upon the successful listing of the ADSs on the NYSE American.

 

Even if the ADSs are approved for listing on the NYSE American, a liquid public market for the ADSs may not develop. The initial public offering price for the ADSs has been determined by negotiation between us and the underwriters based upon several factors, including current market prices for our ordinary shares on the ASX, prevailing market conditions, our historical performance, estimates of our business potential and earnings prospects, and the market valuations of similar companies. The price at which the ADSs are traded after this offering may decline below the initial public offering price, meaning that you may experience a decrease in the value of your ADSs regardless of our operating performance or prospects.

 

The market price of the ADSs may fluctuate, and you could lose all or part of your investment.

 

After this offering, the market price for the ADSs is likely to be volatile, in part because our shares have not been traded on a U.S. national securities exchange. In addition, the market price of the ADSs may fluctuate significantly in response to several factors, most of which we cannot control, including:

 

     
  actual or anticipated variations in our operating results;
     
  increases in market interest rates that lead investors of the ADSs to demand a higher investment return;
     
  changes in earnings estimates;
     
  changes in market valuations of similar companies;
     
  current market prices for our ordinary shares on the ASX;
     
  actions or announcements by our competitors;

 

27
 

 

  adverse market reaction to any increased indebtedness we may incur in the future;
     
  additions or departures of key personnel;
     
  actions by shareholders;
     
  speculation in the media, online forums, or investment community; and
     
  our intentions and ability to list the ADSs on the NYSE American and our subsequent ability to maintain such listing.

 

The public offering price of the ADSs has been determined by negotiations between us and the underwriters based upon many factors and may not be indicative of prices that will prevail following the closing of this offering. Volatility in the market price of the ADSs may prevent investors from being able to sell their ADSs at or above the initial public offering price. As a result, you may suffer a loss on your investment.

 

We may not be able to satisfy listing requirements of the NYSE American or obtain or maintain a listing of the ADSs.

 

If the ADSs are listed on the NYSE American, we must meet certain financial and liquidity criteria to maintain such listing. If we violate NYSE American listing requirements, the ADSs may be delisted. If we fail to meet any of NYSE American’s listing standards, the ADSs may be delisted. In addition, our board of directors may determine that the cost of maintaining our listing on a U.S. national securities exchange outweighs the benefits of such listing. A delisting of the ADSs may materially impair our shareholders’ ability to buy and sell the ADSs and could have an adverse effect on the market price of, and the efficiency of the trading market for, the ADSs. The delisting of the ADSs could significantly impair our ability to raise capital and the value of your investment.

 

Purchasers of ADSs will not directly hold our ordinary shares.

 

A holder of ADSs will not be treated as one of our shareholders and will not have direct shareholder rights. Our constitution and Australian law govern our shareholder rights. The depositary, through the custodian or the custodian’s nominee, will be the holder of the ordinary shares underlying ADSs held by purchasers of ADSs in this offering. Purchasers of ADSs in this offering will have ADS holder rights. The deposit agreement among us, the depositary and purchasers of ADSs in this offering, as an ADS holder, and all other persons directly and indirectly holding ADSs, sets out ADS holder rights, as well as the rights and obligations of us and the depositary.

 

Your right as a holder of ADSs to participate in any future preferential subscription rights offering or to elect to receive dividends in ordinary shares may be limited, which may cause dilution to your holdings.

 

The deposit agreement provides that the depositary will not make rights available to you unless the distribution to ADS holders of both the rights and any related securities are either registered under the Securities Act of 1933, as amended (the “Securities Act”) or exempted from registration under the Securities Act. If we offer holders of our ordinary shares the option to receive dividends in either cash or shares, under the deposit agreement the depositary may require satisfactory assurances from us that extending the offer to holders of ADSs does not require registration of any securities under the Securities Act before making the option available to holders of ADSs. We are under no obligation to file a registration statement with respect to any such rights or securities or to endeavor to cause such a registration statement to be declared effective. Moreover, we may not be able to establish an exemption from registration under the Securities Act. Accordingly, ADS holders may be unable to participate in our rights offerings or to elect to receive dividends in shares and may experience dilution in their holdings. In addition, if the depositary is unable to sell rights that are not exercised or not distributed or if the sale is not lawful or reasonably practicable, it will allow the rights to lapse, in which case you will receive no value for these rights.

 

You may not be able to exercise your right to vote the ordinary shares underlying your ADSs.

 

Holders of ADSs may exercise voting rights with respect to the ordinary shares represented by the ADSs only in accordance with the provisions of the deposit agreement. The deposit agreement provides that, upon receipt of notice of any meeting of holders of our ordinary shares, the depositary will fix a record date for the determination of ADS holders who shall be entitled to give instructions for the exercise of voting rights. Upon timely receipt of notice from us, if we so request, the depositary shall distribute to the holders as of the record date (i) the notice of the meeting or solicitation of consent or proxy sent by us and (ii) a statement as to the manner in which instructions may be given by the holders.

 

28
 

 

You may instruct the depositary to vote the ordinary shares underlying your ADSs. Otherwise, you will not be able to exercise your right to vote, unless you withdraw the ordinary shares underlying the ADSs you hold. However, you may not know about the meeting far enough in advance to withdraw those ordinary shares. If we ask for your instructions, the depositary, upon timely notice from us, will notify you of the upcoming vote and arrange to deliver our voting materials to you and will try to vote ordinary shares as you instruct. We cannot guarantee that you will receive the voting materials in time to ensure that you can instruct the depositary to vote your ordinary shares or to withdraw your ordinary shares so that you can vote them yourself. If we do not ask for your instructions, you can still send voting instructions to the depository and the depository may try to carry out those instructions, but it is not required to do so.

 

You may be subject to limitations on the transfer of your ADSs and the withdrawal of the underlying ordinary shares.

 

Your ADSs are transferable on the books of the depositary. However, the depositary may close its books at any time or from time to time when it deems expedient in connection with the performance of its duties. The depositary may refuse to deliver, transfer or register transfers of your ADSs generally when our books or the books of the depositary are closed, or at any time if we or the depositary think it is advisable to do so because of any requirement of law, government or governmental body, or under any provision of the deposit agreement, or for any other reason subject to your right to surrender your ADSs and receive the underlying ordinary shares. Temporary delays in the surrendering of your ADSs and receipt of the underlying ordinary shares may arise because the depositary has closed its transfer books or we have closed our transfer books, the transfer of ordinary shares is blocked to permit voting at a shareholders’ meeting or we are paying a dividend on our ordinary shares. In addition, you may not be able to surrender your ADSs and receive the underlying ordinary shares when you owe money for fees, taxes and similar charges and when it is necessary to prohibit withdrawals in order to comply with any laws or governmental regulations that apply to ADSs or to the withdrawal of ordinary shares or other deposited securities. See “Description of American Depositary Shares” for more information.

 

Holders of ADSs are not treated as holders of our ordinary shares.

 

By participating in this offering, you will become a holder of ADSs with underlying ordinary shares in an Australian public listed company. Holders of ADSs are not treated as holders of our ordinary shares, unless they surrender the ADSs to receive the ordinary shares underlying their ADSs in accordance with the deposit agreement and applicable laws and regulations. The depositary is the holder of the ordinary shares underlying the ADSs. Holders of ADSs therefore do not have any rights as holders of our ordinary shares, other than the rights that they have pursuant to the deposit agreement. See “Description of American Depositary Shares” for more information.

 

We are a foreign private issuer within the meaning of the rules under the Securities Exchange Act of 1934, as amended, and as such we are exempt from certain provisions applicable to U.S. domestic public companies.

 

Because we qualify as a foreign private issuer under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we are exempt from certain provisions of the securities rules and regulations in the United States that are applicable to U.S. domestic issuers, including:

 

  the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q or current reports on Form 8-K;
     
  the sections of the Exchange Act regulating the solicitation of proxies, consents, or authorizations in respect of a security registered under the Exchange Act;
     
  the sections of the Exchange Act requiring insiders to file public reports of their stock ownership and trading activities and liability for insiders who profit from trades made in a short period of time; and
     
  the selective disclosure rules by issuers of material nonpublic information under Regulation FD.

 

29
 

 

Upon the completion of this offering, we will be required to file an annual report on Form 20-F within four months of the end of each fiscal year. In addition, we intend to publish our results on a quarterly basis as press releases, distributed pursuant to the rules and regulations of NYSE American. Press releases relating to financial results and material events will also be furnished to the SEC on Form 6-K. However, the information we are required to file with or furnish to the SEC will be less extensive and less timely compared to that required to be filed with the SEC by U.S. domestic issuers. As a result, you may not be afforded the same protections or information that would be made available to you were you investing in a U.S. domestic issuer.

 

As a foreign private issuer, we are permitted to rely on exemptions from certain NYSE American corporate governance standards applicable to domestic U.S. issuers. This may afford less protection to holders of the ADSs.

 

We are exempted from certain corporate governance requirements of NYSE American by virtue of being a foreign private issuer. As a foreign private issuer, we are permitted to follow the governance practices of our home country in lieu of certain corporate governance requirements of NYSE American. As a result, the standards applicable to us are considerably different than the standards applied to domestic U.S. issuers. For instance, we are not required to:

 

  have a majority of the board be independent (although all of the members of the audit committee must be independent under the Exchange Act); or
   
  have a compensation committee and a nominating committee to be comprised solely of “independent directors,” although our compensation committee and a nominating committee will initially be comprised solely of “independent directors”.

 

As a result, our shareholders may not be provided with the benefits of certain corporate governance requirements of the NYSE American. For example, a board with a majority of independent directors is generally better suited to provide oversight for a company’s chief executive officer than a board of non-independent directors. In addition, having more independent directors can result in enhanced third-party advice or expertise due to executives coming from different backgrounds and such directors are not expected to be subject to undue influence from the management team due to their lack of material relationships. Similar logic holds true for independent committees. Further, the reduced public reporting requirements may result in there being less publicly available information on us. As a result, some investors may find the ADSs less attractive and thus there may be a less active trading market for the ADSs.

 

Future issuances of the ADSs or ordinary shares or securities convertible into, or exercisable or exchangeable for, our ordinary shares, or the expiration of lock-up agreements that restrict the issuance of new ADSs or ordinary shares or the trading of outstanding ADSs or ordinary shares, could cause the market price of the ADS to decline and would result in the dilution of your holdings.

 

Future issuances of the ADSs or ordinary shares or securities convertible into, or exercisable or exchangeable for, our ordinary shares, or the expiration of lock-up agreements that restrict the issuance of new ADSs or ordinary shares or the trading of outstanding ADS or ordinary shares, could cause the market price of the ADSs to decline. We cannot predict the effect, if any, of future issuances of our securities, or the future expirations of lock-up agreements, on the price of the ADSs. In all events, future issuances of the ADSs or ordinary shares would result in the dilution of your holdings. In addition, the perception that new issuances of our securities could occur, or the perception that locked-up parties will sell their securities when the lock-ups expire, could adversely affect the market price of the ADSs. In connection with this offering, we, all of our directors and officers have entered into lock-up agreements with the underwriters, pursuant to which we and they have agreed with the underwriters, subject to certain exceptions, not to sell, transfer or dispose of, directly or indirectly, any of the ADSs or ordinary shares or securities convertible into or exercisable or exchangeable for our ordinary shares for a period of (i) 6 months after the closing of this offering in the case of our company, and (ii) 12 months after the date of this prospectus in the case of our directors and officers, as further described in the section titled “Underwriting.” In addition to any adverse effects that may arise upon the expiration of these lock-up agreements, the lock-up provisions in these agreements may be waived, at any time and without notice. If the restrictions under the lock-up agreements are waived, our ordinary shares may become available for resale, subject to applicable law, including without notice, which could reduce the market price for the ADSs.

 

ADS holders may not be entitled to a jury trial with respect to claims arising under the deposit agreement, which could result in less favorable outcomes to the plaintiff(s) in any such action.

 

The deposit agreement governing the ADSs representing our ordinary shares provides that, to the fullest extent permitted by applicable law, holders and beneficial owners of ADSs irrevocably waive the right to a jury trial of any claim that they may have against us or the depositary arising from or relating to our ordinary shares, the ADSs or the deposit agreement, including any claim under the U.S. federal securities laws. The waiver continues to apply to claims that arise during the period when a holder holds the ADSs, whether the ADS holder purchased the ADSs in this offering or secondary transactions even if the ADS holder subsequently withdraws the underlying ordinary shares. However, you will not be deemed, by agreeing to the terms of the deposit agreement, to have waived our or the depositary’s compliance with U.S. federal securities laws and the rules and regulations promulgated thereunder. In fact, you cannot waive our or the depositary’s compliance with U.S. federal securities laws and the rules and regulations promulgated thereunder.

 

If we or the depositary opposed a demand for jury trial relying on the above-mentioned jury trial waiver, it is up to the court to determine whether such waiver is enforceable considering the facts and circumstances of that case in accordance with the applicable state and federal law. As such, any attempt to circumvent enforcement of a jury trial waiver provision could result in increased costs to bring a claim. It is advisable that you consult legal counsel regarding the jury waiver provision before entering into the deposit agreement.

 

If this jury trial waiver provision is prohibited by applicable law, an action could nevertheless proceed under the terms of the deposit agreement with a jury trial. To our knowledge, the enforceability of a jury trial waiver under the federal securities laws has not been finally adjudicated by a federal court or by the United States Supreme Court. Nonetheless, we believe that a jury trial waiver provision is generally enforceable under the laws of the State of New York, which govern the deposit agreement, by a federal or state court in the City of New York. In determining whether to enforce a jury trial waiver provision, New York courts will consider whether the visibility of the jury trial waiver provision within the agreement is sufficiently prominent such that a party has knowingly waived any right to trial by jury.

 

We believe that this is the case with respect to the deposit agreement and the ADSs. In addition, New York courts will not enforce a jury trial waiver provision in order to bar a viable setoff or counterclaim sounding in fraud or one which is based upon a creditor’s negligence in failing to liquidate collateral upon a guarantor’s demand, or in the case of an intentional tort claim, none of which we believe are applicable in the case of the deposit agreement or the ADSs. If you or any other holders or beneficial owners of ADSs bring a claim against us or the depositary relating to the matters arising under the deposit agreement or the ADSs, including claims under federal securities laws, you or such other holder or beneficial owner may not have the right to a jury trial regarding such claims, which may limit and discourage lawsuits against us or the depositary. If a lawsuit is brought against us or the depositary according to the deposit agreement, it may be heard only by a judge or justice of the applicable trial court, which would be conducted according to different civil procedures and may have different outcomes compared to that of a jury trial, including results that could be less favorable to the plaintiff(s) in any such action.

 

Moreover, as the jury trial waiver relates to claims arising out of or relating to the ADSs or the deposit agreement, we believe that, as a matter of construction of the clause, the waiver would likely continue to apply to ADS holders who purchased the ADSs in a secondary transaction or to ADS holders who withdraw the ordinary shares from the ADS facility with respect to claims arising before the cancelation of the ADSs and the withdrawal of the ordinary shares, and the waiver would most likely not apply to ADS holders who subsequently withdraw the ordinary shares represented by ADSs from the ADS facility with respect to claims arising after the withdrawal. However, to our knowledge, there has been no case law on the applicability of the jury trial waiver to ADS holders who withdraw the ordinary shares represented by the ADSs from the ADS facility.

 

30
 

 

We are subject to risks associated with currency fluctuations, and changes in foreign currency exchange rates could impact our results of operations.

 

Our ordinary shares are quoted in Australian dollars on the ASX and the ADSs will be quoted in U.S. dollars. In the past year, the Australian dollar has generally weakened against the U.S. dollar; however, this trend may not continue and may be reversed. As such, any significant change in the value of the Australian dollar may have a negative effect on the value of the ADSs in U.S. dollars. In addition, the foreign exchange gains or losses recorded in our statement of profit or loss and other comprehensive income are principally due to the revaluation of intercompany loans and financial liabilities to the current applicable foreign exchange rate at the end of each reporting period, which amounts could be impacted by any significant change in the value of the Australian dollar. Further, if the Australian dollar weakens against the U.S. dollar, then, if we decide to convert our Australian dollars into U.S. dollars for any business purpose, appreciation of the U.S. dollar against the Australian dollar would have a negative effect on the U.S. dollar amount available to us. While we attempt to mitigate this risk by making payment for transactions in the native currency in which the transaction occurred where possible, these activities may not be effective in limiting or eliminating foreign exchange losses. To the extent that we need to convert U.S. dollars we receive from this offering into Australian dollars for our operations, appreciation of the Australian dollar against the U.S. dollar would have a negative effect on the Australian dollar amount we would receive from the conversion. As a result of such foreign currency fluctuations, it could be more difficult to detect underlying trends in our business and results of operations.

 

U.S. investors may have difficulty enforcing civil liabilities against our company, our directors or members of senior management or executive officers and the experts named in this prospectus.

 

Certain members of our senior management, executive officers, and board of directors named in this prospectus are non-residents of the United States, and a substantial portion of the assets of such persons are located outside the United States. As a result, it may be impracticable to serve process on such persons in the United States or to enforce judgments obtained in U.S. courts against them based on civil liability provisions of the securities laws of the United States. Even if you are successful in bringing such an action, there is doubt as to whether Australian courts would enforce certain civil liabilities under U.S. securities laws in original actions or judgments of U.S. courts based upon these civil liability provisions. In addition, awards of punitive damages in actions brought in the United States or elsewhere may be unenforceable in Australia or elsewhere outside the United States. An award for monetary damages under U.S. securities laws would be considered punitive if it does not seek to compensate the claimant for loss or damage suffered and is intended to punish the defendant. The enforceability of any judgment in Australia will depend on the particular facts of the case as well as the laws and treaties in effect at the time. The United States and Australia do not currently have a treaty or statute providing for recognition and enforcement of the judgments of the other country (other than arbitration awards) in civil and commercial matters.

 

As a result, our U.S. public shareholders may have more difficulty in protecting their interests through actions against us, our management or our directors than would shareholders of a corporation incorporated in a jurisdiction in the United States. In addition, as a company incorporated in Australia, under the provisions of the Corporations Act 2001 (Cth), or the Corporations Act, regulate the circumstances in which shareholder derivative actions may be commenced which may be different, and in many ways less permissive, than for companies incorporated in the United States. For more information regarding the relevant laws of Australia, see “Enforceability of Civil Liabilities.”

 

There is a risk that we will be a passive foreign investment company for any taxable year, which could result in adverse U.S. federal income tax consequences to U.S. investors in our securities.

 

In general, a non-U.S. corporation is a passive foreign investment company, or PFIC, for any taxable year in which (i) 75% or more of its gross income consists of passive income or (ii) 50% or more of the average quarterly value of its assets consists of assets that produce, or are held for the production of, passive income. For purposes of the above calculations, a non-U.S. corporation that owns at least 25% by value of the shares of another corporation is treated as if it held its proportionate share of the assets of the other corporation and received directly its proportionate share of the income of the other corporation. Passive income generally includes dividends, interest, rents, royalties and certain gains. Cash is a passive asset for these purposes.

 

Based on the expected composition of our income and assets and the value of our assets, including goodwill, which is based on the expected price of the ADSs in this offering, we do not believe we are a PFIC for our current taxable year. However, the PFIC classification is factual in nature, and generally cannot be determined until the close of the tax year in question. Additionally, the analysis depends, in part, on the application of complex U.S. federal income tax rules, which are subject to differing interpretations. Consequently, there can be no assurances regarding our PFIC status for our current taxable year or any future taxable year.

 

If we were a PFIC for any taxable year during which a U.S. investor holds ADSs, certain adverse U.S. federal income tax consequences could apply to such U.S. investor. See “Material United States Income Tax and Australian Income Tax Considerations—U.S. Federal Income Taxation Considerations—Passive Foreign Investment Company Consequences” for additional information.

 

31
 

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This prospectus contains forward-looking statements that are based on our management’s beliefs and assumptions and on information currently available to us. All statements other than statements of historical facts are forward-looking statements. The forward-looking statements are contained principally in, but not limited to, the sections entitled “Prospectus Summary,” “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business.” These statements relate to future events or to our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, but are not limited to, statements about:

 

  our goals and strategies;
  expectations regarding revenue, expenses and operations;
  our having sufficient working capital and be able to secure additional funding necessary for the continued exploration of our property interests;
  expectations regarding the potential mineralization, geological merit and economic feasibility of our property;
  expectations regarding exploration results at our property;
  mineral exploration and exploration program cost estimates;
  expectations regarding any environmental issues that may affect planned or future exploration programs and the potential impact of complying with existing and proposed environmental laws and regulations;
  receipt and timing of exploration permits and other third-party approvals;
  government regulation of mineral exploration and development operations;
  expectations regarding any social or local community issues that may affected planned or future exploration and development programs; and
  key personnel continuing their employment with us.

 

In some cases, you can identify forward-looking statements by terms such as “may,” “could,” “will,” “should,” “would,” “expect,” “plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “project” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which are, in some cases, beyond our control and which could materially affect results. Factors that may cause actual results to differ materially from current expectations include, among other things, those listed under the heading “Risk Factors” and elsewhere in this prospectus. If one or more of these risks or uncertainties occur, or if our underlying assumptions prove to be incorrect, actual events or results may vary significantly from those implied or projected by the forward-looking statements. No forward-looking statement is a guarantee of future performance.

 

This prospectus also contains certain data and information, which we obtained from various government and private publications. Although we believe that the publications and reports are reliable, we have not independently verified the data. Statistical data in these publications includes projections that are based on a number of assumptions. If any one or more of the assumptions underlying the market data is later found to be incorrect, actual results may differ from the projections based on these assumptions.

 

The forward-looking statements made in this prospectus relate only to events or information as of the date on which the statements are made in this prospectus. Although we will become a public company after this offering and have ongoing disclosure obligations under United States federal securities laws, we do not intend to update or otherwise revise the forward-looking statements in this prospectus, whether as a result of new information, future events or otherwise.

 

32
 

 

USE OF PROCEEDS

 

After deducting the estimated underwriters’ commissions and offering expenses payable by us, we expect to receive net proceeds of approximately US$6.5 million from this offering (or approximately US$7.6 million if the underwriters exercise the over-allotment option in full), based on an assumed public offering price of US$9.00 per ADS (which is the midpoint of the estimated offering range set forth on the cover page of this prospectus).

 

Each US$1.00 increase (decrease) in the assumed initial offering price of US$9.00 per ADS would increase (decrease) the net proceeds to us from this offering by approximately US$0.81 million, assuming the number of ADSs offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. Similarly, an increase (decrease) of 200,000 ADSs offered by us would increase (decrease) the net proceeds to us by approximately US$1.65 million, assuming the assumed initial public offering price of US$9.00 per ADS remains the same and after deducting underwriting discounts and commissions.

 

The principal purposes of this offering are to provide capital to the Company to carry out the planned exploration and development activities on our Estelle Gold Project. The following table sets forth the intended use of the funds, after deducting underwriting discounts and commissions and the estimated offering expenses payable by us.

 

Use of Proceeds   Amount (USD)
     
Resource and exploration field programs   50% of net proceeds

-   Diamond drilling – RPM resource infill/step-out, RC scout follow up

-   RC drilling (Nova owned rig) – Trumpet, Shoeshine, Muddy Creek, RPM, Stibium scout holes

-   Surface exploration programs

 
     

Feasibility studies

  20% of net proceeds
-   Process/metallurgy – heap leach, ore sorting, flow sheet optimization    
-   Environmental – Ongoing hydro surface/groundwater, wetlands, Geochem, fish, meteorology    
-   Resource estimation    
-   Mining studies    
-   Access infrastructure – Lidar, road design/survey/alignment construct    
-   Bi-product/critical minerals extraction    
     
General working capital   30% of net proceeds

 

The expected use of net proceeds of this offering represents our current intentions based upon our present plan and business conditions. As of the date of this prospectus, we cannot specify with certainty all of the particular uses for the net proceeds to be received upon the completion of this offering. We will have broad discretion in the application of the net proceeds in the category of “resource and exploration field programs” and investors will be relying on our judgment regarding the application of the proceeds of this offering. Depending on the outcome of our business activities and other unforeseen events, our plans and priorities may change and we may apply the net proceeds of this offering in different proportions than we currently anticipate.

 

Accordingly, all allocations will be at the sole discretion of our management and board of directors. See “Risk Factors.”

 

We may also use a portion of the net proceeds and our existing cash, cash equivalents and short-term investments, to in-license, acquire, or invest in complementary businesses, technologies, products, or assets. However, we have no current commitments or obligations to do so.

 

Pending our use of the net proceeds from this offering, we may invest the net proceeds in a variety of capital preservation investments, including short-term, investment grade, interest bearing instruments and U.S. government securities.

 

DIVIDEND POLICY

 

We have never declared or paid cash dividends on our ordinary shares. We currently intend to retain all available funds and any future earnings for use in the operation of our business and do not anticipate paying any cash dividends on our ordinary shares in the near future. We may also enter into credit agreements or other borrowing arrangements in the future that will restrict our ability to declare or pay cash dividends on our ordinary shares. Any future determination to declare dividends will be made at the discretion of our board of directors and will depend on our financial condition, operating results, capital requirements, contractual restrictions, general business conditions and other factors that our board of directors may deem relevant.

 

33
 

 

CAPITALIZATION

 

The following table sets forth our capitalization as of December 31, 2023:

 

  on an actual basis;
     
 

on a pro forma basis to give effect to the issuance of an aggregate of (i) 2,083,336 ordinary shares in a placement on April 12, 2024 for which the Company received aggregate net proceeds of approximately A$490,000; (ii) 2,083,333 ordinary shares issuable to our Executive Directors & CEO assuming the expected shareholder approval at a General Meeting of the Company to be held on May 31, 2024 for which the Company expects to receive A$500,000 on gross proceeds and (iii) 251 ordinary shares issued on the exercise of unquoted options in February 2024 and April 2024;

     
  on an as adjusted basis to reflect the sale of 888,900 ADSs (representing 53,334,000 ordinary shares) by us in this offering at an assumed price to the public of US$9.00 per ADS, which is the midpoint of the estimated offering range set forth on the cover page of this prospectus, after deducting underwriter commissions and our estimated other offering expenses.

 

You should read this information in conjunction with our consolidated financial statements and the related notes included elsewhere in this prospectus, the information set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other financial information contained elsewhere in this prospectus.

 

The conversion from A$ into US$ was made at the exchange rate as of December 31, 2023, on which US$1.00 equaled A$1.46199. The use of US$ is solely for the convenience of the reader.

 

   As of December 31, 2023  
   Actual   Pro Forma     As Adjusted (1) (2)  
   A$   US$   A$     US$     A$     US$  
Total cash   6,228,229    4,260,103     7,218,333       4,937,334       16,768,158       11,469,407  
Share capital: 210,889,961 ordinary shares, no par value, outstanding, actual; 215,056,881 ordinary shares, no par value outstanding pro forma, and 268,390,881 ordinary shares, no par value, outstanding, pro forma as adjusted   142,986,671    97,802,770     143,986,846       98,486,888      

155,682,766

     

106,486,888

 
Accumulated profit (losses)   (59,128,334)   (40,443,734)    (59,138,405 )     (40,450,622 )     (61,284,500 )     (41,918,549 )
Foreign currency reserves   2,567,347    1,756,063    2,567,347      1,756,063       2,567,347       1,756,063  
Non-controlling interest   7,500,616    5,130,415    7,500,616      5,130,415       7,500,616       5,130,415  
Share based payment reserves   8,822,883    6,034,845    8,822,883      6,034,845       8,822,883       6,034,845  
Total equity   102,749,183    70,280,360     103,739,287       70,957,590       113,289,112       77,489,663  
Total capitalization   102,749,183    70,280,360     103,739,287       70,957,590       113,289,112       77,489,663  

 

(1) Each US$1.00 increase (decrease) in the assumed initial public offering price of US$9.00 per ADS, after giving effect to the ADS-to-ordinary share ratio of 1-to-60, would increase (decrease) each of cash, total equity and total capitalization by approximately A$1.19 million (or approximately US$0.81 million), and increase (decrease) share capital by approximately $A1.30 million (or approximately $US0.89 million), assuming the number of ADSs offered by us, as set forth on the cover page of this prospectus, remains the same, and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. Similarly, an increase (decrease) of 200,000 ADSs offered by us would increase (decrease) each of cash, total equity and total capitalization by approximately A$2.41 million (or approximately US$1.65 million), and increase (decrease) share capital by approximately $A2.61 million (or approximately US$1.80 million), assuming the assumed initial public offering price of US$9.00 per ADS, after giving effect to the ADS-to-ordinary share ratio of 1-to-60, remains the same, and after deducting underwriting discounts and commissions. The pro forma as adjusted information is illustrative only and will depend on the actual initial public offering price, number of ADSs offered and other terms of this offering determined at pricing.

 

(2) The outstanding ordinary share information in the table above is based on 210,889,961 ordinary shares outstanding as of December 31, 2023, includes on a pro forma basis the issuance of 2,083,336 ordinary shares in a placement on April 12, 2024, 2,083,333 ordinary shares issuable to our Executive Directors & CEO pursuant to the April 2024 placement assuming the expected shareholder approval at a General Meeting of the Company to be held on May 31, 2024, and 251 ordinary shares issued on the exercise of unquoted options in February 2024 and April 2024 and excludes (i) 15,328,550 ordinary shares issuable upon the exercise of outstanding options as of May 28, 2024, with a weighted-average exercise price of A$1.08 per ordinary share; (ii) up to 216 ordinary shares issuable upon exercise of options with an exercise price of A$1.00 and an expiration date of June 30, 2025; (iii) 8,250,000 ordinary shares issuable upon the exercise of outstanding options under our employee share option plan at a weighted average exercise price of A$1.20; (iv) 11,750,000 further options that are available for issuance under our employee share option plan; (v) 15,454,781 ordinary shares issuable upon conversion of US$5,420,934 (A$8,191,034 in principal (including original issue discount and capitalized interest) under the Nebari convertible loan facility (based on an assumed A$0.53 fixed conversion price assuming approval by our shareholders at a General Meeting of the Company on May 31, 2024)); (vi) up to 1,200,000 ordinary shares that may be issued upon the achievement of certain milestones pursuant to Class A and Class B performance rights granted to certain directors; and (vii) up to 1,200,000 ordinary shares that may be issued upon the achievement of certain milestones pursuant to Class C performance rights granted to certain directors.

 

34
 

 

DILUTION

 

If you invest in the ADSs in this offering, your ownership interest will be immediately diluted to the extent of the difference between the initial public offering price per ADS and the as adjusted net tangible book value per ordinary share or ADS immediately after this offering.

 

As of December 31, 2023, our historical net tangible book value was A$102,749,183 (or US$70,280,360), or A$0.49 (or US$0.33) per share based upon 210,889,961 shares of our common stock outstanding as of that date. Historical net tangible book value per share represents our total tangible assets less total liabilities, divided by the number of ordinary shares outstanding as of December 31, 2023.

 

Our pro forma net tangible book value as of December 31, 2023 was A$103,739,287 (or US$70,957,590), or A$0.48 (or US$0.33) per ordinary share or A$28.94 (or US$19.80) per ADS (using the ratio of 60 ordinary shares to one ADS). Pro forma net tangible book value represents the amount of our total tangible assets less total liabilities, after giving effect to the issuance of an aggregate of (i) 2,083,336 ordinary shares in a placement on April 12, 2024 for which the Company received aggregate net proceeds of approximately A$490,000; (ii) 2,083,333 ordinary shares issuable to issuable to our Executive Directors & CEO pursuant to the April 2024 placement assuming shareholder approval at a General Meeting of the Company to be held on May 31, 2024 for which the Company expects to receive aggregate net proceeds of approximately A$500,000 and (iii) 251 ordinary shares issued on the exercise of unquoted options in February 2024 and April 2024.

 

After giving effect to the receipt of the net proceeds from our sale of ADSs in this offering at an assumed initial public offering price of US$9.00 per ADS (which is the midpoint of the estimated offering range set forth on the cover page of this prospectus), after deducting underwriting discounts and commissions and estimated offering expenses payable by us, our pro forma as adjusted net tangible book value as of December 31, 2023, was A$113.29 million (or US$77.49 million), or A$25.33 (or US$17.32) per ADS, equivalent to A$0.42 (or US$0.29) per ordinary share. This represents an immediate decrease in pro forma net tangible book value of A$3.62 (or US$2.48) per ADS, equivalent to A$0.06 or (US$0.04) per ordinary share, to our existing shareholders and immediate increase in the pro forma net tangible book value of A$12.17 (or US$8.32) per ADS, equivalent to A$0.20 (US$0.14) per ordinary share, to investors purchasing ADSs in this offering.

 

The following table illustrates this dilution on a per ADS basis:

 

Assumed initial public offering price per ADS       US$ 9.00  
Historical pro forma net tangible book value per ADS as of December 31, 2023  US$ 19.80          
Decrease in pro forma net tangible book value per ADS attributed to investors purchasing ADSs in this offering  US$ 2.48          
Pro forma as adjusted net tangible book value per ADS after this offering        US$ 17.32  
Increase in pro forma net tangible book value per ADS to investors in this offering       US$ 8.32  

 

Each US$1.00 increase in the assumed initial public offering price of US$9.00 per ADS would increase the pro forma as adjusted net tangible book value per ADS after this offering by US$0.18 and increase the pro forma as adjusted net tangible book value to investors in this offering by US$8.50 per ADS, assuming that the number of ADSs offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting underwriting discounts and commissions. Each US$1.00 decrease in the assumed initial public offering price of US$9.00 per ADS would decrease the pro forma as adjusted net tangible book value per ADS after this offering by US$0.18 and increase the pro forma as adjusted net tangible book value to investors in this offering by US$8.14 per ADS, assuming that the number of ADSs offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting underwriting discounts and commissions. An increase of 200,000 ADSs offered by us would decrease the pro forma as adjusted net tangible book value by US$0.39 per ADS and increase the pro forma as adjusted net tangible book value to investors in this offering by US$7.93 per ADS, assuming the assumed initial public offering price remains the same and after deducting underwriting discounts and commissions. A decrease of 200,000 ADSs offered by us would increase the pro forma as adjusted net tangible book value by US$0.43 per ADS and increase the pro forma as adjusted net tangible book value to investors in this offering by US$8.75 per ADS, assuming the assumed initial public offering price remains the same and after deducting underwriting discounts and commissions.

 

If the representative of the underwriters exercises its option to purchase 133,335 additional ADSs in full, the pro forma as adjusted net tangible book value after the offering would be US$17.06 per ADS, the decrease in pro forma net tangible book value per ADS to existing shareholders would be US$2.74 per ADS and the increase per ADS to new investors in this offering would be US$8.06 per ADS, in each case assuming an initial public offering price of US$9.00 per ADS.

 

The following table summarizes on a pro forma, as adjusted basis, as of December 31, 2023:

 

  the total number of ordinary shares purchased from us by existing shareholders and the equivalent number of ordinary shares underlying ADSs purchased by investors in this offering;
     
  the total consideration paid to us by our existing shareholders and by investors purchasing ADSs in this offering, assuming an initial public offering price of US$9.00 per ADS, before deducting underwriting discounts and commissions and estimated offering expenses payable by us in connection with this offering; and
     
  the average price per ordinary share paid by existing shareholders and the average price per ADS or equivalent number of ordinary shares.

 

35
 

 

   Ordinary Shares
(Directly or in the
Form of ADSs)
   Total Consideration  Average
Price Per
Share
   Average
Price per
ADS
 
   Number   Percent   Amount  Percent         
Existing shareholders    215,056,881      80.13    US$ 98,486,888     92.49    US$ 0.46    US$ 27.60  
Purchasers of ADSs    53,334,000      19.87    US$ 8,000,100     7.51    US$ 0.15    US$ 9.00  
Total    268,390,881      100.00    US$ 106,486,988    100   US$ 0.40    US$ 24.00  

 

If the representative of the underwriters exercises its option to purchase 133,335 additional ADSs in full, our existing shareholders will own 77.81% and investors in this offering would own 19.30% of the total number of ordinary shares outstanding (including shares underlying ADSs) upon the closing of this offering.

 

Each US$1.00 increase (decrease) in the assumed initial public offering price of US$9.00 per ADS, after giving effect to the ADS-to-ordinary share ratio of 1-to 60, would increase (decrease) the total consideration paid by investors in this offering by approximately US$0.89 million and increase (decrease) the total consideration paid by investors in this offering by 11.11%, assuming that the number of ADSs offered by us, as set forth on the cover page of this prospectus, remains the same and before deducting underwriting discounts and commissions.

 

The outstanding ordinary share information in the table above is based on 215,056,881 ordinary shares outstanding as of December 31, 2023, including the issuance of 2,083,336 ordinary shares in a placement on April 12, 2024, 2,083,333 ordinary shares issuable to our Executive Directors & CEO pursuant to the April 2024 placement assuming the expected shareholder approval at a General Meeting of the Company to be held on May 31, 2024 and 251 ordinary shares issued on the exercise of unquoted options in February 2024 and April 2024, and excludes (i) 15,328,550 ordinary shares issuable upon the exercise of outstanding options as of May 28, 2024, with a weighted-average exercise price of A$1.08 per ordinary share; (ii) up to 216 ordinary shares issuable upon exercise of options with an exercise price of A$1.00 and an expiration date of June 30, 2025; (iii) 8,250,000 ordinary shares issuable upon the exercise of outstanding options under our employee share option plan at a weighted average exercise price of A$1.20; (iv) 11,750,000 further options that are available for issuance under our employee share option plan; (v) 15,454,781 ordinary shares issuable upon conversion of US$5,420,934 (A$8,191,034 in principal (including original issue discount and capitalized interest) under the Nebari convertible loan facility (based on an assumed A$0.53 fixed conversion price assuming approval of such price at the Company’s General Meeting on May 31, 2024)); (vi) up to 1,200,000 ordinary shares that may be issued upon the achievement of certain milestones pursuant to Class A and Class B performance rights granted to certain directors; and (vii) up to 1,200,000 ordinary shares that may be issued upon the achievement of certain milestones pursuant to Class C performance rights granted to certain directors.

 

To the extent any outstanding options are exercised, there will be further dilution to investors purchasing in this offering.

 

36
 

 

SELECTED CONSOLIDATED FINANCIAL DATA

 

The following summary historical financial information should be read in conjunction with our consolidated financial statements and related notes included elsewhere in the prospectus and the information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” below.

 

The selected consolidated statement of profit or loss and other comprehensive income/(loss) data for the six months ended December 31, 2023, and 2022 and consolidated statement of financial position data as of December 31, 2023, have been derived from our unaudited condensed consolidated financial statements included elsewhere in this prospectus.

 

The selected consolidated statement of profit or loss and other comprehensive income/(loss) data for the years ended June 30, 2023, and 2022 and consolidated statement of financial position data as of June 30, 2023, have been derived from our audited consolidated financial statements included elsewhere in this prospectus. Our audited consolidated financial statements have been prepared in accordance with IFRS, as issued by the IASB, as of and for the years ended June 30, 2023, and 2022.

 

Financial statements prepared in compliance with IFRS are not comparable in all respects with financial statements that are prepared in accordance with U.S. GAAP. Our historical results for any period are not necessarily indicative of our future performance.

 

Consolidated Statement of Profit or Loss and Other Comprehensive Income Data

 

   For the six months ended December 31,  

For the year ended

June 30,

 
   2023   2022   2023   2022 
   A$   A$ 
Revenue   173,536    -    12,027    20,000 
Other income, gains and losses   (7,480,900)   (3,049,127)   (6,055,067)   39,613,276 
Expenses   (1,887,176)   (2,854,324)   (5,528,200)   (5,230,455)
(Loss)/Profit after income tax   (9,194,540)   (5,903,451)   (11,571,240)   (34,402,821)
Total comprehensive (loss)/income   (10,737,437)   (5,093,600)   (9,629,678)   38,097,293)
Basic (loss)/earnings per share(1)   (0.04)    (0.03 )   (0.06)   0.20)
Diluted (loss)/earnings per share(1)   (0.04)    (0.03 )   (0.06)   0.18)
Dividends per share   -    -    -    - 

 

(1)Adjusted to reflect the 10 for 1 consolidation of our ordinary shares on November 29, 2021.

 

Consolidated Statement of Financial Position

 

   As of
December 31, 2023
 
   A$ 
Cash   6,228,229 
Total assets   110,698,323 
Total liabilities   7,949,140 
Net assets   102,749,183 
Accumulated profits/losses   (59,128,334)
Issued capital   142,986,671 
Foreign currency reserves   2,567,347 
Share-based payment reserve   8,822,883 
Non-controlling Interest   7,500,616 

 

37
 

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

 

This Management’s Discussion and Analysis (“MD&A”) provides an analysis of our financial position and results of operations contained elsewhere within this prospectus. It summarizes the significant factors affecting our operating results, financial condition, liquidity and cash flows of our company as of and for the periods presented below. The following discussion and analysis should be read in conjunction with our financial statements and the related notes thereto included elsewhere in this prospectus. The discussion contains forward-looking statements that are based on the beliefs of management, as well as assumptions made by, and information currently available to, our management. Actual results could differ materially from those discussed in or implied by forward-looking statements as a result of various factors, including those discussed below and elsewhere in this prospectus, particularly in the sections titled “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements.”

 

The audited consolidated financial statements for the years ended June 30, 2023, and 2022 are prepared in conformity with IFRS. As permitted by the rules of the SEC for foreign private issuers, we do not reconcile our financial statements to U.S. GAAP.

 

Overview

 

We are an exploration stage company with its flagship project being the Estelle Gold Project located in Alaska. We also have, as of the date of this prospectus, a 32.5% ownership stake in Snow Lake Resources Ltd (Nasdaq: LITM), a 7.73% interest in Asra Minerals Ltd (ASX: ASR) and a 9.9% holding in Rotor X Aircraft Manufacturing.

 

This MD&A was prepared in conjunction with our unaudited interim consolidated financial statements for the six months ended December 31, 2023 and 2022 and our audited consolidated financial statements for the years ended June 30, 2023, and 2022.

 

Comparison of the six months ended December 31, 2023 and 2022

 

The following tables set forth our results of operations in Australian dollars for the six-month periods ended December 31, 2023 and 2022.
 

   For the six months ended December 31, 
   2023   2022 
   A$   A$ 
Interest income   173,536    - 
Other income, gains and losses   (7,480,900)   (3,049,127)
Administration expense   (1,240,671)   (1,324,845)
Contractors and consultants   (256,609)   (519,748)
Share based payments   (96,655)   (809,172)
Finance costs   (348,433)   (49,330)
Amortization of financial liability   55,192    (151,229)
(Loss)/Profit after income tax   (9,194,540)   (5,903,451)
Total comprehensive (loss)/income   (10,737,437)   (5,093,600)

 

Interest income

 

Interest income increased to A$173,536 in the six months ended December 31, 2023, from A$0 in the six months ended December 31, 2022, as a result of interest earned on the bank account balances.

 

Other income, gains and losses

 

Other income, gains and losses was a loss of A$7,480,900 in the six months ended December 31, 2023, compared to a loss of A$3,049,127 in the six months ended December 31, 2022, primarily as a result of a A$4,663,083 impairment in the holding value of the investment in Snow Lake Resources.

 

38
 

 

Administration expense

 

Administration expense decreased to A$1,240,671 in the six months ended December 31, 2023, from A$1,324,845 in the six months ended December 31, 2022, as a result of a decrease in legal and office expenses.

 

Contractors and consultants

 

Contractors and consultants decreased to A$256,609 in the six months ended December 31, 2023, from A$519,748 in the six months ended December 31, 2022, due to lower corporate advisor fees during the period.

 

Share based payments

 

Share based payments decreased to A$96,655 in the six months ended December 31, 2023, from A$809,172 in the six months ended December 31, 2022, as a result of no options being issued to directors and consultants during the period. The 2023 amount represents the amortization of part of the options and performance rights which were issued to directors and consultants in previous years.

 

Finance costs

 

Finance costs increased to A$348,433 in the six months ended December 31, 2023, from A$49,330 in the six months ended December 31, 2022, as a result of the interest paid on the Nebari Gold Fund 1, LP (“Nebari”) convertible loan.

 

Amortization of financial liability

 

Amortization of financial liability decreased to A$55,192 in the six months ended December 31, 2023, from A$151,229 in the six months ended December 31, 2022, as a result of lower amortization costs relating to the Nebari convertible loan.

  

(Loss)/Profit after income tax

 

(Loss)/profit after income tax was a loss of A$9,194,540 in the six months ended December 31, 2023, compared to a loss of A$5,903,451 in the six months ended December 31, 2022, mainly as a result of the A$4,663,083 impairment in the holding value of the investment in Snow Lake Resources.

 

Total comprehensive (loss)/income

 

Total comprehensive loss increased to A$10,737,437 in the six months ended December 31, 2023, from a loss of A$5,093,600 in the six months ended December 31, 2022, mainly as a result of the A$4,663,083 impairment in the holding value of the investment in Snow Lake Resources.

 

Comparison of the fiscal years ended June 30, 2023 and 2022

 

The following tables set forth our results of operations in Australian dollars for the years ended June 30, 2023 and 2022.

 

   For the year ended June 30, 
   2023   2022 
   A$   A$ 
Interest income   12,027    20,000 
Other income, gains and losses   (6,055,067)   39,613,276 
Administration expense   (2,721,273)   (2,980,714)
Contractors and consultants   (739,380)   (907,623)
Share based payments   (780,235)   (1,200,053)
Finance costs   (359,031)   (142,065)
Amortization of financial liability   (928,281)   - 
(Loss)/Profit after income tax   (11,571,240)   34,402,821 
Total comprehensive (loss)/income   (9,629,678)   38,097,293 

 

Interest income

 

Interest income decreased to A$12,027 in fiscal year 2023 from A$20,000 in fiscal year 2022, as a result of decrease in interest paid.

 

Other income, gains and losses

 

Other income, gains and losses was a loss of A$(6,055,067) in fiscal year 2023 compared to a gain of A$39,613,276 in fiscal year 2022, because in 2022 there was a gain from the deconsolidation of Snow Lake Resources, net of subsequent impairment of the remaining investment in Snow Lake, accounted for using equity accounting.

 

39
 

 

Administration expense

 

Administration expense decreased to A$2,721,273 in fiscal year 2023 from A$2,980,714 in fiscal year 2022, as a result of a decrease in legal, audit fees and administration expenses relating to Snow Lake Resources that was deconsolidated in 2022

 

Contractors and consultants

 

Contractors and consultants decreased to A$739,380 in fiscal year 2023 from A$907,623 in fiscal year 2022, as a result of a decrease in contractor expenses relating to Snow Lake Resources that was deconsolidated in 2022

 

Share based payments

 

Share based payments decreased to A$780,235 in fiscal year 2023 from A$1,200,053 in fiscal year 2022, as a result of a decrease in the amount of options and performance rights issued to directors.

 

Finance costs

 

Finance costs increased to A$359,031 in fiscal year 2023 from A$142,065 in fiscal year 2022, as a result of an increase in costs relating to the Nebari convertible loan.

 

Amortization of financial liability

 

Amortization of financial liability increased to A$928,281 in fiscal year 2023 from A$0 in fiscal year 2022, as a result of the amortization costs relating to the Nebari convertible loan.

 

(Loss/Profit) after income tax

 

(Loss)/Profit after income tax was a loss of A$(11,571,240) in fiscal year 2023 compared to a gain of A$34,402,821 in fiscal year 2022, as in 2022 there was a gain from the deconsolidation of Snow Lake Resources, net of subsequent impairment of the remaining investment in Snow Lake, accounted for using equity accounting.

 

Total comprehensive (loss)/income

 

Total comprehensive (loss)/income was to a loss of A$(9,629,678) in fiscal year 2023 compared to a gain of A$38,097,293 in fiscal year 2022, as in 2022 there was a gain from the deconsolidation of Snow Lake Resources, net of subsequent impairment of the remaining investment in Snow Lake, accounted for using equity accounting.

 

Liquidity and Capital Resources

 

Since our inception, our operations have mainly been financed through the issuance of equity securities. Additional funding has come through interest earned from cash on term deposit, monetization of assets including the sale of a portion of our holding in Snow Lake Resources, and a US$5 million draw down on the convertible facility with Nebari in November 2022.

 

40
 

 

Equity Issuances

 

The following table summarizes our issuances of ordinary shares for cash, share-based payments and executive and employee compensation in the last two fiscal years.

 

  

Fiscal

Year

  

Number of

Shares

  

Net

Proceeds

 
           (A$) 
Ordinary Shares (net of costs)   2022    12,109,091(1)   10,790,561 
Ordinary Shares (net of costs)   2023    30,687,676(1)   17,273,412 

 

  (1)

We performed a share consolidation on November 29, 2021, based on a 10:1 ratio. Amounts shown above are the number of shares issued post to the consolidation.

 

Capital Requirements

 

As of December 31, 2023, we had cash of A$6,228,229. On such date, our only capital commitment was the repayment of the Nebari convertible loan facility of US$5,420,934 due to mature on November 29, 2024. On March 6, 2024 we entered into a Variation Agreement, the terms of which are subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024, to amend the terms of the Nebari facility whereby we will have the option (but not the obligation) to extend the repayment date of the facility by 12 months to November 29, 2025. If the Variation Agreement is not approved by our shareholders, the Nebari facility will remain repayable on its current terms (including the A$1.02 conversion price) and would be due for repayment on November 29, 2024. We do not have any other capital commitments in the next 12 months, and any future commitments for exploration activity will be dependent on the level of funds raised.

 

On April 12, 2024, we completed a placement of 2,083,336 new fully paid ordinary shares at an issue price of A$0.24 per share to raise A$500,000 (before costs). In addition, as part of this placement, 2,083,333 new fully paid ordinary shares to raise an additional A$500,000 under the placement, representing participation by our Executive Directors & CEO, will be issued subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024.

 

We anticipate that our current cash together with the cash raised from the sale of the ADSs offered hereby will be sufficient to fund our operations for more than 12 months from the date of this prospectus. However, our forecast for the period of time through which our financial resources will be adequate to support our operations is a forward-looking statement that involves risks and uncertainties, and actual results could vary materially. If we are unable to raise additional capital when required or on acceptable terms, we may have to significantly delay, scale back or discontinue our operations.

 

We anticipate that we will require substantial additional funds in order to achieve our long-term goals and complete the development of our projects. We do not expect to generate significant revenue until late 2028, subject to permit and approvals necessary to develop a mine amongst other unforeseen delays.

 

We therefore expect to continue to incur substantial losses in the near future.

 

Cash Flows

 

Comparison of cash flows for the six months ended December 31, 2023 with the six months ended December 31, 2022

 

The following table summarizes our cash flows for the periods presented:

 

   For the six months ended December 31, 
   2023   2022 
   A$   A$ 
Net cash used in operating activities   (1,272,356)   (1,433,529)
Net cash used in investing activities   (11,655,931)   (19,306,556)
Net cash from financing activities   -    24,406,818 

 

Operating Activities

 

Net cash used in operating activities decreased to A$1,272,356 in the six months ended December 31, 2023 from A$1,433,529 in the six months ended December 31, 2022, as a result of a decrease in payments to suppliers and employees.

 

Investing Activities

 

Net cash used in investing activities decreased to A$11,655,931 in the six months ended December 31, 2023 from A$19,306,556 in the six months ended December 31, 2022, as a result of a decrease in exploration expenditure.

  

Financing Activities

 

Net cash provided from financing activities decreased to A$0 in the six months ended December 31, 2023 from A$24,406,818 in the six months ended December 31, 2022, as there were no capital raisings in 2023.

 

Comparison of cash flows for the fiscal year ended June 30, 2023 with fiscal year ended June 30, 2022

 

The following table summarizes our cash flows for the periods presented:

 

   For the year ended June 30, 
   2023   2022 
   A$   A$ 
Net cash used in operating activities   (3,083,677)   (2,855,761)
Net cash used in investing activities   (24,139,677)   (3,957,726)
Net cash from financing activities   25,158,615    11,153,036 

 

Operating Activities

 

Net cash used in operating activities increased to A$3,083,677 in fiscal year 2023 from A$2,855,761 in fiscal year 2022, as a result of an increase in payments to suppliers and employees.

 

Investing Activities

 

Net cash used in investing activities increased to A$24,139,677 in fiscal year 2023 from A$3,957,726 in fiscal year 2022, as the 2022 numbers include A$22,279,880 proceeds from the sale of some Snow Lake Resources shares.

 

41
 

 

Financing Activities

 

Net cash provided from financing activities increased to A$25,158,615 in fiscal year 2023 from A$11,153,036 in fiscal year 2022, as a result of an increase in the proceeds from the issuance of shares, and the proceeds received from the Nebari convertible loan facility.

 

Contractual Obligations

 

On November 21, 2022, we entered into a convertible loan facility with Nebari. As of December 31, 2023, we have drawn down US$5 million on the facility. The key terms of the facility are:

 

  Amount: Up to US$7 million in funds is available as an unsecured senior debt in 2 tranches. A fixed amount of US$5 million was drawn down immediately and up to an additional US$2 million is available upon mutual agreement.
     
  Term: 24 months from the closing date (or 36 months if the Variation Agreement to the Nebari facility described below is approved by our shareholders).
     
  Discount: Original issue discount of 2.778% of the tranche 1 principal only, added to the principal amount (resulting in original principal amount of US$5,142,857).
     
  Coupon: 6% per annum, adjusted by the delta over a 3% SOFR floor with an upper limit and with an initial 9-month interest holiday period to be capitalized into the principal amount (US$278,077 in capitalized interest, when added to the original principal amount of US$5,142,857 results in a current principal amount of US$5,420,934).
     
  Setup Fee: 1% on the drawdown of the tranche 1 principal and 1% of the tranche 2 principal if it is also drawn down.
     
  Conversion: Nebari has the option to convert up to 100% of the principal, plus any accrued interest (“Conversion Amount”) at a Conversion Price of A$1.02, (or A$0.53 if the Variation Agreement to the Nebari facility described below is approved by our shareholders). Conversion Price calculated based on the agreement which states the Conversion Price is equal to a 30% premium to the volume weighted average price (“VWAP”) of our shares for the 15 days preceding the earlier of the documentation completion date and the date at which the financing facility is announced to the public, converted at the AUD:USD exchange rate on the day preceding the conversion date, subject to standard anti-dilution adjustments). The conversion of the Nebari loan facility was approved by shareholders’ of the Company at meeting held January 31 2023.
     
  Forced Conversion: If our share price is greater than 150% of the Conversion Price (A$1.53), then we, at our option may elect to force Nebari to convert the Conversion Amount, at the Conversion Price.
     
 

Voluntary Prepayment: In addition to voluntary prepayment in cash, we may repay up to 50% of the outstanding principal in discounted shares (10% discount to the 15-day VWAP proceeding the prepayment date). In the event of a voluntary prepayment, we will also issue Nebari options to subscribe for our shares, with a 2 year expiry period from the date of the options issuance, at a strike price of A$1.09 (Strike Price calculated based on the agreement which states the strike price is equal to a 40% premium to the VWAP of our shares for the 15 days preceding the earlier of the documentation completion date and the date at which the financing facility is announced to the public, converted at the AUD:USD exchange rate on the day preceding the conversion date and in the amount of 80% of the Prepayment Amount divided by the Strike Price.

 

On March 6, 2024 we entered into a Variation Agreement to amend the terms of the Nebari facility. The terms of the Variation Agreement are that, subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024, we will have the option (but not the obligation) to extend the repayment date of the facility by 12 months to November 29, 2025. In consideration of the grant of the right to extend the facility, we will pay Nebari the sum of US$55,000 (on the earlier of June 1, 2024 or the date of completion of this ADS offering) and the conversion price of the facility will be reduced to A$0.53. If the Variation Agreement is not approved by our shareholders, the Nebari facility will remain repayable on its current terms (including the A$1.02 conversion price) and would be due for repayment on November 29, 2024.

 

42
 

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

 

Quantitative and Qualitative Disclosures about Market Risk

 

Market risk represents the risk of loss that may impact our financial position due to adverse changes in financial capital markets, financial market prices and rates. Our market risk exposure is primarily the result of fluctuations in interest rates and foreign exchange rates as well as, to a lesser extent, inflation.

 

Interest Rate Risk

 

We are exposed to market risks in the ordinary course of our business. Our cash and short-term investments include cash in readily available checking accounts and guaranteed investment certificates. These securities are not dependent on interest rate fluctuations that may cause the principal amount of these assets to fluctuate.

 

Foreign Currency Exchange Risk

 

The majority of our cash flows, financial assets and liabilities are denominated in Australian dollars, which is our functional and reporting currency. We are exposed to financial risk related to the fluctuation of foreign exchange rates and the degree of volatility of those rates. Currency risk is limited to the proportion of our business transactions denominated in currencies other than the Australian dollar, primarily for capital expenditures, debt and various operating expenses such as salaries and professional fees. We also purchase property, plant and equipment in US dollars. We do not currently use derivative financial instruments to reduce our foreign exchange exposure. While our foreign currency exchange risk could possibly be significant, depending on the volatility of the relevant exchange rates, we mitigate this risk by making payment for transactions in the native currency in which the transaction was incurred, where possible. The foreign exchange gains or losses recorded in our statement of profit or loss and other comprehensive income are principally due to the revaluation of intercompany loans and financial liabilities to the current applicable foreign exchange rate at the end of each reporting period.

 

Inflation Risk

 

We do not believe that inflation has had a material effect on our business, financial condition or results of operations. If our costs were to become subject to significant inflationary pressures, we may not be able to fully offset such higher costs through price increases. Our inability or failure to do so could harm our business, financial condition and results of operations.

 

Critical Accounting Policies and Estimates

 

The following discussion relates to critical accounting policies for our company. The preparation of financial statements in conformity with IFRS requires our management to make assumptions, estimates and judgments that affect the amounts reported, including the notes thereto, and related disclosures of commitments and contingencies, if any. We have identified certain accounting policies that are significant to the preparation of our financial statements. These accounting policies are important for an understanding of our financial condition and results of operation. Critical accounting policies are those that are most important to the portrayal of our financial condition and results of operations and require management’s difficult, subjective, or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance to financial statements and because of the possibility that future events affecting the estimate may differ significantly from management’s current judgments. We believe the following critical accounting policies involve the most significant estimates and judgments used in the preparation of our financial statements:

 

43
 

 

Coronavirus (COVID-19) Pandemic

 

Judgement has been exercised in considering the impacts that the Coronavirus (COVID-19) pandemic has had, or may have, on the consolidated entity based on known information. This consideration extends to the nature of the products and services offered, customers, supply chain, staffing and geographic regions in which the consolidated entity operates. Other than as addressed in specific notes, there does not currently appear to be either any significant impact upon the financial statements or any significant uncertainties with respect to events or conditions which may impact the consolidated entity unfavorably as at the reporting date or subsequently as a result of the Coronavirus (COVID-19) pandemic.

 

Share-Based Payment Transactions

 

The consolidated entity measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. The fair value is determined by using either the Binomial or Black-Scholes model taking into account the terms and conditions upon which the instruments were granted. The accounting estimates and assumptions relating to equity-settled share-based payments would have no impact on the carrying amounts of assets and liabilities within the next annual reporting period but may impact profit or loss and equity.

 

The allowance for expected credit losses assessment requires a degree of estimation and judgement. It is based on the lifetime expected credit loss, grouped based on days overdue, and makes assumptions to allocate an overall expected credit loss rate for each group. These assumptions include recent sales experience and historical collection rates.

 

Fair Value Measurement Hierarchy

 

The consolidated entity is required to classify all assets and liabilities, measured at fair value, using a three level hierarchy, based on the lowest level of input that is significant to the entire fair value measurement, being: Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date; Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and Level 3: Unobservable inputs for the asset or liability. Considerable judgement is required to determine what is significant to fair value and therefore which category the asset or liability is placed in can be subjective.

 

The fair value of assets and liabilities classified as level 3 is determined by the use of valuation models. These include discounted cash flow analysis or the use of observable inputs that require significant adjustments based on unobservable inputs.

 

Estimation of Useful Lives of Assets The consolidated entity determines the estimated useful lives and related depreciation and amortization charges for its property, plant and equipment and finite life intangible assets. The useful lives could change significantly as a result of technical innovations or some other event. The depreciation and amortization charge will increase where the useful lives are less than previously estimated lives, or technically obsolete or non-strategic assets that have been abandoned or sold will be written off or written down.

 

Exploration and Evaluation Costs

 

Exploration and evaluation costs have been capitalized on the basis that the consolidated entity expects to commence commercial production in the future, from which time the costs will be amortized in proportion to the depletion of the mineral resources. Key judgements are applied in considering costs to be capitalized which includes determining expenditures directly related to these activities and allocating overheads between those that are expensed and capitalized. In addition, costs are only capitalized that are expected to be recovered either through successful development or sale of the relevant mining interest. Factors that could impact the future commercial production at the mine include the level of reserves and resources, future technology changes, which could impact the cost of mining, future legal changes and changes in commodity prices. To the extent that capitalized costs are determined not to be recoverable in the future, they will be written off in the period in which this determination is made.

 

44
 

 

CORPORATE HISTORY AND STRUCTURE

 

Our Corporate History

 

We were incorporated in Australia in January 1987. We were formerly known as Quantum Resources Limited and changed our name to Nova Minerals Limited in December 2017. Our ordinary shares have been listed on the ASX since 1987 and are currently listed under the symbol “NVA”. Our shares are also quoted on the OTC Pink market under the symbol “NVAAF” and Frankfurt Stock Exchange under the symbol “QM3”.

 

We have entered into a joint venture with AK Minerals Pty Ltd, or AK Minerals, for the Estelle Gold Project in Alaska. We own an 85% interest in the Estelle Gold Project, subject to the 2% net smelter royalty payable to AK Minerals, as further described below.

 

Our Estelle Gold Project Acquisition History

 

In December 2017, we entered into a definitive joint venture agreement for the Alaskan project portfolio, including the Estelle Gold Project, with AK Minerals, pursuant to which we earned an 85% interest in the Estelle Gold Project, subject to a 2% net smelter royalty payable to AK Minerals. Prior to the joint venture agreement, AK Minerals was the ultimate beneficial owner of the Estelle Gold Project through its 100% owned subsidiary, AK Custom Mining LLC, an Alaskan incorporated LLC that holds a 100% ownership in the Estelle Gold Project. Following the joint venture agreement, ownership of AK Custom Mining LLC was transferred from AK Custom Mining LLC to AKCM (Aust) Pty Ltd, or AKCM, a joint venture vehicle incorporated to serve as the incorporated joint venture company between us and AK Minerals. AKCM also is the immediate parent of AK Operations LLC and AK Custom Mining LLC.

 

Pursuant to the joint venture agreement, we paid AK Minerals a non-refundable option fee of A$50,000 in the option period which was 3 months following the execution of the joint venture agreement. During the option period, we undertook extensive due diligence investigations of AK Minerals and the properties it owned and decided to exercise the option. We then paid an option exercise fee of A$105,000 to AK Minerals representing reimbursement of historic expenditure on the projects by AK Minerals and proceeded to form the joint venture entity and associate ourselves as an incorporated joint venture on the terms and conditions contained in the joint venture agreement to conduct exploration and mining operations on the Alaskan projects, including the Estelle Gold Project property.

 

Following the option period, we then earned a 30% initial interest in AKCM through spending A$300,000 on exploration over the first 12 months from the date of exercise of the option. We further earned an additional 21% interest in AKCM through spending an additional A$1 million during Stage 1 exploration during the first 2 years from the date of exercise of the option, which increased our ownership interest for AKCM to 51%.

 

In January 2020, our ownership percentage in AKCM was increased to 70% through our surpassing the stage 3 expenditure requirements by spending an additional A$2 million on exploration in years three and four from the date of the exercise of the option. We then earned, in May 2020, an additional increase in our AKCM ownership interest to the current 85% ownership, through surpassing ongoing expenditure requirements pursuant to the joint venture agreement, subject to the 2% net smelter royalty payable to AK Minerals.

 

Our Corporate Structure

 

We have the following material, direct and indirect owned subsidiaries: AKCM (AUST) Pty Ltd, Alaska Range Resources LLC, AK Operations LLC and AK Custom Mining LLC.

 

The following chart depicts our corporate structure together with the jurisdiction of incorporation of our subsidiaries and related holding companies.

 

 

45
 

 

bUSINESS

 

The information regarding the Estelle Gold Project contained herein is derived from the S-K 1300 Report. As used herein, references to the “S-K 1300 Report” are to the technical report summary titled “Initial Assessment Technical Report Summary Estelle Gold Project, Alaska, USA” prepared by Roughstock Mining Services, LLC Nova Minerals Limited, Matrix Resource Consultants Pty Ltd., METS Engineering, Yukuskokon Professional Services and Jade North, LLC with an effective date of January 31, 2024, which was prepared in accordance with S-K 1300. The S-K 1300 Report is filed as Exhibit 96.1 to the registration statement of which this prospectus forms a part

 

Overview

 

We are an ASX-listed mining exploration stage company with a gold project in Alaska. Our flagship project is the 85% owned Estelle Gold Project, which comprises of 800 State of Alaska mining claims covering in aggregate of 126,405 acres (513km2) and is subject to a 2% net smelter royalty payable to AK Minerals.

 

The project is situated approximately 150km northwest of Anchorage, Alaska’s largest city, on the Estelle Gold Trend in Alaska’s prolific Tintina Gold Belt, a province which hosts a 220 million ounce (Moz) documented gold endowment and some of the world’s largest gold mines and discoveries including Victoria Gold’s Eagle Mine and Kinross Gold Corporation’s Fort Knox Gold Mine.

 

Our vision is to develop the Estelle Gold Project to become a world class, tier-one, global gold producer. The project contains multiple mining complexes across a 35km long mineralized corridor of over 20 identified gold prospects, including two already defined multi-million ounce resources across four deposits containing a combined S-K 1300 compliant 5.17 Moz Au (0.18 Moz Au Measured, 2.54 Moz Au Indicated, and 2.45 Moz Inferred) of which Nova’s 85% attributable interest is 4.41 Moz Au (0.16 Moz Au Measured, 2.22 Moz Au Indicated, and. 2.03 Moz Inferred).

 

Recently the Company has also discovered antimony and other critical minerals coincident with the gold in surface sampling on numerous prospects across the project.

 

 

Figure 6: Our flagship Estelle Gold Project is located within Alaska’s prolific Tintina Gold Belt.

 

In addition to the Estelle Gold Project, we also hold a substantial interest in Nasdaq-listed lithium explorer Snow Lake Resources Ltd (Nasdaq: LITM), a holding in Asra Minerals Limited (ASX: ASR), a gold and rare earths exploration company based in Western Australia, and an interest in privately owned Rotor X Aircraft Manufacturing.

 

The Estelle Gold Project

 

Project Description, Location and Access

 

The Estelle Gold Project properties lie approximately 150km northwest of Anchorage, Alaska’s largest city, with approximate UTM coordinates of 505,000 N and 6,860,000 W, UTM = NAD83 Zone 5, lying within National Topographic System (NTS) Map Sheet 63JSE13. The project property area comprises of 800 State of Alaska mining claims covering in aggregate of 126,405 acres (513km2)

 

The city of Anchorage has a major population, which provides essential services and a large labor force for the interior parts of Alaska. The Project is a year-round operation, with all essential services including a base site which hosts a fully winterized 80-person camp with all the required facilities, which are powered by diesel generators, an on-site sample processing facility, helipad for 2 helicopters, and the 4,000-foot Whiskey Bravo airstrip, which can facilitate large capacity DC3 type aircraft. The project region is found among the Alaska Mountain Ranges with elevations ranging from 705m to 2,085m above sea level. The Alaska Range is a continuation of the Pacific Coast Mountains extending in an arc across the Northern Pacific. The nature of the terrain allows for accessible drilling all year round.

 

46
 

 

Easy access is currently available to the project via a winter road and by air, and recently the proposed West Susitna Access Road, which is situated on State land within the Matanuska-Susitna Borough and has considerable support from both the community and the State government, has progressed to the permitting stage, with construction proposed to start in 2025.

 

 

Figure 7: Property location map and infrastructure solutions for the Estelle Gold Project

 

47
 

 

Mining Claims

 

The Estelle Gold Project is encompassed by 800 Alaska State mining claims. All claims were acquired by our Joint Venture Partner (JVP) by staking in Alaska with the Division of Mining, Land and Water, and the Alaska Department of Natural Resources (DNR). The mining claims are wholly owned by AKCM (AUST) Pty Ltd (an incorporated joint venture company between Nova Minerals Ltd and AK Minerals Pty Ltd) via 100% ownership of Alaskan incorporate company AK Custom Mining LLC. AKCM (AUST) Pty Ltd is owned 85% by Nova Minerals Ltd and 15% by AK Minerals Pty Ltd. Nova owns 85% of the property through the joint venture agreement and AK Minerals Pty Ltd owns the remaining 15% along with a 2% NSR over the property.

 

Under Alaska mining law AK Custom Mining LLC owns the rights to all locatable minerals discovered on and within the allocated claims. Mining claims may be located by what is known as aliquot part legal description, which is meridian, township, range, section, quarter section, and if applicable quarter-quarter section. These claims are known as MTRSC locations, and they are generally located using GPS latitude and longitude coordinates. A quarter section location is typically about 160 acres in size, and a quarter-quarter section location is typically 40 acres in size. Rent for the larger size is always four times greater.

 

All the mining claims are in good standing and to retain title to the property AK Custom Mining LLC must submit an affidavit of annual expenditure to the 1st of September each year and pay the annual rents as calculated by the DNR by November 30 each year. The rental fees for the period September 1, 2023, to September 1, 2024, of US$164,298 have been paid, and the claims have been renewed accordingly to September 1, 2024.

 

No other rights are held by any other company on the property and the claims are held to perpetuity as long as annual minimum expenditure requirements are met and the rents are paid on time each year. Reclamation must be completed annually and a reclamation report is submitted to the DNR.

 

As at June 30, 2023, the Company has total capitalized exploration and evaluation expenditure on the property of A$81,070,075 and the associated plant and equipment has a net value of A$3,025,170.

 

 

Figure 8: Claims tenement map of the Estelle Gold Project – Map Coordinate System: UTM = NAD83 zone 5

 

For more details of the Estelle Gold Project mining claims schedule, please see Appendix 1 of the S-K 1300 Report included as Exhibit 96.1 to the registration statement of which this prospectus forms a part.

 

48
 

 

The project area hosts 4 large IRGS deposits at Korbel Main, RPM North, RPM South and Cathedral, as well as numerous prospects at varying stages of exploration including, Blocks C & D, Isabella, Sweet Jenny, You Beauty, Shoeshine, Shadow, Train, Trumpet, Discovery, Muddy Creek, Stoney, T5, Tomahawk, Trundle, Rainy Day, West Wing, Revelation, Portage Pass, NK, Stibium, Styx and Wombat.

 

 

Figure 9: The Estelle Gold Project – District scale with over 20 identified gold prospects – Map Coordinate System: UTM = NAD83 zone 5

 

49
 

 

Project History

 

Historical regional mapping of the southern Alaska Range was conducted by the United States Geological Survey (“USGS”) in the early 1900’s. Minor placer gold was noted, and the presence of granitic intrusive rocks were mapped in the vicinity of what is now known as the Estelle Pluton. The USGS revisited the area periodically from the 1969 through 2013 conducting stream sediment, pan-concentrate, and rock chip sampling.

 

Prospecting in the Mount Estelle area has been conducted by several private companies starting in the 1980’s. From 1980 to 1985, many of the claims were held for their placer potential, and in 1982 AMAX staked at least four claims over the Lower Discovery showing at Mount Estelle. However, placer mining was hampered by the prevalence of large glacial boulders in the stream gravels.

 

Cominco explored the region in the late-1980’s, and conducted surficial mapping and sampling as well as diamond-core drilling in the vicinity of the Train, Shoeshine, Shadow and Discovery Creek prospects. Hidefield Gold Plc. (Hidefield) and International Tower Hill Mines, Ltd. (ITH) explored the property in the early 2000’s, and most recently Millrock Resources Inc. (Millrock) was active from 2008 to 2013. Cominco, ITH, and Hidefield primarily focused around the Shoeshine area mineral occurrences, whereas Millrock conducted a surface geochemical survey from the northern portion of the current claim block north of Portage Creek to the southern portion south of Emerald Creek. Numerous occurrences were identified, and gold in soil anomalies occur throughout the entire claim block. Alaska Resource Data Files (ARDF) exist throughout the property as a result of this previous work.

 

Korbel

 

Mineralization in the vicinity of Korbel was first discovered at Oxide Ridge; now referred to by Nova as Cathedral. Chip sampling of oxidized granitic intrusive rocks hosting sheeted quartz veins and blebby arsenopyrite yielded anomalous gold values, which lead to broad reconnaissance in the Korbel valley. Similar mineralization was identified in outcrops across the valley to the north, which lead field crews to conduct conventional soil sampling across the valley below. Korbel valley is one of the few places on the Estelle property where conventional soil sampling, as opposed to talus fines sampling, can be conducted. The results from these soil samples lead to the first IP survey conducted on the property in the fall of 2010. A chargeability anomaly located in the valley was the target of the first drill hole at Korbel in 2011 (SE11—001).

 

Drilling in 2012 intersected multiple mineralized zones. In three of the holes (SE12-002, 003, 004) the zones appear to occur along a rough northwest trend with veins exhibiting steep, near-vertical dips. Mineralized zones up to 100 meters wide were encountered along this trend which then had a drilled strike length of 740 meters. These holes were designed to follow up the Oxide (Korbel) discovery hole drilled in 2011. Anomalous gold mineralization was intersected over wide zones in all holes drilled. The grade of mineralization, however, appears to increase to the southeast. Hole SE12-004, the southeastern-most hole drilled, intersected gold mineralization throughout the majority of the hole with a highlight intercept of 41.45 meters grading 1.14 grams gold per ton.

 

RPM

 

RPM was discovered in 2010 when the results from a 3.5km long soil survey returned anomalous gold values. Follow-up mapping and sampling in 2011 extended and refined this anomalous zone as well as defined a highly anomalous granitic intrusion with stockwork arsenopyrite bearing quartz veins near the contact with the Kahiltna hornfelsed sediments.

 

The single 2012 drill hole at RPM targeted this intrusive and undercut sheeted quartz veins and stockworks exposed at surface. The hole encountered significant gold mineralization with an intercept of 2.07 g/t Au over 21.94 meters within a 102.11-meter interval averaging 1.04 grams per ton gold from 26.52 to 128.63 meters with mineralization remaining open in all directions

 

In 2017 Nova recognized the significance of the Estelle Gold property and acquired the mineral rights to it.

 

50
 

 

Exploration

 

2018 Exploration

 

Surface Exploration

 

Nova acquired 173 claims at the Estelle project in 2017, and added 4 additional claims in 2018. Nova compiled and reviewed historical data including reports, public announcements, ARDF files, and drill logs prior to conducting their initial field reconnaissance of the project.

 

Mapping was conducted by Pacific Rim Geological Consulting of Fairbanks Alaska which showed that there were higher gold values that were associated with bismuth telluride and arsenopyrite mineral phases and that this mineralogy is hosted by sheeted quartz veins containing narrow alteration assemblages (Figure 10). These findings show a correlation that this deposit fits the intrusion-related gold system deposit model. Upon completion of a first pass of geological mapping, Tom Bundtzen of Pacific Rim identified two high-quality targets which were named Oxide North and South (now called Korbel Main). These targets showed envelopes of hydrothermal alteration.

 

Chip samples were taken by Mr. Bundtzen and returned moderate grades of 1.04 g/t with mineralization consisting of arsenopyrite, pyrite, pyrrhotite, chalcopyrite and tetrahedrite.

 

A comparison of sheet quartz veins found at the Estelle Gold Project (Figure 10) to Dublin Gulch, Yukon and Fort Knox, Alaska (Figure 11) that share similar geologic depositional environments.

 

 

Figure 10: Estelle Gold property quartz veins

 

 

Figure 11: Dublin Gulch, Yukon and Fort Knox, Alaska quartz veins Goldfarb et. al., 2007

 

Drilling

 

The 2018 field season was primarily focused on surface reconnaissance, but Nova did mobilize a reverse-circulation (RC) rig to site and drilled 126 meters of to test along strike north and south of the discovery hole SE11-001 (387m at 0.40 g/t Au). Overburden conditions and late season weather prohibited further work this season.

 

51
 

 

2019 Exploration

 

Surface Exploration

 

A limited surface sampling program was conducted in 2019 to evaluate the RPM and Shoeshine prospects. 160 claims were acquired widening the central trend from Korbel to Muddy Creek.

 

Geophysics

 

Approximately 8km of induced-polarization (IP) surveys were conducted over Korbel in 2019. These results identified two mineralized trends referred to as Resource Block A and Resource Block B.

 

Drilling

 

A total of 32 holes and 2,105 meters of drilling was completed at Korbel in 2019. These holes were completed with an RC rig using NQ drill rods. Highlights include:

 

OX-RC-016 - 70m @ 1.2 g/t Au
OX-RC-017 – 61m @ 0.5 g/t Au

 

2020 Exploration

 

Surface Exploration

 

A total of 48 rock samples were collected rock samples were collected focusing on mineralization identified at Cathedral and RPM with a few samples collected at Train. Highlights from rock samples collected at the Cathedral target returned gold grades of 114.0 g/t, 98.3 g/t, 37.1 g/t, 24.5 g/t, 19.6 g/t and 11.05 g/t. Highlights from rock samples collected at RPM included gold grades of 291.0 g/t, 103.0 g/t, 9.3 g/t, 8.9 g/t, 8.8 g/t, and 5.0 g/t. The 291 g/t sample was collected at the location of RPM North. Multi-gram values were also returned from Train rock samples. 161 additional adjacent claims were acquired.

 

Drilling

 

Drilling at Korbel was the primary focus of the 2020 field season. 64 holes and 27,004 meters were drilled with diamond-core LF70 drilling rigs operated by Ruen Drilling. Highlights include:

 

KBDH-012 – 429m @ 0.6 g/t Au from 3m

 

Including 101m @ 1.3 g/t Au, 82m @ 1.5 g/t Au, and 30m @ 2.4 g/t Au

 

KBDH-024 – 549m @ 0.3 g/t Au from 3m

 

Including 97m @ 0.8 g/t Au, 15m @ 2.3g/t Au, and 3m @ 8.2 g/t Au

 

2021 Exploration

 

Surface Exploration

 

A total of 54 rock samples were collected, including representative chip samples, representative outcrop samples, high grade outcrop samples, and occasional talus samples. A total of 81 talus fines samples were also collected in the vicinity of various prospects. Notable high grade mineralization was sampled throughout the property from Korbel to RPM. Gold highlights from rock samples include 48.4 g/t Au near Stoney, 30.4 g/t near Train, 26.9 g/t near Korbel, 25.2 g/t at Train, 21.6 g/t at Train, and 12.5 g/t between Korbel and Portage Pass. The polymetallic system at Stoney was visited and sample returned anomalous silver and copper in addition to gold. Impressive gold in soil anomalies were discovered over a 1km traverse at Shoeshine. Relatively anomalous talus fines gold values were also returned from the northern cirques at Korbel. 196 additional claims were acquired along the western margin of the existing claim block.

 

Drilling

 

Nova focused the majority of their field season on Korbel, drilling 81 holes and 29,074 meters.

 

Korbel highlights include:

 

KBDH-072 – 308m @ 0.7 g/t Au from surface

 

Including 113m @ 1.0 g/t Au, 49m @ 1.5 g/t Au, and 21m @ 2.5 g/t Au

 

KBDH-081 – 277m @ 0.5 g/t Au from surface

 

Including 94m @ 1.0 g/t Au, 30 m @ 1.9 g/t Au, and 9m @ 4.4 g/t Au

 

Nova also drilled the first six holes at RPM totaling 2,567 meters.

 

RPM highlights include:

 

RPM-005 – 400m @ 3.5 g/t Au from surface

 

Including 287m @ 4.8 g/t Au, 132m @ 10.1 g/t Au, and 86m @ 14.1 g/t Au

 

52
 

 

2022 Exploration

 

Surface Exploration

 

163 rock samples and 184 soil samples were collected across the claim block in 2022. Samples were collected at several prospects including Discovery, Muddy Creek, Mount Estelle, Train, Trumpet, RPM, and Revelation. High-grade gold values were encountered at Discovery and Muddy Creek with gold values including 43.6 g/t, 15.9 g/t, and 5.8 g/t in rock samples. Numerous multi-gram gold in soils were returned over 1km in strike length at Muddy Creek, revealing one of the more impressive soil anomalies on the claim block. Rock samples around Mount Estelle returned gold values of 38.2 g/t, 25.9 g/t, and 7.0 g/t in addition to numerous ~1 g/t samples. The initial discovery at Trumpet was made just north of Train with rock samples returning gold values of 32.8 g/t, 16.6 g/t, 16.0 g/t, 13.6 g/t, and 12.7 g/t. Train was sampled in more detail with rock samples returning values of 80.2 g/t, 17.9 g/t, 17.7 g/t, 16.6 g/t, and 10.4 g/t in addition to numerous multi-gram samples. Follow-up sampling at Revelation revealed a continuous gold in soil anomaly over 300 meters. Recommendations were made to advance reconnaissance scale mapping and sampling at Stoney, and to develop the initial drilling campaign at Train and Trumpet.

 

Drilling

 

RPM was the primary focus of the 2022 drilling campaign. 31 holes and 10,719 meters were drilled. Drilling occurred at RPM North, RPM South, and in the valley below RPM. Drilling highlights at RPM North from 2022 included:

 

RPM-008 – 260m @ 3.6 g/t Au from 11m

 

Including 140m @ 6.5 g/t Au, 87m @ 10.1 g/t Au, and 56m @ 15.0 g/t Au

 

RPM-015 – 258m @ 5.1 g/t Au from surface

 

Including 161m @ 8.1 g/t Au, 117m @ 11.1 g/t Au, and 45m @ 25.3 g/t Au

 

RPM-022 – 193m @ 3.9 g/t Au from 4m

 

Including 67m @ 10.4 g/t Au, 43m @ 15.8 g/t Au, and 34m @ 19.4 g/t Au

 

Drilling highlights at RPM South from 2022 included:

 

RPM-023 – 333m @ 0.9 g/t Au from 8m

 

Including 116m @ 0.9 g/t Au, 94m @ 1.0 g/t Au, and 15m @ 2.3 g/t Au

 

RPM-028 – 352m @ 0.3 g/t Au from 8m

 

Including 131m @ 0.6 g/t Au, 52m @ 0.7 g/t Au, and 13m @ 1.4 g/ Au

 

10,289 meters were drilled at Korbel including 4,603 meters at Cathedral. The Korbel Main drilling was infill drilling for resource definition and the results confirmed continuity of mineralization but no highlights were reported. Highlights of the maiden drill program at Cathedral include:

 

CTDD-001 – 354m @ 0.3 g/t Au from 104m

 

Including 11m @ 1.1 g/t

 

CTDD-003B – 269m @ 0.4 g/t Au from 168m

 

Including 70m @ 0.6 g/t Au, and 3m @ 2.7 g/t Au

 

2023 Exploration

 

Surface Exploration

 

Extensive surface exploration mapping and sampling programs were conducted in 2023. A total 447 rock samples, 678 soil samples, and 21 stream sediment samples were collected throughout the property. New discoveries were made at what are now called the Styx and Stibium prospects, and are associated with anomalous gold and antimony. Previously known prospects were further refined with more detailed mapping and sampling. A recently exposed nunatak between Train and Trumpet was discovered to host gold-bearing quartz arsenopyrite veins with grades up to 132.5 g/t. A project high value of 1,290 g/t Au was collected in the vicinity of Shoeshine from an arsenopyrite vein. Numerous large quartz veins up to 4m thick were discovered in the vicinity of Trundle. Additional sampling was conducted near Stoney, and several new mineralized sulfide veins grading 5 g/t Au were discovered.

 

Surface sampling was conducted across the project area identifying numerous prospect areas. These are considered early stage green-fields exploration prospects that currently have no material impact on resources defined at the project. The results indicate potential for future resources in the areas and requires extensive follow up work to generate drill targets which the company is pursuing. The table below summarizes the surface exploration sampling results on prospects across the project area to date.

 

   Rock Chip   Soil   Stream 
   Sample Count   high value   average   Sample Count   high value   average   Sample Count   high value   average 
Prospect  total   <0.01 g/t Au   0.01-1.0 g/t Au   >1.0 g/t Au   g/t Au   g/t Au   count   <0.01 g/t Au   0.01-1.0 g/t Au   >1.0 g/t Au   g/t Au   g/t Au   count   <0.01 g/t Au   0.01-0.1 g/t Au   >0.1 g/t Au   g/t Au   g/t Au 
Korbel   105    10    81    14    114    3.48    60        53    7    2.69    0.32                               
RPM   76    11    50    15    356    10.78    83    19    62    2    3.08    0.15                               
Train   94         29    65    80.2    8.09    67    1    49    17    2.86    0.66                               
Trumpet   102    2    56    44    132.5    4.66    75         69    6    4.8    0.39    1         1         0.033    0.033 
Shoeshine   19         3    16    1290    82.35    33         24    9    7.54    1.22                               
Muddy Creek   47         17    30    127.5    18.15    23         4    19    6.09    2.52                               
Shadow   7         2    5    44.2    11.32    12         8    4    6.75    1.27                               
Discovery Creek   12         3    9    43.6    7.84    4         4         0.601    0.53    7         7         0.378    0.185429 
Estelle   46    8    28    10    38.2    1.41    43    6    36    1    1.205    0.13                               
Stoney   27    1    14    12    48.4    3.44    15    6    9         0.15    0.03                               
Stibium   5         2    3    12.65    3.14    13         8    5    5.87    1.31    3    3              0.005    0.004 
Styx   9    1    7    1    1.155    0.45    19    1    18         0.858    0.18                               
Portage Pass   15    2    9    4    12.5    1.39    29    9    20         0.405    0.08                               
Tomahawk   17    2    9    6    6.53    1.3    21         20    1    1.275    0.34                               
Trundle   21    1    7    13    20.9    3.3    11    1    10         0.456    0.18                               
Wombat   52         36    16    24.2    1.71    45         40    5    2.82    0.4                               
West Wing   12         8    4    25.8    3.17    21    1    17    3    3.26    0.38                               
Revelation   25    2    19    4    3.44    0.5    35         30    5    2.93    0.46                               
T5   19    5    13    1    74.5    4.11    29    6    20    3    3.39    0.35                               
Fifty One   8         8         0.273    0.15    19    10    8    1    1.075    0.08                               
Regional   70    22    41    7    19    0.88    257    82    173    2    7.32    0.09    10    9    1         0.039    0.0086 
                                                                                           
Total:   788    67    442    279              914    142    682    90              21    12    9    0           

 

Geophysics

 

In 2023, a drone operator was contracted to fly aero-magnetics over the mineralization encountered at Trundle. The results of this survey are currently being processed by a geophysicist, but a preliminary review has shown strong magnetic contrast coincident with mineralized quartz veins encountered at surface. Further processing is anticipated to reveal several deeper structures not encountered at surface.

 

53
 

 

Drilling

 

The focus of the 2023 drilling season was entirely at RPM. 6,632 meters were drilled over 29 holes at RPM North, RPM South, and at RPM Valley in the valley below.

 

Highlights from RPM North in 2023 include:

 

RPM-056 – 98m @ 3.4 g/t Au from 48m

 

Including 38m @ 7.5 g/t Au and 27m @ 10.4 g/t Au

 

RPM-057 – 120m @ 5.0 g/t Au from 93m

 

Including 79m @ 7.4 g/t Au and 63m @ 9.0 g/t Au

 

RPM-061 – 74m @ 2.5 g/t Au from 83m

 

Including 13m @ 6.2 g/t Au and 6m @ 11.5 g/t Au

 

Highlights from RPM South in 2023 include:

 

RPM-042 – 23m @ 1.1 g/t Au from 14m

 

Including 10m @ 1.7 g/t and 6m @ 1.9 g/t

 

An initial limited scout drilling program comprising of 589m in 6 holes from one pad was started at the Train prospect and paused early due to poor weather, priorities elsewhere and cost savings. The target at Train remains wide open with several target zones still to be tested. As such, further work is required, and the company plans to re-commence the drilling program at a later date.

 

Drill assay results confirmed anomalous gold (>0.1g/t) throughout with several sample intervals returning >1 g/t as detailed below, with best results including:

 

TRN-001 – 1.4m @ 2.3 g/t Au from 7m
TRN-002 - 3.0m @ 1.5 g/t Au from 38m
TRN-003 – 1.4m @ 3.3 g/t Au from 7m

 

The below table summarizes the drilling which we have completed at the Estelle Gold Project up to December 31, 2023. Note the Estelle Gold Project mineral resource estimate in the S-K 1300 report was defined using the drilling information available on March 31, 2023. Drilling undertaken after March 31, 2023 will be used for an updated MRE at a later date.

 

   

RPM

(North, South & Valley)

  Train   Korbel Main   Cathedral   Total
Year   No. of Holes   Length (m)   No. of Holes   Length (m)   No. of Holes   Length (m)   No. of Holes   Length (m)   No. of Holes   Length (m)
                                         
Pre-2019   1   182   -   -   5   1,159   1   283   7   1,624
2019   -   -   -   -   32   2,105   -   -   32   2,105
2020   -   -   -   -   64   27,004   -   -   64   27,004
2021   6   2,567   -   -   81   29,074   -   -   87   31,641
2022   31   10,719   -   -   21   5,686   10   4,603   62   21,008
2023   29   6,632   6   589   -   -   -   -   35   7,221
Total   67   20,100   6   589   203   65,028   11   4,886   287   90,603

 

Geological Setting

 

The Estelle Gold Project is located in the Alaska Range in the southwestern extremity of the Tintina Gold Province, within the Dillinger sub-member of the Farewell Terrane, comprising Cambrian to Devonian deep-water basinal shales and sandstones. Both the terrane and the Tintina Gold Province terminate on the Broad Pass/ Mulchatna Fault Zone, near the Estelle Gold Project’s southern property boundary.

 

Within the property, lie the Mesozoic marine sedimentary rocks of the Kahiltna terrane. Regionally, these marine rocks were intruded by several plutons. The Mount Estelle pluton has been dated at 65 to 66 Ma. This pluton is compositionally zoned and is made up of a granite core transitioning to quartz monzonite, quartz monzodiorite, augite monzodiorite, diorite, and lamprophyric mafic and ultramafic rocks. The intrusion contains xenoliths of metasedimentary country rocks into which it was intruded. Tourmaline and beryl have been observed in, and adjacent to the pluton. The rock surrounding the Mt. Estelle pluton has undergone contact metamorphism and is locally hornfelsed. There is red staining which likely indicates disseminations of pyrite along fracture faces. Adjacent to the pluton, local sericite and clay alteration is also found.

 

The Estelle pluton is cut by several dikes which range in composition from aplite, gabbro, dacite, and lamprophyre. These structures are found in the felsic and intermediate phases of the pluton. Gold, associated with pyrrhotite, chalcopyrite, pentlandite and molybdenite also occurs in ultramafic rocks on the south side of the pluton. Mineralization is less common in the sedimentary rocks.

 

Anomalous gold, platinum-group elements, copper, chrome, nickel and arsenic are reported from many of the composite plutons of the Yentna trend and gold and platinum-group-element placers have been worked at several sites downstream from the plutons.

 

The high-grade RPM deposit within the Estelle Gold Project lies within a plutonic complex intruding a Jurassic to early Cretaceous flysch sequence. The intrusive complex consists of ultramafic to felsic plutons of Late Cretaceous/Early Tertiary age (69.7 Ma) and are centrally located in a region of arc-magmatic related gold deposits. Though mineralization at Estelle is generally restricted to the intrusive rocks, mineralization at RPM occurs in both the intrusive and hornfels. At RPM, roof pendants of hornfels occur overlying multiple intrusive units. Fingers of fine-grained aplite, monzonite and biotite-rich diorite cut the hornfels. All of the lithologic units are in turn cut by stockwork and/or sheeted veins. Veins range in size and character from meter-wide quartz ± sulfide to millimeter-scale quartz-arsenopyrite veins and centimeter-scale quartz-tourmaline-sulfide veins. A granitic intrusive body, which underlies the hornfels and crops out in the southern part of the prospect area appears to be potentially related to mineralization.

 

54
 

 

Mineralization and Deposit Types

 

The deposits on the Estelle Gold Project are all large near-surface Intrusion Related Gold Systems (IRGS). Further classification indicates that this is a reduced IRGS (RIRGS) which are distinct from gold-rich porphyry deposits (Sillitoe, 2000) and gold-rich skarn deposits. These deposits have their own distinct classification because they are associated with low oxygen fugacity granitoids (ilmenite-series plutons that lack magnetite) that also have low sulfur fugacity of the ore minerals that make up the deposit. These types of deposits can also contain Au-Bi-Te-As (±W, Mo, Sb) metal assemblages. Another characteristic feature of RIRGS is that they have sheeted quartz veins containing sulfides within the intrusive body.

 

The term reduced is used to highlight that these magmas are associated with a reduced oxidation state of the felsic, ilmenite-series plutons that lack magnetite as well as their exsolved fluids. These deposits are known for their sheeted arrays of auriferous quartz veins that have a preference for forming in the brittle carapace at the top of small plutons. These carapaces allow the fluids and metals to be concentrated forming bulk-tonnage, low-grade gold deposits such as Korbel and RPM. Mineralization can also occur in the hornfelsed rock (present at RPM), however the gold mineralization in the intrusion itself will most likely contain the highest concentrations of gold (RPM and Korbel).

 

Since 2018 we have been aggressively and systematically exploring the multiple prospects within the project area. To date, we have proven a S-K 1300 compliant gold resource estimate of 5.17 Moz Au, of which 85% or 4.41 Moz Au is attributable to Nova, which is hosted within 4 mineral resource deposits:

 

  Korbel Main: A bulk tonnage deposit, located in the Korbel area in the North of the project, which has a confirmed strike length of over 2.5km and up to 500m depth, and remains open with significant potential to further extend the mineralization.
     
  Cathedral: Another bulk tonnage deposit located nearby and similar to Korbel Main. An initial maiden Inferred resource has confirmed a strike length of at least 800m and 350m wide. The deposit remains wide open in all directions and the potential for high-grade zones exist with up to 114 g/t Au in surface rock chip samples.
     
  RPM North: A high-grade deposit, located in the RPM area in the South of the project, which has a 450m strike length and 150m width, defined by close spaced resource drilling, and remains open. It also includes a high-grade Measured and Indicated core 100m long x 50m wide x 300m deep and significant potential remains to further extend the mineralization.
     
  RPM South: A newly discovered zone where initial drilling has confirmed a genetically link to RPM North. Currently resources have a strike length of 400m and 250m width. Over 600m of perspective strike length potentially connects RPM South with RPM North which is the highest priority drill target within the Estelle Gold Project with significant positive implications for further resource upside.

 

In addition to the 4 defined mineral resource deposits, the project also contains numerous other identified prospects at various stages of exploration including, blocks C, D, Isabella, Sweet Jenny, You Beauty, Shoeshine, Shadow, Train, Muddy Creek, Discovery, Trumpet, Stoney, T5, Tomahawk, Trundle, Rainy Day, West Wing, Stibium, Styx, Portage Pass, NK, Revelation, and Wombat (See figure 9).

 

Sampling, Analysis and Data Verification

 

Samples are taken each 10 feet (3.05m) unless there is a change in lithology. In these cases samples are broken into lithologic boundaries. Samples are then half cut with one of the half cuts being crushed and homogenized and bagged on site before being securely sent to the ALS laboratory in Fairbanks Alaska for processing. The other half cut is archived in the core box it came from in the core library on site. Three different types of Standard Reference Materials (SRM) are inserted each 20 samples. Duplicates of the reject are taken each 20 samples. One blank is inserted each 40 samples. Data is plotted and evaluated to see if the samples plot within accepted tolerance. If any “out of control” samples are noted, the laboratory is notified and the data is re-run to verify the results.

 

Detailed QA/QC analysis is undertaken on an ongoing basis by Vannu Khounphakdee.

 

Samples are tested for gold using ALS Fire Assay Au-ICP21 technique.

 

Assay data intercepts are compiled and calculated by the CP and then verified by corporate management prior to the release to the public.

 

All maps and locations are in UTM grid (NAD83 Z5N) and have been measured by a digital Trimble GNSS system with a lateral accuracy of <30cm and a vertical accuracy of <50cm.

 

Drill holes have been spaced in a radial pattern such that all dimensions of the resource model are tested. Future geo-stats will be run on the data to determine if addition infill drilling will be required to confirm continuity.

 

The relationship between the drilling orientation and the orientation of key mineralised structures is confirmed by drill hole data driven ongoing detailed structural analysis by OTS structural consultants.

 

55
 

 

Mineral Resource Estimates

 

Over 90,000m of diamond and RC drilling has been undertaken for all deposits, in support of a S-K 1300 compliant mineral resource estimate (MRE) of 5.17 Moz Au across the Estelle Gold Project, of which 85% or 4.41 Moz Au is attributable to Nova Minerals. This MRE is based on the drilling information available on March 31, 2023, and contains measured, indicated and inferred categories. Resources were estimated for each deposit by Multiple Indicator Kriging (MIK) with block support adjustment reflecting large scale open pit mining. Drilling undertaken after March 31, 2023, along with future targeted drilling programs, are planned to potentially upgrade both the size and confidence of the MRE.

 

The following table sets forth the MRE for Nova’s 85% attributable interest in the Estelle Gold Project as detailed in the S-K 1300 Report with an effective date of January 31, 2024.

 

       Measured   Indicated   Measured + Indicated   Inferred   Total 
       Tons   Grade   Au   Tons   Grade   Au   Tons   Grade   Au   Tons   Grade   Au   Tons   Grade   Au 
Deposit  Cutoff   MT   Au g/t   Moz   MT   Au g/t   Moz   MT   Au g/t   Moz   MT   Au g/t   Moz   MT   Au g/t   Moz 
RPM North   0.20    1.2    4.1    0.16    2.6    1.6    0.13    3.7    2.4    0.29    20    0.60    0.39    24    0.89    0.68 
RPM South   0.20                                                 20    0.47    0.30    20    0.47    0.30 
Total RPM        1.2    4.1    0.16    2.6    1.6    0.13    3.7    2.4    0.29    40    0.54    0.69    44    0.70    0.98 
Korbel Main   0.15                   210    0.31    2.09    210    0.31    2.09    30    0.27    0.26    240    0.31    2.35 
Cathedral   0.15                                                 120    0.28    1.08    120    0.28    1.08 
Total Korbel                       210    0.31    2.09    210    0.31    2.09    150    0.28    1.34    360    0.30    3.43 
Total Estelle Gold Project        1.2    4.1    0.16    213    0.33    2.22    214    0.35    2.38    190    0.33    2.03    404    0.34    4.41 

 

Notes to the above table:

 

1.A mineral resource is defined as a concentration or occurrence of material of economic interest in or on the Earth’s crust in such form, grade or quality, and quantity, that there are reasonable prospects for economic extraction.
2.The mineral resource applies a reasonable prospect of economic extraction with the following assumptions:

 

  Resources are constrained within optimized pit shells that reflect a conventional large-scale truck and shovel open pit operation with the cost and revenue parameters as follows
  Gold price of US$2,000/oz
  5% royalty on recovered ounces
  Pit slope angles of 50o
  Mining cost of US$1.65/t
  Processing cost for RPM US$9.80/t and for Korbel US$5.23/t (inclusive of ore sorting for Korbel)
  Combined processing recoveries of 88.20% for RPM and 75.94% for Korbel
  General and Administrative Cost of US$1.30/t
  Tonnage and grades are rounded to two significant figures and ounces are rounded to 1,000 ounces. Rounding errors are apparent.

 

The US$2,000/oz pit shell constraining the Korbel Main mineral resources extends over around 2.3km of strike with an average width of around 600m, and a maximum vertical depth below surface of approximately 430m.

 

The US$2,000/oz pit shell constraining the Cathedral mineral resources extends over approximately 1.2km north-south by up to approximately 820m east-west, with a maximum vertical depth below surface of approximately 520m.

 

The RPM US$2,000/oz resource pit shell encompasses the RPM North and South mineral resources. In the RPM North area, it covers an area around 840m east -west by 700m north-south and reaches a maximum vertical depth below topography of approximately 340m. In the RPM South area, it covers an area around 450 m east-west by 480m north-south and reaches a maximum vertical depth below topography of approximately 250m.

 

Mineral resources are not mineral reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the mineral resources will be converted into mineral reserves.

 

Estimation Methodology

 

Mineral resources were estimated for each deposit by Multiple Indicator Kriging (MIK) with block support adjustment reflecting large scale open pit mining, a method that has been demonstrated to provide reliable estimates of recoverable open pit resources in gold deposits of diverse geological styles.

 

The estimates for each deposit are based on 3.048m (10 foot) down-hole down-hole composited gold assay grades from RC and diamond drilling coded by between one and three mineralized domains which delineate zones within which the tenor and spatial trends of mineralization are similar.

 

For each mineralized domain 14, indicator thresholds were defined using a consistent set of percentiles. Bin grades used for MIK modelling were selected from bin mean grades with the exception of the upper bin grades which were selected on a case-by-case basis, with commonly either the bin median, or bin mean excluding outlier grades was selected. This approach reduces the impact of small numbers of extreme gold grades on estimated resources and is appropriate for MIK modelling of highly variable mineralization such as the Estelle deposits. Mineralization continuity was characterized by indicator variograms modelled at the 14 indicator thresholds.

 

The estimates include a bulk density of 2.65 t/bcm for each deposit, supported by caliper measurements of mineralized drill core samples.

 

The estimates are classified as Measured, Indicated or Inferred, primarily reflecting the drill hole spacing.

 

56
 

 

Cut-off Grades

 

A cut-off grade of 0.20 g/t was chosen for reporting the RPM North and South mineral resources, and a cut-off grade of 0.15 g/t was chosen for reporting the Korbel Main and Cathedral mineral resources.

 

The cut-off grade for the RPM South and RPM North deposits is calculated as the grade required to pay for processing, transportation to the mill, and G&A costs. The mill cut-off grade for the Korbel Main and Cathedral deposits is calculated as the grade required to pay for ore sorting, subsequent processing and G&A costs. The reduced processing costs for Korbel Main and Cathedral reflect the average mass rejected by the sorters. An average sorter recovery was included in the cut-off grade calculation.

 

The cut-off grade calculations and the input parameters used are shown in the table below.

 

Cut-off Grade Formula
Cut off (g/t)= Combined Processing Cost + Difference between ore and waste mining cost
(Realized Gold Price ($/g) x Combined Metallurgical Recovery)
 
Korbel Main and Cathedral cut-off grade calculation
Parameters Gold Price ($/g) = US$2,000/31.103477 =US$64.301/gram
Realized Gold Price ($/g) = = Gold Price ($/g) x (1-Royalty(%))
  = US$64.301 x (1-0.05)
  = US$61.086 /gram
Combined Processing Cost($/ore ton) =Sorter Cost + Processing Cost + G&A Cost
  =US$0.73 +US$4.50+US$1.30
  = US$6.53/t
Difference between ore and waste mining cost ($/t) =US$0.00/t
Combined Metallurgical Recovery =0.7594
Calculated cut-off (g/t) =(US$6.53+0.00) / ($US61.086 x 0.7594)
  =0.141 g/t
Rounded cut-off (g/t) = 0.15 g/t
 
RPM North and South cut-off grade calculation
Parameters Gold Price ($/g) = US$2,000/31.103477 =US$64.301/gram
Realized Gold Price ($/g) = = Gold Price ($/g) x (1-Royalty(%))
  = US$64.301 x (1-0.05)
  = US$61.086 /gram
Combined Processing Cost($/ore ton) = Processing Cost + G&A Cost
  =US$9.80+US$1.30
  = US$11.10/t
Difference between ore and waste mining cost ($/t) =US$0.00/t
Combined Metallurgical Recovery =0.8820
Calculated cut-off (g/t) =(US$11.10+0.00) / (US$61.086 x 0.8820)
  =0.206 g/t
Rounded cut-off (g/t) = 0.20 g/t
       

Mineral Processing, Metallurgical Testing and Recovery Methods

 

An extensive metallurgical test program was conducted to support the mineral resource estimate. Composite samples representing different gold grades from the Estelle Gold Project deposits were formulated from ½ split core samples for the test programs. In addition, a master composite representing each deposit was also prepared for testing. The scope of the metallurgical study consisted of sample preparation, head sample characterization, gravity concentration, sulfide flotation, and regrinding of concentrates followed by cyanidation. Testing was conducted by Bureau Veritas Commodities Canada Ltd. in Richmond, BC, Canada.

 

The amenability of the rock samples to sorting was conducted by the TOMRA Sorting Inc. facility in Sydney. The test program assessed the heterogeneity of the deposit based on the gold grade of the selected rock samples. Sorting was evaluated using the Dual Energy X-Ray Transmission (DEXRT) sensor technology on approximately 200 rock samples with a total mass of 588 kg ranging between 10 and 80 mm (~ ½ to 3 inches). The tests were run in a four-stage XRT sorting configuration at different scanner sensitivity settings to produce the highest concentrate grade with the least mass pull in the first stage. With each additional stage, the conditions were adjusted to be less selective, increasing recovery however decreasing the concentrate grade.

 

Based on preliminary metallurgy and ore sorting tests, in combination with economic considerations, a robust project flowsheet and initial level processing plant design has been established. The flow sheet indicates that the gold is easily liberated from the Estelle ore bodies using conventional technology for an average recovery of 88.3%, with further optimization planned.

 

The process plant was designed using conventional processing unit operations with the addition of XRT ore sorting systems. Only ore originating from Korbel Main and Cathedral will be sorted, with ore originating from the RPM deposits bypassing the sorters. The ore sorting test work performed to date was preliminary in nature in support of the flow sheet to determine the trade off on the gold recoveries. With the preliminary nature of the study, it is still yet to be determined if ore sorting will be included in the final flowsheet and future economic analysis. The product of the process will be doré bars.

 

57
 

 

Run-of-mine and run–of-stockpile ore will be hauled to the sorting facility where it will be crushed in a primary gyratory crusher before going through a sizing screen. The fines fraction head will be fed directly to the high-pressure grinding rolls (HPGR), the mid-sized material will be fed to the XRT ore sorting system, and the oversize material will be crushed in a secondary cone crusher. The ore sorting system will separate the economical ore out from the waste, transporting it to an HPGR. The product of the HPGR will be sent to a closed circuit consisting of a ball mill and hydrocyclone cluster. The P80 overflow of 75µm will flow through the flotation circuit. The tailings from this process will be sent to the tailing’s thickener. The concentrate will move on to the cyclone cluster and IsaMill for fine grinding to P80 of 22µm before finally moving on to the pre-leach thickener where the underflow will report to the leach and CIP circuits.

 

The gold leached in the CIP circuit will be recovered by activated carbon and elution. From this elution circuit, the gold will be recovered by electrowinning cells in the gold room. The gold sludge will be dried, mixed with fluxes, and then smelted in a furnace to produce doré bars. Carbon will be re-activated in a regeneration kiln before being re-used in the CIP circuit. The CIP tailings will be treated for cyanide in the cyanide destruction circuit before being pumped to the tailings thickener. The waste byproduct of the tailings thickener will be pumped to the tailings storage facility.

 

 

Figure 12: The Estelle Gold Project simplified flow sheet

 

Mining Methods

 

The open pit optimization assumptions are based on a conventional truck and shovel mining method. The pit shells used for the resource estimation are based on a 50o overall slope angle.

 

Economic Analysis

 

No detailed economic analysis is provided in the S-K 1300 Report and the investor is cautioned that only mineral resources are being presented.

 

58
 

 

Other Assets

 

In addition to the Estelle Gold Project, we currently own interests in companies that partially provide a hedge against fluctuations in the gold price and expose us to the upside of other high growth sectors. We may look to divest these investments in the future following this offering if we believe we can generate an attractive return or if we believe such divestment is in the best interests of our shareholders. However, we do not intend for the ownership of investment securities of other companies to be a material part of our operational strategy after the offering

 

Our investments include:

 

Snow Lake Lithium (Nasdaq: LITM)

 

We hold an indirect interest comprising of a 32.5% ownership stake (as of the date of this prospectus) in Snow Lake Resources Ltd (“Snow Lake”), a lithium exploration stage mining company, which is exploring the Thompson Brothers and Grass River lithium projects in the province of Manitoba, Canada, and is listed on the Nasdaq Capital Market (LITM).

 

The Thompson Brothers and Grass River properties (collectively known as the Thompson Brothers Lithium project) are in North-Central Manitoba at the northeast end of Wekusko Lake, with approximate UTM coordinates of 455,000 E and 6,080,000 N, NAD83 Zone 14, lying within National Topographic System (NTS) Map Sheet 63JSE13. Snow Lake has a large land position encompassing 59,587 acres in a pro-mining community with nearly a century of historic and consistent mining in the area.

 

Year round access to the property is available via boat, barge, helicopter or winter ice roads, with existing infrastructure including a powerline which traverses the property, an airstrip located 8.5km to the North, major road access within 11km and rail access 6.5km to the South.

 

 

Figure 13: Map of Snow Lake’s Thompson Brothers Lithium project claim blocks

 

The Thompson Brothers Lithium project is geographically located in the Churchill geological province at the northeastern edge of the east-trending Flin Flon Volcanic Belt. The geological province has been dated at 1.92-1.88 billion years. The Flin Flon domain lies to the South of the Kisseynew Sedimentary Gneiss Belt which is 140 km wide, 240 km long and trending east. The Kisseynew Domain is a metasedimentary terrane that was caught in the collision zone of the Trans-Hudson orogen between the Archean Superior and Hearne Cratons at approximately 1.9-1.7 billion years. (Ansdell, K.M., et al., 1995) The generation of 1.92-1.87 billion years arc and oceanic crust in the Reindeer zone was followed by intra-oceanic accretion. Subsequently, intrusive and volcanic arcs had developed on top of the intra-oceanic accretionary complex which make up the Flin Flon Domain. To the south of the Flin Flon domain, rocks from the West Canada Sedimentary Basin can be found. 

 

59
 

 

The Flin Flon belt has been the host to a variety of precious base metal and REE deposits. Major mineralizing events took place during the 3 stages of crustal development of the Trans-Hudson Orogen. These deformation events were pre-accretion, post-accretion, and continent-continent collision. Gold and syngenetic base metal gold deposits are associated with the pre-accretionary stage. The syn- post-accretionary stage hosts intrusion-related precious metal deposits. The continental collision stage is the host to orogenic gold and lithium-cesium-tantalum pegmatite deposits. The mineral being sought after at the Snow Lake project is spodumene, a pyroxene group, lithium aluminum silicate (LiAlSi2O6). Spodumene occurs as prismatic and elongated crystals and tends to have striations across the crystal face. It comes in a variety of colors, generally based on how iron-rich the mineral is. Iron rich minerals appear dark green while white spodumene is a product of low iron. Interestingly, the Thompson Brothers Lithium project’s spodumene is a light green color but is Fe-poor.

 

Snow Lake’s prime objective is to be the next low-cost lithium producer by fast-tracking the development of its near-term production and cash flow lithium mine through conventional DSO truck and shovel mining methods to supply the North American electric vehicle and battery markets. The Thompson Brothers Lithium Project currently has a S-K 1300 compliant combined open pit and underground mineral resource estimate of 90,896 tons Li2O, of which 32.5% or 29,541 tons Li2O is attributable to Nova Minerals, through its 32.5% holding in Snow Lake Resources.

 

The following table sets forth Nova’s 32.5% attributable interest in the Thompson Brothers lithium projects open pit and underground MRE’s.

 

       Measured   Indicated   Measured + Indicated   Inferred   Total 
       Tons   Grade   Li20%   Tons   Grade   Li20%   Tons   Grade   Li20%   Tons   Grade   Li20%   Tons   Grade   Li20% 
Deposit Cutoff   (t)   Li20%   Tons   (t)   Li20%   Tons   (t)   Li20%   Tons   (t)   Li20%   Tons   (t)   Li20%   Tons 
Open Pit   0.05    0.03    0.98    269    0.09    1.03    946    0.12    1.02    1,215    0.07    0.87    656    0.19    0.96    1,871 
Underground   0.30    0.21    1.15    2,485    2.04    1.11    22,589    2.25    1.11    25,074    0.25    1.03    2,596    2.50    1.11    27,671 
Total        0.24    1.13    2,754    2.13    1.11    23,536    2.37    1.11    26,289    0.32    0.99    3,252    2.69    1.09    29,541 

 

Notes to the above table:

 

  1. A mineral resource is defined as a concentration or occurrence of material of economic interest in or on the Earth’s crust in such form, grade or quality, and quantity, that there are reasonable prospects for economic extraction.
  2.

The mineral resource applies a reasonable prospect of economic extraction with the following assumptions:

a. Underground MRE assumptions

● 6% Li20 contrate price of US$3,500/ton

● Mining cost/ton of US$33.46

Processing cost/ton of US$15.82

● Concentrate haulage/ton of US$15.02 for 6% spodumene

b. Open pit MRE assumptions

● 1% Direct Ship Ore (DSO) price of US$504/ton

● Contract mining cost/ton of US$4.85

● Processing cost/ton of US15.82

● Concentrate haulage/ton of US$99.97 for 1% DSO

 

The deposits remain open along strike and at depth and Snow Lake is undertaking resource expansion drilling to significantly increase the resource size and confidence of the deposit.

 

In April 2022, we sold 3,000,000 shares in Snow Lake that generated gross proceeds of US$18 million, thus reducing our interest in Snow Lake from 9,600,000 shares to 6,600,000 shares. We continue to hold 6,600,000 Snow Lake shares, representing 32.5% of Snow Lake’s issued and outstanding shares as of the date of this prospectus.

 

Asra Minerals Limited (ASX:ASR)

 

We hold a free carried investment of 7.73% (as of the date of this prospectus) in Asra Minerals Limited (“Asra” or ASX Ticker:ASR”), an exploration company based in Western Australia and listed on the ASX (ASR). Asra is a highly active gold, lithium and rare earths exploration and development company with an extensive and strategic land holding comprising of numerous projects and over 400km² of tenure in the Goldfields Region of Western Australia. All projects are nearby to excellent infrastructure and lie within 50km of major mining towns.

 

60
 

 

Asra’s flagship Mt Stirling Project consists of 10 major gold prospects, two recent rare earths discoveries, and widespread highly anomalous cobalt and scandium mineralisation.

 

Asra’s project is close to existing major mining operations and neighbors Red 5’s King of the Hills gold mine which boasts Australia’s ninth largest gold ore reserve and a 16-year mine life. The region has recently produced approximately 14Moz of gold from mines such as Tower Hills, Sons of Gwalia, Thunderbox, Harbor Lights and Gwalia.

 

Asra also currently holds a large equity holding in Quebec Lithium explorer, Loyal Lithium (ASX: LLI) and a large equity joint ventures with Zuleika Gold (ASX: ZAG) and Monger Gold (now LLI) in the Kalgoorlie-Menzie goldfields region.

 

 

Figure 14: Map of Asra Minerals project claim blocks

 

Rotor X Aircraft Manufacturing

 

We also hold a free carried investment of 9.9% in Rotor X Aircraft Manufacturing (“Rotor X”), a pre-IPO revenue generating US-based company that seeks to lead the development of electric VTOL (Vertical Take-Off and Landing) aircraft and innovative low operating cost heavy lift drone technology. Rotor X Aircraft Manufacturing is a helicopter kit manufacturing company that provides the world’s most affordable and reliable 2 seat personal helicopter. Recently Rotor X also announced that it has entered the electric vertical take-off and landing (eVTOL) market with the aim of developing innovative, low operating cost heavy-lift electric helicopters and drones, to support mining and other industries, as well as the growing urban air taxi market.

 

The potential benefits for our mining operations through the innovative application of clean aircraft technology have been the primary motive behind our investment in Rotor X.

 

Our Opportunity

 

We believe that the Estelle Gold Project has provided us with a potentially lucrative gold mining opportunity similar to the Carlin Gold Trend (the “Carlin”) due to its large size and low grade bulk mines. The Carlin Trend is located in Nevada and is host to one of America’s largest gold endowments currently estimated at 130Moz of gold and since it commenced operations in 1963 has produced over 84Moz gold.

 

61
 

 

When a subsidiary of Newmont Gold Corporation opened the Carlin mine, it was the world’s first open pit primary gold mine, mining vast bulk tonnages of low grade ore which were crushed, ground and treated by cyanidation with high recovery rates.

 

The technological know-how in mineral exploration and mine development gained from the Carlin Trend was also quickly applied to other low grade bulk mines around the world.

 

Similar to the Carlin Trend, the Estelle Gold Project has a vast mineralized land position. In our experience, very few mining companies own a district scale gold asset with an already defined large gold resource, in a Fraser Institute ranked top 4 investment jurisdiction, on State lands, with the possibility for long term opportunity of potentially multiple mines across one single project site, like we have at Estelle. All deposits are open with thick ore zones from surface and a low strip ratio, amendable to large scale bulk mining using conventional truck and shovel methods, with further drill programs planned, which could potentially continue to increase both the size and confidence of the resource base over the coming years.

 

In 2023 we drilled approximately 7,000m, the majority of which was focused on the RPM area with the aim to further prove up and expand the resource at RPM, including the North, South and Valley zones and test the potential of inter-connection between these zones. To date, this drilling has not been included in any mineral resource estimates and may provide potential future resource upside.

 

Approximately 600m of exploration drilling was also conducted in the Train prospect area, where RPM-style gold mineralization as well as multi-element silver, copper, antimony and other critical minerals have been identified in surface exploration work. The Train prospect is situated approximately 6km north of RPM covering an area 4.5km long and 2.5km wide representing another very large intrusive related mineralized system. The Train prospect area is considered a high priority target for potential discovery and definition of an additional 3rd resource deposit.

 

Extensive surface exploration mapping and sampling programs were also conducted as part of the 2023 field season, along with the re-examination of multi-element data from historical samples. These were primarily focused on the RPM and Train areas, as well as at the highly prospective 3km long polymetallic Au-Ag-Cu system at the Stoney prospect.

 

In addition to the 4 already defined resource deposits, Nova also has 20 other known prospects at various stages of advancement across the 35km long mineralised corridor, including the recent significant discoveries at the Train/Trumpet, Discovery/Muddy Creek, Wombat, Stibium, Styx and Stoney prospects.

 

At Train, geological observations and high-grade rock chip samples indicate another possibly large IRGS exposed at surface with a 1km strike length and 500m width. Structural controls and more high-grade rock chips also show a possible genetic link to the nearby Trumpet prospect with a strike length of 1.5km between the two prospects.

 

At the new Discovery and Muddy Creek prospects surface exploration sampling in 2023 has identified one of the most continuous high-grade zones of mineralization on the property, with a 1.5km long surface gold anomaly with multiple high-grade rock and soil samples.

 

New gold-antimony targets were identified in the Stibium and Styx prospects with the discovery of high grade stibnite, a primary ore source for the rare mineral antimony, associated with the gold systems, which represents a significant development for us as antimony is listed as a critical and strategic mineral to US economic and national security interests with no current US domestic supply.

 

At the Shoeshine prospect a property wide record 1,290 g/t Au rock sample was discovered as well as significant concentrations of the critical mineral antimony and copper and silver.

 

In the Stoney area, surface sampling and mapping has identified a high-grade polymetallic gold, copper and silver stacked vein system along a 4km strike length, up to 10m wide and over 300m of vertical extent and the results of further surface exploration mapping and sampling programs conducted in the area in 2023 have identified indications of gold, silver, copper and antimony as well.

 

At the recently discovered Wombat prospect soil and rock samples have identified the thickest gold-bearing veins to date on the property with over a 1km strike length in what appears to be a porphyry gold-copper area.

 

As systematic reconnaissance exploration programs continue, we expect further discoveries of surface outcropping deposits could potentially create a long term opportunity of future mine life through a pipeline of exploitable resources, assuming that we are able to prove additional reserves on our property and that we are also able to develop and market such reserves in a profitable manner.

 

As the Company now progresses to the feasibility study stage, numerous studies required to commence and complete a formal Feasibility Study are currently underway to test potential improvements and optimization of the flowsheet including:

 

  Optimized plant size with the aim being to process high-grade ore early in the mining schedule, with a smaller milling circuit, and more selective ore sorting commencing in 2 to 3 years to process the medium grade material, with lower grade material sent to heap leach;
  Evaluation of heap leaching potential, a well-proven low-cost gold recovery method for lower grade material and material rejected from ore sorters, to lift annual gold production;
  Investigating various heap leaching options, including agglomeration and alternative leach reagents;
  Assessing extraction options of the highly elevated concentrations of silver, copper, antimony and other critical minerals identified across the project which could potentially provide valuable by-product credits;
  Reviewing various selective ore sorting options on material from both RPM and Korbel with Steinert ore sorting to test a combination of different sensors including, XRT density, color, laser and induction, to potentially improve the ore sorting results further; and
  Investigating alternative technology options, such as SAG (Semi Autogenous Grinding) mills, coarse flotation using Hydrofloat technology and gravity recovery using a Reflux Classifier to further improve and optimize the process flowsheet.

 

Our Competitive Strengths

 

We believe that we are an industry leader based on the speed and manner in which we have been growing our global resource inventory, working within relatively small budgets. In just over 5 years, our fundamental achievements include:

 

The discovery of a district scale gold and other minerals project in a safe jurisdiction on Alaska State lands (no native or federal land across the Estelle Gold property), at a very low cost of discovery per ounce;
   
Drilled over 90,000m, including very thick high-grade intercepts at RPM, to define a large gold resource from green fields, with deposits spread across 4 large near surface intrusion related gold systems (IRGS) which are continuing to grow with ongoing exploration and drilling programs to potentially improve both the size and confidence of the resource;
   
Established infrastructure for year-round operation;
   
Established a proven and robust flow sheet which easy liberates the gold using conventional technology; and
   
Build strong relationships with the Alaskan community, suppliers and the State government.

 

Coupled with a potentially lucrative asset, we have also established a leadership team of experienced mining executives and operators with a history of growing and de-risking projects, including a local well connected CEO who has significant experience in bringing mines into production having worked on major projects including Sepon, Carosue Dam, Batu Hijau and the Carlin Trend. All with a united vision of getting Estelle into production as fast as possible to become a world-class global gold producer and who have personally collectively invested approximately US$6 million in us through options conversion, placements and multiple on-market purchases.

 

We also pride ourselves on our innovation and efficiency, which we believe is evidenced by our extremely low discovery cost of below. We continue to develop our strategies and initiatives to improve its business plans and operations, in particular with respect to the Estelle Gold Project. Some of the innovations we have undertaken to date include:

 

Particle density X-Ray ore sorting. Ore sorting test work conducted on drill core samples from Estelle ore demonstrates great potential for less processing and increased mine production to successfully separate the gold-bearing veins.

 

On-site independent preparation facility. We have established an onsite preparation facility which has the capacity to process up to 7,500 samples per month, providing significant cost savings as the samples are prepared through drying, crushing and splitting on site, significantly reducing the sample weight that is shipped from site to the laboratory for analysis. This also allows us to bypass the commercial prep-lab which in turn improves the assay result turnaround time.

 

Our Growth Strategies

 

Our growth strategy is to get the Estelle Gold Project into production as fast as possible to become a tier one global gold producer in order to maximize shareholder value.

 

62
 

 

Estelle’s Projected Timeline to Production

 

2024 drill program

 

-Up to 3 drill rigs running 24 hours, 7 days per week in the almost 24-hour daylight in Alaska during the period

 

-RPM infill and extensional resource drilling to improve the size and confidence of the resource (Q2/Q3 2024)

 

-Exploration drilling in the Train area (Q2/Q3 2024)

 

FS trade off study work and geotechnical drilling (Ongoing throughout 2024)

 

Global MRE update (2024 and 2025)

 

FS, including updated MRE with resources from the 2023 and 2024 drill programs (2025)

 

FS and permitting (2026)

 

Decision to mine and financing (2027)

 

Commence mine construction (2027/2028)

 

1st gold pour (Late 2028)

 

Ongoing exploration to assess district wide opportunities to increase the resource pipeline

 

* All timelines are projected only and subject to assay lab turnarounds, market and operating conditions, all necessary approvals, regulatory requirements, weather events and no unforeseen delays.

 

 

Figure 15: Our long-term growth strategy

 

63
 

 

Uses of Gold

 

While gold is widely known to be used in jewelry, coins, and investments, it is also used extensively as an industrial metal in electronics manufacturing, as it has high electrical conductivity, is easy to work with, and is resistant to tarnishing.

 

 

 

Figure 16: Uses of gold in the United States – Source USGS 2022

 

Everyday products which use gold in their manufacturing include:

 

  Smartphones, where gold is used in the circuit boards, connectors, and contacts due to its excellent conductivity and resistance to corrosion
  Computers, laptops and tablets, where gold is used in the processors, memory chips, circuit boards and connectors to ensure reliable electrical connections
  Televisions, where gold is used in the production of flat-panel displays, connectors, and solder joints
  Gaming consoles, where gold is utilized for circuitry and connector components
  Digital cameras, where gold is used in the circuitry, contacts, and connectors
  Wearable devices, such as smartwatches and fitness trackers, which incorporate gold in their electronic components
  Audio equipment, where gold is employed for connectors and internal wiring
  GPS devices, where gold is utilized for connectors and circuitry
  Medical devices, such as pacemakers and hearing aids, which contain gold due to its biocompatibility and excellent electrical properties.

 

 

Figure 17: Gold computer connections: Gold in a computer memory chip

 

More recently gold is also a metal that is being used in the batteries for electric vehicles (EVs), as its conductivity helps to ensure that electricity can flow freely and efficiently throughout the battery and being non-reactive it won’t rust or degrade over time, making it a perfect material for long-term use in EVs.

 

Gold also plays an important role in the financial reserves of numerous nations with central bank buying dramatically increasing since 2010.

 

64
 

 

Central banks hold gold to:

 

  Balance foreign exchange reserves in order to manage risk from currency holdings and to promote stability during economic turmoil
  Hedge against fiat currencies due to inflation
  Diversify portfolios to protect from volatility as gold has an inverse correlation with the US dollar

 

With the current environment of high inflation and geopolitical uncertainty, central banks brought a record 1,136 tons of gold in 2022 (Source IMF).

 

 

Figure 18: Timeline of central bank gold demand

 

Material Contracts

 

Incorporated Joint Venture Agreement

 

On December 17, 2017, Nova Minerals Limited, and AK Minerals Pty Ltd for and on behalf of AKCM (AUST) Pty Ltd entered into a joint venture agreement (the “Incorporated JV Agreement”). Pursuant to the terms of the Incorporated JV Agreement, Nova Minerals Limited and AK Minerals Pty Ltd agreed to associate themselves as an incorporated joint venture to conduct exploration and mining operations on the mining tenements in Anchorage, Mt. McKinley and Kuskokwim as part of the Estelle and Farewell projects.

 

The Incorporated JV Agreement will continue in force until the earlier of (i) there being only one remaining party to the agreement; (ii) until terminated by the unanimous agreement of the parties; or (iii) until terminated under the default provisions of the agreement.

 

65
 

 

Minerals Royalty Agreement

 

On May 21, 2018, AK Custom Mining LLC (“Payer”), AK Minerals Pty Ltd (“Payee”) and AKCM (AUST) Pty Ltd (“Guarantor”) entered into a minerals royalty agreement (the “Minerals Royalty Agreement”). Pursuant to the Incorporated JV Agreement, Payee is entitled to a right to a royalty from exploration and mining operations. Thus, pursuant to the Minerals Royalty Agreement, the Payer agreed to pay the Payee a royalty on all ore, concentrates or other products extracted, sold, removed or otherwise dispose of.

 

The royalty percentage under the Minerals Royalty Agreement is 2% and the interest rate is the rate which is the highest of the unsecured business overdraft rate of the National Australia Bank, Commonwealth Bank of Australia, Westpac and ANZ Banking Group. The royalty payable by the Payer to the Payee is calculated by multiplying the royalty percentage by the quarterly gross revenue and adjustments minus allowable deductions for that given quarter.

 

Convertible Loan Facility

 

See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Contractual Obligations” for a discussion of our Convertible Loan Facility with Nebari Gold Fund 1, LP.

 

Competition

 

We face intense competition in the mineral exploration and exploitation industry on an international, national and local level. We compete with other mining and exploration companies, many of which possess greater financial resources and technical facilities than we do, in connection with the exploration and mining of suitable properties and in connection with the engagement of qualified personnel. The exploration and mining industry is fragmented, and we are a very small participant in this sector. Many of our competitors explore for a variety of minerals and control many different properties around the world. Many of them have been in business longer than we have and have established more strategic partnerships and relationships and have greater financial accessibility than we have.

 

The Tintina Belt has a history of multiple magmatic events and is associated with a wide range of base and precious metals. We compete with other companies who own deposits in the same area.

 

Environmental, Social and Governance

 

We are committed to creating a safe and environmentally responsible future mining operation that provides opportunities for all Alaskans. We have established strong and collaborative working relationships with the communities adjacent to our operations to ensure we have a meaningful impact on their culture, environment, and economic prosperity. Where possible, we do this by prioritizing local procurement and employment and investing in community partnering initiatives consistent with our core values: Integrity, Respect and Openness.

 

We also take our environmental responsibilities seriously and is committed to achieving excellence in environmental management through understanding the sensitivities of working within the region.

 

All works are governed by the Application for Permits to Mine in Alaska (APMA). There are strict provisions governing exploration and mining in Alaska, as well as legislation and a large number of supporting regulations.

 

Over the last 5 years we have spent in excess of USD$50M directly and indirectly into the local Alaskan economy, supported over 50 local Alaskan businesses and through contractors employed 100’s Alaskans from local communities.

 

While we are currently in the exploration and development phase of our Estelle Gold Project, as the project moves into the construction and operation phases there will be an exponential increase in the number of local jobs and services required.

 

Intellectual Property

 

We do not own any registered intellectual property rights.

 

Facilities

 

Our company’s registered office is located in Suite 5 on 242 Hawthorn Road in Caulfield, Australia.

 

We own an all season fully operational 80-man camp facility near the confluence of Portage Creek and the Skwentna River. The camp is serviced with a 4,000 foot gravel airstrip for wheel-based aircrafts including the large DC3 aircraft. The camp is equipped with diesel generators, a satellite communication link, tent structures on wooden floors, connex camp units, several wood-framed buildings, kitchen, fuel storage area, core shack and core preparation facility.

 

Legal Proceedings

 

From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating results.

 

66
 

 

Regulation

 

Our mining and exploration activities are subject to various laws and regulations, including legal and contractual obligations to reclaim, remediate, or otherwise restore properties at the time the property is removed from service. Accounting for reclamation and remediation obligations requires management to make estimates of the future costs that we will incur to complete the work required to comply with existing laws and regulations. Actual costs may differ from the amounts estimated. Reclamation costs are allocated to expense over the life of the related assets and are periodically adjusted to reflect changes in the estimated present value resulting from the passage of time and revisions to the estimates of either the timing or amount of the reclamation and remediation costs. Also, future changes to environmental laws and regulations could increase the extent of reclamation and remediation work required.

 

In the U.S., an unpatented mining claim on unappropriated federal land may be acquired pursuant to procedures established by the Mining Law of 1872 and other federal and state laws. These acts generally provide that a citizen of the U.S. (including a corporation) may acquire a possessory right to develop and mine valuable mineral deposits discovered upon appropriate federal lands, provided that such lands have not been withdrawn from mineral location, e.g., national parks, military reservations and lands designated as part of the National Wilderness Preservation System. The validity of all unpatented mining claims is dependent upon inherent uncertainties and conditions. These uncertainties relate to such non-record facts as the sufficiency of the discovery of minerals, proper posting and marking of boundaries, and possible conflicts with other claims not determinable from descriptions of record. Prior to discovery of a locatable mineral on an unpatented mining claim, a mining claim may be open to location by others unless the owner is in possession of the claim.

 

To maintain an unpatented mining claim in good standing, the claim owner must file with the Bureau of Land Management, an annual maintenance fee ($165 for each claim, which may change year to year), a maintenance fee waiver certification, or proof of labor or affidavit of assessment work, all in accordance with the laws at the time of filing which may periodically change.

 

In connection with mining, milling and exploration activities, we are subject to United States federal, state and local laws and regulations governing the protection of the environment, including laws and regulations relating to protection of air and water quality, hazardous waste management and mine reclamation as well as the protection of endangered or threatened species. The departments responsible for the environmental regulation include the United States Environmental Protection Agency, the Alaska Department of Environmental Protection and Bureau of Land Management. Any of these regulators have broad authority to shut down and/or levy fines against facilities that do not comply with their environmental regulations or standards. Potential areas of environmental consideration for mining companies, including ours, include but are not limited to, acid rock drainage, cyanide containment and handling, contamination of water sources, dust, and noise.

 

We have obtained the permits necessary to develop, construct the camp, and associated facilities and the permits to conduct mineral exploration on our Estelle property. In connection with these permits and exploration activities in Alaska, we are subject to various federal, state and local laws and regulations governing protection of the environment, including, but not limited to, the Clean Air Act; the Clean Water Act; the Comprehensive Environmental Response, Compensation and Liability Act; the Emergency Planning and Community Right-to-Know Act; the Endangered Species Act; the Federal Land Policy and Management Act; the National Environmental Policy Act; the Resource Conservation and Recovery Act; and related state laws. These laws and regulations are continually changing and are generally becoming more restrictive.

 

67
 

 

MANAGEMENT

 

Directors and Executive Officers

 

The following table sets forth certain information regarding our directors and executive officers as of the date of this prospectus.

 

NAME   AGE   POSITION
Christopher Gerteisen   50   Chief Executive Officer and Director
Michael Melamed   48   Chief Financial Officer
Craig Bentley   54   Director of Finance & Compliance and Director
Avi Geller   35   Director
Louie Simens   41   Director and Interim Chairman
Rodrigo Pasqua   34   Director
Ian Pamensky   55   Company Secretary
Richard Beazley   60   Non-Executive Chairman Nominee and Director Nominee

 

Christopher Gerteisen. Mr. Gerteisen became our Chief Executive Office and a Director in September 2019. Mr. Gerteisen has served as manager of our AK Custom Mining LLC subsidiary since 2017,our Alaska Range Resources LLC subsidiary since 2022 and our AK Operations LLC subsidiary since 2018. Mr. Gerteisen has served as director of Viridis Mining and Minerals since 2022. He has also served as an advisor to Snow Lake Resources since 2022 and as a director of Rotor X Aircraft Manufacturing since 2020. As CEO, he is responsible for all aspects of the Estelle Gold project. Mr. Gerteisen has over 30 years of experience as a professional geologist with an extensive record of managing and advancing complex and challenging resource projects across North America, Australia, and Asia. His work experience spans Greenfields from discovery through to production stage and other projects with a focus on commodities including gold and copper. From May 1994 to August 1998, he worked as a geologist on the Carlin Trend in Nevada and on exploration in Alaska with Newmont. He has held senior positions within several projects throughout the goldfields of Western Australia.

 

As a research geologist with Newmont From August 1998 to August 1999, Mr. Gerteisen worked on the Batu Hijau Porphyry Cu-Au deposit in Indonesia. Most recently, through his technical contributions and management skills, Mr. Gerteisen played a significant role in the successful start-up, operations, and exploration which resulted in further mine-life extending discoveries at several prominent projects in the Australasian region, including Oxiana’s Sepon and PanAust’s Phu Bia in Laos. Mr. Gerteisen holds a Bachelor of Geology from the University of Idaho and a Master’s degree in Economic Geology from the Western Australia School of Mines. He is based in Alaska and a member of the Australian Institute of Geoscientists.

 

Michael Melamed. Mr. Melamed has served as our Chief Financial Officer since July 2015. Mr. Melamed brings over 25 years of extensive experience in the areas of financial and executive management, mergers & acquisitions, financial reporting and auditing, business and corporate advisory, corporate restructuring and investor relations. Mr. Melamed has a Bachelor of Business (Accounting & Finance) from the University of Technology, Sydney and is a Member of The Institute of Chartered Accountants of Australia. Mr. Melamed has served as manager of our AK Custom Mining LLC subsidiary since 2017,our Alaska Range Resources LLC subsidiary since 2022 and our AK Operations LLC subsidiary since 2018.

 

Presently, Mr. Melamed is also a director of a corporate advisory services company, and the Chief Financial Officer of Viridis Mining and Minerals (ASX: VMM). Mr. Melamed is a former director of both Viridis Mining and Minerals (ASX: VMM) and Ragusa Minerals (ASX: RAS). Mr. Melamed is also a former Financial Controller for Loyal Lithium Limited (ASX: LLI) and a former CFO of Asra Minerals Limited (ASX: ASR).

 

Craig Bentley. Mr. Bentley joined our board in February 2022 and became Director of Finance and Compliance in September 2023. He has over 30 years of extensive commercial and finance experience working in senior roles within multinational private enterprises, as well as auditing for Ernst Young, including on the audit of the Bank of America and a special audit for an insurance company prior to IPO listing in the United States amongst others. Mr. Bentley has an extensive and successful track record in compliance, risk management, and finance functions, including planning/forecasting, commercial negotiations, due diligence and the establishment and management of finance departments across international borders. As part of his role with us, Mr. Bentley is tasked with compliance and risk management, marketing, finance, as well as assisting with our strategy during our forecasted rapid growth period.

 

Mr. Bentley holds a Bachelor of Commerce and Administration degree, majoring in accountancy and commercial law from Victoria University of Wellington, New Zealand. 

 

Avi Geller. Mr. Geller has served as a member of our board of directors since November 2018. Mr. Geller has extensive investment experience and a deep knowledge of corporate finance, including capital markets, venture capital, hybrid, debt and private equity. He has been serving as the Chief Investment Officer of Leonite Capital LLC, a family office he co-founded focusing on real estate and capital markets, since January 2017. Mr. Geller has also served as a director at DealFlow Financial Products, Inc. since January 2017. Since May 2018, he has also served as a Director of Parkit Enterprise Inc., a publicly traded real estate company (TSX-V:PKT; OTCQX:PKTEF). In the past he served as an Interim Chief Executive Officer. From November 2020, He served as a Director at Australis Capital Inc., (AUSA.CN; OTCQB:AUSAF) a publicly traded company that is implementing a capital light growth strategy towards establishing a highly competitive and profitable MSO in the U.S. and global cannabis markets. He previously served as the Executive Chairman at Axios Mobile Assets Corp. from September 2017 to June 2018.

 

68
 

 

Louie Simens. Louie Simens has been served on our Board since December 2017 and as our interim executive Chairman since April 2023. Mr. Simens is responsible for managing our core business operations, which requires oversight of company-wide operational efficiencies and working with management and the board to review and implement strategic plans to facilitate growth. Mr. Simens has served as manager of our AK Custom Mining LLC subsidiary since 2017,our Alaska Range Resources LLC subsidiary since 2022 and our AK Operations LLC subsidiary since 2018. In addition, Mr. Simens has served as a director of our AKCM (AUST) Pty Ltd subsidiary since 2017.

 

He has extensive experience in capital markets and running businesses, as well as in corporate restructuring, due diligence and mergers & acquisitions, where he utilizes his knowledge of corporate governance and project management. Mr. Simens has a successful track record spanning more than a decade, owning and operating contracting businesses in the fields of both civil and building construction.

 

Mr. Simens has been a director of Benison Contractors Pty Ltd, his family construction group since inception on 5 July 2007. Mr. Simens was a Director of Snow Lake Resources Ltd (Nasdaq: LITM), an entity in which we have a 32.5% interest, since November 2018 to May 2022 and was appointed Snow Lake’s Non-Executive Chairman in December 2020 after the company’s Nasdaq listing. He has also served as Non-Executive Chairman of Torian Resources Ltd. (now Asra Minerals (ASX: ASR)).

 

Rodrigo Pasqua. Mr. Pasqua has served as a member of our board of directors since May 2022. Since May 2022, has served an advisor to Benchmark Mineral Intelligence, a strategic advisory and market research firm. Since April 2022, Mr. Pasqua has served as Chairman of Midwest Lithium AG, a lithium exploration company. From November 2019 to May 2022, Mr. Pasqua served as Group Had of Mining and Transformation for Evolution Mining. From April 2018 to October 2019, Mr. Pasqua served in various positions as Mining Plus Australia, a mining consulting company, most recently as operations manager. Mr. Pasqua received a Bachelor of Engineering from the University of Sao Paolo and his graduate degree from the Australian Institute of Company Directors.

 

Ian Pamensky. Mr. Pamensky has been our Secretary since September 18, 2019. Mr. Pamensky is a Chartered Accountant, Fellow of Governance Institute of Australia and fellow of FinSIA. He has over 27 years of experience working across a wide range of industries, from audit and funds management to mining and AgTech. Mr. Pamensky has significant experience as Company Secretary of ASX listed companies. He is currently Secretary of ASX listed companies, Dotz Nano Limited, Viridis Mining and Metals Limited, Loyal Lithium Limited and Nova Minerals Limited.

 

Mr. Pamensky was previously the Company Secretary of Viridis Mining and Metals Limited, Torian Resources Limited, Secretary of Sky and Space Limited, e-Sense Lab Limited, Keybridge Capital Limited, Regal Resources Limited, Alliance Resources Limited and Octagonal Resources Limited.

 

Richard Beazley. Non-Executive Chairman Nominee and Director Nominee. Mr. Beazley is a nominee as Non-Executive Chairman, Director Audit and Risk Committee and Remuneration and Nomination Committee, whose formal appointment will occur concurrent with the effectiveness of this registration statement. Since September 2021, Mr. Beazley has served as CEO, Managing Director and Executive Director of Troy Resources Limited, a gold mining company. From August 2017 to October 2019, Mr. Beazley served as Chief Operating Officer of ASX listed Sandfire Resources NL, a copper mining company. From October 2008 to September 2011, Mr. Beazley served as General Manager of Consolidated Minerals. From June 2007 to August 2008, Mr. Beazley erved as General Manager Southern Cross Operations of ASX listed St Barbara Limited. From January 2006 to June 2007, Mr. Beazley served as General Manager Nifty Copper Operations of Aditya Birla Group. Since February 2022, Mr. Beazley has served as Non-executive chairman of ASX listed Metals Grove Mining Ltd, a battery metals explorer. Since August 2022, Mr. Beazley has served as non-executive director of ASX listed Catalina Resources Ltd, a minerals exploration and mine development company. Since November 2021, Mr. Beazley has served as non-executive chair of Tiger Tasman Minerals Ltd, a mineral exploration and development company. Since October 2019, Mr. Beazley has served as a director of Hydrogen Energy Pty Ltd, a renewables and green energy provider. Since June 2013, Mr. Beazley has served as a director of Altair Mining Consultancy Pty Ltd, a mining consultancy company. From October 2018 to September 2021, Mr. Beazley served as a non-executive director of Troy Resources Limited, a gold mining company. From January 2012 to May 2013, Mr. Beazley served as Managing Director of ASX listed Peak Rare Earths Limited (f/ka/ Peak Resources Ltd), an exploration company. Mr. Beazley is an internationally experienced mining professional and director with over 35 years of experience in senior corporate, operational and project development roles. He is a qualified Mining Engineer and has worked in a range of projects throughout Australia, Africa, North and South America, in both underground and open cut operations, producing gold, base metals and critical minerals. Mr. Beazley is a member of the Australian Institute of Company Directors (MAICD) and a member and CP of the Australasian Institute of Mining and Metallurgy (MAusIMM (CP)). Mr. Beazley received his B.E. (Mining) with Honors from the University of New South Wales and his MBA from APESMA and Deakin University.

 

No family relationship exists between any of our directors and executive officers. There are no arrangements or understandings with major shareholders, customers, suppliers or others pursuant to which any person referred to above was selected as a director or member of senior management.

 

Compensation

 

Remuneration Principles

 

Remuneration of all executive and non-executive directors and officers is determined by the board of directors. Directors’ fees cover all board activities. Non-Executive directors do not receive any benefits on retirement. Remuneration levels are competitively set to attract and retain appropriately qualified and experienced directors. The remuneration structures are designed to attract suitably qualified candidates, reward the achievement of strategic objectives, and achieve the broader outcome of creation of value for shareholders. The remuneration structures take into account:

 

the capability and experience of the directors;
   
the directors’ ability to control our performance;
   
our performance including:

 

our earnings.

 

the growth in share price and returns on shareholder wealth.

 

The directors do not believe our financial or share price performance is an accurate measure when considering remuneration structures as we are in the mineral exploration industry. Companies in this industry do not have an ongoing source of revenue, as revenue is normally from ad-hoc transactions.

 

The more appropriate measure is the identification of exploration targets, identification and/or increase of mineral resources and reserves and our ultimate conversion from explorer status to mining status.

 

Performance linked remuneration focuses on long-term incentives and was designed to reward key management personnel for meeting or exceeding their objectives.

 

At the 2023 Annual General Meeting of shareholders held on November 29, 2023, shareholders re-approved the adoption by us of an Employee Share Option Plan (ESOP) and authorized directors to issue options at their discretion in accordance with the rules, up to the limits approved in accordance with the ASX Listing Rules. Under the terms of the ESOP, the Board may offer options to our directors, employees and contractors or any of its subsidiaries or related body corporates.

 

The aggregate number of options that may be issued under the ESOP shall not at any time exceed 20,000,000, in accordance with the shareholder approval obtained at the 2020 Annual General Meeting and re-approved at the 2023 Annual General Meeting. The number of options that may be issued under the ESOP may be varied by majority shareholder resolution.

 

The approval of the ESOP include capacity for us to finance an acquisition of its own securities by providing a loan to recipients and for us to take security over its own securities in connection with such loans.

 

69
 

 

ESOP

 

A summary of the ESOP is set forth below:

 

At the 2023 Annual General Meeting of shareholders held on November 29, 2023, shareholders approved the rules of the 2023 ESOP shareholders approved the rules of the ESOP (and authorized directors to issue options at their discretion in accordance with the rules, up to limits approved for the purposes of the ASX Listing Rules, from time to time. Under the rules of the ESOP the Board may offer options to our employees and consultants (and our group entities). A summary of the ESOP is set out below.

 

Participants Means: (i) any Director, full or part time employee of the Company, its subsidiaries and any other related body corporate of the Company (“Group Company”); (ii) any casual employee or contractor of a Group Company to the extent permitted by applicable law; or (iii) a prospective participant to whom the offer if made but who can only accept the offer is an arrangement has been entered into that would result in the person becoming a Participant under (i) or (ii).
Option Means an option to acquire a Share issued in accordance with the  ESOP.

ESOP administration

The ESOP shall be administered by the Board (or its delegated authority).
Eligibility Participants entitled to participate in the  ESOP shall be determined by the Board.
Offer and application

The Board may issue an offer to a Participant to participate in the ESOP (an “Offer”).

 

The offer to a Participant to participate in the ESOP will include:

(i) the number of Options offered to a Participant under the ESOP;

(ii) the exercise price and expiry date of the Options;

(iii) any vesting and exercise conditions and/or restriction periods applicable to the Options (and Shares issued upon the exercise of such Options);

(iv) an acceptance period for the offer; and

(iv) any other terms and conditions attaching to the Options.

Restriction on Transfer An Option may not be transferred except to the extent provided for in the ESOP, or unless the Offer provides otherwise.
Issue Price Unless the Option are quoted on the ASX, Options issued under the ESOP will be issued for no more than nominal cash consideration.
Exercise Conditions Participants may only exercise vested Options by paying the exercise price. Vested Options must be exercised during a Company trading window, subject to the Company’s Trading in Securities Policy. The Board may impose further exercise conditions as determined in the Board’s discretion, and as specified in the Offer for the Option.
Maximum Number of Options and Shares The maximum number of securities that can be issued pursuant to the  ESOP is 20,000,000.
Lapse of Options

Unexercised Options shall lapse upon the earlier of:

(i) the holder ceases to be an employee of (permanent or otherwise), director of, or ceases to provide services to the Company for any reason (including, without limitation, resignation or termination for cause), unless the reason is due to death, total and permanent disability or redundancy; and

(a) any vesting conditions have not been met by the date the holder ceases to be a Participant (the “Ceasing Date”);

(b) where any vesting conditions have been met by the Ceasing Date or where the Option is not subject to any exercise conditions, the Participant fails to exercise the Option within three (3) months after the Ceasing Date, or such further date as determined by the Board;

(ii) any vesting conditions are unable to be met; or

(iii) the expiry date of the Option has passed.

Rights attaching to Shares Shares issued pursuant to the exercise of Options will have the same terms and conditions as the Company’s issued Shares (other than in respect of any transfer restrictions imposed by the ESOP) and will rank equally with all other issued Shares from the issue date, except for entitlements which have a record date before the issue date.
Change of Control All vested Options must be exercised within thirty (30) days of a change of control. If vesting conditions apply, all unvested options will vest unless the Board determines otherwise.
Cashless Exercise In the Board’s discretion, the Board may determine (and specify in an invitation) to allow a holder of Options to pay the exercise price for an Option by setting off the exercise price against the relevant number of Shares the holder is entitled to receive upon exercise of the Option. The Company may also cancel or acquire the relevant number of vested Options in consideration for the relevant exercise price that would have been payable.
No quotation of Options The Options will not be quoted on the ASX, except (i) to the extent provided for by the ESOP; or (ii) unless the Offer provides otherwise.

 

The aggregate number of securities that may be issued upon the exercise of the ESOP options shall not at any time exceed 20,000,000 however excluded from this calculation are Shares issued on exercise of an option, or exercise or conversion of an interest issued under the ESOP, and options which have lapsed or been cancelled.

 

Executive Compensation

 

The following table sets forth all of the compensation awarded to, earned by or paid to each individual who served as directors and executive officers in year ended June 30, 2023.

 

   Short-term Benefits   Post Employment Benefits   Equity compensation   Total 
June 30, 2023  Cash salary
and fees
A$
   Cash bonus
A$
   Non
Monetary*
A$
   Super- annuation
A$
   Options
A$
   A$ 
Directors                              
Christopher Gerteisen   374,208    -    -    -    115,673    489,881 
Craig Bentley   112,000    -    -    -    44,650    156,650 
Avi Geller   60,000    -    -    -    28,918    88,918 
Louie Simens   268,000    -    -    -    115,673    383,673 
Rodrigo Pasqua   59,545    -    -    -    16,195    75,740 
Anna Ladd-Kruger (1)   50,684    -    -    -    -    50,684 
Other Key Management Personnel                              
Ian Pamensky   51,332    -    -    -    14,459    65,791 
Michael Melamed   115,826    -    -    -    14,459    130,285 
    1,091,595    -    -    -    350,027    1,441,622 

 

(1)Resigned in April 2023

 

Service Agreements

 

The following members of key personnel have service agreements as at June 30, 2023 as follows:

 

Christopher Gerteisen   Executive Director and Chief Executive Officer
     
Agreement commenced:   April 20, 2022
     
Details  

Termination by Us:

 

We must either give Mr. Gerteisen twelve months’ written notice and, at the end of that notice period, make a payment to Mr. Gerteisen equal to his salary over a twelve month period; or otherwise may terminate Mr. Gerteisen’s employment with immediate effect by paying him the equivalent of his salary over a twelve month period.

Termination by Mr. Gerteisen:

 

Mr. Gerteisen may terminate his employment if we commit a serious breach of the agreement and does not remedy that breach; or, otherwise, by providing twelve months written notice to us.

     

Base salary including superannuation

 

US$252,000 per year, inclusive of directors’ fees and superannuation (if applicable).

 

70
 

 

Louie Simens   Executive Director and Interim Chairman
     
Agreement commenced:   April 20, 2022
     
Details  

Termination by Us:

 

We must either give Mr. Simens twelve months’ written notice and, at the end of that notice period, make a payment to Mr. Simens equal to his salary over a twelve month period; or otherwise may terminate Mr. Simens employment with immediate effect by paying him the equivalent of his salary over a twelve month period.

 

Termination by Mr. Simens:

 

Mr. Simens may terminate his employment if we commit a serious breach of the agreement and does not remedy that breach; or, otherwise, by providing twelve months written notice to us.

     

Base salary including superannuation

 

A$228,000 per year, inclusive of directors’ fees and superannuation (if applicable).

     
Avi Geller   Non-Executive Director
     
Agreement commenced:   July 23, 2020
     
Details   This service agreement has no fixed term. Mr. Geller can terminate the agreement at will. The Company can terminate it according with the terms of its Constitution.
     

Base salary including superannuation

  A$60,000 per year for services as non-executive director, (inclusive of superannuation contributions, if applicable).
     
Craig Bentley   Director of Finance and Compliance and Director
     
Agreement commenced:   September 19, 2022
     
Details  

Termination by Us:

 

We must either give Mr. Bentley twelve months’ written notice and, at the end of that notice period, make a payment to Mr. Bentley equal to his salary over a twelve month period; or otherwise may terminate Mr. Bentley’s employment with immediate effect by paying him the equivalent of his salary over a twelve month period.

 

Termination by Mr. Bentley:

 

Mr. Bentley may terminate his employment if we commit a serious breach of the agreement and does not remedy that breach; or, otherwise, by providing twelve months written notice to us

     

Base salary including superannuation

  A$120,000 per year, inclusive of directors’ fees and superannuation (if applicable).
     
Rodrigo Pasqua   Non-Executive Director
     
Agreement commenced:   May 1, 2022
     
Details   This service agreement has no fixed term. Mr. Pasqua can terminate the agreement at will. The Company can terminate it according with the terms of its Constitution.
     

Base salary including

superannuation

  A$60,000 per year for services as non-executive director, (inclusive of superannuation contributions, if applicable) for up to 20 hours per month with any excess hours to be charged at A$300 per hour. Additional benefits comprising of
250,000 Unquoted Options each with an exercise price of $1.35 expiring May 20, 2023 (NVAUOP10)

 

71
 

 

Anna Ladd-Kruger   Non-Executive Chairman (resigned April 28,2023)
     
Agreement commenced:   June 29, 2022 (until April 28, 2023)
     
Details   This service agreement has no fixed term. Ms. Lad-Kruger can terminate the agreement at will. The Company can terminate it according with the terms of its Constitution. Ms. Lad-Kruger resigned from the company on April 28, 2023.
     

Base salary including superannuation

  C$60,000 per year for services as non-executive chairman, (inclusive of superannuation contributions, if applicable) for up to 20 hours per month with any excess hours to be charged at C$185 per hour. Additional benefits comprising of
250,000 Unquoted Options each with an exercise price of $1.35 expiring May 20, 2023 (NVAUOP10)
     
Michael Melamed   Chief Financial Officer
     
Agreement commenced:   August 1, 2023
     
Details   Either party may terminate this Agreement at any time by giving to the other notice in writing for a period of not less than three (3) months or in the case of the Company by providing an equivalent payment in lieu of such notice.
     

Base salary including superannuation

  A$78,000 per year for services as chief financial officer, (inclusive of superannuation contributions, if applicable)

 

Potential Payments Upon Termination Or Change In Control

 

If Mr. Gerteisen is terminated without 12-months’ notice, then he is entitled to 12 months’ salary.

 

If Mr. Simens is terminated without 12-months’ notice, then he is entitled to 12 months’ salary.

 

If Mr. Bentley is terminated without 12-months’ notice, then he is entitled to 12 months’ salary.

 

The following table sets forth quantitative information with respect to potential payments to be made to Messrs. Gerteisen, Simens and Bentley upon termination as discussed above. The potential payments are based on the terms of each of the service agreements discussed above. For a more detailed description of either Mr. Gerteisen’s, Simens’ or Bentley’s service agreement, see the “Services Agreements” section above.

 

Name  Potential Payment Upon Termination 
Christopher Gerteisen   US$252,000 
Louie Simens   A$228,000 
Craig Bentley   A$120,000 

 

Ordinary Share holdings

 

As at June 30, 2023, the numbers of shares held by our directors and officers were as follows.

 

2023  Balance at start of the year   Received on conversion of performance rights   Received during the year on the exercise of options    Other changes during the year (1)   Balance at end of the year 
Ordinary shares                    
Christopher Gerteisen   400,000             -    275,281    255,000    930,281(2)
Michael Melamed   900,000    -    275,281    -    1,175,281(3)
Craig Bentley   1,720,780    -    -    1,279,222    3,000,002(4)
Anna Ladd-Kruger(5)   -    -    -    35,715    35,715 
Rodrigo Pasqua   -    -    -    28,500    28,500(6)
Avi Geller   1,618,985    -    550,562    120,630    2,290,177(7)
Louie Simens   6,534,970    -    1,101,124    563,772    8,199,866(8)
Ian Pamensky   45,000    -    55,618    -    100,618(9)
Total ordinary shares   11,219,735    -    2,257,866    2,282,839    15,760,440 

 

(1) On market purchases and participation in fund raises
(2) Includes 730,281 ordinary shares held directly by Mr. Gerteisen and 200,000 ordinary shares held by AJ Holdings International Ltd, an entity over which Mr. Gerteisen has voting and investment control.
(3) Includes 1,175,281 ordinary shares held in a Launchpad (AUS) Pty Ltd an entity over which Mr. Melamed has voting and investment control..
(4) Includes 1,743,002 ordinary shares held directly by Mr. Bentley; 525,000 ordinary shares held by Speedy Investments Pty Ltd. and 732,000 ordinary shares held by Kerse Pty Ltd., entities over which Mr. Bentley has voting and investment control.
(5) Closing balance at the date of resignation – Resigned in April 2023
(6) Includes 28,500 ordinary shares held by Pasqua Holdings Pty Ltd, an entity over which Mr. Pasqua has voting and investment control.
(7) Includes 1,639,615 ordinary shares held by Mr. Geller directly and 100,000 ordinary shares held by Leonite Capital LLC and 550,562 ordinary shares held by Leonite LLC, entities over which Mr. Geller has voting and investment control.
(8) Includes 562,882 ordinary shares held directly by Mr. Simens’ wife; 5,817,060 ordinary shares held by SL Investments Pty Ltd. and 1,819,924 ordinary shares held by Kikceto Pty Ltd., entities over which Mr. Simens has voting and investment control.
(9) Includes 55,618 ordinary shares held directly by Mr. Pamensky and 45,000 ordinary shares held Lorian Pty Ltd, an entity over which Mr. Pamensky has voting and investment control.

 

72
 

 

Options holdings

 

As at June 30, 2023, the numbers of options held by our directors and officers were as follows. Each option grants the right to receive one of our fully paid ordinary shares.

 

2023 Options  NVAOP3 – UNL OPT @ $1.10 EXP
11/30/2024
   NVAOP5 – UNL OPT @ $1.20 EXP
11/30/2025
   NVAOP6 – UNL OPT @ $2.35 EXP
10/7/2023
   NVAOP7 – UNL OPT @ $0.75 EX 12/29/2023  

NVAOP8 – UNL OPT @ $0.70 EXP

4/30/2024 (1)

   TOTAL 
Craig Bentley   71,429    750,000    200,000    -    72,929(2)   1,094,358 
Rodrigo Pasqua   14,250(3)   250,000    -    -    950    265,200 
Avi Geller   50,000(4)   500,000    -    -    76,340(5)   626,340 
A Ladd-Kruger(6)   17,858    250,000    -    -    -    267,858 
Louie Simens   214,286(7)   2,000,000    -    -    273,330(8)   2,487,616 
Christopher Gerteisen   50,000    2,000,000    -    500,000    29,178(9)   2,579,178 
Ian Pamensky   -    250,000(10)   -    100,000    3,354(10)   353,354 
Michael Melamed   -    250,000(11)   -    -    39,177(11)   289,177 
Total Options   417,823    6,250,000    200,000    600,000    495,258    7,963,081 

 

(1) For every two options exercised at A$0.70, holder will receive an option to purchase one additional ordinary share at an exercise price of A$1.00, with an expiry date of June 30, 2025.
(2) Includes options to purchase (i) 17,500 ordinary shares held by Speedy Investments Pty Ltd and (ii) 14,400 ordinary shares, both entities over which Mr. Bentley has voting and investment control.
(3) Includes options to purchase (i) 14,250 ordinary shares held by Pasqua Holdings Pty Ltd and (ii) 950 ordinary shares held by Pasqua Holdings Pty Ltd, an entity over which Mr. Pasqua has voting and investment control
(4) Includes options to purchase 50,000 ordinary shares held by Leonite Capital LLC, an entity over which Mr. Geller has voting and investment control.
(5) Includes options to purchase (i) 57,987 ordinary shares held by Leonite Capital LLC and (ii) 18,353 ordinary shares, entities over which Mr. Geller has voting and investment control.
(6) Closing balance at the date of resignation-Resigned in April 2023.
(7) Includes options to purchase 214,286 ordinary shares held by SL Investors Pty Ltd, an entity over which Mr. Simens has voting and investment control.
(8) Includes options to purchase (i) 18,763 ordinary shares held by Mr. Simen’s wife; (ii) 193,902 ordinary shares held by SL Investors Pty Ltd and (iii) 60,665 ordinary share held by Kikceto Pty Ltd, both entities over which Mr. Simens has voting and investment control.
(9) Includes 6,667 options to purchase ordinary shares held by AJ Holdings International Limited, an entity over which Mr. Gerteisen has voting and investment control.
(10) Includes options to purchase (i) 250,000 ordinary shares held by Lorian Pty Ltd and (ii) 3,354 ordinary shares held by Lorian Pty Ltd, an entity over which Mr. Pamensky has voting and investment control.
(11) Includes options to purchase (i) 250,000 ordinary shares held by Launchpad (AUS) Pty Ltd and (ii) 39,177 ordinary shares held by Launchpad (AUS) Pty Ltd, an entity over which Mr. Melamed has voting and investment control.

 

Performance rights

 

As at June 30, 2023, the number of performance rights held directly or indirectly by our directors and officers were as follows: Louie Simens – 200,000 Class A Performance Rights, 200,000 Class B Performance Rights and 400,000 class C performance rights; Christopher Gerteisen – 200,000 Class A Performance Rights, 200,000 Class B Performance Rights and 400,000 class C performance rights. Each performance right granted, is subject to the satisfaction of a performance condition, and entitles the holder to receive one of our fully paid ordinary shares.

 

There are three different classes of performance rights. Class A performance rights vest on completion of either a pre-feasibility study or a definitive feasibility study of the Korbel Main deposit, under certain conditions. Class B performance rights vest on completion of the first gold pour (defined as a minimum quantity of 500 oz) from the Korbel Main deposit. Class C performance rights vest on achieving of an EBITDA of more than A$20 million in the second-half reporting period following commencement of commercial operations at the Korbel Main deposit. All performance rights lapse on November 25,2026 subject to milestones.

 

2023  Balance at start of the year   Granted by the company   Expired   Converted to Ordinary shares   Balance at end of the year 
Christopher Gerteisen(1)   800,000    -    -    -    800,000 
Louie Simens(2)   800,000    -    -    -    800,000 
Total performance rights   1,600,000    -    -    -    1,600,000 

 

(1)Mr. Gerteisen owns 200,000 class A performance rights, 200,000 class B performance rights and 400,000 class C performance rights, of which the class A and class B performance rights are held by AJ Holdings International Ltd, an entity over which Mr. Gerteisen has voting and investment control

 

(2)Mr. Simens owns 200,000 class A performance rights, 200,000 class B performance rights and 400,000 class C performance rights, all of which rights are held by Kikceto Pty Ltd, an entity over which Mr.. Simens has voting and investment control

 

73
 

 

Board Practices

 

Introduction

 

Our Board of Directors is elected by and accountable to our shareholders. It currently consists of five directors, including two non-executive directors and we currently have one vacancy on our Board of Directors. Mr. Richard Beazley is a Non-Executive Chairman nominee to fill the current vacancy on our Board of Directors, whose formal appointment will occur concurrent with effectiveness of this registration statement. The Chairman of our Board of Directors is responsible for the management of the Board of Directors and its functions.

 

Election of Directors

 

Directors are elected at our annual general meeting of shareholders. Under our Constitution, a director, other than a managing director, must not hold office for more than three years or beyond the third annual general meeting following his appointment (whichever is the longer period) without submitting himself for re-election. Our Board of Directors has the power to appoint any person to be a director, either to fill a vacancy or as an additional director (provided that the total number of directors does not exceed the maximum allowed by law), and any director so appointed may hold office only until the next annual general meeting (“AGM”) when he or she shall be eligible for election.

 

The appointment and expiration dates of each director in office on June 30, 2023* is as follows:

 

Name  Position  Year first appointed   Current term expires 
Christopher Gerteisen  Executive Director and CEO   2019    (1)
Louie Simens  Executive Director and Interim Chairman   2017    2025 (2)
Craig Bentley  Director of Finance and Compliance and Executive Director   2022    2025(2)
Avi Geller  Non- Executive Director   2018    2026 (2)
Rodrigo Pasqua  Non-Executive Director   2022    2024(2)

 

(1) According to our Constitution, a Managing Director’s appointment is not subject to expiration.
(2) According to the Company Constitution, one third of Directors need to retire by rotation every year and stand for re-election at the next AGM

 

*Mr. Richard Beazley is a nominee for Non-Executive Chairman and Director to fill a current vacancy on the Board of Directors, whose formal appointment will occur concurrent with the effectiveness of this registration statement. If appointed, his term will expire at the 2024 AGM when he will be eligible for election.

 

Corporate Governance

 

ASX Corporate Governance Principles

 

In Australia, there are no defined corporate governance structures and practices that must be observed by a company listed on the ASX, except that entities are required to have trading policies for key management personnel and entities of a certain size are required to have audit and remuneration committees . Instead, the ASX Corporate Governance Council has published the Corporate Governance Principles and Recommendations, which contains what are called the Recommendations which articulate eight core principles which are intended to provide a reference point for companies about their corporate governance structures and practices. Under ASX Listing Rule 4.10.3, companies are required to provide a statement for release to the ASX disclosing the extent to which they have followed the Recommendations in the reporting period and where they have not followed all the Recommendations, identify the Recommendations that have not been followed, and the reasons for not following them and what (if any) alternative governance practices it adopted in lieu of the recommendations during that period. It is not mandatory to follow the Recommendations. We believe we are in material compliance with the Recommendations except where otherwise stated in our periodic disclosures.

 

Non-Executive and Independent Directors

 

Australian law does not require a company to appoint a certain number of independent directors to its board of directors or audit committee. However, under the Corporate Governance Principles and Recommendations, the ASX recommends, but does not require, that an ASX-listed company have a majority of independent directors on its board of directors. Our Board of Directors has determined that each of Mr. Avi Gellar, Mr. Rodrigo Pasqua and Mr. Richard Beazley qualifies as an independent director under the requirements of the ASX and the listing standards of the NYSE American.

 

Our Board of Directors does not have regularly scheduled meetings at which only independent directors are present. The Board of Directors meet regularly and independent directors are expected to attend all such meetings.

 

74
 

 

Committees of the Board of Directors

 

To assist our board of directors with the effective discharge of its duties, we intend to establish an Audit and Risk Committee and a Remuneration and Nomination Committee prior to commencement of this offering and listing on the NYSE American, which committees operate under a specific charter approved by our board of directors.

 

Audit and Risk Committee. NYSE American Rules require us to establish an audit committee comprised of at least three members, each of whom is financially literate and satisfies the respective “independence” requirements of the SEC and NYSE American and one of whom has accounting or related financial management expertise at senior levels within a company.

 

Our Audit Committee assists our Board of Directors in overseeing the accounting and financial reporting processes of our company and audits of our financial statements, including the integrity of our financial statements, compliance with legal and regulatory requirements, our independent public accountants’ qualifications and independence, and independent public accountants, reviewing and approving related party transactions, establishing procedures for the receipt, retention and treatment of complaints received by us regarding financial controls, accounting or auditing matters and such other duties as may be directed by our Board of Directors. The Audit Committee is also required to assess risk management.

 

We intend to establish an Audit and Risk Committee prior to commencement of this offering and listing on the NYSE American. Our Audit and Risk Committee will consist of Richard Beazley, Rodrigo Pasqua, and Avi Geller. Each of Richard Beazley, Rodrigo Pasqua and Avi Geller satisfies the “independence” requirements of the U.S. Securities and Exchange Commission and listing standards of the NYSE American and will meet the financial and literacy requirements of the listing standards of the NYSE American. The Audit and Risk Committee will meet as often as required to enable such committee to undertake its role effectively.

 

Remuneration and Nomination Committee. We intend to establish a Remuneration and Nomination Committee prior to commencement of this offering and listing on the NYSE American. Our Remuneration and Nomination Committee will consist of Richard Beazley, Rodrigo Pasqua and Avi Geller.

 

Our Remuneration and Nomination Committee’s role involves making recommendations to the Board about renumeration policies, set policies for senior executives’ renumeration, review salary levels for senior executives, including the CEO; review and make recommendations to the Board of Directors for the Company’s equity based and financial investment schemes; review the remuneration of both executive and non-executive directors; developing and reviewing a policy on Board structure and identifying and screening candidates for nomination to the Board of Directors. The Remuneration and Nomination Committee will meet as least one time per year

 

Corporate Governance Requirements under NYSE American listing rules.

 

As we are incorporated in Australia, we are allowed to follow Australian “home country” corporate governance practices in lieu of the otherwise applicable NYSE American corporate governance standards, as long as we disclose each requirement under the listing standards of the NYSE American that we do not follow and describe the home country practice we follow in lieu of the relevant corporate governance standards. We intend to take all actions necessary to maintain compliance with applicable corporate governance requirements under the rules adopted by the SEC and listing standards of NYSE American. We follow Australian corporate governance practices in lieu of the corporate governance requirements of the NYSE American Company Guide in respect of:

 

  NYSE American Rule 123 requires a quorum for a company’s shareholders consist of holders of no less than 33 1/3% of the outstanding shares of our voting stock — The ASX Listing Rules do not have an express requirement that each issuer listed on ASX have a quorum of any particular number of the outstanding ordinary shares, but instead allow a listed issuer to establish its own quorum requirements. Our quorum is currently two (2) shareholders who are entitled to vote. We believe this quorum requirement is consistent with the requirements of the ASX and is appropriate and typical of generally accepted business practices in Australia and will therefore claim an exemption from NYSE American Rule 123.
     
  NYSE American Rules 700 et seq. require companies to obtain shareholder approval prior to the issuance of securities in connection with certain acquisitions, private placements of securities, or the establishment or amendment of certain share option, purchase or other compensation plans. Applicable Australian law and the ASX Listing Rules differ from the NYSE American requirements, with the ASX Listing Rules providing generally for prior shareholder approval in numerous circumstances, including (i) issuance of equity securities exceeding 15% (or 25% under certain circumstances) of issued share capital in any 12-month period (but, in determining the 15% limit, securities issued under an exception to the rule or with shareholder approval are not counted), (ii) issuance of equity securities to related parties (as defined in the ASX Listing Rules) and (iii) issuances of securities to directors or their associates under an employee incentive plan. We will therefore claim exemptions from NYSE American Rules 700 et seq.

 

  NYSE American Rules 802 and 803 set forth requirements relating to director independence, including the requirements that a majority of the board of directors must be comprised of independent directors and that independent directors must have regularly scheduled meetings at which only independent directors are present. The NYSE American and ASX definitions of what constitute an independent director are not identical and the requirements relating to the roles and obligations of independent directors are not identical. The ASX, unlike NYSE American, permits an issuer to establish its own materiality threshold for determining whether a transaction between a director and an issuer affects the director’s status as independent and it does not require that a majority of the issuer’s board of directors be independent, as long as the issuer publicly discloses this fact. In addition, the ASX does not require that the independent directors have regularly scheduled meeting at which only independent directors are present. We believe that our Board composition is consistent with the requirements of the ASX and that it is appropriate and typical of generally accepted business practices in Australia.

 

75
 

 

  NYSE American Rule 802 requires independent directors to meet at least annually in executive sessions. We expect to claim an exemption from this requirement as the ASX Listing Rules and the Corporations Act do not require the independent directors of an Australian company to have such executive sessions.
     
  NYSE American Rule 807 requires disclosure within four business days of any determination to grant a waiver of the code of business conduct and ethics to directors and officers. Although we will require board approval of any such waiver, we may choose not to disclose the waiver in the manner set forth in the NYSE American corporate governance listing standards, as permitted by the foreign private issuer exemption.

 

Indemnification of Directors and Officers

 

Our Constitution provides that, we may indemnify a person who is, or has been, a director or an officer of our company, to the full extent permissible by law, out of our property against any liability incurred by such person as a director or an officer in defending proceedings, whether civil or criminal. The indemnification is subject to specific circumstances where we are not able to provide an indemnity under applicable Australian law.

 

In addition, our Constitution provides that to the extent permitted by law, we may pay, or agree to pay, a premium in respect of a contract insuring a person who is or has been a director or an officer of our company or one of our subsidiaries against any liability:

 

  incurred by the person in his or her capacity as a director or an officer of our company or a subsidiary of our company, and

 

  for costs and expenses incurred by that person in defending proceedings relating to that person acting as our director or an officer, whether civil or criminal.

 

We maintain a directors’ and officers’ liability insurance policy. We have established a policy for the indemnification of our directors and officers against certain liabilities incurred as a director or officer, including costs and expenses associated in successfully defending legal proceedings

 

Employees

 

As of the date of this prospectus, we had one full time employee. All personnel are on contracts for services provided.

 

Each of our full-time employees has entered into an agreement with an unlimited term. We may only terminate the employment of any of our employees in accordance with the relevant employee’s contract of employment.

 

Our standard contract of employment for full time provides that we can terminate the employment of an employee without notice for serious misconduct or with between one to six months’ notice without cause (as set out in the relevant employee’s contract of employment).

 

Share Ownership

 

For a description of arrangements involving the employees in the capital of the company, including any arrangement that involves the issue or grant of options or shares or securities of the company, see “Compensation”.

 

Securities Ownership of Executive Officers and Directors

 

For information regarding the ownership of our ordinary shares by each of our directors and executive officers and by all of our directors and executive officers as a group, see “Principal Shareholders.”.

 

Code of Conduct

 

We have adopted a Code of Conduct applicable to all of our directors, officers and employees. Our Code of Conduct is available on our website at www.novaminerals.com.au. We post on our website all disclosures that are required by law or the listing standards of NYSE American concerning any amendments to, or waivers from, any provision of the Code of Conduct. The reference to our website address does not constitute incorporation by reference of the information contained at or available through our website, and you should not consider it to be a part of this Registration Statement.

 

76
 

 

PRINCIPAL SHAREHOLDERS

 

The following table sets forth the number of shares of and percent of the Company’s ordinary shares beneficially owned as of May 28, 2024, by (i) each director, executive officer and director nominee, and (ii) all of our directors, executive officers and director nominees as a group, immediately prior to this offering, and immediately after the closing of this offering. To our knowledge, there is no person (or group of affiliated persons) that owns more than five percent (5%) of our outstanding ordinary shares.

 

We have determined beneficial ownership in accordance with the rules of the SEC. These rules generally attribute beneficial ownership of securities to persons who possess sole or shared voting or investment power with respect to such securities. In addition, pursuant to such rules, we deemed outstanding shares of common stock subject to options or warrants held by that person that are currently exercisable or exercisable within 60 days of May 28, 2024. We did not deem such shares outstanding, however, for the purpose of computing the percentage ownership of any other person. Except as indicated by the footnotes below, we believe, based on the information furnished to us, that the beneficial owners named in the table below have sole voting and investment power with respect to all shares of our common stock that they beneficially own, subject to applicable community property laws. The inclusion in the table below of any shares deemed beneficially owned does not constitute an admission of beneficial ownership of those shares.

 

       Percent of Common Stock 
Name and Address of Beneficial Owner (1)  Number of Ordinary Shares   Before Offering*   After Offering* 
             
Officers and Directors:               
Christopher Gerteisen    1,883,614 (2)   **     **  
Michael Melamed   1,175,281(3)   **     **  
Craig Bentley    3,688,098 (4)    1.71 %    1.37 %
Rodrigo Pasqua   42,750(5)   **     **  
Avi Geller   2,340,177(6)    1.09 %    **  
Louie Simens    9,247,485 (7)    4.30 %    3.44  
Ian Pamensky   100,618(8)   **     **  
Richard Beazley (Non-Executive Chairman and director nominee)   --    **     **  
Officers and Directors as a group (8 persons)    18,478,023      8.58 %    6.87 %
5% Holders:               
Nebari Gold Fund I, L.P.    19,972,385 (9)    8.66 %    7.04 %

 

* Based on 212,973,548 ordinary shares of outstanding as of May 28, 2024 (and assuming an aggregate of 2,083,333 shares will be issued to Christopher Gerteisen, Craig Bentley and Louie Simens as part of the April 2024 placement following shareholder approval on May 31, 2024 for an aggregate of 215,056,881 ordinary shares outstanding prior to the offering) and 268,390,881 ordinary shares outstanding following the offering.
** Less than 1%
 
(1) The address of each beneficial owner, except as set forth herein, is c/o Nova Minerals Limited, Suite 5, 242 Hawthorn Road, Caulfield, Victoria 3161, Australia.
(2) Includes 1,633,614 ordinary shares held directly by Mr. Gerteisen and 200,000 ordinary shares held by AJ Holdings International Ltd, an entity over which Mr. Gerteisen has voting and investment control. Also includes 50,000 ordinary shares subject to options that are presently exercisable or exercisable within 60 days after May 28, 2024 of which 50,000 options with an exercise price of A$1.10 expiring November 30, 2024 are held by directly.
(3) Includes 1,175,281 ordinary shares held in a Launchpad (AUS) Pty Ltd an entity over which Mr. Melamed has voting and investment control.
(4) Includes 2,259,669 ordinary shares held directly by Mr. Bentley; 625,000 ordinary shares held by Speedy Investments Pty Ltd. and 732,000 ordinary shares held by Kerse Pty Ltd., entities over which Mr. Bentley has voting and investment control. Also includes 71,429 ordinary shares subject to options that are presently exercisable or exercisable within 60 days after May 28, 2024, of which 71,429 options with an exercise price of A$1.10 expiring November 30, 2024 are held directly.
(5) Includes 28,500 ordinary shares held by Pasqua Holdings Pty Ltd, an entity over which Mr. Pasqua has voting and investment control. Also includes 14,250 ordinary shares subject to stock options that are presently exercisable or exercisable within 60 days after May 28, 2024, of which 14,250 options with an exercise price of A$1.10 expiring November 30, 2024 held by Pasqua Holdings Pty Ltd.
(6) Includes 1,639,615 ordinary shares held by Mr. Geller directly and 100,000 ordinary shares held by Leonite Capital LLC and 550,562 ordinary shares held by Leonite LLC, entities over which Mr. Geller has voting and investment control. Also includes (A) 50,000 ordinary shares subject to options that are presently exercisable or exercisable within 60 days after May 28, 2024, of which 50,000 options with an exercise price of $1.10 expiring November 30, 2024 are held by Leonite Capital LLC.
(7) Includes 562,882 ordinary shares held directly by Mr. Simens’ wife; 6,650,393 ordinary shares held by SL Investments Pty Ltd. and 1,819,924 ordinary shares held by Kikceto Pty Ltd., entities over which Mr. Simens has voting and investment control. Also includes (A) 214,286 ordinary shares subject to options that are presently exercisable or exercisable within 60 days after May 28, 2024, of which 214,286 options an exercise price of A$1.10 expiring November 30, 2024 are held by SL Investments Pty Ltd.
(8)

Includes 55,618 ordinary shares held directly by Mr. Pamensky and 45,000 ordinary shares held Lorian Pty Ltd, an entity over which Mr. Pamensky has voting and investment control.

(9) Includes (i) 4,517,604 ordinary shares held by Nebari and its wholly owned subsidiary Nebari Gold Fund I SPV NOVA LLC and (ii) 15,454,781 ordinary shares issuable upon conversion of US$5,420,934 (A$8,191,034 based on conversion rate of to US$1.00 to A$1.51) in principal (including original issue discount and capitalized interest) under convertible loan facility (based on an assumed A$1.53 fixed conversion price assuming approval by our shareholders at a General Meeting of the Company to be held on May 31, 2024,). Roderick van Losenoord is the natural person with voting and investment control over the shares held by Nebari Gold Fund I, LP. The address of Nebari is 667 Madison Avenue, 5th Floor, New York, New York 10065.

 

77
 

 

RELATED PARTY TRANSACTIONS

 

In addition to the compensation arrangements discussed under “Management,” “Our Corporate History,” “Our Corporate Structure” and “Material Contracts” the following is a description of the material terms of those transactions with related parties to which we are party and which we are required to disclose pursuant to the disclosure rules of the SEC.

 

During the years ended June 30, 2020 and 2019, A$10,271 (approximately US$17,201) and A$15,526 (approximately US$26,002), respectively, was paid to AK81 Pty Ltd for an office rental. Mr. Avi Kimelman, a director of our company during this time, was also a director of AK81 Pty Ltd.

 

During the year ended June 30, 2020, A$4,203 (approximately US$7,039) was paid to us as a contribution to office rent by Cohiba Minerals Limited, a company of which Mr. Avi Kimelman was a director.

 

There were no related party transactions in 2021.

 

During the year ended June 30, 2022 the following payments were made to related parties.

 

A$33,066 (approximately US$22,779) was paid to Benison Contractors Pty Ltd a company of Louie Simens for Snow Lake Resources director fees.

 

A$6,533 (approximately US$4,500) was paid to Christopher Gerteisen for Snow Lake Resources consulting fees.

 

A$1,700 (approximately US$1,171) was paid to Speedy Investments Pty Ltd a company of Craig Bentley for consulting fees.

 

A$12,160 (approximately US$8,377) was paid to Harpia Group AG a company of Rodrigo Pasqua for consulting fees.

 

During the year ended June 30, 2023 the following payments were made to related parties.

 

In February 2023, Snow Lake Resources Ltd, an entity in which we own 32.5% and our interim Chairman and director, Louie Simens was a director until May 2022, agreed to reimburse A$344,804 of proxy related expenses incurred by us in connection with their shareholding meeting. This loan does not accrue interest and is undocumented. Snow Lake agreed to pay A$50,000 to us per month until repaid in full. At June 30, 2023, A$150,000 of this loan was outstanding and at December 31, 2023 A$244,804 of this loan was outstanding.

 

On April 9, 2024, the Company received binding commitments from Company executive directors to purchase 2,083,333 ordinary shares at an issue price of A$0.24 for gross proceeds of A$500,000, subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024 of which: Craig Bentley committed to purchase 416,667 ordinary shares for a purchase price of A$100,000; Louie Simens committed to purchase 833,333 ordinary shares for a purchase price of A$200,000 and Christopher Gerteisen committed to purchase 833,333 ordinary shares for a purchase price of A$200,000.

 

Louie Simens and Christopher Gerteisen, who currently serve as our directors, are also shareholders of AK Minerals Pty Ltd., or AK Minerals, which has an Incorporated Joint Venture Agreement with us and is also a party to the Minerals Royalty Agreement. See ‘Business-Material Contracts” for further discussion of the above referenced Incorporated Joint Venture Agreement and Minerals Royalty Agreement.

 

78
 

 

DESCRIPTION OF SHARE CAPITAL

 

General

 

We are a public company limited by shares incorporated under the Corporations Act by the Australian Securities and Investments Commission, or the ASIC. Our corporate affairs are principally governed by our constitution, the Corporations Act, the listing rules of the ASX and, if we are approved for listing, the listing rules of NYSE American.

 

The following is a description of the material terms of our share capital as set forth in our constitution, the common law applicable in Australia and certain related sections of the Corporations Act. For more detailed information, please see our constitution, a copy of which is filed as an exhibit to the registration statement of which this prospectus forms a part

 

In general our constitution addresses similar matters to those typically addressed in a U.S. company’s charter documents. Notably, however we do not have a limit on our authorized share capital, the concept of par value is not recognized under Australian law, and as further discussed under “—Our Constitution.”

 

Share Capital

 

Subject to our constitution, the Corporations Act, the listing rules of the ASX and NYSE American (if we are approved for listing), and any other applicable law, we may at any time issue shares and give any person a call or option over any shares on any terms, with preferential, deferred or other special rights, privileges or conditions or with restrictions and for the consideration and other terms that the directors determine. We may only issue preference shares if the rights attaching to the preference shares (including relating to repayment of capital, participation in surplus assets and profits, cumulative and non-cumulative dividends, voting and priority of payment of capital and dividends in respect of other shares (including ordinary shares)) are set out in our constitution or otherwise approved by special resolution passed at a general meeting of shareholders, in either case prior to the issue of such preference shares. We do not currently have any preference shares on issue.

 

Subject to the requirements of our constitution, the Corporations Act, the listing rules of the ASX and NYSE American (if we are approved for listing), and any other applicable law, including relevant shareholder approvals, we may consolidate or divide our share capital into a larger or smaller number by resolution, reduce our share capital in any manner (provided that the reduction is fair and reasonable to our shareholders as a whole, does not materially prejudice our ability to pay creditors and obtains the necessary shareholder approval) or buy back our ordinary shares whether under an equal access buy-back or on a selective basis.

 

Ordinary Shares

 

The holders of our ordinary shares are entitled to one vote for each share held at any meeting of the shareholders, subject to any voting exclusion or restriction on a resolution-by-resolution basis. Subject to the prior rights of the holders of any preference shares, the holders of our ordinary shares will be entitled to receive dividends as and when declared by our board of directors. Subject to the prior payment to the holders of any preference shares where the terms of such preference shares provide for same, in the event of our liquidation, dissolution or winding-up or other distribution of our assets among our shareholders, the holders of our ordinary shares will be entitled to share pro rata in the distribution of the balance of our assets. Holders of ordinary shares have no preemptive or conversion rights or other subscription rights. There are no redemption or sinking fund provisions applicable to our ordinary shares. There is no provision in our constitution requiring holders of ordinary shares to contribute additional capital, or permitting or restricting the issuance of additional securities or any other material restrictions. The rights, preferences and privileges of the holders of ordinary shares will be subject to, and may be adversely affected by, the rights of the holders of any preference shares that we may issue in the future (which, as noted above, are subject to receipt of prior shareholder approval). For a more complete description of the rights attaching to our ordinary shares, please see “—Our Constitution” below.

 

Performance Rights

 

Class A performance rights, class B performance rights and class C performance rights have common terms but for the milestone applicable for conversion.

 

(a) A Performance Right is a right to receive a fully paid ordinary share in the capital of the Company (Share) subject to satisfaction of an Applicable Milestone (refer below).
   
(b) A Performance Right shall convert to a Share upon and subject to satisfaction of an Applicable Milestone.

 

79
 

 

(c) A Performance Right for which an Applicable Milestone has not been satisfied lapses on the date which is five years from issue of that Performance Right, November 25, 2026 (Lapse Date).
   
(d) A Performance Right does not entitle the holder to attend or vote on any resolutions proposed at a general meeting of our shareholders.
   
(e) A Performance Right does not entitle the holder to any dividends.
   
(f) Upon our winding up, a Performance Right may not participate in our surplus profits or assets .
   
(g) A Performance Right is not transferable unless otherwise determined by the Board or a delegate of the Board.
   
(h) A Performance Right does not lapse upon the termination or resignation of the holder.
   
(i) In the event that our issued capital is reconstructed, and we listed on ASX at the relevant time, all rights of a holder will be changed to the extent necessary to comply with the ASX Listing Rules at the time of reorganization provided that, subject to compliance with the ASX Listing Rules, following such reorganization the economic and other rights of the Holders are not diminished or terminated.
   
(j) This clause applies whilst the Company is listed on ASX. Performance Rights will not be quoted on ASX. Upon conversion of a Performance Right into a Share in accordance with these terms, we must within seven days from the date of conversion, apply for and use best endeavors to obtain official quotation on ASX of the Shares arising from conversion.
   
(k) Subject to compliance with applicable law (including the ASX Listing Rules as they apply to the Company), Performance Rights shall immediately convert to Shares upon a Change of Control occurring. Change of Control means:

 

  a. a bona fide takeover bid is declared unconditional and the bidder has acquired a relevant interest in over 50% of our issued shares;
     
  b. the sale of all or substantially all of our assets of;
     
  c. a court approves under section 411(4)(b) of the Corporations Act, a proposed compromise arrangement for the purpose of, or in connection with, our scheme for the reconstruction or our amalgamation with any other company or companies; or
     
  d. in any other case, a person obtains voting power in us that the Board (which for the avoidance of doubt will comprise those Directors immediately prior to the person acquiring the voting power) determines, acting in good faith and in accordance with their fiduciary duties, is sufficient to control the composition of the Board.

 

(l) Holders of Performance Rights will not be entitled to participate in new issues of capital offered to holders of Shares such as bonus issues and entitlement issues.
   
(m) This clause applies whilst we are listed on ASX. The terms of the Performance Rights may be amended as necessary by the Board to comply with the ASX Listing Rules, or any direction of ASX regarding the terms provided that, subject to compliance with the ASX listing rules, following such amendment, the economic and other rights of the Holder are not diminished or terminated.
   
(n) A Performance Right gives the Holder no rights other than those expressly provided by these terms and those provided at law where such rights at law cannot be excluded by these terms.
   
(o) A Performance Right will convert into a Share upon the achievement of an Applicable Milestone to that Performance Right prior to the Lapse Date. An Applicable Milestone for a Performance Right will be specified in the terms of issue of or invitation to apply for the Performance Right.
   
(p)

In the event an Applicable Milestone is satisfied prior to the Lapse Date, Performance Rights held by a Holder will convert into an equal number of Shares.

   
(q) If an Applicable Milestone for a Performance Right is not achieved by the Lapse Date, all Performance Rights will lapse and be deemed to have been cancelled without payment or other compensation to the Holder.

 

80
 

 

(r)

The Shares into which the Performance Rights will convert will rank pari passu in all respects with existing Shares and, if we are listed on ASX, an application will be made by us to ASX for official quotation of the Shares issued upon conversion.

   
(s) The conversion of Performance Rights is subject to compliance at all times with the ASX Listing Rules we are listed on ASX at the relevant time and the Corporations Act

 

The following are the applicable milestones for the class A, class B and class C performance rights:

 

Class A Completion of either a pre-feasibility study or a definitive feasibility study of the Korbel Main deposit that demonstrates at the time of reporting that extraction is reasonably justified and economically mineable indicating an internal rate of return to us of greater than 20% and an independently verified JORC classified mineral reserve equal to or greater than 1,500,000 oz Au with an average grade of not less than 0.4g/t for not less than 116Mt.
   
Class B Completion of the first gold pour (defined as a minimum quantity of 500 oz) from the Korbel Main deposit
   
Class C Achievement of an EBITDA of more than $20m in the second half-year reporting period following the commencement of commercial operations at the Korbel Main deposit.

 

Options

 

We have granted to employees, consultants and directors options to purchase 8,250,000 ordinary shares under the ESOP and we currently have 11,750,000 remaining options available for issuance under the ESOP. See “Management—ESOP.”

 

Convertible Loan

 

On November 21, 2022, we entered into a convertible loan facility with Nebari. As of May 28, 2024, we have drawn down US$5 million on the facility. The key terms of the facility are:

 

Amount: Up to US$7 million in funds is available as an unsecured senior debt in 2 tranches. A fixed amount of US$5 million was drawn down immediately and up to an additional US$2 million is available upon mutual agreement

 

Term: 24 months from the closing date (or 36 months if the Variation Agreement to the Nebari facility described below is approved by our shareholders)

 

Discount: Original issue discount of 2.778% of the tranche 1 principal only, added to the principal amount (resulting in original principal amount of US$5,142,857)

 

Coupon: 6% per annum, adjusted by the delta over a 3% SOFR floor with an upper limit and with an initial 9-month interest holiday period to be capitalized into the principal amount (US$278,077 in capitalized interest, when added to the original principal amount of US$5,142,857 results in a current principal amount of US$5,420,934)

 

Setup Fee: 1% on the drawdown of the tranche 1 principal and 1% of the tranche 2 principal if it is also drawn down

 

Conversion: Nebari has the option to convert up to 100% of the principal, plus any accrued interest (“Conversion Amount”) at a Conversion Price of A$1.02 (or A$0.53 if the Variation Agreement to the Nebari facility described below is approved by our shareholders). Conversion Price calculated based on the agreement which states the Conversion Price is equal to a 30% premium to the volume weighted average price (VWAP) of our shares for the 15 days preceding the earlier of the documentation completion date and the date at which the financing facility is announced to the public, converted at the AUD:USD exchange rate on the day preceding the conversion date, subject to standard anti-dilution adjustments). The conversion of the Nebari loan facility was approved by shareholders’ of the Company at meeting held January 31 2023.

 

Forced Conversion: If our share price is greater than 150% of the Conversion Price (A$1.53), then we at our option may elect to force Nebari to convert the Conversion Amount, at the Conversion Price

 

Voluntary Prepayment: In addition to voluntary prepayment in cash, we may repay up to 50% of the outstanding principal in discounted shares (10% discount to the 15-day VWAP proceeding the prepayment date). In the event of a voluntary prepayment, we will also issue Nebari options to subscribe for our shares, with a 2 year expiry period from the date of the options issuance, at a strike price of A$1.09 ( Strike price calculated based on the agreement which states the strike price is equal to a 40% premium to the VWAP of our shares for the 15 days preceding the earlier of the documentation completion date and the date at which the financing facility is announced to the public, converted at the AUD:USD exchange rate on the day preceding the conversion date and in the amount of 80% of the Prepayment Amount divided by the Strike Price.

 

On March 6, 2024 we entered into a Variation Agreement to amend the terms of the Nebari facility. The terms of the Variation Agreement are that, subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024, we will have the option (but not the obligation) to extend the repayment date of the facility by 12 months to November 29, 2025. In consideration of the grant of the right to extend the facility, we will pay Nebari the sum of US$55,000 (on the earlier of June 1, 2024 or the date of completion of this ADS offering) and the conversion price of the facility will be reduced to A$0.53. If the Variation Agreement is not approved by our shareholders, the Nebari facility will remain repayable on its current terms (including the A$1.02 conversion price) and would be due for repayment on November 29, 2024.

 

81
 

 

Changes in Share Capital

 

As May 28, 2024, we had 212,973,548 ordinary shares outstanding and assuming the 2,083,333 shares issuable to certain executive directors as part of the April 2024 placement are approved at the general meeting of shareholders on May 31, 2024, we will have 215,056,881 ordinary shares outstanding immediately prior to the offering (which were held by approximately 5,578 shareholders on record), options to purchase 15,328,766 ordinary shares at a weighted-average exercise price of A$1.08 per share, 8,250,000 ordinary shares that are reserved for issuance under our employee share option plan, class A performance rights for 600,000 ordinary shares, class B performance rights for 600,000 ordinary shares issued and class C performance rights for 1,200,000 ordinary shares issued outstanding.

 

For the past three years through the date of this prospectus, the following events have changed our issued and outstanding ordinary shares.

 

From July 1, 2020 through June 30, 2021, we issued 43,547,648 ordinary shares upon the exercise of options granted in connection with capital raise transactions. Exercise price was A$0.325 (US$0.21)

 

From July 1, 2020 through June 30, 2021, we issued 1,800,000 ordinary shares upon the exercise of options granted in connection with capital raise transactions.

 

From July 1, 2021 through June 30, 2022, we issued 1,200,000 ordinary shares upon the exercising of performance rights granted to officers and employees.

 

From July 1, 2022 through June 30, 2023, we issued 3,458,990 ordinary shares upon the exercising of employee options granted to officers and employees.

 

In May 2021 we cancelled 700,000 Ordinary Shares as part of a Share Buy-Back

 

In October 2021, we issued 10,909,091 ordinary shares to institutional shareholders at an issue price of A$1.10 (approximately US$0.73) per share.

 

Between November 2022 and February 2023, we issued 27,228,501 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share.

 

In May 2023, we issued 182 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.
   
 In June 2023 we issued 3 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.
   
 In February 2024, we issued 101 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.
   
 In April 2024, we issued 2,083,336 ordinary shares to sophisticated shareholders at an issue price of A$0.24 (approximately US$0.16 per share).
   
 

In April 2024, we issued 150 ordinary shares to an institutional shareholder at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.

 

Our Constitution

 

In general our constitution addresses similar matters to those typically addressed in the bylaws of a U.S. corporation. It does not provide for or prescribe any specific objectives or purposes of our company. Our constitution is subject to the terms of the ASX listing Rules and the Corporations Act. It may be amended or repealed and replaced by special resolution of shareholders, which is a resolution passed by at least 75% of the votes cast by shareholders (in person or by proxy) entitled to vote on the resolution.

 

Under Australian law, a company has the legal capacity and powers of an individual both within and outside Australia. The material provisions of our constitution are summarized below. This summary is not intended to be complete nor to constitute a definitive statement of the rights and liabilities of our shareholders and is qualified in its entirety by reference to the complete text of our constitution, a copy of which is filed as an exhibit to the registration statement of which this prospectus forms a part.

 

82
 

 

Interested Directors

 

A director or that director’s alternate who has a material personal interest in a matter, contract or arrangement that is being considered at a directors’ meeting must not be present while the matter is being considered at the meeting or vote in respect of that matter according to our constitution unless permitted to do so by the Corporations Act, in which case such director may (i) be counted in determining whether or not a quorum is present at any meeting of directors considering that contract or arrangement or proposed contract or arrangement; (ii) vote in respect of, or in respect of any matter arising out of, the contract or arrangement or proposed contract or arrangement.

 

Unless a relevant exception applies, the Corporations Act requires our directors to provide disclosure of any material personal interest and prohibits directors from voting on matters in which they have a material personal interest and from being present and counted when determining if a quorum is present at the meeting while the matter is being considered. In addition, subject to certain exceptions the Corporations Act and the listing rules of the ASX and NYSE American (if we are approved for listing) may require shareholder approval of any provision of related party benefits to our directors, unless a relevant exception applies.

 

Directors’ Compensation

 

Our non-executive directors are paid remuneration for their services as directors. Subject to the listing rules of the ASX and NYSE American (if we are approved for listing), non-executive directors as a whole may be paid or provided remuneration for their services a total amount or value not to exceed $500,000 per annum. Subject to the listing rules of the ASX and NYSE American (if we are approved for listing), the aggregate, capped sum for non-executive directors’ remuneration is to be divided among the non-executive directors in such proportion as the directors themselves agree and in accordance with our constitution. The capped sum remuneration for non-executive directors may not be increased except at a general meeting of shareholders and the particulars of the proposed increase are required to have been provided to shareholders in the notice convening the meeting in accordance with the listing rules of ASX. In addition, our board of directors may fix the remuneration of each executive director, which may comprise salary or commission on or participation in our profits (or comprising a combination of each) as our directors determine.

 

Fees payable to our non-executive directors must be by way of a fixed sum and not by way of a commission on or a percentage of profits or operating revenue. Remuneration paid to our executive directors must also not include a commission or percentage of operating revenue.

 

Pursuant to our constitution, any director who performs extra services or makes any special exertions, whether in going or residing abroad or otherwise for any of the purposes of our company, that director may be paid an additional sum for those services and exertions.

 

In addition to other remuneration provided in our constitution, all of our directors are entitled to be paid by us for all travelling and other expenses properly incurred by the directors in attending general meetings, board meetings, committee meetings or otherwise in connection with our business.

 

In addition, in accordance with our constitution, a director may be paid a retirement benefit as determined by our board of directors subject to the requirements of the Corporations Act.

 

Borrowing Powers Exercisable by Directors

 

Pursuant to our constitution, the management and control of our business affairs are vested in our board of directors. Our board of directors has the power to raise or borrow money or obtain other financial accommodation for the purposes of our company, and may grant security for the repayment of that sum or sums or the payment, performance or fulfilment of any debts, liabilities, contracts or obligations incurred or undertaken by our company in any manner and upon any terms and conditions as our board of directors deems appropriate, subject to the provisions of applicable law including the Corporations Act as it relates to related party transactions.

 

Retirement of Directors

 

Pursuant to our constitution, one-third of our directors (other than the managing director) must retire from office at every annual general meeting. If the number of directors (other than the managing director) is not a multiple of three, then the number nearest, to but not exceeding, one-third must retire from office. The directors who retire in this manner are required to be the directors or director longest in office since last being elected. A director must retire from office at the conclusion of the third annual general meeting after which the director was elected. A retiring director remains in office until the end of the meeting and will be eligible for re-election at the meeting. In addition, a director appointed to fill a casual vacancy between annual general meetings must retire at the next annual general meeting following their appointment and are eligible for election.

 

83
 

 

Rights and Restrictions on Classes of Shares

 

The rights attaching to our ordinary shares are detailed in our constitution. Our constitution provides that, subject to the Corporations Act, the ASX’s listing rules and our constitution, our directors may issue shares with preferential, deferred or special rights, privileges or conditions or with any restrictions, whether in relation to dividends, voting, return of share capital, or otherwise as our board of directors may determine. Subject to the Corporations Act, the ASX’s listing rules and our constitution, we may issue further shares on such terms and conditions as our board of directors resolve (see also “—Change of Control”). We may only issue preference shares if the rights attaching to the preference shares (including relating to repayment of capital, participation in surplus assets and profits, cumulative and non-cumulative dividends, voting and priority of payment of capital and dividends in respect of other shares (including ordinary shares)) are set out in our constitution or otherwise approved by special resolution passed at a general meeting, in either case prior to the issue of such preference shares. We do not currently have any preference shares on issue. Our outstanding share capital consists of only one class of shares, being ordinary shares.

 

Dividend Rights

 

Under the Corporations Act, a company must not pay a dividend unless (a) the company’s assets exceed its liabilities immediately before the dividend is declared and the excess is sufficient for the payment of the dividend; (b) the payment of the dividend is fair and reasonable to the company’s shareholders as a whole; and (c) the payment of the dividend does not materially prejudice the company’s ability to pay its creditors. Subject to this requirement, our board of directors may from time to time determine to pay and declare dividends to shareholders. All dividends unclaimed for one year after the time for payment has passed may be invested or otherwise made use of by our board of directors for our benefit until claimed or until dealt with under any law relating to unclaimed moneys. There have been no dividends paid to shareholders to date.

 

Voting Rights

 

Under our constitution, and subject to any voting exclusions imposed under the ASX’s listing rules (which typically exclude parties from voting on resolutions in which they have an interest), the rights and restrictions attaching to a class of shares, each shareholder has one vote on a show of hands at a meeting of the. On a poll vote, each shareholder shall have one vote for each fully paid share and a fractional vote for each share held by that shareholder that is not fully paid, such fraction being equivalent to the proportion of the amount that has been paid to such date on that share. We do not currently have any partly paid shares on issue. The current ASX Recommendations recommend that the voting by ASX-listed entities be conducted by way of a poll on all substantive resolutions. Shareholders may vote in person or by proxy, attorney or representative. Under Australian law, shareholders of a public company are generally not permitted to approve corporate matters by written consent. Our constitution does not provide for cumulative voting.

 

Under Australian law, an ordinary resolution is passed if a majority of the votes cast on the resolution (in person or by proxy) by members entitled to vote on the resolution are in favor of the resolution and a special resolution is passed if at least 75% of the votes cast on the resolution (in person or by proxy) are in favor of the resolution.

 

ADSs holders may not directly vote at a meeting of the shareholders but may instruct the depositary to vote the number of deposited ordinary shares that their ADSs represent.

 

Right to Share in Our Profits

 

Pursuant to our constitution, our shareholders are entitled to participate in our profits only by payment of dividends. Our board of directors may from time to time determine to pay dividends to the shareholders. However, any such dividend may only be payable in accordance with the requirements set out in the Corporations Act described above.

 

Rights to Share in the Surplus in the Event of Winding Up

 

Our constitution provides for the right of shareholders to participate in a surplus in the event of our winding up, subject to the rights attaching to a class of shares.

 

84
 

 

No Redemption Provision for Ordinary Shares

 

There are no redemption provisions in our constitution in relation to ordinary shares. Under our constitution, shares may be issued and allotted, which are liable to be redeemed. Under the Corporations Act, redeemable preference shares may only be redeemed if those preference shares are fully paid-up and payment in satisfaction of redemption is out of profits or the proceeds of a new issue of shares made for the purposes of the redemption.

 

Variation or Cancellation of Share Rights

 

Subject to the Corporations Act, the listing rules of the ASX and NYSE American (if we are approved for listing), and the terms of issue of shares of that class, the rights and privileges attached to shares in a class of shares may only be varied or cancelled by a special resolution, together with either (i) a special resolution passed at a meeting of members holding shares in the class; or (ii) the written consent of members with at least 75% of the shares in the class.

 

Directors May Make Calls

 

Our constitution provides that subject to compliance with the Corporations Act and the terms on which partly paid shares are issued, directors may make calls on the holders of the shares for any money unpaid on them. We do not currently have any partly paid shares on issue.

 

General Meetings of Shareholders

 

General meetings of shareholders may be called by our board of directors. Except as permitted under the Corporations Act, shareholders may not convene a meeting. The Corporations Act requires the directors to call and arrange to hold a general meeting on the request of shareholders with at least 5% of the votes that may be cast at a general meeting. Notice of the proposed meeting of our shareholders is required at least 28 days prior to such meeting under the listing rules of ASX. Certain resolutions require approval of 75% or more (by number of shares) of the shareholders entitled and present to vote on the relevant resolution, including but not limited to changing the name of the company, amending or replacing the constitution of the company or changing the status of the company from public to private. Other resolutions only require the approval of 50% or more (by number of shares) of the shareholders entitled and present to vote on the relevant resolution, including to consolidate or sub-divide the issued capital of the company, to approve the appointment of the auditor and to approve the giving of a financial benefit to a related party.

 

Foreign Ownership Regulation

 

Our constitution does not impose specific limitations on the rights of non-residents to own securities in us. However, acquisitions and proposed acquisitions of securities in Australian companies may be subject to review and approval by the Australian Federal Treasurer under the Foreign Acquisitions and Takeovers Act 1975 (Cth), and the Foreign Acquisition and Takeovers Regulations 2015, or the FATA, which generally applies to acquisitions or proposed acquisitions:

 

by a foreign person or their associates (as defined in the FATA) of a direct interest (generally constituted by an interest of 10% or more) in a company which operates a business that meets the criteria of a ‘national security business’ regardless of value;
   
by ‘foreign government investors’ (as defined in the FATA) acquiring a direct interest (generally constituted by an interest of 10% or more) in a company regardless of value;
   
by a foreign person (as defined in the FATA) or associated foreign persons that would result in such persons having an interest in 20% or more of the issued shares of, or control of 20% or more of the voting power in, an Australian company; and
   
by non-associated foreign persons that would result in such foreign persons having an aggregate interest in 40% or more of the issued shares of, or control of 40% or more of the voting power in, an Australian company, where the Australian company is valued above the monetary threshold prescribed by FATA (as set out above).

 

However, no such review or approval under the FATA is required if the foreign acquirer is a U.S. entity or an entity from certain other countries and the value of the Australian target is less than A$1,339 million (approximately US$907 million).The above should be considered an overview only. The application of the FATA is complex and requires an assessment of the circumstances and nature of a particular investment. For example, varying rules exist for acquisitions in agricultural land or businesses deemed to be ‘sensitive businesses.

 

85
 

 

The Australian Federal Treasurer may prevent a proposed acquisition in the above categories or impose conditions on such acquisition if the Treasurer is satisfied that the acquisition would be contrary to the national interest. If a foreign person acquires shares or an interest in shares in an Australian company in contravention of the FATA, the Australian Federal Treasurer may make a range of orders including an order the divestiture of such person’s shares or interest in shares in that Australian company. There are also civil and criminal penalties which may apply to breaches of the FATA.

 

In addition, if we were to become a ‘foreign person’ for the purposes of the FATA we would be required to obtain the approval of the Australian Treasurer to undertake certain acquisitions of Australian entities or businesses.

 

Ownership Threshold

 

There are no specific provisions in our constitution that require a shareholder to disclose ownership above a certain threshold. The Corporations Act, however, requires a shareholder to notify us and the ASX once it, together with its associates, acquires a 5% relevant interest in our ordinary shares, at which point the shareholder will be considered to be a “substantial” shareholder. Further, once a shareholder owns (alone or together with associates) a 5% relevant interest in us, such shareholder must notify us and the ASX of any increase or decrease of 1% or more in its holding of our ordinary shares and must also notify us and the ASX on its ceasing to be a “substantial” shareholder.

 

Issues of Shares and Change in Capital

 

Subject to our Constitution, the Corporations Act, the ASX Listing Rules and any other applicable law, we may at any time issue shares and grant options or warrants on any terms, with preferred, deferred or other special rights and restrictions and for the consideration and other terms that the directors determine. Pursuant to the ASX Listing Rules, our Board may (at its discretion) issue securities to persons or entities who are not ‘related parties’ (as defined in detail in the ASX Listing Rules, however includes directors, their parents and children and other associated companies) without approval from shareholders if such issue, when aggregated with securities issued within the past twelve months, would be an amount that would exceed 15% of our issued ordinary share capital at the commencement of that 12-month period (“Placement Capacity”). Certain issues are excluded from the calculation of issues which reduce the Placement Capacity, including any approval made with shareholder approval or issues under an approved ESOP. Certain ASX listed entities can seek shareholder approval to increase the Placement Capacity by a further 10% (i.e. to 25% of our issued ordinary share capital) at annual general meetings (“Additional Capacity”). The Additional Capacity is subject to certain further restrictions (including a requirement that securities issued under the Additional Capacity must be quoted securities and must be issued for cash at not more than a 25% market discount). We obtained approval for the Additional Capacity at our 2023 Annual General Meeting. Other allotments of securities require approval by our shareholders subject to certain exemptions existing under the ASX Listing Rules.

 

On May 1, 2024, we announced a notice of meeting for May 31, 2024 seeking approval from our shareholders to issue the ordinary shares which underly the ADS offered hereby and the underwriter warrants. We expect to receive such required approvals from our shareholders prior to completion of this offering. Accordingly, those securities will not reduce the capacity to issue further securities without shareholder approval as described above.

 

Subject to the requirements of our Constitution, the Corporations Act, the ASX Listing Rules and any other applicable law, including relevant shareholder approvals, we may consolidate or divide our share capital into a larger or smaller number by resolution, reduce our share capital (provided that the reduction is fair and reasonable to our shareholders as a whole and does not materially prejudice our ability to pay creditors) or buy back our ordinary shares whether under an equal access buy-back or on a selective basis.

 

Change of Control

 

Takeovers of listed Australian public companies, including us, are regulated by the Corporations Act, which prohibits the acquisition of a “relevant interest” in issued voting shares in a listed company if the acquisition will lead to that person’s or someone else’s voting power in our company (when aggregated with their “associates”) increasing from 20% or below to more than 20% or increasing from a starting point that is above 20% and below 90%, subject to a range of exceptions.

 

Generally, a person will have a relevant interest in securities if the person: (i) is the holder of the securities (other than if the person holds those securities as a bare trustee); (ii) has power to exercise, or control the exercise of, a right to vote attached to the securities; or (iii) has the power to dispose of, or control the exercise of a power to dispose of, the securities.

 

If, at a particular time, a person has a relevant interest in issued securities and the person (whether before or after acquiring the relevant interest) has (i) entered into an agreement with another person with respect to the securities; (ii) given another person an enforceable right, or has been or is given an enforceable right by another person, in relation to the securities (whether the right is enforceable presently or in the future and whether or not on the fulfillment of a condition); or (iii) granted an option to, or has been or is granted an option by, another person with respect to the securities, and the other person would have a relevant interest in the securities if the agreement were performed, the right enforced or the option exercised, then the other person is taken to have a relevant interest in the relevant securities.

 

86
 

 

There are a number of exceptions to these takeover provisions. In general terms, some of the more significant exceptions include:

 

when the acquisition results from the acceptance of an offer under a formal takeover bid;

 

when the acquisition is conducted on market by or on behalf of the bidder during the bid period for a full takeover bid that is unconditional or only conditional on certain ‘prescribed’ matters set out in the Corporations Act;

 

when the acquisition has been previously approved by our shareholders by resolution passed at general meeting;

 

an acquisition by a person if, throughout the six months before the acquisition, that person or any other person has had voting power in our company of at least 19% and, as a result of the acquisition, none of the relevant persons would have voting power in our company more than three percentage points higher than they had six months before the acquisition;

 

when the acquisition results from the issue of securities under a rights issue;

 

when the acquisition results from the issue of securities under a dividend reinvestment scheme or bonus share plan;

 

when the acquisition results from the issue of securities under certain underwriting arrangements;

 

when the acquisition results from the issue of securities through a will or through operation of law;

 

an acquisition that arises through the acquisition of a relevant interest in another listed company which is listed on a prescribed financial market or a financial market approved by the ASIC;

 

an acquisition arising from an auction of forfeited shares conducted on-market; or

 

an acquisition arising through a compromise, arrangement, liquidation or buy-back.

 

Breaches of these takeover provisions are criminal offenses. The ASIC and the Australian Takeover Panel have a wide range of powers relating to breaches of these takeover provisions, including the ability to make orders, canceling contracts, freezing transfers of, and rights attached to, securities and forcing a party to dispose of securities. There are certain defenses to breaches of these takeover provisions provided in the Corporations Act.

 

Our Constitution, which is included as an exhibit to this registration statement to which this prospectus forms a part, also contains a requirement for our shareholders to approve any proportionate takeover bid (i.e. a bid for a specified proportion of a class of securities in us) without the approval of a majority of our shareholders voting at a general meeting (refer Article 28 of the Constitution). For these provisions to be effective they must be approved by shareholders at a general meeting at least every three years. Article 28 of the Constitution was approved by shareholders at the 2019 Annual General Meeting and therefore was operative until November 2022. The Company intends to seek reapproval of Article 28 at its 2023 Annual General Meeting. The existence of these provisions may have the effect of discouraging proportionate takeover bids and limit our shareholders’ and ADS holders’ opportunity to obtain a premium for their securities from such a transaction.

 

87
 

 

Comparison of Australian and Delaware Law

 

The table below provides a summary of the Australian law applicable to Nova as an Australian public company, and certain rights attaching to Nova’s shares. These laws and/or rights may be different to those which would apply if Nova were incorporated in Delaware and subject to Delaware and US federal laws, the table below provides a summary comparison for illustrative purposes. Investors should also carefully review the relevant risks highlighted in this section in this regard and the summary of the matters set forth under the section entitled “Description of Share Capital”, as well as the copy of our Constitution (which is included as an exhibit to the registration statement to which this prospectus forms a part), prior to investing in the Ordinary Shares.

 

Matter   Australian public company   Listed US company incorporated in Delaware
Share capital  

The Corporations Act does not:

 

●  prescribe the minimum amount of share capital that Nova should have;

 

●  prescribe a minimum issue price for each share in Nova; or

 

●  require Nova to place a maximum limit on the share capital that its members may subscribe.

 

Australian law does not contain any concept of authorized capital or par value per share.

 

Under Australian law and our Constitution, the issue price of shares is set by the Nova Directors collectively as a board at the time of each issue. The issue of new classes of shares (not already approved by members or authorized by our Constitution) will require shareholder approval.

 

  A US company’s certificate of incorporation may authorize the issue of up to a maximum number of shares, which may consist of different classes of shares and stipulate the par value for those shares.
         
Issuing additional shares  

Subject to the Corporations Act, our Constitution authorizes the Nova Board to allot and issue securities in the capital of Nova to any person on such terms and with such rights as the Board determines. The Corporations Act does however require shareholder approval for the issue of shares to related parties (including Directors), subject to certain exceptions which are discussed further below.

 

The ASX Listing Rules do impose limits on the number of securities which may be issued without shareholder approval. In the case of Nova, the current maximum capacity for issues without shareholder approval is 25% of its issue share capital (these limits may be refreshed by shareholder approval and are subject to certain exception including pro-rata rights issues and ESOP issues).

 

A US company’s by-laws will generally permit the issue of authorized and unissued shares of any class by vote of the board of directors in such manner, for such consideration and on such terms as the board of directors may determine, without stockholder approval.

 

Furthermore, under the NYSE listing rules, a listed company will not be able to disparately reduce or restrict voting rights of the shares through any corporate action or issuance.

         
Transfer of shares  

Under Australian law and our Constitution, securities in Nova are generally freely transferable.

 

The Nova Directors may however refuse to register a transfer of shares in limited circumstances as detailed in our Constitution, and where the transfer would be contrary to the Corporations Act.

 

Under the Delaware General Corporation Law (“DGCL”), shares are generally freely transferable.

 

Transfer of shares may be subject to restrictions imposed by US federal or state securities laws, by the certificate of incorporation or by-laws or by an agreement signed with the holders of shares at issue.

 

Generally, a transfer of shares shall be made only on the transfer books of a Delaware incorporated company or by a transfer agent designated to transfer shares of a Delaware incorporated company. Where a Delaware incorporated company Shares are certificated, certificates must be surrendered for cancellation before a new certificate, if any, is issued.

 

88
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Dividends and distributions  

Our Constitution permits the Board to declare dividends to shareholders from time to time in its sole discretion.

 

Under the Corporations Act, a company may only pay a dividend where, in summary, the company’s assets exceed its liabilities at the relevant time to the extent of the dividend to be declared, the payment is fair and reasonable to the company’s shareholders as a whole and does not materially prejudice the company’s ability to pay its creditors.

 

Under the DGCL, the board of directors of a company incorporated in Delaware is permitted to declare and pay dividends to stockholders either:

 

●  out of that company’s surplus, which is defined to be the net assets less statutory capital; or

 

●  if no surplus exists, then out of the net profits for the fiscal year in which the dividend is declared and/or the preceding fiscal year, provided that the capital of the corporation is not less than the aggregate amount of the capital represented by the corporation’s outstanding stock of all classes having a preference on distribution of assets.

 

Holders of common stock will generally be entitled to receive dividends when and as declared by the company’s Board out of funds legally available for that purpose.

         
Voting rights and Quorum Requirements  

Our Constitution provides that:

 

●  on a show of hands each individual present who is a member, proxy, attorney or representative of a member entitled to vote has one vote;

 

●  on a poll each shareholder has one vote for every fully paid share held and a fraction of a vote for each partly paid share held, with the fraction of the vote being equivalent to the portion of the share paid up; and

 

●  two shareholders present constitutes a quorum.

 

In accordance with ASX guidance, it is the Company’s current practice that all shareholder resolutions are conducted by way of a poll.

  Generally speaking, a company incorporated in Delaware’s certificate of incorporation provides that each stockholder is entitled to one vote for each share of capital stock entitled to vote, unless otherwise provided by the DGCL or the company’s governing documents.

 

89
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Variation in rights  

Under the Corporations Act, if a company has a constitution that sets out a procedure for varying or cancelling rights attached to shares in a class of shares, those rights may be varied or cancelled only in accordance with the procedure.

 

Under our Constitution, the rights may only be varied or cancelled:

 

●  with the consent in writing of the holders of at least 75% of the issued Shares of that class; or

 

●  with the sanction of a special resolution passed at a separate general meeting of the holders of the Shares of the class.

 

The company must give written notice of the variation or cancellation to the members of the class within 7 days after the variation or cancellation is made.

 

The Corporations Act also provides that where shareholders in an affected class do not all agree (whether by resolution or written consent) to the:

 

●  variation or cancellation of their rights; or

 

●  a modification to the relevant constitution to allow rights to be varied or cancelled,

 

then shareholders with at least 10% of the votes in the affected class may apply to the court (within a limited time frame) to have the variation, cancellation or modification set aside.

 

Subject to the shares’ terms of issue, the rights attached to a class of shares are not deemed varied by the issue of further shares of that class.

 

Under the DGCL, any amendment to the company incorporated Delaware’s certificate of incorporation requires approval by holders of the outstanding shares of a particular class if that amendment would:

 

●  increase or decrease the aggregate number of authorized shares of that class;

 

●  increase or decrease the par value of the shares of that class; or

 

●  alter or change the powers, preferences or special rights of the shares of that class so as to affect them adversely.

 

If an amendment would alter or change the powers, preferences or special rights of one or more series of any class so as to adversely affect that series without adversely affecting the entire class, then only the shares of the series so affected shall be considered a separate class and entitled to such separate class approval of the proposed amendment.

 

Under the DGCL, amendments to a company incorporated in Delaware’s certificate of incorporation also generally require:

 

●  a board resolution recommending the amendment; and

 

●  approval of a majority of the outstanding shares entitled to vote and a majority of the outstanding shares of each class entitled to vote.

 

Certain amendments to the relevant company’s certificate of incorporation could, in the future, require approval of only the majority of the shares of the then issued and outstanding preferred stock, because the DGCL and the company’s certificate of incorporation permit the company to issue preferred shares with powers, preferences and rights superior to those of common stock.

 

Pursuant to a company incorporated in Delaware’s by-laws, a company incorporated in Delaware’s by-laws or certificate of incorporation may be adopted, amended or repealed by the board of directors or by the affirmative vote of the holders of a majority of the voting power of all of the shares of the corporation then issued and outstanding and entitled to vote generally in any election of directors, voting together as a single class.

  

90
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Related party and director transactions  

The Corporations Act governs the provision of financial benefits to related parties of public companies and requires that shareholder approval is obtained prior to financial benefits being provided to related parties or giving the financial benefit falls within a specific exception set out in the Corporations Act (for example, a benefit given on arms’ length terms or the reasonable remuneration or reimbursement of an officer or employee).

 

Directors, when entering into transactions with Nova, are also subject to the Australian common law and statutory duties to avoid actual and potential conflicts of interest. There are also disclosure requirements and voting restrictions imposed on directors under the Corporations Act on matters involving a material personal interest.

 

The ASX Listing Rules also require approval for equity issues to our directors (subject to exceptions which include issues under pro-rata entitlement issues and issues made on appointment as a director).

 

Within the parameters summarized above, under our Constitution a director’s position as such does not disqualify that person from:

 

●  holding any other office or place of profit or employment (except with Nova’s auditor), on such terms as the Nova Directors approve;

 

●  being a shareholder in or a director of a company promoted by Nova or in which Nova may be interested as a vendor, shareholder or otherwise; or

 

●  entering into an agreement with Nova.

 

A director must also comply with:

 

●  the material personal interest provisions set out in section 191 of the Corporations Act;  

●  section 195 of the Corporations Act in relation to being present and voting at a board meeting that considers a matter in which he or she has a material personal interest,

 

Under the DGCL, no contract or transaction between a company incorporated in Delaware and one or more of its directors or officers, or between the relevant company and any other corporation, partnership, association or other organization in which one or more of its directors or officers are directors or officers or have a financial interest will be void or voidable solely for that reason, or solely because the relevant director or officer is present at or participates in the company board or committee meeting that authorizes the contract or transaction, or solely because the vote of the relevant director or officer is counted for that purpose, if:

 

●  the material facts as to the director’s or officer’s relationship or interest, and as to the contract or transaction, are disclosed or known to the board of directors or committee, and the board of directors or committee in good faith authorizes the contract or transaction by the affirmative votes of a majority of the disinterested directors, even though the disinterested directors be less than a quorum; or

 

●  the material facts as to the director’s or officer’s relationship or interest and as to the contract or transaction are disclosed or known to the stockholders entitled to vote thereon, and the contract or transaction is specifically approved in good faith by vote of the stockholders; or

 

●  the contract or transaction is fair to the company as of the time that it is authorized, approved or ratified by the board of directors, committee or stockholders.

 

91
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Protection against oppression of shareholders  

The Corporations Act empowers the court to make any order it considers appropriate if conduct of a company’s affairs is found to be oppressive to a member or members.

 

Such orders may include winding up, regulating the conduct of the company’s affairs, authorizing a member to institute derivative proceedings or requiring a person to engage in or abstain from specified conduct.

  The DGCL contains no equivalent statutory provisions. However, Delaware law may provide judicial remedies to stockholders in comparable circumstances.
         
Buy-back of shares  

The Corporations Act allows Nova to buy-back its own shares through a specific buy-back procedure provided that:

 

●  the buy-back does not materially prejudice Nova’s ability to pay its creditors; and

 

●  Nova follows the relevant procedures set out in the Corporations Act.

 

The buy-back procedure includes the form of shareholder approval (for example, ordinary, special or unanimous resolutions), a notice period and disclosure to be given to the shareholders, depending on the type of buy-back to be undertaken.

 

There are some instances where a buy-back can occur without shareholder approval, for example where the buy-back relates to less than 10% of the Company’s share capital and is not conducted more frequently than once every 12 months.

 

The DGCL generally permits a Delaware incorporated company to purchase or redeem its outstanding shares out of funds legally available for that purpose without obtaining stockholder approval, provided that:

 

●  the capital of a Delaware incorporated company is not impaired;

 

●  such purchase or redemption would not cause the capital of a Delaware incorporated company to become impaired;

 

●  the purchase price does not exceed the price at which the shares are redeemable at the option of a Delaware incorporated company; and

 

●  immediately following any such redemption a Delaware incorporated company shall have outstanding one or more shares of one or more classes or series of stock, which shares shall have full voting powers.

 

92
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Takeovers  

The Corporations Act prohibits the acquisition of a relevant interest in voting shares of a company where the acquisition would increase a person’s voting power in the company to over 20% or increases from a starting point that is above 20% and below 90%, except in certain circumstances.

 

The Corporations Act also sets out disclosure requirements for persons who have or cease to have a substantial holding (>5%) in a company. Compulsory acquisition is permitted by holders with an interest of 90% or more of a class of securities.

 

Certain exceptions to this general takeover prohibition are set out in the Corporations Act, including:

 

●  an acquisition approved by members;

 

●  an acquisition by a person who has had voting power of not less than 19% throughout the prior 6 months increasing their holding by not more than 3% above the position they held 6 months before the acquisition;

 

●  an acquisition resulting from a scheme of arrangement undertaken in accordance with the Corporations Act and approved by the court; and

 

●  an acquisition that results from the acceptance of an offer under a takeover bid.

 

In this respect, any takeover bid made for Nova must be on the same terms for all shareholders, subject to minor exceptions, and must comply with the timetable, disclosure and other requirements set out in the Corporations Act.

 

The purpose of these provisions is to seek to ensure that shareholders in a target company that they have a reasonable and equal opportunity to share in any premium for control and that they are given reasonable time and sufficient information to assess the merits of the proposal.

 

Section 203 of the DGCL applies to a company and provides that if a holder acquires 15% or more of a company’s voting stock (an “Interested Holder”) without prior approval of the board of directors, then for three years a company cannot engage in a broad range of business combinations with such Interested Holder. Such business combinations include (a) certain mergers or consolidations with the Interested Holder or entities affiliated with the Interested Holder,

 

(b) certain sales, leases, exchanges, mortgages, pledges, transfers or other dispositions of the company assets to the Interested Holder, which assets have an aggregate market value equal to 10% or more of either all of the assets of a company or all of the outstanding stock of a company,(c) certain transactions which result in the issuance or transfer by a company or by any direct or indirect majority owned subsidiary, to the Interested Holder, of any stock of a company or of such a company subsidiary, (d) certain transactions involving a company or any direct or indirect majority-owned subsidiaries which have the effect, directly or indirectly, of increasing the proportionate share of the stock of any class or series, or securities convertible into the stock of any class or series, of the company or such subsidiary which is owned by the Interested Holder, except as a result of immaterial changes due to fractional share adjustments or as a result of any purchase or redemption of any shares of stock not caused, directly or indirectly by the Interested holder, and (e) any receipt by the Interested Holder of the benefit, directly or indirectly (except proportionately as a stockholder of the company), of any loans, advances, guarantees, pledges or other financial benefits (other than those expressly permitted by Section 203(c)(3)(i)-(iv)) provided by or through the company or any direct or indirect majority-owned subsidiary.

 

The Section 203 limitation would not apply if (a) the business combination was approved by the board of directors of the company before the holder became an Interested Holder, (b) the business combination is subsequently approved by the a company board of directors and also by two-thirds of the a company stock held by persons other than such Interested Holder at an annual or special meeting of stockholders, or (c) upon consummation of the transaction which resulted in the stockholder becoming an Interested Holder of the company, the Interested Holder owned at least 85% of the company’s voting stock which was outstanding at the time the transaction commenced (excluding stock owned by any directors who are also officers and certain employee stock plans).

 

The effect of the restriction is to give the company’s board of directors the ability to prevent or inhibit an unsolicited takeover attempt initiated through a merger or asset purchase proposal. It may also dissuade unsolicited tender offer proposals unless the offeror is confident of achieving the 85% shareholding level via the tender offer.

 

93
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Annual shareholder meetings   Under the Corporations Act, the annual general meeting of Nova is required to be held at least once every calendar year and within five months after the end of each financial year.  

The DGCL requires a company incorporated in Delaware to have an annual stockholders’ meeting to elect directors, unless directors are elected by written consent in lieu of an annual meeting.

 

Under the DGCL, a director or stockholder of a company incorporated in Delaware may petition the Court of Chancery of Delaware for an order compelling the holding of an annual meeting if:

 

●  no annual meeting has been held, or action by written consent to elect directors in lieu of an annual meeting has been taken, for a period of 30 days after the date designated for the annual meeting; or

 

●  no date for an annual meeting has been designated for a period of 13 months after the latest to occur of the company’s organization, the last annual meeting or the last action by written consent to elect directors in lieu of an annual meeting.

         
Shareholders’ right to request or requisition a general meeting  

The Corporations Act requires the Directors to call a general meeting on the request of members with at least 5% of the vote that may be cast at the general meeting.

 

Shareholders with at least 5% of the votes that may be cast at the general meeting may also call and arrange to hold a general meeting at their own expense.

 

Annual meetings of stockholders shall be held at a time designated by or in the manner provided in the bylaws.

 

Special meetings of stockholders may be called by the board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the bylaws.

         
Notice of Meetings   The Corporations Act requires at least 28 days’ notice of a general meeting of company listed on a financial exchange.   The DGCL provide that notice of a stockholders’ meeting be delivered not less than ten days nor more than 60 days before the date of the meeting to each stockholder entitled to vote at such meeting, except as otherwise provided in the company’s by-laws or as required by the DGCL.

 

94
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Remuneration reports  

The Corporations Act requires that a public company’s annual report must include a report by the Directors on the company’s remuneration framework (remuneration report).

 

At the company’s annual general meeting, shareholders must vote to approve or reject the remuneration report.

 

The vote on the resolution is advisory only and does not bind the directors or the company. However, if the company’s remuneration report receives a ‘no’ vote of 25% of more, the company’s subsequent remuneration report must explain whether and how shareholders’ concerns have been taken into account.

 

If the company’s subsequent remuneration report receives a ‘no’ vote of 25% or more, shareholders will vote at the same annual general meeting to determine whether the directors (other than the managing director) will need to stand for re-election within 90 days.

 

If the resolution passes, then the ‘spill meeting’ at which the directors face re-election, will take place within 90 days.

 

Our Constitution provides that the directors are entitled to be remunerated. The extend of such remuneration shall be determined by the Nova Board, subject to laws relating to the giving of benefits to related parties, and to the extent applicable, any maximum amount that is from time to time approved by the shareholders of the company in a general meeting in accordance with any applicable listing rules.

 

Our remuneration practices provide that:

 

●  the remuneration may be provided in the form of shares or other securities of the Company or any subsidiary of the Company, or options or rights to acquire such shares or other securities, on such terms as the Nova Board may decide; and

 

●  the directors may also be paid all travelling, and other expenses properly incurred by them: (a) in attending and returning from: (i) meetings of directors or any committee; or (ii) general meetings of the company; or (b) otherwise in connection with the business of the company.

 

In the U.S., the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (U.S.) requires all ‘reporting companies’ to have an advisory Shareholder vote on pay at least once every three years.

 

Companies must report the results and say how they have responded to these when making decisions on pay the following year.

 

The Company will be required to register as a U.S. reporting company pursuant to Section 12(b) in connection with the Company’s initial public offering and listing on a national securities exchange.

 

If Nova qualifies as an ‘emerging growth company’ at the time it becomes a reporting company, then it will not be required to hold an advisory Shareholder vote on pay until it is no longer an emerging growth company.

 

The Company will be an emerging growth company until the earliest of: (i) the last day of the fiscal year in which our annual gross revenues exceed US$1.235 billion, (ii) the last day of the fiscal year following the fifth anniversary of the date of the first sale of common equity securities of the company pursuant to an effective registration statement under the Securities Act of 1933, (iii) the date on which the Company has, during the previous three year period, issued more than US$1 billion in non-convertible debt, or (iv) the date that we become a ‘large accelerated filer’ as defined in Rule 12b-2 under the U.S. Exchange Act.

 

A company becomes a large accelerated filer if it meets the following conditions as of the end of its fiscal year: (i) it has an aggregate worldwide market value of the voting and non-voting common equity held by non-affiliates of US$700 million or more as of the last business day of its second fiscal quarter; (ii) it has been subject to the requirements of Section 13(a) or 15(d) of the U.S. Exchange Act for at least 12 months; (iii) it has filed at least one annual report pursuant to Section 13(a) or 15(d) of the U.S. Exchange Act; and (iv) it is not eligible to rely on certain requirements for smaller reporting companies for its annual and quarterly reports.

 

95
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Approval of Corporate Matters by Written Consent   Our Constitution provides that anything which may be done by resolution of the Company in a Board meeting, may be done by written resolution.. The Company may not pass resolutions required in a general meeting by written resolution.   Unless otherwise specified in a corporation’s certificate of incorporation, shareholders may take action permitted to be taken at an annual or special meeting, without a meeting, prior notice or a vote, if consents, in writing, setting forth the action, are signed by shareholders with not less than the minimum number of votes that would be necessary to authorize the action at a meeting. All consents must be dated and are only effective if the requisite signatures are collected within 60 days of the earliest dated consent delivered.
         
Special resolutions  

Under the Corporations Act, a special resolution must be a resolution that is passed by at least 75% of the votes cast by members entitled to vote on the resolution.

 

Approval by special resolution of shareholders is required for actions such as modifying or repealing our Constitution, changing Nova’s name or company type, selectively reducing or buying back capital (in some circumstances), providing financial assistance in connection with the acquisition of shares in the company, and undertaking a voluntary winding up of Nova.

  The DGCL contains no concept of special resolutions.
         
Removing directors  

The Corporations Act provides that a public company may by resolution at a general meeting remove a director from office.

 

Notice of intention to move the resolution must be given by the company at least 2 months before the meeting is to be held, and the company must notify the director as soon as possible after notice of the intention is received.

  Subject to certain exceptions, the DGCL provides that directors may be removed with or without cause by the affirmative vote of the holders of a majority of the voting power of all of the outstanding shares of capital stock entitled to vote generally in the election of directors.

 

96
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Duties and liability of directors  

General duties imposed by the Corporations Act on directors and officers of companies include duties to exercise duties and powers with due care and diligence, in good faith and for a proper purpose, and not to improperly use their position or information obtained through their position to gain advantage or cause detriment to the company.

 

Under the Corporations Act, there is a general prohibition on a company or a related body corporate exempting officers from any liability incurred as an officer of the company.

 

Under Delaware law, the directors of a company incorporated in Delaware have fiduciary obligations, including the duty of care and the duty of loyalty.

 

The duty of care requires directors to act in good faith, with the care that a reasonable person in a similar position and circumstances would exercise and in a manner the director reasonably believes to be in the best interests of the company and its stockholders. Directors must inform themselves of all reasonably available material information before making business decisions on behalf of the company and to act with requisite care in discharging their duties to the company.

 

The duty of loyalty requires directors to act in good faith and in the company’s best interests.

 

Under the DGCL, a company incorporated in Delaware may include in its certificate of incorporation a provision eliminating the personal liability of a director or officer to the company or its stockholders for monetary damages for a breach of fiduciary duty as a director or officer.

 

However, the provision may not eliminate liability for:

 

●  breach of the director’s or officer’s duty of loyalty;

 

●  acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of the law;

 

●  directors for unlawful payment of dividends;

 

●  directors for unlawful purchases or redemptions of shares;

 

●  any transaction from which the director or officer derived an improper personal benefit; or

 

●  an officer in any action by or in the right of the corporation.

 

97
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Bringing or intervening in legal proceedings on behalf of the entity  

A member, former member or person entitled to be a member of a company, or an officer or former officer of a company, may bring proceedings on behalf of a company and in the company’s name where the company is unwilling or unable to do so.

 

Proceedings may only be brought if leave is granted by a Court, including Federal Court, the Supreme Court of a State or Territory of Australia, or Federal Circuit and Family Court of Australia, for the person to bring or intervene in proceedings.

 

Leave will generally be granted if the court is satisfied that:

 

●  it is probable that the company itself will not bring the proceedings or properly take responsibility for them;

 

●  the applicant is acting in good faith;

 

●  it is in the best interests of the company that the applicant be granted leave;

 

●  if the application relates to leave to bring proceedings, there is a serious question to be tried;

 

●  either at least 14 days before making the application, the applicant gave written notice of the application to the company, or it is appropriate to grant leave even though the notice period was not provided.

 

The DGCL permits a stockholder to bring a derivative action on behalf of a company if those in control of the company have failed to assert a claim belonging to the relevant company.

 

Derivative actions have certain standing and eligibility requirements, including that the plaintiff in the action must generally have been a stockholder of the company at the time that the act complained of occurred and must maintain his or her status as a stockholder of the company throughout the course of the litigation. Derivative plaintiffs must have previously made a demand on the directors of the company to assert the corporate claim, unless such a demand would have been futile.

         
Continuous disclosure  

The Corporations Act contains provisions which require a listed company to comply with the relevant disclosure rules of their financial market, in summary being such information concerning the company that a reasonable person would expect to have a material effect on the price or the value of the company’s shares.

 

There are also periodic reporting and disclosure rules that apply, requiring it (among other things) to report to ASIC at the end of every half year and annually in respect of its financial statements and reports.

 

US reporting companies are subject to US federal securities laws and regulations in relation to its ongoing disclosure obligations.

 

Once listed on a national securities exchange, the US company will also be subject to the ongoing disclosure obligations of such exchange.

 

The NYSE listing rules and US federal securities laws and regulations will generally require disclosure to the public of any material information that would reasonably be expected to affect the value of a company’s shares or influence investors’ decisions. This includes:

 

●  annual reports on Form 10-K;

 

● quarterly reports on Form 10-Q;

 

● current reports containing material information required to be disclosed on Form 8-K;

 

● company insider reports; and

 

● proxy statement.

 

98
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Inspection of Books and Records   Inspection of our records is governed by the Corporations Act. Any member of the public has the right to inspect or obtain copies of our registers, and the Company may charge a fee not exceeding the prescribed fee set by regulation. Shareholders are not required to pay a fee for inspection of our registers or minute books of the meetings of shareholders. Other corporate records, including minutes of directors’ meetings, financial records and other documents, are not open for inspection by the public or shareholders. Where a shareholder is acting in good faith and an inspection is deemed to be made for a proper purpose, a shareholder may apply to the court to make an order for inspection of our books.   All shareholders of a Delaware corporation have the right, upon written demand, to inspect or obtain copies of the corporation’s shares ledger and its other books and records for any purpose reasonably related to such person’s interest as a shareholder
         
Insider trading  

The Corporations Act prohibits any person who:

 

●  possesses information that is not generally available, but if it were generally available, a reasonable person would expect it to have a material effect on the price or value of company’s securities (Inside Information); and

 

●  knew, or ought reasonably to have known, that the information was Inside Information,

 

from applying for, buying or selling those securities (or entering an agreement to do so) or procuring others to do so. The prohibition also extends to the communication of the information (or causing the information to be communicated) directly or indirectly to third parties if the person knew, or ought reasonably to have known, that the recipient would or would be likely to apply for, buy or sell the securities (or enter an agreement to do so), or procure others to do so.

 

This prohibition is subject to certain limited exceptions.

  US federal securities laws generally prohibit any person who possesses material non-public information relating to a company incorporated in the US or its securities from buying or selling those securities or procuring others to do so, or from communicating the material non-public information to third parties.

 

99
 

 

Matter   Australian public company   Listed US company incorporated in Delaware
Winding up  

The members of a solvent company may determine to wind-up the company under the Corporations Act. A special resolution is required.

From the passing of the resolution, the company must cease to carry on its business except so far as the liquidator considers is required for the beneficial disposal or winding up of that business, but the corporate state and corporate powers of the company continue until it is deregistered.

 

Our Constitution states that if Nova is wound up, if the assets available for distribution among the shareholders are insufficient to repay the whole of the paid up capital, the assets must be distributed so that, as nearly as may be, the losses are borne by the shareholders in proportion to the capital paid up, or which ought to have been paid up, at the commencement of the winding up, on the Shares held by them respectively, alternatively, if the assets available for distribution among the shareholders are more than sufficient to repay the whole of the capital paid up at the commencement of the winding up, the excess must be distributed among the shareholders in proportion to the capital at the commencement of the winding up paid up, or which ought to have been paid up, on the Shares held by them respectively.

 

Further, a liquidator may, with the sanction of a special resolution, divide the assets of Nova among the shareholders in kind. The liquidator cannot compel any member to accept marketable securities in respect of which there is a liability as part of a distribution of assets of Nova.

 

The Corporations Act also provides that subject to provisions as to preferential payments, the property of a company must, on its winding up, be applied in satisfaction of its liabilities equally and, subject to that application, must, unless the company’s constitution otherwise provides, be distributed among the members according to their rights and interests in the company.

 

The DGCL permits the board of directors to authorize the dissolution of a company incorporated in Delaware if:

 

●  a majority of the directors in office adopt a resolution to approve dissolution at a board meeting called for that purpose;

 

●  holders of a majority of the issued and outstanding shares entitled to vote on the matter adopt a resolution to approve dissolution at a stockholders’ meeting called for that purpose; and

 

●  a certificate of dissolution is filed with the Delaware Secretary of State.

 

The DGCL also permits stockholders to authorize the dissolution of a company incorporated in Delaware without board action if:

 

● all of the stockholders entitled to vote on the matter provide written consent to dissolution; and

 

● a certificate of dissolution is filed with the Delaware Secretary of State.

 

Access to and Inspection of Documents

 

Inspection of our records is governed by our constitution and the Corporations Act. Any shareholder has the right to inspect or obtain copies of our share register on the payment of a prescribed fee provided that the inspection is for a prescribed purpose. Our books containing the minutes of general meetings will be kept at our registered office and will be open to inspection of shareholders at all times when the office is required to be open to the public. Other corporate records, including minutes of directors’ meetings, financial records and other documents, are not open for inspection by shareholders (who are not directors). Where a shareholder is acting in good faith and an inspection is deemed to be made for a proper purpose, a shareholder may apply to the court to make an order for inspection of our books.

 

100
 

 

Limitation of Liability and Indemnification of Directors and Officers

 

Australian law. Australian law provides that a company or a related body corporate of the company may provide for indemnification of officers and directors, except to the extent of any of the following liabilities incurred as an officer or director of the company:

 

a liability owed to the company or a related body corporate of the company;

 

a liability for a pecuniary penalty order made under section 1317G or a compensation order under section 961M, 1317H, 1317HA, 1317HB 1317HC or 1317HE of the Corporations Act;

 

a liability that is owed to someone other than the company or a related body corporate of the company and did not arise out of conduct in good faith; or

 

legal costs incurred in defending or resisting an action for a liability incurred as an officer or auditor of the company if the costs are incurred:

 

in defending or resisting proceedings in which the person is found to have a liability for which they cannot be indemnified as set out above;

 

in defending or resisting criminal proceedings in which the person is found guilty;

 

in defending or resisting proceedings brought by the Australian Securities & Investments Commission or a liquidator for a court order if the grounds for making the order are found by the court to have been established (except costs incurred in responding to actions taken by the Australian Securities & Investments Commission or a liquidator as part of an investigation before commencing proceedings for a court order); or

 

in connection with proceedings for relief to the person under the Corporations Act in which the court denies the relief.

 

Our constitution is consistent with the above provisions in respect of the indemnification of an officer of the company.

 

Indemnification and Insurance Agreements. We have agreed to indemnify our executive officers and non-employee directors against certain liabilities and expenses incurred by such persons in connection with claims made by reason of their being such a director or officer. We also maintain insurance policies that indemnify our directors and executive officers against various liabilities arising under the Securities Act and the Exchange Act that might be incurred by any director or officer in his or her capacity as such.

 

SEC Position. Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers or persons controlling us pursuant to the foregoing provisions, we have been informed that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.

 

Ownership and Exchange Controls

 

Competition Act

 

Limitations on the ability to acquire and hold our ordinary shares may be imposed by the Competition Act and Consumer (Australia). This legislation establishes a pre-merger notification regime for certain types of merger transactions that exceed certain statutory shareholding and financial thresholds. Transactions that are subject to notification cannot be closed until the required materials are filed and the applicable statutory waiting period has expired or been waived by the Commissioner of Competition. Further, the Competition and Consumer Act (Australia) permits the Commissioner of Competition to review any acquisition of control over or of a significant interest in us, whether or not it is subject to mandatory notification. This legislation grants the Commissioner of Competition jurisdiction, for up to one year, to challenge this type of acquisition before the Australian Competition Tribunal if it would, or would be likely to, substantially prevent or lessen competition in any market in Australia.

 

Listing

 

We have applied to have the ADSs listed on the NYSE American under the symbol “NVA”. Our ordinary shares are listed on the ASX under the symbol “NVA” and quoted on the OTC Pink market under the symbol “NVAAF” and Frankfurt Stock Exchange under the symbol “QM3”. The closing of this offering is contingent upon the successful listing of the ADSs on the NYSE American.

 

Transfer Agent and Registrar

 

Upon the closing of this offering, the transfer agent and depositary for the ADSs will be The Bank of New York Mellon. Automic Group is our transfer agent and registrar for our ordinary shares and currently maintains our share register for our ordinary shares. The address for Automic Group is: Level 5, 126 Phillip Street, Sydney NSW 2000, and the telephone number is 1 300 288 644.

 

The share register reflects only record owners of our ordinary shares. Holders of the ADSs will not be treated as one of our shareholders and their names will therefore not be entered in our share register. The depositary, the custodian or their nominees will be the holder of the shares underlying the ADSs.

 

Holders of the ADSs have a right to receive the ordinary shares underlying their ADSs. See “Description of American Depositary Shares” below.

 

101
 

 

DESCRIPTION OF AMERICAN DEPOSITARY SHARES

 

American Depositary Shares

 

The Bank of New York Mellon, as depositary, will register and deliver American Depositary Shares, also referred to as ADSs. Each ADS will represent 60 ordinary shares (or a right to receive 60 ordinary shares) deposited with HSBC Bank Australia, as custodian for the depositary in Australia. Each ADS will also represent any other securities, cash or other property that may be held by the depositary. The deposited shares together with any other securities, cash or other property held by the depositary are referred to as the deposited securities. The depositary’s office at which the ADSs will be administered and its principal executive office are located at 240 Greenwich Street, New York, New York 10286.

 

You may hold ADSs either (A) directly (i) by having an American Depositary Receipt, also referred to as an ADR, which is a certificate evidencing a specific number of ADSs, registered in your name, or (ii) by having uncertificated ADSs registered in your name, or (B) indirectly by holding a security entitlement in ADSs through your broker or other financial institution that is a direct or indirect participant in The Depository Trust Company, also called DTC. If you hold ADSs directly, you are a registered ADS holder, also referred to as an ADS holder. This description assumes you are an ADS holder. If you hold the ADSs indirectly, you must rely on the procedures of your broker or other financial institution to assert the rights of ADS holders described in this section. You should consult with your broker or financial institution to find out what those procedures are.

 

Registered holders of uncertificated ADSs will receive statements from the depositary confirming their holdings.

 

As an ADS holder, we will not treat you as one of our shareholders and you will not have shareholder rights. Australian law governs shareholder rights. The depositary will be the holder of the shares underlying your ADSs. As a registered holder of ADSs, you will have ADS holder rights. A deposit agreement among us, the depositary, ADS holders and all other persons indirectly or beneficially holding ADSs sets out ADS holder rights as well as the rights and obligations of the depositary. New York law governs the deposit agreement and the ADSs.

 

The following is a summary of the material provisions of the deposit agreement. For more complete information, you should read the entire deposit agreement and the form of ADR which are attached as an exhibit to this registration statement.

 

Dividends and Other Distributions

 

How will you receive dividends and other distributions on the ordinary shares?

 

The depositary has agreed to pay or distribute to ADS holders the cash dividends or other distributions it or the custodian receives on shares or other deposited securities, upon payment or deduction of its fees and expenses. You will receive these distributions in proportion to the number of ordinary shares your ADSs represent.

 

Cash. The depositary will convert any cash dividend or other cash distribution we pay on the ordinary shares into U.S. dollars, if it can do so on a reasonable basis and can transfer the U.S. dollars to the United States. If that is not possible or if any government approval is needed and cannot be obtained, the deposit agreement allows the depositary to distribute the foreign currency only to those ADS holders to whom it is possible to do so. It will hold the foreign currency it cannot convert for the account of the ADS holders who have not been paid. It will not invest the foreign currency and it will not be liable for any interest.

 

Before making a distribution, any withholding taxes, or other governmental charges that must be paid will be deducted. The depositary will distribute only whole U.S. dollars and cents and will round fractional cents to the nearest whole cent. If the exchange rates fluctuate during a time when the depositary cannot convert the foreign currency, you may lose some of the value of the distribution.

 

Shares. The depositary may distribute additional ADSs representing any ordinary shares we distribute as a dividend or free distribution. The depositary will only distribute whole ADSs. It will sell ordinary shares which would require it to deliver a fraction of an ADS (or ADSs representing those shares) and distribute the net proceeds in the same way as it does with cash. If the depositary does not distribute additional ADSs, the outstanding ADSs will also represent the new shares. The depositary may sell a portion of the distributed shares (or ADSs representing those ordinary shares) sufficient to pay its fees and expenses in connection with that distribution.

 

102
 

 

Rights to purchase additional ordinary shares. If we offer holders of our securities any rights to subscribe for additional ordinary shares or any other rights, the depositary may (i) exercise those rights on behalf of ADS holders, (ii) distribute those rights to ADS holders or (iii) sell those rights and distribute the net proceeds to ADS holders, in each case after deduction or upon payment of its fees and expenses. To the extent the depositary does not do any of those things, it will allow the rights to lapse. In that case, you will receive no value for them. The depositary will exercise or distribute rights only if we ask it to and provide satisfactory assurances to the depositary that it is legal to do so. If the depositary will exercise rights, it will purchase the securities to which the rights relate and distribute those securities or, in the case of ordinary shares, new ADSs representing the new ordinary shares, to subscribing ADS holders, but only if ADS holders have paid the exercise price to the depositary. U.S. securities laws may restrict the ability of the depositary to distribute rights or ADSs or other securities issued on exercise of rights to all or certain ADS holders, and the securities distributed may be subject to restrictions on transfer.

 

Other Distributions. The depositary will send to ADS holders anything else we distribute on deposited securities by any means it thinks is legal, fair and practical. If it cannot make the distribution in that way, the depositary has a choice. It may decide to sell what we distributed and distribute the net proceeds, in the same way as it does with cash. Or, it may decide to hold what we distributed, in which case ADSs will also represent the newly distributed property. However, the depositary is not required to distribute any securities (other than ADSs) to ADS holders unless it receives satisfactory evidence from us that it is legal to make that distribution. The depositary may sell a portion of the distributed securities or property sufficient to pay its fees and expenses in connection with that distribution. U.S. securities laws may restrict the ability of the depositary to distribute securities to all or certain ADS holders, and the securities distributed may be subject to restrictions on transfer.

 

The depositary is not responsible if it decides that it is unlawful or impractical to make a distribution available to any ADS holders. We have no obligation to register ADSs, ordinary shares, rights or other securities under the Securities Act. We also have no obligation to take any other action to permit the distribution of ADSs, ordinary shares, rights or anything else to ADS holders. This means that you may not receive the distributions we make on our ordinary shares or any value for them if it is illegal or impractical for us to make them available to you.

 

Deposit, Withdrawal and Cancellation

 

How are ADSs issued?

 

The depositary will deliver ADSs if you or your broker deposits ordinary shares or evidence of rights to receive ordinary shares with the custodian. Upon payment of its fees and expenses and of any taxes or charges, such as stamp taxes or stock transfer taxes or fees, the depositary will register the appropriate number of ADSs in the names you request and will deliver the ADSs to or upon the order of the person or persons that made the deposit.

 

How can ADS holders withdraw the deposited securities?

 

You may surrender your ADSs to the depositary for the purpose of withdrawal. Upon payment of its fees and expenses and of any taxes or charges, such as stamp taxes or stock transfer taxes or fees, the depositary will deliver the ordinary shares and any other deposited securities underlying the ADSs to the ADS holder or a person the ADS holder designates at the office of the custodian. Or, at your request, risk and expense, the depositary will deliver the deposited securities at its office, if feasible. However, the depositary is not required to accept surrender of ADSs to the extent it would require delivery of a fraction of a deposited share or other security. The depositary may charge you a fee and its expenses for instructing the custodian regarding delivery of deposited securities.

 

How do ADS holders interchange between certificated ADSs and uncertificated ADSs?

 

You may surrender your ADR to the depositary for the purpose of exchanging your ADR for uncertificated ADSs. The depositary will cancel that ADR and will send to the ADS holder a statement confirming that the ADS holder is the registered holder of uncertificated ADSs. Upon receipt by the depositary of a proper instruction from a registered holder of uncertificated ADSs requesting the exchange of uncertificated ADSs for certificated ADSs, the depositary will execute and deliver to the ADS holder an ADR evidencing those ADSs.

 

103
 

 

Voting Rights

 

How do you vote?

 

ADS holders may instruct the depositary how to vote the number of deposited ordinary shares their ADSs represent. If we request the depositary to solicit your voting instructions (and we are not required to do so), the depositary will notify you of a shareholders’ meeting and send or make voting materials available to you. Those materials will describe the matters to be voted on and explain how ADS holders may instruct the depositary how to vote. For instructions to be valid, they must reach the depositary by a date set by the depositary. The depositary will try, as far as practical, subject to the laws of Australia and the provisions of our articles of association or similar documents, to vote or to have its agents vote the ordinary shares or other deposited securities as instructed by ADS holders. If we do not request the depositary to solicit your voting instructions, you can still send voting instructions, and, in that case, the depositary may try to vote as you instruct, but it is not required to do so.

 

Except by instructing the depositary as described above, you will not be able to exercise voting rights unless you surrender your ADSs and withdraw the ordinary shares. However, you may not know about the meeting enough in advance to withdraw the ordinary shares. In any event, the depositary will not exercise any discretion in voting deposited securities and it will only vote or attempt to vote as instructed.

 

We cannot assure you that you will receive the voting materials in time to ensure that you can instruct the depositary to vote the ordinary shares represented by your ADSs. In addition, the depositary and its agents are not responsible for failing to carry out voting instructions or for the manner of carrying out voting instructions. This means that you may not be able to exercise voting rights and there may be nothing you can do if the ordinary shares represented by your ADSs are not voted as you requested.

 

In order to give you a reasonable opportunity to instruct the depositary as to the exercise of voting rights relating to Deposited Securities, if we request the Depositary to act, we agree to give the depositary notice of any such meeting and details concerning the matters to be voted upon at least 30 days in advance of the meeting date.

 

Fees and Expenses

 

Persons depositing or withdrawing ordinary shares or ADS holders must pay:   For:
     
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs)  

Issuance of ADSs, including issuances resulting from a distribution of ordinary shares or rights or other property

 

Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates

     
$.05 (or less) per ADS   Any cash distribution to ADS holders
     
A fee equivalent to the fee that would be payable if securities distributed to you had been ordinary shares and the ordinary shares had been deposited for issuance of ADSs   Distribution of securities distributed to holders of deposited securities (including rights) that are distributed by the depositary to ADS holders
     
$.05 (or less) per ADS per calendar year   Depositary services
     
Registration or transfer fees   Transfer and registration of ordinary shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw ordinary shares
     
Expenses of the depositary  

Cable (including SWIFT) and facsimile transmissions (when expressly provided in the deposit agreement)

 

Converting foreign currency to U.S. dollars

     
Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or ordinary shares underlying ADSs, such as  stock transfer taxes, stamp duty or withholding taxes  

As necessary

 

     
Any charges incurred by the depositary or its agents for servicing the deposited securities   As necessary

 

104
 

 

The depositary collects its fees for delivery and surrender of ADSs directly from investors depositing ordinary shares or surrendering ADSs for the purpose of withdrawal or from intermediaries acting for them. The depositary collects fees for making distributions to investors by deducting those fees from the amounts distributed or by selling a portion of distributable property to pay the fees. The depositary may collect its annual fee for depositary services by deduction from cash distributions or by directly billing investors or by charging the book-entry system accounts of participants acting for them. The depositary may collect any of its fees by deduction from any cash distribution payable (or by selling a portion of securities or other property distributable) to ADS holders that are obligated to pay those fees. The depositary may generally refuse to provide fee-attracting services until its fees for those services are paid.

 

From time to time, the depositary may make payments to us to reimburse us for costs and expenses generally arising out of establishment and maintenance of the ADS program, waive fees and expenses for services provided to us by the depositary or share revenue from the fees collected from ADS holders. In performing its duties under the deposit agreement, the depositary may use brokers, dealers, foreign currency dealers or other service providers that are owned by or affiliated with the depositary and that may earn or share fees, spreads or commissions.

 

The depositary may convert currency itself or through any of its affiliates, or the custodian or we may convert currency and pay U.S. dollars to the depositary. Where the depositary converts currency itself or through any of its affiliates, the depositary acts as principal for its own account and not as agent, advisor, broker or fiduciary on behalf of any other person and earns revenue, including, without limitation, transaction spreads, that it will retain for its own account. The revenue is based on, among other things, the difference between the exchange rate assigned to the currency conversion made under the deposit agreement and the rate that the depositary or its affiliate receives when buying or selling foreign currency for its own account. The depositary makes no representation that the exchange rate used or obtained by it or its affiliate in any currency conversion under the deposit agreement will be the most favorable rate that could be obtained at the time or that the method by which that rate will be determined will be the most favorable to ADS holders, subject to the depositary’s obligation to act without negligence or bad faith. The methodology used to determine exchange rates used in currency conversions made by the depositary is available upon request. Where the custodian converts currency, the custodian has no obligation to obtain the most favorable rate that could be obtained at the time or to ensure that the method by which that rate will be determined will be the most favorable to ADS holders, and the depositary makes no representation that the rate is the most favorable rate and will not be liable for any direct or indirect losses associated with the rate. In certain instances, the depositary may receive dividends or other distributions from us in U.S. dollars that represent the proceeds of a conversion of foreign currency or translation from foreign currency at a rate that was obtained or determined by us and, in such cases, the depositary will not engage in, or be responsible for, any foreign currency transactions and neither it nor we make any representation that the rate obtained or determined by us is the most favorable rate and neither it nor we will be liable for any direct or indirect losses associated with the rate.

 

Payment of Taxes

 

You will be responsible for any taxes or other governmental charges payable on your ADSs or on the deposited securities represented by any of your ADSs. The depositary may refuse to register any transfer of your ADSs or allow you to withdraw the deposited securities represented by your ADSs until those taxes or other charges are paid. It may apply payments owed to you or sell deposited securities represented by your ADSs to pay any taxes owed and you will remain liable for any deficiency. If the depositary sells deposited securities, it will, if appropriate, reduce the number of ADSs to reflect the sale and pay to ADS holders any proceeds, or send to ADS holders any property, remaining after it has paid the taxes.

 

Tender and Exchange Offers; Redemption, Replacement or Cancellation of Deposited Securities

 

The depositary will not tender deposited securities in any voluntary tender or exchange offer unless instructed to do so by an ADS holder surrendering ADSs and subject to any conditions or procedures the depositary may establish.

 

If deposited securities are redeemed for cash in a transaction that is mandatory for the depositary as a holder of deposited securities, the depositary will call for surrender of a corresponding number of ADSs and distribute the net redemption money to the holders of called ADSs upon surrender of those ADSs.

 

105
 

 

If there is any change in the deposited securities such as a sub-division, combination or other reclassification, or any merger, consolidation, recapitalization or reorganization affecting the issuer of deposited securities in which the depositary receives new securities in exchange for or in lieu of the old deposited securities, the depositary will hold those replacement securities as deposited securities under the deposit agreement. However, if the depositary decides it would not be lawful and practical to hold the replacement securities because those securities could not be distributed to ADS holders or for any other reason, the depositary may instead sell the replacement securities and distribute the net proceeds upon surrender of the ADSs.

 

If there is a replacement of the deposited securities and the depositary will continue to hold the replacement securities, the depositary may distribute new ADSs representing the new deposited securities or ask you to surrender your outstanding ADSs in exchange for new ADSs identifying the new deposited securities.

 

If there are no deposited securities underlying ADSs, including if the deposited securities are cancelled, or if the deposited securities underlying ADSs have become apparently worthless, the depositary may call for surrender of those ADSs or cancel those ADSs upon notice to the ADS holders.

 

Amendment and Termination

 

How may the deposit agreement be amended?

 

We may agree with the depositary to amend the deposit agreement and the ADRs without your consent for any reason. If an amendment adds or increases fees or charges, except for taxes and other governmental charges or expenses of the depositary for registration fees, facsimile costs, delivery charges or similar items, or prejudices a substantial right of ADS holders, it will not become effective for outstanding ADSs until 30 days after the depositary notifies ADS holders of the amendment. At the time an amendment becomes effective, you are considered, by continuing to hold your ADSs, to agree to the amendment and to be bound by the ADRs and the deposit agreement as amended.

 

How may the deposit agreement be terminated?

 

The depositary will initiate termination of the deposit agreement if we instruct it to do so. The depositary may initiate termination of the deposit agreement if

 

60 days have passed since the depositary told us it wants to resign but a successor depositary has not been appointed and accepted its appointment;

 

we delist the ADSs from an exchange in the United States on which they were listed and do not list the ADSs on another exchange in the United States or make arrangements for trading of ADSs on the U.S. over-the-counter market;

 

we delist our ordinary shares from an exchange outside the United States on which they were listed and do not list the ordinary shares on another exchange outside the United States;

 

the depositary has reason to believe the ADSs have become, or will become, ineligible for registration on Form F-6 under the Securities Act of 1933;

 

we appear to be insolvent or enter insolvency proceedings;

 

all or substantially all the value of the deposited securities has been distributed either in cash or in the form of securities;

 

there are no deposited securities underlying the ADSs or the underlying deposited securities have become apparently worthless; or

 

there has been a replacement of deposited securities.

 

If the deposit agreement will terminate, the depositary will notify ADS holders at least 90 days before the termination date. At any time after the termination date, the depositary may sell the deposited securities. After that, the depositary will hold the money it received on the sale, as well as any other cash it is holding under the deposit agreement, unsegregated and without liability for interest, for the pro rata benefit of the ADS holders that have not surrendered their ADSs. Normally, the depositary will sell as soon as practicable after the termination date.

 

106
 

 

After the termination date and before the depositary sells, ADS holders can still surrender their ADSs and receive delivery of deposited securities, except that the depositary may refuse to accept a surrender for the purpose of withdrawing deposited securities or reverse previously accepted surrenders of that kind that have not settled if it would interfere with the selling process. The depositary may refuse to accept a surrender for the purpose of withdrawing sale proceeds until all the deposited securities have been sold. The depositary will continue to collect distributions on deposited securities, but, after the termination date, the depositary is not required to register any transfer of ADSs or distribute any dividends or other distributions on deposited securities to ADS holders (until they surrender their ADSs) or give any notices or perform any other duties under the deposit agreement except as described in this paragraph.

 

Limitations on Obligations and Liability

 

Limits on our Obligations and the Obligations of the Depositary; Limits on Liability to Holders of ADSs

 

The deposit agreement expressly limits our obligations and the obligations of the depositary. It also limits our liability and the liability of the depositary. We and the depositary:

 

are only obligated to take the actions specifically set forth in the deposit agreement without negligence or bad faith, and the depositary will not be a fiduciary or have any fiduciary duty to holders of ADSs;

 

are not liable if we are or it is prevented or delayed by law or by events or circumstances beyond our or its ability to prevent or counteract with reasonable care or effort from performing our or its obligations under the deposit agreement;

 

are not liable if we or it exercises discretion permitted under the deposit agreement;

 

are not liable for the inability of any holder of ADSs to benefit from any distribution on deposited securities that is not made available to holders of ADSs under the terms of the deposit agreement, or for any special, consequential or punitive damages for any breach of the terms of the deposit agreement;

 

have no obligation to become involved in a lawsuit or other proceeding related to the ADSs or the deposit agreement on your behalf or on behalf of any other person;

 

may rely upon any documents we believe or it believes in good faith to be genuine and to have been signed or presented by the proper person;

 

are not liable for the acts or omissions of any securities depository, clearing agency or settlement system; and

 

the depositary has no duty to make any determination or provide any information as to our tax status, or any liability for any tax consequences that may be incurred by ADS holders as a result of owning or holding ADSs or be liable for the inability or failure of an ADS holder to obtain the benefit of a foreign tax credit, reduced rate of withholding or refund of amounts withheld in respect of tax or any other tax benefit.

 

In the deposit agreement, we and the depositary agree to indemnify each other under certain circumstances.

 

Requirements for Depositary Actions

 

Before the depositary will deliver or register a transfer of ADSs, make a distribution on ADSs, or permit withdrawal of ordinary shares, the depositary may require:

 

payment of stock transfer or other taxes or other governmental charges and transfer or registration fees charged by third parties for the transfer of any ordinary shares or other deposited securities;

 

satisfactory proof of the identity and genuineness of any signature or other information it deems necessary; and

 

compliance with regulations it may establish, from time to time, consistent with the deposit agreement, including presentation of transfer documents.

 

107
 

 

The depositary may refuse to deliver ADSs or register transfers of ADSs when the transfer books of the depositary or our transfer books are closed or at any time if the depositary or we think it advisable to do so.

 

Your Right to Receive the Ordinary shares Underlying your ADSs

 

ADS holders have the right to cancel their ADSs and withdraw the underlying ordinary shares at any time except:

 

when temporary delays arise because: (i) the depositary has closed its transfer books or we have closed our transfer books; (ii) the transfer of ordinary shares is blocked to permit voting at a shareholders’ meeting; or (iii) we are paying a dividend on our ordinary shares;
   
when you owe money to pay fees, taxes and similar charges; or
   
when it is necessary to prohibit withdrawals in order to comply with any laws or governmental regulations that apply to ADSs or to the withdrawal of ordinary shares or other deposited securities.

 

This right of withdrawal may not be limited by any other provision of the deposit agreement.

 

Direct Registration System

 

In the deposit agreement, all parties to the deposit agreement acknowledge that

 

the Direct Registration System, also referred to as DRS, and Profile Modification System, also referred to as Profile, will apply to the ADSs. DRS is a system administered by DTC that facilitates interchange between registered holding of uncertificated ADSs and holding of security entitlements in ADSs through DTC and a DTC participant. Profile is a feature of DRS that allows a DTC participant, claiming to act on behalf of a registered holder of uncertificated ADSs, to direct the depositary to register a transfer of those ADSs to DTC or its nominee and to deliver those ADSs to the DTC account of that DTC participant without receipt by the depositary of prior authorization from the ADS holder to register that transfer.

 

In connection with and in accordance with the arrangements and procedures relating to DRS/Profile, the parties to the deposit agreement understand that the depositary will not determine whether the DTC participant that is claiming to be acting on behalf of an ADS holder in requesting registration of transfer and delivery as described in the paragraph above has the actual authority to act on behalf of the ADS holder (notwithstanding any requirements under the Uniform Commercial Code). In the deposit agreement, the parties agree that the depositary’s reliance on and compliance with instructions received by the depositary through the DRS/Profile system and in accordance with the deposit agreement will not constitute negligence or bad faith on the part of the depositary.

 

Shareholder Communications; Inspection of Register of Holders of ADSs

 

The depositary will make available for your inspection at its office all communications that it receives from us as a holder of deposited securities that we make generally available to holders of deposited securities. The depositary will send you copies of those communications or otherwise make those communications available to you if we ask it to. You have a right to inspect the register of holders of ADSs, but not for the purpose of contacting those holders about a matter unrelated to our business or the ADSs.

 

Jury Trial Waiver

 

The deposit agreement provides that, to the extent permitted by law, ADS holders waive the right to a jury trial of any claim they may have against us or the depositary arising out of or relating to our ordinary shares, the ADSs or the deposit agreement, including any claim under the U.S. federal securities laws. If we or the depositary opposed a jury trial demand based on the waiver, the court would determine whether the waiver was enforceable in the facts and circumstances of that case in accordance with applicable case law.

 

You will not, by agreeing to the terms of the deposit agreement, be deemed to have waived our or the depositary’s compliance with U.S. federal securities laws or the rules and regulations promulgated thereunder.

 

108
 

 

SHARES ELIGIBLE FOR FUTURE SALE

 

Our ordinary shares have been trading on the ASX since 1987. While we have applied to list the ADSs on the NYSE American, we cannot assure you that an active trading market for the ADSs will develop.

 

Upon completion of the offering, we will have ADSs outstanding representing ordinary shares, or approximately % of our issued and outstanding ordinary shares. If the underwriters exercise their option to purchase additional ADSs in full, we will have ADSs outstanding representing ordinary shares, or approximately % of our issued and outstanding ordinary shares. All of the ADSs sold in this offering will be freely tradable without restrictions or further registration under the Securities Act, except for any ADSs sold to our “affiliates,” as that term is defined under Rule 144 under the Securities Act. The ordinary shares held by existing shareholders are “restricted securities,” as that term is defined in Rule 144 under the Securities Act. Restricted securities may be sold in the United States only if registered with the SEC or if their resale qualifies for exemption from registration described below under Rule 144 or Rule 701 promulgated under the Securities Act.

 

Future sales of ADSs in the U.S. public market after this offering, and the availability of ADSs for future sale, could adversely affect the market price of the ADSs prevailing from time to time. As described below, a significant number of currently outstanding ordinary shares will not be available for sale shortly after this offering due to contractual restrictions on transfers of ordinary shares and ADSs. However, sales of substantial amounts of ADSs or ordinary shares, or the perception that these sales could occur, could adversely affect prevailing market prices for the ADSs and could impair our future ability to raise equity capital.

 

Rule 144

 

In general, a person who has beneficially owned restricted ordinary shares for at least twelve months, or at least six months in the event we have been a reporting company under the Exchange Act for at least ninety days before the sale, would be entitled to sell such securities, provided that such person is not deemed to be an affiliate of ours at the time of sale or to have been an affiliate of ours at any time during the ninety days preceding the sale. A person who is an affiliate of ours at such time would be subject to additional restrictions, by which such person would be entitled to sell within any three-month period only a number of shares that does not exceed the greater of the following:

 

1% of the number of ordinary shares (including ordinary shares in the form of ADSs) then outstanding; or

 

1% of the average weekly trading volume of the ADSs (during the four calendar weeks preceding the filing by such person of a notice on Form 144 with respect to the sale;

 

provided that, in each case, we are subject to the periodic reporting requirements of the Exchange Act for at least 90 days before the sale. Rule 144 trades must also comply with the manner of sale, notice and other provisions of Rule 144, to the extent applicable.

 

Rule 701

 

Rule 701 under the Securities Act permits resales of shares in reliance upon Rule 144 but without compliance with certain restrictions of Rule 144, including the holding period requirement. Most of our employees, senior management or directors who purchased shares under a written compensatory plan or contract may be entitled to rely on the resale provisions of Rule 701, but all holders of Rule 701 shares are required to wait until 90 days after the date of this prospectus before selling their shares subject also to Australian law.

 

The SEC has indicated that Rule 701 will apply to typical options granted by an issuer before it becomes subject to the reporting requirements of the Exchange Act, along with the shares acquired upon exercise of such options, including exercises after an issuer becomes subject to the reporting requirements of the Exchange Act.

 

Lock-Up Agreements

 

We and all of our directors and officers have agreed with the underwriters, subject to certain exceptions, not to sell, transfer or dispose of, directly or indirectly, any of the ADSs or ordinary shares or securities convertible into or exercisable or exchangeable for our ordinary shares for a period of (i) 6 months after the closing of this offering in the case of our company, and (ii) 12 months after the date of this prospectus in the case of our directors and officers. See “Underwriting—Lock-Up Agreements.”

 

109
 

 

MATERIAL UNITED STATES INCOME TAX AND AUSTRALIAN INCOME TAX CONSIDERATIONS

 

The following summary of the material U.S. federal and Australian income tax consequences of an investment in the ADSs or ordinary shares is based upon laws and relevant interpretations thereof in effect as of the date of this prospectus, all of which are subject to change, possibly with retroactive effect. This summary does not deal with all possible tax consequences relating to an investment in the ADSs or ordinary shares, such as the tax consequences under U.S. state, local and other tax laws other than certain Australian tax laws and U.S. federal income tax laws.

 

U.S. Federal Income Taxation Considerations

 

The following discussion describes the material U.S. federal income tax consequences relating to the ownership and disposition of the ADSs or ordinary shares (which are collectively referred to in this section as our securities) by U.S. Holders (as defined below). This discussion applies to U.S. Holders that purchase our securities pursuant to this prospectus and hold such securities as capital assets. This discussion is based on the U.S. Internal Revenue Code of 1986, as amended, or the Code, U.S. Treasury regulations promulgated thereunder and administrative and judicial interpretations thereof, all as in effect on the date hereof and all of which are subject to change, possibly with retroactive effect. This discussion does not address all of the U.S. federal income tax consequences that may be relevant to specific U.S. Holders in light of their particular circumstances or to U.S. Holders subject to special treatment under U.S. federal income tax law (such as certain financial institutions, insurance companies, broker-dealers and traders in securities or other persons that generally mark their securities to market for U.S. federal income tax purposes, tax-exempt entities, retirement plans, regulated investment companies, real estate investment trusts, certain former citizens or residents of the United States, persons who hold our securities as part of a “straddle”, “hedge”, “conversion transaction”, “synthetic security” or integrated investment, persons that have a “functional currency” other than the U.S. dollar, persons that own directly, indirectly or through attribution 10% or more of the voting power of our shares, corporations that accumulate earnings to avoid U.S. federal income tax, persons subject to special tax accounting rules under Section 451(b) of the Code, , partnerships and other pass-through entities, and investors in such pass-through entities). Unless otherwise specified, this discussion does not address any U.S. state or local or non-U.S. tax consequences or any U.S. federal estate, gift or alternative minimum tax consequences. Holders should consult their tax adviser with regard to the application of the U.S. federal tax laws to their particular situation, as well as any tax consequences arising under the laws of any state, local or non-U.S. taxing jurisdiction.

 

As used in this discussion, the term “U.S. Holder” means a beneficial owner of our securities that is, for U.S. federal income tax purposes, (i) an individual who is a citizen or resident of the United States, (ii) a corporation (or entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any state thereof, or the District of Columbia, (iii) an estate the income of which is subject to U.S. federal income tax regardless of its source or (iv) a trust (x) with respect to which a court within the United States is able to exercise primary supervision over its administration and one or more United States persons have the authority to control all of its substantial decisions or (y) that has elected under applicable U.S. Treasury regulations to be treated as a domestic trust for U.S. federal income tax purposes.

 

If an entity treated as a partnership for U.S. federal income tax purposes holds our securities, the U.S. federal income tax consequences relating to an investment in our securities will depend in part upon the status and activities of such entity and the status of the particular partner. Any such entity should consult its own tax advisor regarding the U.S. federal income tax consequences applicable to it and its partners of the purchase, ownership and disposition of our securities. Persons considering an investment in our securities should consult their own tax advisors as to the particular tax consequences applicable to them relating to the purchase, ownership and disposition of our securities, including the applicability of U.S. federal, state and local tax laws and non-U.S. tax laws.

 

In general, and taking into account the earlier assumptions, for U.S. federal income tax purposes, a U.S. Holder holding ADSs will be treated as the owner of the ordinary shares represented by the ADSs. Exchanges of ordinary shares for ADSs, and ADSs for ordinary shares, generally will not be subject to U.S. federal income tax.

 

Passive Foreign Investment Company Consequences

 

In general, a corporation organized outside the United States will be treated as a passive foreign investment company, or PFIC, for any taxable year in which either (1) at least 75% of its gross income is “passive income” or (2) on average at least 50% of its assets, determined on a quarterly basis, are assets that produce passive income or are held for the production of passive income. Passive income for this purpose generally includes, among other things, dividends, interest, royalties, rents, and gains from the sale or exchange of property that gives rise to passive income. Generally, in determining whether a non-U.S. corporation is a PFIC, a proportionate share of the income and assets of each corporation in which it owns, directly or indirectly, at least a 25% interest (by value) is taken into account.

 

110
 

 

Although we do not believe that we were a PFIC for the current year, our determination is based on an interpretation of complex provisions of the law, which are not addressed in a significant number of administrative pronouncements or rulings by the Internal Revenue Service, or IRS. Accordingly, there can be no assurance that our conclusions regarding our status as a PFIC for the current taxable year will not be challenged by the IRS and, if challenged, upheld in appropriate proceedings. In addition, because PFIC status is determined on an annual basis and generally cannot be determined until the end of the taxable year, there can be no assurance that we will not be a PFIC for the current taxable year. Because we may continue to hold a substantial amount of cash and cash equivalents, and because the calculation of the value of our assets may be based in part on the value of our securities, which may fluctuate considerably, we may be a PFIC in future taxable years. Even if we determine that we are not a PFIC for a taxable year, there can be no assurance that the IRS will agree with our conclusion and that the IRS would not successfully challenge our position. Our status as a PFIC is a fact-intensive determination made on an annual basis. Accordingly, our U.S. counsel expresses no opinion with respect to our PFIC status and also expresses no opinion with regard to our expectations regarding our PFIC status.

 

If we are a PFIC in any taxable year during which a U.S. Holder owns our securities, the U.S. Holder could be liable for additional taxes and interest charges under the “PFIC excess distribution regime” upon (i) a distribution paid during a taxable year that is greater than 125% of the average annual distributions paid in the three preceding taxable years, or, if shorter, the U.S. Holder’s holding period for our securities, and (ii) any gain recognized on a sale, exchange or other disposition, including a pledge, of our securities, whether or not we continue to be a PFIC. Under the PFIC excess distribution regime, the tax on such distribution or gain would be determined by allocating the distribution or gain ratably over the U.S. Holder’s holding period for our securities. The amount allocated to the current taxable year (i.e., the year in which the distribution occurs or the gain is recognized) and any year prior to the first taxable year in which we are a PFIC will be taxed as ordinary income earned in the current taxable year. The amount allocated to other taxable years will be taxed at the highest marginal rates in effect for individuals or corporations, as applicable, to ordinary income for each such taxable year, and an interest charge, generally applicable to underpayments of tax, will be added to the tax.

 

If we are a PFIC for any year during which a U.S. Holder holds our securities, we must generally continue to be treated as a PFIC by that holder for all succeeding years during which the U.S. Holder holds our securities, unless we cease to meet the requirements for PFIC status and the U.S. Holder makes a “deemed sale” election with respect to our securities. If the election is made, the U.S. Holder will be deemed to sell our securities it holds at their fair market value on the last day of the last taxable year in which we qualified as a PFIC, and any gain recognized from such deemed sale would be taxed under the PFIC excess distribution regime. After the deemed sale election, the U.S. Holder’s securities would not be treated as securities of a PFIC unless we subsequently become a PFIC.

 

If we are a PFIC for any taxable year during which a U.S. Holder holds our securities and one of our non-U.S. corporate subsidiaries is also a PFIC (i.e., a lower-tier PFIC), such U.S. Holder would be treated as owning a proportionate amount (by value) of the securities of the lower-tier PFIC and would be taxed under the PFIC excess distribution regime on distributions by the lower-tier PFIC and on gain from the disposition of securities of the lower-tier PFIC even though such U.S. Holder would not receive the proceeds of those distributions or dispositions. Each U.S. Holder is advised to consult its tax advisors regarding the application of the PFIC rules to our non-U.S. subsidiaries.

 

If we are a PFIC, a U.S. Holder will not be subject to tax under the PFIC excess distribution regime on distributions or gain recognized on our securities if such U.S. Holder makes a valid “mark-to-market” election for our securities. The mark-to-market election is available only if we are a PFIC and our ordinary shares or ADSs are “regularly traded” on a “qualified exchange.” Our ordinary shares or ADSs will be treated as “regularly traded” in any calendar year in which more than a de minimis quantity of our ordinary shares or ADSs are traded on a qualified exchange on at least 15 days during each calendar quarter (subject to the rule that trades that have as one of their principal purposes the meeting of the trading requirement is disregarded) NYSE American is a qualified exchange for this purpose and, consequently, if the ADSs are regularly traded, the mark-to-market election will be available to a U.S. Holder. It should be noted that it is intended that only the ADSs and not our ordinary shares will be listed on NYSE American. Consequently, our ordinary shares may not be marketable if the ASX (where our ordinary shares are currently listed) does not meet the applicable requirements. U.S. Holders should consult their tax advisors regarding the availability of the mark-to-market election for ordinary shares that are not represented by ADSs.

 

If a mark-to-market election is in effect, a U.S. Holder generally would take into account, as ordinary income each year, the excess of the fair market value of our securities held at the end of such taxable year over the adjusted tax basis of such securities. The U.S. Holder would also take into account, as an ordinary loss each year, the excess of the adjusted tax basis of such our securities over their fair market value at the end of the taxable year, but only to the extent of the excess of amounts previously included in income over ordinary losses deducted as a result of the mark-to-market election. The U.S. Holder’s tax basis in our securities would be adjusted to reflect any income or loss recognized as a result of the mark-to-market election. Any gain from a sale, exchange or other disposition of our securities in any taxable year in which we are a PFIC would be treated as ordinary income and any loss from such sale, exchange or other disposition would be treated first as ordinary loss (to the extent of any net mark-to-market gains previously included in income) and thereafter as capital loss.

 

111
 

 

A mark-to-market election will not apply to our securities for any taxable year during which we are not a PFIC but will remain in effect with respect to any subsequent taxable year in which we become a PFIC. Such election will not apply to any non-U.S. subsidiaries that we may organize or acquire in the future. Accordingly, a U.S. Holder may continue to be subject to tax under the PFIC excess distribution regime with respect to any lower-tier PFICs that we may organize or acquire in the future notwithstanding the U.S. Holder’s mark-to-market election for our securities.

 

The tax consequences that would apply if we were a PFIC would also be different from those described above if a U.S. Holder were able to make a valid qualified electing fund, or QEF, election. At this time, we do not expect to provide U.S. Holders with the information necessary for a U.S. Holder to make a QEF election, prospective investors should assume that a QEF election will not be available.

 

Each U.S. person that is an investor of a PFIC is generally required to file an annual information return on IRS Form 8621 containing such information as the U.S. Treasury Department may require. The failure to file IRS Form 8621 could result in the imposition of interest and penalties and the extension of the statute of limitations with respect to U.S. federal income tax.

 

The U.S. federal income tax rules relating to PFICs are very complex. Prospective U.S. investors are strongly urged to consult their own tax advisors with respect to the impact of PFIC status on the purchase, ownership and disposition of our securities, the consequences to them of an investment in a PFIC, any elections available with respect to our securities and the IRS information reporting obligations with respect to the purchase, ownership and disposition of the securities of a PFIC.

 

Distributions

 

Subject to the discussion above under “—Passive Foreign Investment Company Consequences”, a U.S. Holder that receives a distribution with respect to our securities generally will be required to include the gross amount of such distribution in gross income as a dividend when actually or constructively received to the extent of the U.S. Holder’s pro rata share of our current and/or accumulated earnings and profits (as determined under U.S. federal income tax principles). To the extent a distribution received by a U.S. Holder is not a dividend because it exceeds the U.S. Holder’s pro rata share of our current and accumulated earnings and profits, it will be treated first as a tax-free return of capital and reduce (but not below zero) the adjusted tax basis of the U.S. Holder’s securities. To the extent the distribution exceeds the adjusted tax basis of the U.S. Holder’s securities, the remainder will be taxed as capital gain. Because we may not account for our earnings and profits in accordance with U.S. federal income tax principles, U.S. Holders should expect all distributions to be reported to them as dividends. Distributions on our securities that are treated as dividends generally will constitute income from sources outside the United States for foreign tax credit purposes and generally will constitute passive category income. Such dividends will not be eligible for the “dividends received” deduction generally allowed to corporate shareholders with respect to dividends received from U.S. corporations.

 

Dividends paid by a “qualified foreign corporation” are eligible for taxation for certain non-corporate U.S. Holders at a reduced capital gains rate rather than the marginal tax rates generally applicable to ordinary income provided that certain requirements are met. However, if we are a PFIC for the taxable year in which the dividend is paid or the preceding taxable year (see discussion above under “—Passive Foreign Investment Company Consequences”), we will not be treated as a qualified foreign corporation, and therefore the reduced capital gains tax rate described above will not apply. Each U.S. Holder is advised to consult its tax advisors regarding the availability of the reduced tax rate on dividends with regard to its particular circumstances.

 

A non-United States corporation (other than a corporation that is classified as a PFIC for the taxable year in which the dividend is paid or the preceding taxable year) generally will be considered to be a qualified foreign corporation (a) if it is eligible for the benefits of a comprehensive tax treaty with the United States which the Secretary of Treasury of the United States determines is satisfactory for purposes of this provision and which includes an exchange of information provision, or (b) with respect to any dividend it pays on the ADSs that are readily tradable on an established securities market in the United States. We have applied for the listing of the ADSs on the NYSE American, which is an established securities market in the United States, and we expect the ADSs will be readily tradable on the NYSE American. There can be no assurance that the ADSs will be considered readily tradable on an established securities market in the United States in later years. In addition, our company, which is incorporated under the laws of Australia, believes that it qualifies as a resident of Australia for purposes of, and is eligible for the benefits of, the Convention between the Government of the United States of America and the Government of Australia for the Avoidance of Double Taxation and the Prevention of Fiscal Evasion with Respect to Taxes on Income, signed on August 6, 1982, as amended and currently in force, or the U.S.-Australia Tax Treaty, although there can be no assurance in this regard. Further, the IRS has determined that the U.S.-Australia Tax Treaty is satisfactory for purposes of the qualified dividend rules and that it includes an exchange-of-information program. Therefore, subject to the discussion under “—Passive Foreign Investment Company Consequences,” such dividends will generally be “qualified dividend income” in the hands of individual U.S. Holders, provided that a holding period requirement (more than 60 days of ownership, without protection from the risk of loss, during the 121-day period beginning 60 days before the ex-dividend date) and certain other requirements are met. The dividends will not be eligible for the dividends-received deduction generally allowed to corporate U.S. Holders.

 

112
 

 

A U.S. Holder generally may claim the amount of any Australian withholding tax as either a deduction from gross income or a credit against its U.S. federal income tax liability. The foreign tax credit is subject to numerous complex limitations that must be determined and applied on an individual basis. Generally, the credit cannot exceed the proportionate share of a U.S. Holder’s U.S. federal income tax liability that such U.S. Holder’s taxable income from foreign sources bears to such U.S. Holder’s worldwide taxable income. In applying this limitation, a U.S. Holder’s various items of income and deduction must be classified, under complex rules, as either “foreign source” or “U.S. source.” This limitation is calculated separately with respect to specific categories of income. The amount of a distribution with respect to the ADSs that is treated as a “dividend” may be lower for U.S. federal income tax purposes than it is for Australian income tax purposes, potentially resulting in a reduced foreign tax credit for the U.S. Holder. In addition, the creditability of foreign taxes could be affected by actions taken by intermediaries in the chain of ownership between the holders of our securities and our company if, as a result of such actions, the holders of our securities are not properly treated as beneficial owners of the underlying ordinary shares. Each U.S. Holder should consult its own tax advisors regarding the foreign tax credit rules.

 

In general, the amount of a distribution paid to a U.S. Holder in a foreign currency will be the U.S. dollar value of the foreign currency calculated by reference to the spot exchange rate on the day the depositary receives the distribution, in the case of the ADSs, or on the day the distribution is received by the U.S. Holder, in the case of ordinary shares, regardless of whether the foreign currency is converted into U.S. dollars at that time. Any foreign currency gain or loss a U.S. Holder realizes on a subsequent conversion of foreign currency into U.S. dollars will be U.S. source ordinary income or loss. If dividends received in a foreign currency are converted into U.S. dollars on the day they are received, a U.S. Holder should not be required to recognize foreign currency gain or loss in respect of the dividend.

 

Sale, Exchange or Other Disposition

 

Subject to the discussion above under “—Passive Foreign Investment Company Consequences”, a U.S. Holder generally will recognize capital gain or loss for U.S. federal income tax purposes upon the sale, exchange or other disposition of our securities in an amount equal to the difference, if any, between the amount realized (i.e., the amount of cash plus the fair market value of any property received) on the sale, exchange or other disposition and such U.S. Holder’s adjusted tax basis in our securities. Such capital gain or loss generally will be long-term capital gain taxable at a reduced rate for noncorporate U.S. Holders or long-term capital loss if, on the date of sale, exchange or other disposition, our securities were held by the U.S. Holder for more than one year. Any capital gain of a non-corporate U.S. Holder that is not long-term capital gain is taxed at ordinary income rates. The deductibility of capital losses is subject to limitations. Any gain or loss recognized from the sale or other disposition of our securities will generally be gain or loss from sources within the United States for U.S. foreign tax credit purposes.

 

Medicare Tax

 

Certain U.S. Holders that are individuals, estates or trusts and whose income exceeds certain thresholds generally are subject to a 3.8% tax on all or a portion of their net investment income, which may include their gross dividend income and net gains from the disposition of our securities. If you are a United States person that is an individual, estate or trust, you are encouraged to consult your tax advisors regarding the applicability of this Medicare tax to your income and gains in respect of your investment in our securities.

 

Information Reporting and Backup Withholding

 

U.S. Holders may be required to file certain U.S. information reporting returns with the IRS with respect to an investment in our securities, including, among others, IRS Form 8938 (Statement of Specified Foreign Financial Assets). As described above under “Passive Foreign Investment Company Consequences”, each U.S. Holder who is a shareholder of a PFIC must file an annual report containing certain information. U.S. Holders paying more than US$100,000 over. Twelve months for securities may be required to file IRS Form 926 (Return by a U.S. Transferor of Property to a Foreign Corporation) reporting this payment. Substantial penalties may be imposed upon a U.S. Holder that fails to comply with the required information reporting.

 

113
 

 

Dividends on and proceeds from the sale or other disposition of our securities may be reported to the IRS unless the U.S. Holder establishes a basis for exemption. Backup withholding may apply to amounts subject to reporting if the holder (1) fails to provide an accurate United States taxpayer identification number or otherwise establish a basis for exemption, or (2) is described in certain other categories of persons. However, U.S. Holders that are corporations generally are excluded from these information reporting and backup withholding tax rules. Backup withholding is not an additional tax. Any amounts withheld under the backup withholding rules generally will be allowed as a refund or a credit against a U.S. Holder’s U.S. federal income tax liability if the required information is furnished by the U.S. Holder on a timely basis to the IRS.

 

U.S. Holders should consult their own tax advisors regarding the backup withholding tax and information reporting rules.

 

EACH PROSPECTIVE INVESTOR IS URGED TO CONSULT ITS OWN TAX ADVISOR ABOUT THE TAX CONSEQUENCES TO IT OF AN INVESTMENT IN OUR SECURITIES IN LIGHT OF THE INVESTOR’S OWN CIRCUMSTANCES.

 

Material Australian Tax Considerations

 

In this section, we discuss the material Australian income tax, stamp duty and goods and services tax considerations related to the acquisition, ownership and disposal by the absolute beneficial owners of our securities. It is based upon existing Australian tax law as of the date of this prospectus, which is subject to change, possibly retrospectively. This discussion does not address all aspects of Australian tax law which may be important to particular investors in light of their individual investment circumstances, such securities held by investors subject to special tax rules (for example, financial institutions, insurance companies or tax-exempt organizations). In addition, this summary does not discuss any non-Australian or state tax considerations, other than stamp duty and goods and services tax.

 

Prospective investors are urged to consult their tax advisors regarding the Australian and non-Australian income and other tax considerations of the acquisition, ownership and disposition of our securities. This summary is based upon the premise that the holder is not an Australian tax resident and is not carrying on business in Australia through a permanent establishment (referred to as a Non-Australian Holder in this summary). This summary is also based on the assumption that a Non-Australian Holder is “absolutely entitled” to the ordinary shares represented by an ADS (see “—Nature of ADSs for Australian Taxation Purposes” below).

 

Nature of ADSs for Australian Taxation Purposes

 

Non-Australian Holders of ADSs should obtain specialist Australian tax advice regarding their rights and obligations under the deposit agreement with the depositary, including whether the deposit arrangement constitutes a “bare trust” resulting in the holders of an ADS being “absolutely entitled” to the underlying ordinary shares represented by the ADS for Australian taxation purposes. Apart from certain aspects of the Australian tax legislation (for example, the Australian capital gains tax and withholding tax provisions, which are discussed below), there is no express legislative basis for disregarding “bare trusts” for Australian tax purposes generally.

 

This summary proceeds on the assumption that the deposit arrangement constitutes a bare trust, which results in holders of ADSs being “absolutely entitled” to the underlying ordinary shares. On this basis, holders of ADSs can be treated as the beneficial owners of the underlying ordinary shares for Australian capital gains tax purposes. Dividends paid on the underlying ordinary shares will also be treated as dividends derived by the holders of ADSs as the persons beneficially entitled to those dividends.

 

Taxation of Dividends

 

Australia operates a dividend imputation system under which dividends may be declared to be “franked” to the extent they are paid out of company profits that have been subject to income tax. Fully franked dividends are not subject to dividend withholding tax. To the extent that they are unfranked, dividends payable to Non-Australian Holders will be subject to dividend withholding tax except to the extent they are declared to be “conduit foreign income,” or CFI. Dividend withholding tax will be imposed at 30%, unless a shareholder is a resident of a country with which Australia has a double taxation treaty and qualifies for the benefits of the treaty. Under the provisions of the U.S.-Australia Tax Treaty between Australia and the United States, the Australian tax withheld on unfranked dividends that are not declared to be CFI paid by us to which a resident of the United States is beneficially entitled is limited to 15%.

 

Under the U.S.-Australia Tax Treaty, if a U.S. resident company that is a Non-Australian Holder directly owns a 10% or more voting interests, the Australian tax withheld on unfranked dividends that are not declared to be CFI paid by us to which the company is beneficially entitled is limited to 5%.

 

114
 

 

Character of ADSs or Shares for Australian Taxation Purposes

 

The Australian tax treatment of a sale or disposal of the ADSs or underlying shares will depend on whether they are held on capital account or revenue. ADSs held on capital account will generally be held for investment purposes, including for growth in value and dividends. ADSs may be held on revenue rather than capital account, for example, where they are held by share traders, who are carrying on a business of buying and selling shares. Non-Australian Holders of ADSs should obtain specialist Australian tax advice regarding the characterization of any gain or loss on a sale or disposal of the ADSs or underlying shares as capital or revenue in nature.

 

Tax on Sales or other Dispositions of Shares or ADSs—Capital Gains Tax

 

Non-Australian Holders who are treated as the owners of the underlying shares on the basis that they are absolutely entitled to those shares will not be subject to Australian capital gains tax on the gain made on a sale or other disposal of ordinary shares, provided the shares are not “taxable Australian property.” Taxable Australian property includes “indirect Australian real property interests,” which are interests in a company where:

 

the Non-Australian Holders, together with associates, hold 10% or more of our issued shares, at the time of disposal or for a 12-month period during the two years prior to disposal; and

 

more than 50% of our assets held directly or indirectly, determined by reference to market value, consists of Australian real property (which includes land and leasehold interests) or Australian mining, quarrying or prospecting rights at the time of disposal.

 

Australian capital gains tax applies to net capital gains at a taxpayer’s marginal tax rates. Net capital gains are calculated after reduction for capital losses, which may only be offset against capital gains.

 

If a Non-Australian Holder of ADSs was not absolutely entitled to the underlying shares, and the ADSs were held on capital account, the same principles would apply in determining whether a gain on the sale or disposal of the ADSs would be subject to Australian capital gains tax. That is, a Non-Australian Holder should not be subject to Australian capital gains tax provided the ADSs are not taxable Australian property.

 

The 50% capital gains tax discount is not available to Non-Australian Holders on gains from assets acquired after May 8, 2012 where they were non-Australian residents during the entire holding period. Companies are not entitled to a capital gains tax discount.

 

Broadly, where there is a disposal of “taxable Australian property,” which includes indirect Australian real property interests, the purchaser will be required to withhold and remit to the Australian Taxation Office 12.5% of the proceeds from the sale. A transaction is excluded from the withholding requirements in certain circumstances, including where the transaction is an on-market transaction conducted on an approved stock exchange, a securities lending arrangement, or the transaction is conducted using a broker operated crossing system. There may also be an exception to the requirement to withhold where a Non-Australian Holder provides a declaration that their ordinary shares are not “indirect Australian real property interests”. If the Non-Australian Holder is subject to Australian capital gains tax on the sale or disposal of the ordinary shares/ADSs an Australian income tax return must be lodged and a tax credit should be available for the tax withheld by the purchaser.

 

Note that the company does not have any land in Australia and has no intention to acquire any in the foreseeable future, so no capital gains tax liability should arise. If the Non-Australian Holder has no liability but tax has been withheld, a tax return can be lodged and refund claimed.

 

Tax on Sales or other Dispositions of ADSs—Revenue Account

 

Non-Australian Holders who hold their ADSs on revenue account may have the gains made on the sale or other disposal of the ADSs included in their assessable income under the ordinary income provisions of the income tax law, if the gains are sourced in Australia. In the case of gains which are ordinary income, there are no express provisions which treat holders of ADSs as the owners of the underlying shares where they are absolutely entitled to those shares under a bare trust, though in practice a look-through approach is adopted

 

115
 

 

Non-Australian Holders assessable under these ordinary income provisions in respect of gains made on ADSs held on revenue account would be assessed for such gains at the Australian tax rates for non-Australian residents, which start at a marginal rate of 32.5% for individuals and would be required to file an Australian tax return.

 

However, relief from Australian income tax may be available to a Non-Australian Holder who is resident of a country with which Australia has a double taxation treaty, if the Non-Australian Holder qualifies for the benefits of the treaty and does not, for example, derive the gain in carrying on business through a permanent establishment in Australia.

 

To the extent an amount would be included in a Non-Australian Holder’s assessable income under both the capital gains tax provisions and the ordinary income provisions, the capital gain amount may be reduced, so that the holder may not be subject to double Australian tax on any part of the gain.

 

The statements under “—Tax on Sales or Other Dispositions of Shares—Capital Gains Tax” regarding a purchaser being required to withhold 12.5% tax on the acquisition of certain taxable Australian property are also relevant where the disposal of the ADSs by a Non-Australian Holder is likely to generate gains on revenue account, rather than a capital gain.

 

Dual Residency

 

If a holder of ADSs is a resident of both Australia and the United States under those countries’ domestic taxation laws, that holder may be subject to tax as an Australian resident. If, however, the holder is determined to be a U.S. resident for the purposes of the U.S.-Australia Tax Treaty and qualifies for the benefit of that treaty, the Australian tax may be subject to limitation by the U.S.-Australia Tax Treaty. Holders should obtain specialist taxation advice in these circumstances.

 

Stamp Duty

 

No Australian stamp duty is payable by Australian residents or non-Australian residents on the issue, transfer and/or surrender of the ADSs or ordinary shares, unless the company is a landholder in Australia above a certain threshold and unless the securities issued, transferred and/or surrendered represent 90% or more of our issued shares (on the basis that the ordinary shares are listed on the Australian Stock Exchange). Note that the company does not have any land in Australia and has no intention to acquire any in the foreseeable future, so no duty liability should arise.

 

Issues on Death

 

Australia does not have estate or death duties.

 

As a general rule, no capital gains tax liability is realized upon the inheritance of a deceased person’s shares. However, if the shares are taxable Australian property (as discussed above), the disposal of inherited shares by the executor of the estate or by entitled beneficiaries may, however, give rise to a capital gains tax liability. Note that the company does not have any land in Australia and has no intention to acquire any in the foreseeable future, so no capital gains tax liability should arise.

 

Goods and Services Tax

 

No Australian goods and services tax will be payable on the supply of the ADSs or ordinary shares.

 

THE DISCUSSION ABOVE IS A SUMMARY OF THE AUSTRALIAN TAX CONSEQUENCES OF AN INVESTMENT IN OUR SECURITIES AND IS BASED UPON LAWS AND RELEVANT INTERPRETATIONS THEREOF IN EFFECT AS OF THE DATE OF THIS PROSPECTUS, ALL OF WHICH ARE SUBJECT TO CHANGE, POSSIBLY WITH RETROACTIVE EFFECT. EACH PROSPECTIVE INVESTOR IS URGED TO CONSULT ITS OWN TAX ADVISOR ABOUT THE TAX CONSEQUENCES TO IT OF AN INVESTMENT IN OUR SECURITIES IN LIGHT OF THE INVESTOR’S OWN CIRCUMSTANCES.

 

ENFORCEABILITY OF CIVIL LIABILITIES

 

We are a public limited company incorporated under the laws of Australia. Certain of our directors, senior management and executive officers are non-residents of the United States and substantially all of their assets are located outside the United States. As a result, it may not be possible or practicable for you to:

 

effect service of process within the United States upon our non-U.S. resident directors, non-U.S. resident senior management and non-U.S. resident executive officers or on us;

 

enforce in U.S. courts judgments obtained against our non-U.S. resident directors, non U.S. resident senior management and non-U.S. resident executive officers or us in the United States courts in any action, including actions under the civil liability provisions of U.S. securities laws;

 

enforce in U.S. courts judgments obtained against our non-U.S. resident directors, non-U.S. resident senior management and non-U.S. resident executive officers, or us in courts of jurisdictions outside the United States in any action, including actions under the civil liability provisions of U.S. securities laws; or

 

bring an original action in an Australian court to enforce liabilities against our non-U.S. resident directors, non-U.S. resident senior management and non-U.S. resident executive officers, or us based solely upon U.S. securities laws.

 

You may also have difficulties enforcing in courts outside the United States judgments that are obtained in U.S. courts against any of our non-U.S. resident directors, non-U.S. resident senior management and non-U.S. resident executive officers, or us, including actions under the civil liability provisions of the U.S. securities laws.

 

We note that there are no treaties between Australia and the United States that would affect the recognition or enforcement of foreign judgments in Australia. We also note that investors may be able to bring an original action in an Australian court against us to enforce liabilities based in part upon U.S. federal securities laws. The disclosure in this section is not based on the opinion of counsel.

 

Our agent for service of process in the United States is: Alaska Range Resources LLC, 1150 S Colony Way, Suite 3-440, Palmer, AK 99645.

 

116
 

 

UNDERWRITING

 

ThinkEquity LLC, is the representative for the several underwriters of this offering, or the representative. We have entered into an underwriting agreement dated , 2024, with the underwriters named below. Subject to the terms and conditions of the underwriting agreement, we have agreed to sell to the underwriters, and each underwriter has agreed, severally and not jointly, to purchase, at the public offering price less the underwriting discounts set forth on the cover page of this prospectus, the number of ADSs at the initial public offering price, less the underwriting discounts and commissions, as set forth on the cover page of this prospectus, the number of ADSs listed next to its name in the following table:

 

Underwriters  Number of ADSs 
ThinkEquity LLC    
     
                      
Total    

 

The underwriters are committed to purchase all the ADSs offered by us other than those covered by the over-allotment option described below, if any are purchased. The obligations of the underwriters may be terminated upon the occurrence of certain events specified in the underwriting agreement. Furthermore, the underwriting agreement provides that the obligations of the underwriters to pay for and accept delivery of the ADSs offered by us in this prospectus are subject to various representations and warranties and other customary conditions specified in the underwriting agreement, such as receipt by the representative of officers’ certificates and legal opinions.

 

We have agreed to indemnify the underwriters against specified liabilities, including liabilities under the Securities Act, and to contribute to payments the underwriters may be required to make in respect thereof.

 

The underwriters are offering the ADSs subject to prior sale, when, as and if issued to and accepted by them, subject to approval of legal matters by its counsel and other conditions specified in the underwriting agreement. The underwriters reserve the right to withdraw, cancel or modify offers to the public and to reject orders in whole or in part.

 

We have granted the underwriters an over-allotment option. This option, which is exercisable for up to 45 days after the date of this prospectus, permits the underwriters to purchase up to an aggregate of additional ADSs (equal to 15% of the ADSs sold in this offering) at the public offering price per ADS, less underwriting discounts and commissions, solely to cover over-allotments, if any. If the underwriters exercise this option in whole or in part, then the underwriters will be committed, subject to the conditions described in the underwriting agreement, to purchase the additional ADSs.

 

Discounts, Commissions and Reimbursement

 

The underwriters have advised us that the underwriters propose to offer the ADSs to the public at the initial public offering price per ADS set forth on the cover page of this prospectus. The underwriters may offer ADSs to securities dealers at that price less a concession of not more than $ per ADS of which up to $ per ADS may be reallowed to other dealers. After the initial offering to the public, the public offering price and other selling terms may be changed by the underwriters.

 

The following table summarizes the underwriting discounts and commissions, non-accountable underwriters’ expense allowance and proceeds, before expenses, to us assuming both no exercise and full exercise by the underwriters of their over-allotment option:

 

   Total 
   Per ADS   No Exercise   Full Exercise 
Public offering price  US$   US$   US$ 
Underwriting discounts and commissions (7.5%)  US$                  US$                      US$                    
Non-accountable expense allowance (1%)  US$    US$   US$ 
Proceeds, before expenses, to us  US$   US$   US$ 

 

In addition, we have also agreed to pay all the expenses relating to the offering, including, without limitation: (a) all filing fees and communication expenses relating to the registration of the shares to be sold in the offering (including the over-allotment shares) with the SEC; (b) all filing fees and expenses associated with the review of the offering by FINRA; (c) all fees, expenses and disbursements relating to the registration, qualification or exemption of securities offered under the securities laws of foreign jurisdictions designated by the underwriter; (d) the legal fees and expenses of the Company. We also agreed to reimburse the Representative for its accountable out-of-pocket expenses incurred in connection with the offering, including any fees and disbursements of the Representative’s legal counsel, up to $185,000.

 

117
 

 

We estimate that the total expenses of this offering payable by us, not including underwriting discounts, commissions and expenses, will be approximately US$ .

 

Representative’s Warrants

 

Upon the closing of this offering, we have agreed to issue to the representative or its designees warrants to purchase a number of ADSs equal in the aggregate to 5% of the total ADSs sold in this offering. The warrants will be exercisable at a per ADS exercise price equal to 150% of the public offering price per ADS sold in this offering. The warrants are exercisable at any time and from time to time, in whole or in part, during the three and one half-year period commencing six months after the commencement of sales in this offering. The Representative’s Warrants and underlying ADSs are included in this prospectus.

 

The warrants and the underlying ADSs have been deemed compensation by the Financial Industry Regulatory Authority, or FINRA, and are therefore subject to a 180-day lock-up pursuant to Rule 5110(g)(1) of FINRA. The representative, or permitted assignees under such rule, may not sell, transfer, assign, pledge, or hypothecate the warrants or the underlying ADSs, nor will the representative engage in any hedging, short sale, derivative, put, or call transaction that would result in the effective economic disposition of the warrants or the underlying ADSs for a period of 180 days from the effective date of the registration statement. Additionally, the warrants may not be sold transferred, assigned, pledged or hypothecated for a 180-day period following the effective date of the registration statement except to any underwriter and selected dealer participating in this offering and their bona fide officers or partners. The warrants will provide for adjustment in the number and price of the warrants and the ADSs underlying such warrants in the event of recapitalization, merger, ADS split or other structural transaction. However, neither the Representative Warrant exercise price, nor the number of ADSs underlying such warrants, will be adjusted for issuances of ADSs by us at a price below the exercise price of the Representative’s Warrants. The ADSs issuable upon exercise of the representative’s warrants carry one demand registration and unlimited “piggyback” registration rights.

 

Right of First Refusal

 

Until twenty-four months from the closing of this offering, the representative shall have an irrevocable right of first refusal, subject to typical notice periods, to act as sole investment banker, sole book-runner, sole financial advisor, sole underwriter and/or sole placement agent, at the representative’s sole discretion, for each and every future public and private equity and debt offerings, including all equity linked financings, in the US, for us or any successor to or any subsidiary of us, on terms customary to the representative. The representative shall have the sole right to determine whether or not any other broker-dealer shall have the right to participate in any such offering and the economic terms of any such participation. The representative will not have more than one opportunity to waive or terminate the right of first refusal in consideration of any such transaction.

 

Discretionary Accounts

 

The underwriters do not intend to confirm sales of the securities offered hereby to any accounts over which they have discretionary authority.

 

Lock-Up Agreements

 

We agreed that for a period of 180 days after the closing of this offering we will not, without the prior written consent of the representative and subject to certain exceptions, directly or indirectly:

 

offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend, or otherwise transfer or dispose of, directly or indirectly, any ADSs or ordinary shares or any securities convertible into or exercisable or exchangeable for ordinary shares;

 

file or caused to be filed any registration statement with SEC relating to the offering of any ADSs or ordinary shares or any securities convertible into or exercisable or exchangeable for ordinary shares;

 

complete any offering of our debt securities, other than entering into a line of credit with a traditional bank; or

 

enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the ADSs or ordinary shares, whether any such transaction is to be settled by delivery of ADSs or ordinary shares or such other securities, in cash or otherwise.

 

118
 

 

In addition, each of our directors and officers have agreed that for a period of twelve months from the date of this prospectus, without the prior written consent of the representative and subject to certain exceptions, they will not directly or indirectly:

 

offer, pledge, sell, contract to sell, grant, lend, or otherwise transfer or dispose of, directly or indirectly, any of the ADSs or ordinary shares or any securities convertible into or exercisable or exchangeable for ordinary shares;

 

enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the ADSs or ordinary shares or any securities convertible into or exercisable or exchangeable for ordinary shares, whether any such transaction is to be settled by delivery of ADSs or ordinary shares or such other securities, in cash or otherwise;

 

make any demand for or exercise any right with respect to the registration of any ADSs or ordinary shares or any securities convertible into or exercisable or exchangeable for ordinary shares; or

 

publicly disclose the intention to make any offer, sale, pledge or disposition, or to enter into any transaction, swap, hedge or other arrangement relating to any ADSs or ordinary shares or any securities convertible into or exercisable or exchangeable for ordinary shares.

 

Electronic Offer, Sale and Distribution of Securities

 

A prospectus in electronic format may be made available on the websites maintained by the underwriters or selling group members. The underwriters may agree to allocate a number of ADSs to selling group members for sale to its online brokerage account holders. Internet distributions will be allocated by the underwriters and selling group members that will make internet distributions on the same basis as other allocations. Other than the prospectus in electronic format, the information on these websites is not part of, nor incorporated by reference into, this prospectus or the registration statement of which this prospectus forms a part, has not been approved or endorsed by us, and should not be relied upon by investors.

 

Stabilization

 

In connection with this offering, the underwriters may engage in stabilizing transactions, over-allotment transactions, syndicate-covering transactions, penalty bids and purchases to cover positions created by short sales.

 

Stabilizing transactions permit bids to purchase ADSs so long as the stabilizing bids do not exceed a specified maximum and are engaged in for the purpose of preventing or retarding a decline in the market price of the ADSs while this offering is in progress.

 

Over-allotment transactions involve sales by the underwriters of ADSs in excess of the number of ADSs the underwriters are obligated to purchase. This creates a syndicate short position which may be either a covered short position or a naked short position. In a covered short position, the number of ADSs over-allotted by the underwriters are not greater than the number of ADSs that they may purchase in the over-allotment option. In a naked short position, the number of ADSs involved is greater than the number of ADSs in the over-allotment option. The underwriters may close out any short position by exercising their over-allotment option and/or purchasing ADSs in the open market.

 

Syndicate covering transactions involve purchases of ADSs in the open market after the distribution has been completed in order to cover syndicate short positions. In determining the source of ADSs to close out the short position, the underwriters will consider, among other things, the price of ADSs available for purchase in the open market as compared with the price at which it may purchase ADSs through exercise of the over-allotment option. If the underwriters sell more ADSs than could be covered by exercise of the over-allotment option and, therefore, have a naked short position, the position can be closed out only by buying ADSs in the open market. A naked short position is more likely to be created if the underwriters are concerned that after pricing there could be downward pressure on the price of the ADSs in the open market that could adversely affect investors who purchase in this offering.

 

Penalty bids permit an underwriter to reclaim a selling concession from a syndicate member when the ADSs originally sold by that syndicate member are purchased in stabilizing or syndicate covering transactions to cover syndicate short positions.

 

These stabilizing transactions, syndicate covering transactions and penalty bids may have the effect of raising or maintaining the market price of the ADSs or preventing or retarding a decline in the market price of the ADSs. As a result, the price of the ADSs in the open market may be higher than it would otherwise be in the absence of these transactions. Neither we nor the underwriters make any representation or prediction as to the effect that the transactions described above may have on the price of the ADSs. These transactions may be affected in the over-the-counter market or otherwise and, if commenced, may be discontinued at any time.

 

119
 

 

Passive Market Making

 

In connection with this offering, underwriters and selling group members may engage in passive market making transactions in the ADSs on NYSE American in accordance with Rule 103 of Regulation M under the Exchange Act, during a period before the commencement of offers or sales of the ADSs and extending through the completion of the distribution. A passive market maker must display its bid at a price not in excess of the highest independent bid of that security. However, if all independent bids are lowered below the passive market maker’s bid, then that bid must then be lowered when specified purchase limits are exceeded.

 

Other Relationships

 

The underwriters and their affiliates may in the future provide various investment banking, commercial banking and other financial services for us and our affiliates for which they may in the future receive customary fees.

 

Offer Restrictions Outside the United States

 

Other than in the United States, no action has been taken by us or the underwriters that would permit a public offering of the securities offered by this prospectus in any jurisdiction where action for that purpose is required. The securities offered by this prospectus may not be offered or sold, directly or indirectly, nor may this prospectus or any other offering material or advertisements in connection with the offer and sale of any such securities be distributed or published in any jurisdiction, except under circumstances that will result in compliance with the applicable rules and regulations of that jurisdiction. Persons into whose possession this prospectus comes are advised to inform themselves about and to observe any restrictions relating to this offering and the distribution of this prospectus. This prospectus does not constitute an offer to sell or a solicitation of an offer to buy any securities offered by this prospectus in any jurisdiction in which such an offer or a solicitation is unlawful.

 

Australia

 

This prospectus is not a disclosure document under Chapter 6D of the Australian Corporations Act, has not been lodged with the Australian Securities and Investments Commission and does not purport to include the information required of a disclosure document under Chapter 6D of the Australian Corporations Act. Accordingly, (i) the offer of the securities under this prospectus is only made to persons to whom it is lawful to offer the securities without disclosure under Chapter 6D of the Australian Corporations Act under one or more exemptions set out in section 708 of the Australian Corporations Act, (ii) this prospectus is made available in Australia only to those persons as set forth in clause (i) above, and (iii) the offeree must be sent a notice stating in substance that by accepting this offer, the offeree represents that the offeree is such a person as set forth in clause (i) above, and, unless permitted under the Australian Corporations Act, agrees not to sell or offer for sale within Australia any of the securities sold to the offeree within 12 months after its transfer to the offeree under this prospectus.

 

Canada

 

The securities may be sold only to purchasers purchasing, or deemed to be purchasing, as principal that are accredited investors, as defined in National Instrument 45-106 Prospectus Exemptions or subsection 73.3(1) of the Securities Act (Ontario), and are permitted clients, as defined in National Instrument 31-103 Registration Requirements, Exemptions and Ongoing Registrant Obligations. Any resale of the securities must be made in accordance with an exemption from, or in a transaction not subject to, the prospectus requirements of applicable securities laws.

 

Securities legislation in certain provinces or territories of Canada may provide a purchaser with remedies for rescission or damages if this prospectus supplement (including any amendment thereto) contains a misrepresentation, provided that the remedies for rescission or damages are exercised by the purchaser within the time limit prescribed by the securities legislation of the purchaser’s province or territory. The purchaser should refer to any applicable provisions of the securities legislation of the purchaser’s province or territory for particulars of these rights or consult with a legal advisor.

 

China

 

The information in this document does not constitute a public offer of the securities, whether by way of sale or subscription, in the People’s Republic of China (excluding, for purposes of this paragraph, Hong Kong Special Administrative Region, Macau Special Administrative Region and Taiwan). The securities may not be offered or sold directly or indirectly in the PRC to legal or natural persons other than directly to “qualified domestic institutional investors.”

 

120
 

 

European Economic Area — Belgium, Germany, Luxembourg and Netherlands

 

The information in this document has been prepared on the basis that all offers of securities will be made pursuant to an exemption under the Directive 2003/71/EC, or the Prospectus Directive, as implemented in Member States of the European Economic Area, or a Relevant Member State, from the requirement to produce a prospectus for offers of securities.

 

An offer to the public of securities has not been made, and may not be made, in a Relevant Member State except pursuant to one of the following exemptions under the Prospectus Directive as implemented in that Relevant Member State:

 

to legal entities that are authorized or regulated to operate in the financial markets or, if not so authorized or regulated, whose corporate purpose is solely to invest in securities;
   
to any legal entity that has two or more of (i) an average of at least 250 employees during its last fiscal year; (ii) a total balance sheet of more than €43,000,000 (as shown on its last annual unconsolidated or consolidated financial statements) and (iii) an annual net turnover of more than €50,000,000 (as shown on its last annual unconsolidated or consolidated financial statements);
   
to fewer than 100 natural or legal persons (other than qualified investors within the meaning of Article 2(1)(e) of the Prospectus Directive) subject to obtaining the prior consent of our company or any underwriter for any such offer; or
   
in any other circumstances falling within Article 3(2) of the Prospectus Directive, provided that no such offer of securities shall result in a requirement for the publication by us of a prospectus pursuant to Article 3 of the Prospectus Directive.

 

France

 

This document is not being distributed in the context of a public offering of financial securities (offre au public de titres financiers) in France within the meaning of Article L.411-1 of the French Monetary and Financial Code (Code monétaire et financier) and Articles 211-1 et seq. of the General Regulation of the French Autorité des marchés financiers, or AMF. The securities have not been offered or sold and will not be offered or sold, directly or indirectly, to the public in France.

 

This document and any other offering material relating to the securities have not been, and will not be, submitted to the AMF for approval in France and, accordingly, may not be distributed or caused to distributed, directly or indirectly, to the public in France.

 

Such offers, sales and distributions have been and shall only be made in France to (i) qualified investors (investisseurs qualifiés) acting for their own account, as defined in and in accordance with Articles L.411-2-II-2° and D.411-1 to D.411-3, D. 744-1, D.754-1 and D.764-1 of the French Monetary and Financial Code and any implementing regulation and/or (ii) a restricted number of non-qualified investors (cercle restreint d’investisseurs) acting for their own account, as defined in and in accordance with Articles L.411-2-II-2° and D.411-4, D.744-1, D.754-1 and D.764-1 of the French Monetary and Financial Code and any implementing regulation.

 

Pursuant to Article 211-3 of the General Regulation of the AMF, investors in France are informed that the securities cannot be distributed (directly or indirectly) to the public by the investors otherwise than in accordance with Articles L.411-1, L.411-2, L.412-1 and L.621-8 to L.621-8-3 of the French Monetary and Financial Code.

 

Ireland

 

The information in this document does not constitute a prospectus under any Irish laws or regulations and this document has not been filed with or approved by any Irish regulatory authority as the information has not been prepared in the context of a public offering of securities in Ireland within the meaning of the Irish Prospectus (Directive 2003/71/EC) Regulations 2005, or the Prospectus Regulations. The securities have not been offered or sold, and will not be offered, sold or delivered directly or indirectly in Ireland by way of a public offering, except to (i) qualified investors as defined in Regulation 2(l) of the Prospectus Regulations and (ii) fewer than 100 natural or legal persons who are not qualified investors.

 

121
 

 

Israel

 

The securities offered by this prospectus have not been approved or disapproved by the Israeli Securities Authority, or the ISA, nor have such securities been registered for sale in Israel. The securities may not be offered or sold, directly or indirectly, to the public in Israel, absent the publication of a prospectus. The ISA has not issued permits, approvals or licenses in connection with this offering or publishing the prospectus; nor has it authenticated the details included herein, confirmed their reliability or completeness, or rendered an opinion as to the quality of the securities being offered. Any resale in Israel, directly or indirectly, to the public of the securities offered by this prospectus is subject to restrictions on transferability and must be affected only in compliance with the Israeli securities laws and regulations.

 

Italy

 

The offering of the securities in the Republic of Italy has not been authorized by the Italian Securities and Exchange Commission (Commissione Nazionale per le Societ-$$-Aga e la Borsa), or CONSOB, pursuant to the Italian securities legislation and, accordingly, no offering material relating to the securities may be distributed in Italy and such securities may not be offered or sold in Italy in a public offer within the meaning of Article 1.1(t) of Legislative Decree No. 58 of 24 February 1998, or Decree No. 58, other than:

 

to Italian qualified investors, or Qualified Investors, as defined in Article 100 of Decree no.58 by reference to Article 34-ter of CONSOB Regulation no. 11971 of 14 May 1999, or Regulation no. 1197l, as amended; and
   
in other circumstances that are exempt from the rules on public offer pursuant to Article 100 of Decree No. 58 and Article 34-ter of Regulation No. 11971 as amended.

 

Any offer, sale or delivery of the securities or distribution of any offer document relating to the securities in Italy (excluding placements where a Qualified Investor solicits an offer from the issuer) under the paragraphs above must be:

 

made by investment firms, banks or financial intermediaries permitted to conduct such activities in Italy in accordance with Legislative Decree No. 385 of 1 September 1993 (as amended), Decree No.58, CONSOB Regulation No. 16190 of 29 October 2007 and any other applicable laws; and
   
in compliance with all relevant Italian securities, tax and exchange controls and any other applicable laws.

 

Any subsequent distribution of the securities in Italy must be made in compliance with the public offer and prospectus requirement rules provided under Decree No. 58 and the Regulation No. 11971 as amended, unless an exception from those rules applies. Failure to comply with such rules may result in the sale of such securities being declared null and void and in the liability of the entity transferring the securities for any damages suffered by the investors.

 

Japan

 

The securities have not been and will not be registered under Article 4, paragraph 1 of the Financial Instruments and Exchange Law of Japan (Law No. 25 of 1948), as amended, or the FIEL, pursuant to an exemption from the registration requirements applicable to a private placement of securities to Qualified Institutional Investors (as defined in and in accordance with Article2, paragraph 3 of the FIEL and the regulations promulgated thereunder). Accordingly, the securities may not be offered or sold, directly or indirectly, in Japan or to, or for the benefit of, any resident of Japan other than Qualified Institutional Investors. Any Qualified Institutional Investor who acquires securities may not resell them to any person in Japan that is not a Qualified Institutional Investor, and acquisition by any such person of securities is conditional upon the execution of an agreement to that effect.

 

Portugal

 

This document is not being distributed in the context of a public offer of financial securities (oferta pública de valores mobiliários) in Portugal, within the meaning of Article 109 of the Portuguese Securities Code (Código dos Valores Mobiliários). The securities have not been offered or sold and will not be offered or sold, directly or indirectly, to the public in Portugal. This document and any other offering material relating to the securities have not been, and will not be, submitted to the Portuguese Securities Market Commission (Comissăo do Mercado de Valores Mobiliários) for approval in Portugal and, accordingly, may not be distributed or caused to distributed, directly or indirectly, to the public in Portugal, other than under circumstances that are deemed not to qualify as a public offer under the Portuguese Securities Code. Such offers, sales and distributions of securities in Portugal are limited to persons who are “qualified investors” (as defined in the Portuguese Securities Code). Only such investors may receive this document and they may not distribute it, or the information contained in it to any other person.

 

122
 

 

Sweden

 

This document has not been, and will not be, registered with or approved by Finansinspektionen (the Swedish Financial Supervisory Authority). Accordingly, this document may not be made available, nor may the securities be offered for sale in Sweden, other than under circumstances that are deemed not to require a prospectus under the Swedish Financial Instruments Trading Act (1991:980) (Sw. lag (1991:980) om handel med finansiella instrument). Any offering of securities in Sweden is limited to persons who are “qualified investors” (as defined in the Financial Instruments Trading Act). Only such investors may receive this document and they may not distribute it, or the information contained in it to any other person.

 

Switzerland

 

The securities may not be publicly offered in Switzerland and will not be listed on the SIX Swiss Exchange, or SIX, or on any other stock exchange or regulated trading facility in Switzerland. This document has been prepared without regard to the disclosure standards for issuance prospectuses under art. 652a or art. 1156 of the Swiss Code of Obligations or the disclosure standards for listing prospectuses under art. 27 ff. of the SIX Listing Rules or the listing rules of any other stock exchange or regulated trading facility in Switzerland. Neither this document nor any other offering material relating to the securities may be publicly distributed or otherwise made publicly available in Switzerland.

 

Neither this document nor any other offering material relating to the securities have been or will be filed with or approved by any Swiss regulatory authority. In particular, this document will not be filed with, and the offer of securities will not be supervised by, the Swiss Financial Market Supervisory Authority.

 

This document is personal to the recipient only and not for general circulation in Switzerland.

 

United Arab Emirates

 

Neither this document nor the securities have been approved, disapproved or passed on in any way by the Central Bank of the United Arab Emirates or any other governmental authority in the United Arab Emirates, nor have we received authorization or licensing from the Central Bank of the United Arab Emirates or any other governmental authority in the United Arab Emirates to market or sell the securities within the United Arab Emirates. This document does not constitute and may not be used for the purpose of an offer or invitation. No services relating to the securities, including the receipt of applications and/or the allotment or redemption of such securities, may be rendered within the United Arab Emirates by us.

 

No offer or invitation to subscribe for securities is valid or permitted in the Dubai International Financial Centre.

 

United Kingdom

 

Neither the information in this document nor any other document relating to the offer has been delivered for approval to the Financial Services Authority in the United Kingdom and no prospectus (within the meaning of section 85 of the Financial Services and Markets Act 2000, as amended, or FSMA) has been published or is intended to be published in respect of the securities. This document is issued on a confidential basis to “qualified investors” (within the meaning of section 86(7) of FSMA) in the United Kingdom, and the securities may not be offered or sold in the United Kingdom by means of this document, any accompanying letter or any other document, except in circumstances which do not require the publication of a prospectus pursuant to section 86(1) FSMA. This document should not be distributed, published or reproduced, in whole or in part, nor may its contents be disclosed by recipients to any other person in the United Kingdom.

 

Any invitation or inducement to engage in investment activity (within the meaning of section 21 of FSMA) received in connection with the issue or sale of the securities has only been communicated or caused to be communicated and will only be communicated or caused to be communicated in the United Kingdom in circumstances in which section 21(1) of FSMA does not apply to us.

 

In the United Kingdom, this document is being distributed only to, and is directed at, persons (i) who have professional experience in matters relating to investments falling within Article 19(5) (investment professionals) of the Financial Services and Markets Act 2000 (Financial Promotions) Order 2005, or FPO, (ii) who fall within the categories of persons referred to in Article 49(2)(a) to (d) (high net worth companies, unincorporated associations, etc.) of the FPO or (iii) to whom it may otherwise be lawfully communicated (together “relevant persons”). The investments to which this document relates are available only to, and any invitation, offer or agreement to purchase will be engaged in only with, relevant persons. Any person who is not a relevant person should not act or rely on this document or any of its contents.

 

123
 

 

EXPENSES RELATED TO THIS OFFERING

 

Set forth below is an itemization of our total expenses, excluding underwriting discounts and commissions, which are expected to be incurred in connection with the offer and sale of the ADSs by us. With the exception of the SEC registration fee, the FINRA filing fee and the NYSE American listing fee, all amounts are estimates.

 

   Amount 
SEC registration fee  US$2,737.06 
FINRA filing fee    3,281.56  
NYSE American listing fee     50,000.00  
Accounting fees and expenses    62,000.00  
Legal fees and expenses    650,000.00  
Transfer agent fees and expenses    5,000.00  
Printing fees and expenses    10,000.00  
Miscellaneous    5,000.00  
Total  US$ 788,018.62  

 

LEGAL MATTERS

 

The validity of the ordinary shares represented by our ADSs to be issued in this offering will be passed upon for us by QR Lawyers, Melbourne, Australia. Certain legal matters as to the United States federal and New York law in connection with this offering will be passed upon for us by Sheppard, Mullin, Richter & Hampton LLP, New York, New York. Certain legal matters will be passed upon for the underwriters by Dentons US LLP, New York, New York.

 

EXPERTS

 

Our consolidated financial statements as of June 30, 2023 and 2022 and for the years then ended included in this prospectus have been audited by Grassi & Co., CPAs, P.C. an independent registered public accounting firm, as stated in their report appearing herein. Such financial statements are included in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

 

The offices of Grassi & Co., CPAs, P.C. are located at 50 Jericho Quadrangle, STE 200, Jericho, NY 11753.

 

124
 

 

WHERE YOU CAN FIND MORE INFORMATION

 

We have filed with the SEC a registration statement on Form F-1 under the Securities Act with respect to the ADSs offered in this prospectus. A related registration statement on Form F-6 has been filed with the SEC to register the ADSs. This prospectus, which forms a part of the registration statement, does not contain all of the information included in the registration statement. Certain information is omitted, and you should refer to the registration statement and its exhibits for that information. With respect to references made in this prospectus to any contract or other document, such references are not necessarily complete, and you should refer to the exhibits attached to the registration statement for copies of the actual contract or document.

 

Immediately upon completion of this offering, we will become subject to periodic reporting and other informational requirements of the Exchange Act as applicable to foreign private issuers. Accordingly, we will be required to file reports, including annual reports on Form 20-F, and other information with the SEC. The SEC maintains a website that contains reports, proxy and information statements and other information regarding registrants that file electronically with the SEC. The address of the website is www.sec.gov. Additionally, we will make these filings available, free of charge, on our website at https://novaminerals.com.au as soon as reasonably practicable after we electronically file such materials with, or furnish them to, the SEC. The information on our website, other than these filings, is not, and should not be, considered part of this prospectus and is not incorporated by reference into this document.

 

As a foreign private issuer, we are exempt from the rules of the Exchange Act prescribing the furnishing and content of proxy statements to shareholders, and our executive officers, directors and principal shareholders are exempt from the reporting and short-swing profit recovery provisions contained in Section 16 of the Exchange Act. In addition, we will not be required under the Exchange Act to file periodic reports and financial statements with the SEC as frequently or as promptly as U.S. companies whose securities are registered under the Exchange Act.

 

125
 

 

FINANCIAL STATEMENTS

 

Audited Consolidated Financial Statements as of and for the Years Ended June 30, 2023 and 2022  
Report of the Independent Registered Public Accounting Firm F-2
Consolidated Statements of Profit or Loss and Other Comprehensive Income/(Loss) for the Years Ended 30 June 2023 and 2022 F-3
Consolidated Statements of Financial Position as of 30 June 2023 and 2022 F-4
Consolidated Statement of Changes in Equity for the Year Ended June 30, 2022 F-5
Consolidated Statement of Changes in Equity for the Year Ended June 30, 2023 F-6
Consolidated Statements of Cash Flows for the Years Ended 30 June 2023 and 2022 F-7
Notes to the Consolidated Financial Statements F-8

 

Unaudited Consolidated Financial Statements as of and for the Six Months Ended December 31, 2023 and 2022  
Consolidated Statements of Profit or Loss and Other Comprehensive Income/(Loss) for the Six Months Ended 31 December 2023 and 2022 F-43
Consolidated Statements of Financial Position as of 31 December 2023 and 2022 F-44
Consolidated Statement of Changes in Equity for the Six Months Ended December 31, 2022 F-45
Consolidated Statement of Changes in Equity for the Six Months Ended December 31, 2023 F-45
Consolidated Statements of Cash Flows for the Six Months Ended 31 December 2023 and 2022 F-46
Notes to the Consolidated Financial Statements F-47

 

F-1

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To The Board of Directors and Stockholders of

Nova Minerals Limited

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated statements of financial position of Nova Minerals Limited (the “Company”) as of June 30, 2023 and 2022, and the related consolidated statements of profit and loss and other comprehensive income (loss), changes in equity and cash flows for the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2023 and 2022, and the results of its operations and its cash flows for the years then ended, in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ GRASSI & CO., CPAs, P.C.

 

We have served as the Company’s auditor since 2021.

 

Jericho, New York

January 24, 2024

 

F-2

 

 

Nova Minerals Limited

Consolidated Statements of Profit or Loss

and Other Comprehensive Income/(Loss)

For the Years Ended 30 June 2023 and 2022

 

      Consolidated 
   Note  30 June 2023   30 June 2022 
       $    $ 
              
Revenue             
Interest income      12,027    20,000 
Other income, gains, and losses             
Foreign exchange loss on financial liability      (24,883)   - 
Gain from sale of property plant and equipment      16,137    - 
Management fee      47,423    - 
Fair value (loss)/gain on investments  9   (2,577,419)   565,317 
Gain from sale of investment  9   -    232,596 
Gain from deconsolidation of Snow Lake Resources  8   -    91,778,097 
Loss on disposal on Snow Lake Resources  8   -    (9,102,187)
Gain from derivative liabilities  12   1,870,042    133,649 
Impairment of Investment in Snow Lake Resources  8   -    (45,556,885)
Foreign exchange gain      868,392    1,533,601 
Share of (losses)/profits of associate accounted for using equity method  8   (6,254,759)   29,088 
Total Revenue and Other Income, gains and losses      (6,043,040)   39,633,276 
              
Expenses             
Administration expenses  4   (2,721,273)   (2,980,714)
Contractors & consultants  4   (739,380)   (907,623)
Share based payments  26   (780,235)   (1,200,053)
Amortization of financial liability      (928,281)   - 
Finance costs  4   (359,031)   (142,065)
Total expenses      (5,528,200)   (5,230,455)
              
(Loss)/Profit Before Income Tax Expense      (11,571,240)   34,402,821 
Income tax expense  5   -    - 
              
(Loss)/Profit After Income Tax Expense for the Year      (11,571,240)   34,402,821 
              
Other Comprehensive (Loss)/Income             
              
Items that may be reclassified subsequently to profit or loss             
Foreign currency translation      1,941,562    3,694,472 
              
Other comprehensive income for the year, net of tax      1,941,562    3,694,472 
              
Total Comprehensive (Loss)/Income for the Year      (9,629,678)   38,097,293 
(Loss)/Profit for the year is attributable to:             
Non-controlling interest      (87,149)   (281,733)
Owners of Nova Minerals Limited      (11,484,091)   34,684,554 
              
       (11,571,240)   34,402,821 
Total comprehensive (Loss)/Income for the year is attributable to:             
Non-controlling interest      205,159    272,558 
Owners of Nova Minerals Limited      (9,834,837)   37,824,735 
              
       (9,629,678)   38,097,293 
              
      $    $  
Basic (loss)/earnings per share  25   (0.06)   0.20 
Diluted (loss)/earnings per share  25   (0.06)   0.18 

 

The above consolidated statements of comprehensive income/(loss) should be read in conjunction with the accompanying notes

 

F-3

 

 

Nova Minerals Limited

Consolidated Statements of Financial Position

As of 30 June 2023 and 2022

 

      Consolidated 
   Note  30 June 2023   30 June 2022 
       $    $ 
              
Assets             
              
Current Assets             
Cash and cash equivalents  6   19,240,707    21,278,936 
Prepaid and other current assets  7   495,186    242,481 
Total current assets      19,735,893    21,521,417 
              
Non-Current Assets             
Investment in associate  8   16,767,507    23,022,266 
Other financial assets  9   1,738,137    3,963,791 
Property, plant and equipment  10   3,025,170    3,118,808 
Exploration and evaluation  11   81,070,075    56,702,626 
Total non-current assets      102,600,889    86,807,491 
              
Total Assets      122,336,782    108,328,908 
              
Liabilities             
              
Current Liabilities             
Trade and other payables      2,414,485    3,999,582 
Convertible notes  12   1,179,788    - 
Total current liabilities      3,594,273    3,999,582 
              
Non-Current Assets             
Convertible notes  12   5,352,544    - 
Total non-current liabilities      5,352,544    - 
              
Total Liabilities      8,946,817    3,999,582 
              
Net Assets      113,389,965    104,329,326 
              
Equity             
Issued capital  13   142,986,671    125,713,259 
Foreign currency reserves      3,875,305    2,226,051 
Share based-payment reserves  13   8,726,228    7,309,323 
Accumulated losses      (49,985,023)   (38,500,932)
Equity attributable to the owners of Nova Minerals Limited      105,603,181    96,747,701 
Non-controlling interest  15   7,786,784    7,581,625 
              
Total Equity      113,389,965    104,329,326 

 

The above consolidated statements of financial position should be read in conjunction with the accompanying notes

 

F-4

 

 

Nova Minerals Limited

Consolidated Statement of Changes in Equity

For the Year Ended 30 June 2022

 

   Issued   Share Based Payments   Foreign Currency   Accumulated   Non-Controll-ing   Total 
   Capital   Reserves   Reserves   Losses   Interest   Equity 
Consolidated   $    $    $    $    $    $ 
                               
Balance at 1 July 2021   114,922,698    6,733,118    (816,390)   (74,055,061)    5,795,826    52,580,191 
                               
Profit/(loss) after income tax expense for the year       -    -    -    34,684,554    (281,733)   34,402,821 
Other comprehensive income for the year, net of tax   -    -    3,140,181    -    554,291    3,694,472 
                               
Total comprehensive income for the year   -    -    3,140,181    34,684,554    272,558    38,097,293 
                               
Movement in non-controlling interest due to increase in issued capital of AKCM Pty Ltd   -    -    144,086    (3,029,107)   2,897,325    12,304 
Movement in equity of Snow Lake Resources due to loss of control   -    (1,043,848)   (241,826)   3,898,683    (1,384,085)   1,228,924 
                               
Transactions with owners in their capacity as owners:                              
Issue of shares for cash (Note 13)   12,000,000    -    -    -    -    12,000,000 
Exercise of performance rights (Note 13)   312,000    -    -    -    -    312,000 
Share issue costs (Note 13)   (1,521,439)   -    -    -    -    (1,521,439)
Share options expense for period (Note 26)   -    1,457,000    -    -    -    1,457,000 
Performance rights granted (Note 26)   -    163,053    -    -    -    163,053 
                               
Balance at 30 June 2022   125,713,259    7,309,323    2,226,051    (38,500,931)   7,581,624    104,329,326 

 

The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes

 

F-5

 

 

Nova Minerals Limited

Consolidated Statement of Changes in Equity (Continued)

For the Year Ended 30 June 2023

 

   Issued   Share Based Payments   Foreign Currency   Accumulated   Non-Controll-ing   Total 
   Capital   Reserves   Reserves   Losses   Interest   Equity 
Consolidated  $   $   $   $   $   $ 
                         
Balance at 1 July 2022   125,713,259    7,309,323    2,226,051    (38,500,932)   7,581,625    104,329,326 
                               
Profit/(loss) after income tax expense for the year   -    -    -    (11,484,091)   (87,149)   (11,571,240)
Other comprehensive income/(loss) for the year, net of tax   -    -    1,649,254    -    292,308    1,941,562 
                               
Total comprehensive income/(loss) for the year   -    -    1,649,254    (11,484,091)   205,159    (9,629,678)
                               
Transactions with owners in their capacity as owners:                              
Issue of shares for cash (Note 13)   19,059,988    -    -    -    -    19,059,988 
Exercise of performance rights (Note 13)   40,130    -    -    -    -    40,130 
Share issue costs (Note 13)   (1,826,706)   -    -    -    -    (1,826,706)
Share options expense for period (Note 26)   -    1,116,829    -    -    -    1,116,829 
Performance rights granted (Note 26)   -    300,076    -    -    -    300,076 
                               
Balance at 30 June 2023   142,986,671    8,726,228    3,875,305    (49,985,023)   7,786,784    113,389,965 

 

The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes

 

F-6

 

 

Nova Minerals Limited

Consolidated Statements of Cash Flows

For the Years Ended 30 June 2023 and 2022

 

      Consolidated 
   Note  30 June 2023   30 June 2022 
       $    $ 
              
Cash Flows from Operating Activities             
Payments to suppliers and employees (inclusive of GST)      (3,095,422)   (2,849,722)
Interest received      13,530    - 
Interest and other finance costs paid      (1,785)   (6,039)
              
Net cash used in operating activities  24   (3,083,677)   (2,855,761)
              
Cash Flows from Investing Activities             
Payments for property, plant and equipment      (213,299)   (1,055,878)
Payments for exploration and evaluation      (23,647,509)   (24,799,177)
Loans to Snow Lake Resources      100,000    274,342 
Loans to other entity      -    10,000 
Loans to related party      103,813    41,814 
Payments to acquire investments      (271,182)   (648,988)
Proceeds from disposal of Investments      -    22,279,880 
Loss of cash due to deconsolidation of Snow Lake Resources      -    (59,719)
Convertible note Asra Minerals      (250,000)   - 
Proceeds from disposal of property, plant and equipment      38,500    - 
              
Net cash used in investing activities      (24,139,677)   (3,957,726)
              
Cash Flows from Financing Activities             
Proceeds from issue of shares  13   19,059,988    12,000,000 
Proceeds from Issue of convertible notes      7,449,210    - 
Proceeds from exercise of options      39,871    - 
Share issue transaction costs      (1,390,454)   (846,964)
              
Net cash from financing activities      25,158,615    11,153,036 
Net increase(decrease) in cash and cash equivalents      (2,064,739)   4,339,549 
Cash and cash equivalents at the beginning of the financial year      21,278,936    15,516,112 
Effects of exchange rate changes on cash and cash equivalents      26,510    1,423,275 
              
Cash and Cash Equivalents at the End of the Financial Year  6   19,240,707    21,278,936 

 

The above consolidated statements of cash flows should be read in conjunction with the accompanying notes

 

F-7

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies

 

The principal accounting policies adopted in the preparation of the financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

 

The company has adopted all of the new or amended Accounting Standards and Interpretations issued by the International Accounting Standards Board (‘IASB’) that are mandatory for the current reporting period.

 

The adoption of these Accounting Standards and Interpretations did not have any significant impact on the financial performance or position of the company.

 

The following Accounting Standards and Interpretations are most relevant to the company:

 

IFRS 10 Consolidated Financial Statements

 

The company has applied IFRS 10 from 1 January 2013, which has a new definition of ‘control’. Control exists when the reporting entity is exposed, or has the rights, to variable returns from its involvement with another entity and has the ability to affect those returns through its ‘power’ over that other entity. A reporting entity has power when it has rights that give it the current ability to direct the activities that significantly affect the investee’s returns. The company not only has to consider its holdings and rights but also the holdings and rights of other shareholders in order to determine whether it has the necessary power for consolidation purposes.

 

IFRS 12 Disclosure of Interests in Other Entities

 

The company has applied IFRS 12 from 1 January 2013. The standard contains the entire disclosure requirement associated with other entities, being subsidiaries, associates, joint arrangements (joint operations and joint ventures) and unconsolidated structured entities. The disclosure requirements have been significantly enhanced when compared to the disclosures previously located in IAS 27 ‘Consolidated and Separate Financial Statements’, IAS 28 ‘Investments in Associates’, IAS 31 ‘Interests in Joint Ventures’ and Interpretation 112 ‘Consolidation - Special Purpose Entities’.

 

IFRS 13 Fair Value Measurement

 

The company has applied IFRS 13 and its consequential amendments from 1 January 2013. The standard provides a single robust measurement framework, with clear measurement objectives, for measuring fair value using the ‘exit price’ and provides guidance on measuring fair value when a market becomes less active. The ‘highest and best use’ approach is used to measure non-financial assets whereas liabilities are based on transfer value. The standard requires increased disclosures where fair value is used.

 

Amendments to IAS 12 ‘Income Taxes’

 

The company has adopted the amendments to IAS 12 ‘Income Taxes’ from 1 January 2017. The amendments clarify the requirements on recognition of deferred tax assets for unrealized losses on debt instruments measured at fair value.

 

F-8

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

IFRS 9 Financial Instruments

 

The company has adopted IFRS 9 from 1 January 2018. The standard introduced new classification and measurement models for financial assets. A financial asset shall be measured at amortized cost if it is held within a business model whose objective is to hold assets in order to collect contractual cash flows which arise on specified dates and that are solely principal and interest. A debt investment shall be measured at fair value through other comprehensive income if it is held within a business model whose objective is to both hold assets in order to collect contractual cash flows which arise on specified dates that are solely principal and interest as well as selling the asset on the basis of its fair value. All other financial assets are classified and measured at fair value through profit or loss unless the entity makes an irrevocable election on initial recognition to present gains and losses on equity instruments (that are not held-for-trading or contingent consideration recognized in a business combination) in other comprehensive income (‘OCI’). Despite these requirements, a financial asset may be irrevocably designated as measured at fair value through profit or loss to reduce the effect of, or eliminate, an accounting mismatch. For financial liabilities designated at fair value through profit or loss, the standard requires the portion of the change in fair value that relates to the entity’s own credit risk to be presented in OCI (unless it would create an accounting mismatch). New simpler hedge accounting requirements are intended to more closely align the accounting treatment with the risk management activities of the entity. New impairment requirements use an ‘expected credit loss’ (‘ECL’) model to recognize an allowance. Impairment is measured using a 12-month ECL method unless the credit risk on a financial instrument has increased significantly since initial recognition in which case the lifetime ECL method is adopted. For receivables, a simplified approach to measuring expected credit losses using a lifetime expected loss allowance is available.

 

Basis of Preparation

 

These general purpose financial statements have been prepared in accordance with International Financial Reporting Standards (‘IFRS’) as issued by the International Accounting Standards Board, as appropriate for for-profit oriented entities.

 

Historical Cost Convention

 

The financial statements have been prepared under the historical cost convention, except for, where applicable, the revaluation of financial assets and liabilities at fair value through profit or loss, financial assets at fair value through other comprehensive income, investment properties, certain classes of property, plant and equipment and derivative financial instruments.

 

Critical Accounting Estimates

 

The preparation of the financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the consolidated entity’s accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 2.

 

Parent Entity Information

 

In accordance with the Corporations Act 2001, these financial statements present the results of the consolidated entity only. Supplementary information about the parent entity is disclosed in note 20.

 

Principles of Consolidation

 

The consolidated financial statements incorporate the assets and liabilities of all subsidiaries of Nova Minerals Limited (‘company’ or ‘parent entity’) as at 30 June 2023 and the results of all subsidiaries for the year then ended. Nova Minerals Limited and its subsidiaries together are referred to in these financial statements as the ‘consolidated entity’.

 

Subsidiaries are all those entities over which the consolidated entity has control. The consolidated entity controls an entity when the consolidated entity is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the consolidated entity. They are de-consolidated from the date that control ceases.

 

F-9

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

Intercompany balances between entities in the consolidated financial statements are eliminated at the reporting date. The company intends to settle intercompany balances and accordingly the intercompany balances are treated as monetary assets and liabilities for the purposes of the foreign exchange under IAS 21 and as a result, any unrealized gains and losses that arise from the retranslation of the intercompany balances at the reporting date are recorded in the statement of profit or loss and other comprehensive income.

 

The acquisition of subsidiaries is accounted for using the acquisition method of accounting. A change in ownership interest, without the loss of control, is accounted for as an equity transaction, where the difference between the consideration transferred and the book value of the share of the non-controlling interest acquired is recognized directly in equity attributable to the parent.

 

Non-controlling interest in the results and equity of subsidiaries are shown separately in the statement of profit or loss and other comprehensive income, statement of financial position and statement of changes in equity of the consolidated entity. Losses incurred by the consolidated entity are attributed to the non-controlling interest in full, even if that results in a deficit balance.

 

Where the consolidated entity loses control over a subsidiary, it derecognizes the assets including goodwill, liabilities, and non-controlling interest in the subsidiary together with any cumulative translation differences recognized in equity. The consolidated entity recognizes the fair value of the consideration received and the fair value of any investment retained together with any gain or loss in profit or loss.

 

Operating Segments

 

Operating segments are presented using the ‘management approach’, where the information presented is on the same basis as the internal reports provided to the Chief Operating Decision Makers (‘CODM’). The CODM is responsible for the allocation of resources to operating segments and assessing their performance.

 

Foreign Currency Translation

 

The financial statements are presented in Australian dollars, which is Nova Minerals Limited’s functional and presentation currency.

 

Foreign Currency Transactions

 

Foreign currency transactions are translated into Australian dollars using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at financial year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in profit or loss.

 

Foreign Operations

 

The assets and liabilities of foreign operations are translated into Australian dollars using the exchange rates at the reporting date. The revenues and expenses of foreign operations are translated into Australian dollars using the average exchange rates, which approximate the rates at the dates of the transactions, for the period. All resulting foreign exchange differences are recognized in other comprehensive income through the foreign currency reserve in equity.

 

The foreign currency reserve is recognized in profit or loss when the foreign operation or net investment is disposed of.

 

Revenue Recognition

 

The consolidated entity recognizes revenue as follows:

 

Interest

 

Interest revenue is recognized as interest accrues using the effective interest method. This is a method of calculating the amortized cost of a financial asset and allocating the interest income over the relevant period using the effective interest rate, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to the net carrying amount of the financial asset.

 

F-10

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

Income Tax

 

The income tax expense or benefit for the period is the tax payable on that period’s taxable income based on the applicable income tax rate for each jurisdiction, adjusted by the changes in deferred tax assets and liabilities attributable to temporary differences, unused tax losses and the adjustment recognized for prior periods, where applicable.

 

Deferred tax assets and liabilities are recognized for temporary differences at the tax rates expected to be applied when the assets are recovered or liabilities are settled, based on those tax rates that are enacted or substantively enacted, except for:

 

When the deferred income tax asset or liability arises from the initial recognition of goodwill or an asset or liability in a transaction that is not a business combination and that, at the time of the transaction, affects neither the accounting nor taxable profits; or
   
When the taxable temporary difference is associated with interests in subsidiaries, associates or joint ventures, and the timing of the reversal can be controlled, and it is probable that the temporary difference will not reverse in the foreseeable future.

 

Deferred tax assets are recognized for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilize those temporary differences and losses.

 

The carrying amount of recognized and unrecognized deferred tax assets are reviewed at each reporting date. Deferred tax assets recognized are reduced to the extent that it is no longer probable that future taxable profits will be available for the carrying amount to be recovered. Previously unrecognized deferred tax assets are recognized to the extent that it is probable that there are future taxable profits available to recover the asset.

 

Deferred tax assets and liabilities are offset only where there is a legally enforceable right to offset current tax assets against current tax liabilities and deferred tax assets against deferred tax liabilities; and they relate to the same taxable authority on either the same taxable entity or different taxable entities which intend to settle simultaneously.

 

Nova Minerals Limited (the ‘head entity’) and its wholly owned Australian subsidiaries have formed an income tax consolidated group under the tax consolidation regime. The head entity and each subsidiary in the tax consolidated group continue to account for their own current and deferred tax amounts. The tax consolidated group has applied the ‘separate taxpayer within group’ approach in determining the appropriate amount of taxes to allocate to members of the tax consolidated group.

 

In addition to its own current and deferred tax amounts, the head entity also recognizes the current tax liabilities (or assets) and the deferred tax assets arising from unused tax losses and unused tax credits assumed from each subsidiary in the tax consolidated group.

 

Assets or liabilities arising under tax funding agreements with the tax consolidated entities are recognized as amounts receivable from or payable to other entities in the tax consolidated group. The tax funding arrangement ensures that the intercompany charge equals the current tax liability or benefit of each tax consolidated group member, resulting in neither a contribution by the head entity to the subsidiaries nor a distribution by the subsidiaries to the head entity.

 

F-11

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

Current and Non-Current Classification

 

Assets and liabilities are presented in the statement of financial position based on current and non-current classification.

 

An asset is classified as current when: it is either expected to be realized or intended to be sold or consumed in the consolidated entity’s normal operating cycle; it is held primarily for the purpose of trading; it is expected to be realized within 12 months after the reporting period; or the asset is cash or cash equivalent unless restricted from being exchanged or used to settle a liability for at least 12 months after the reporting period. All other assets are classified as non-current.

 

A liability is classified as current when: it is either expected to be settled in the consolidated entity’s normal operating cycle; it is held primarily for the purpose of trading; it is due to be settled within 12 months after the reporting period; or there is no unconditional right to defer the settlement of the liability for at least 12 months after the reporting period. All other liabilities are classified as non-current.

 

Deferred tax assets and liabilities are always classified as non-current.

 

Cash and Cash Equivalents

 

Cash and cash equivalents include cash on hand, deposits held at call with financial institutions, other short-term, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value. For the statement of cash flows presentation purposes, cash and cash equivalents also includes bank overdrafts, which are shown within borrowings in current liabilities on the statement of financial position.

 

Cash and cash equivalents include cash on hand, deposits held at call with financial institutions, other short-term, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

 

Prepaids and Other Current Assets

 

Prepaid and other current assets are initially recognized at fair value and subsequently measured at amortized cost using the effective interest method, less any allowance for expected credit losses.

 

Derivative Financial Instruments

 

Derivatives are initially recognized at fair value on the date a derivative contract is entered into and are subsequently remeasured to their fair value at each reporting date. The accounting for subsequent changes in fair value depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged.

 

Associates

 

Associates are entities over which the consolidated entity has significant influence but not control or joint control. Investments in associates are accounted for using the equity method. Under the equity method, the share of the profits or losses of the associate is recognized in profit or loss and the share of the movements in equity is recognized in other comprehensive income. Investments in associates are carried in the statement of financial position at cost plus post-acquisition changes in the consolidated entity’s share of net assets of the associate. Goodwill relating to the associate is included in the carrying amount of the investment and is neither amortized nor individually tested for impairment. Dividends received or receivable from associates reduce the carrying amount of the investment.

 

When the consolidated entity’s share of losses in an associate equal or exceeds its interest in the associate, including any unsecured long-term receivables, the consolidated entity does not recognize further losses, unless it has incurred obligations or made payments on behalf of the associate.

 

F-12

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

The consolidated entity discontinues the use of the equity method upon the loss of significant influence over the associate and recognizes any retained investment at its fair value. Any difference between the associate’s carrying amount, fair value of the retained investment and proceeds from disposal is recognized in profit or loss.

 

Investments and Other Financial Assets

 

Investments and other financial assets are initially measured at fair value. Transaction costs are included as part of the initial measurement, except for financial assets at fair value through profit or loss. Such assets are subsequently measured at either amortized cost or fair value depending on their classification. Classification is determined based on both the business model within which such assets are held and the contractual cash flow characteristics of the financial asset unless an accounting mismatch is being avoided.

 

Financial assets are derecognized when the rights to receive cash flows have expired or have been transferred and the consolidated entity has transferred substantially all the risks and rewards of ownership. When there is no reasonable expectation of recovering part or all of a financial asset, it’s carrying value is written off.

 

Financial Assets at Amortized Cost

 

A financial asset is measured at amortized cost only if both of the following conditions are met: (i) it is held within a business model whose objective is to hold assets in order to collect contractual cash flows; and (ii) the contractual terms of the financial asset represent contractual cash flows that are solely payments of principal and interest.

 

Financial Assets at Fair Value Through Profit or Loss

 

Financial assets not measured at amortized cost or at fair value through other comprehensive income are classified as financial assets at fair value through profit or loss. Typically, such financial assets will be either: (i) held for trading, where they are acquired for the purpose of selling in the short-term with an intention of making a profit, or a derivative; or (ii) designated as such upon initial recognition where permitted. Fair value movements are recognized in profit or loss.

 

Impairment of Financial Assets

 

The consolidated entity recognizes a loss allowance for expected credit losses on financial assets which are either measured at amortized cost or fair value through other comprehensive income. The measurement of the loss allowance depends upon the consolidated entity’s assessment at the end of each reporting period as to whether the financial instrument’s credit risk has increased significantly since initial recognition, based on reasonable and supportable information that is available, without undue cost or effort to obtain.

 

Where there has not been a significant increase in exposure to credit risk since initial recognition, a 12-month expected credit loss allowance is estimated. This represents a portion of the asset’s lifetime expected credit losses that is attributable to a default event that is possible within the next 12 months. Where a financial asset has become credit impaired or where it is determined that credit risk has increased significantly, the loss allowance is based on the asset’s lifetime expected credit losses. The amount of expected credit loss recognized is measured on the basis of the probability weighted present value of anticipated cash shortfalls over the life of the instrument discounted at the original effective interest rate.

 

For financial assets mandatorily measured at fair value through other comprehensive income, the loss allowance is recognized in other comprehensive income with a corresponding expense through profit or loss. In all other cases, the loss allowance reduces the asset’s carrying value with a corresponding expense through profit or loss.

 

F-13

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

Property, Plant and Equipment

 

Plant and equipment is stated at historical cost less accumulated depreciation and impairment. Historical cost includes expenditure that is directly attributable to the acquisition of the items.

 

Depreciation is calculated on a straight-line basis to write off the net cost of each item of property, plant and equipment (excluding land) over their expected useful lives as follows:

 

Plant and equipment   5-10 years 

 

The residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at each reporting date.

 

An item of property, plant and equipment is derecognized upon disposal or when there is no future economic benefit to the consolidated entity. Gains and losses between the carrying amount and the disposal proceeds are taken to profit or loss.

 

Exploration and Evaluation

 

Exploration and evaluation expenditure in relation to separate areas of interest for which rights of tenure are current is carried forward as an asset in the statement of financial position where it is expected that the expenditure will be recovered through the successful development and exploitation of an area of interest, or by its sale; or exploration activities are continuing in an area and activities have not reached a stage which permits a reasonable estimate of the existence or otherwise of economically recoverable reserves in accordance with IFRS 6. Exploration expenditures that would be included in the initial measurement of exploration and evaluation assets consist of acquisition of rights to explore, topographical, geological, geochemical and geophysical studies, exploratory drilling, trenching, sampling and activities in relation to evaluating the technical feasibility and commercial viability of extracting mineral resources. Where a project or an area of interest has been abandoned, the expenditure incurred thereon is written off in the year in which the decision is made.

 

When production commences, the accumulated costs for the relevant area of interest are amortized over the life of the area according to the rate of depletion of the economically recoverable reserves.

 

An annual review or more frequent, if deemed necessary, is undertaken of each area of interest to determine the appropriateness of continuing to carry forward costs in relation to that area of interest.

 

Trade and Other Payables

 

These amounts represent liabilities for goods and services provided to the consolidated entity prior to the end of the financial year and which are unpaid. Due to their short-term nature they are measured at amortized cost and are not discounted.

 

F-14

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

Borrowings

 

Loans and borrowings are initially recognized at the fair value of the consideration received, net of transaction costs. They are subsequently measured at amortized cost using the effective interest method.

 

The component of the convertible notes that exhibits characteristics of a liability is recognized as a liability in the statement of financial position, net of transaction costs.

 

On the issue of the convertible notes the fair value of the liability component is determined using a market rate for an equivalent non-convertible bond and this amount is carried as a non-current liability on the amortized cost basis until extinguished on conversion or redemption. The increase in the liability due to the passage of time is recognized as a finance cost. The remainder of the proceeds are allocated to the conversion option that is recognized and included in shareholders equity as a convertible note reserve, net of transaction costs. The carrying amount of the conversion option is not remeasured in the subsequent years. The corresponding interest on convertible notes is expensed to profit or loss.

 

Finance Costs

 

Finance costs attributable to qualifying assets are capitalized as part of the asset. All other finance costs are expensed in the period in which they are incurred.

 

Employee Benefits

 

Short-Term Employee Benefits

 

Liabilities for wages and salaries, including non-monetary benefits, annual leave, long service leave and accumulating sick leave expected to be settled wholly within 12 months of the reporting date are measured at the amounts expected to be paid when the liabilities are settled. Non-accumulating sick leave is expensed to profit or loss when incurred.

 

Other Long-Term Employee Benefits

 

The liability for annual leave and long service leave not expected to be settled within 12 months of the reporting date are measured at the present value of expected future payments to be made in respect of services provided by employees up to the reporting date using the projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee departures and periods of service. Expected future payments are discounted using market yields at the reporting date on high quality corporate bonds with terms to maturity and currency that match, as closely as possible, the estimated future cash outflows.

 

Termination Benefits

 

Termination benefits are recognized when a detailed plan of termination has been communicated to affected employees. They are measured as short-term employee benefits when expected to be settled wholly within 12 months of the reporting date or as long-term benefits when not expected to be settled within 12 months of the reporting date.

 

F-15

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

Retirement Benefit Obligations

 

All employees of the consolidated entity are entitled to benefits from the consolidated entity’s superannuation plan on retirement, disability or death. The consolidated entity has a defined benefit section and a defined contribution section within its plan. The defined benefit section provides defined lump sum benefits based on years of service and final average salary. The defined contribution section receives fixed contributions from entities in the consolidated entity and the consolidated entity’s legal or constructive obligation is limited to these contributions.

 

A liability or asset in respect of defined benefit superannuation plans is recognized in the statement of financial position, and is measured at the present value of the defined benefit obligation at the reporting date less the fair value of the superannuation fund’s assets at that date and any unrecognized past service cost. The present value of the defined benefit obligation is based on expected future payments which arise from membership of the fund to the reporting date, calculated annually by independent actuaries using the projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee departures and periods of service.

 

Expected future payments are discounted using market yields at the reporting date on high quality corporate bonds with terms to maturity and currency that match, as closely as possible, the estimated future cash outflows.

 

Past service costs are recognized immediately in profit or loss, unless the changes to the superannuation fund are conditional on the employees remaining in service for a specified period of time (‘the vesting period’). In this case, the past service costs are amortized on a straight-line basis over the vesting period.

 

Share-Based Payments

 

Equity-settled and cash-settled share-based compensation benefits are provided to employees and advisors.

 

Equity-settled transactions are awards of shares, or options over shares, that are provided to employees in exchange for the rendering of services. Cash-settled transactions are awards of cash for the exchange of services, where the amount of cash is determined by reference to the share price.

 

The cost of equity-settled transactions are measured at fair value on grant date. Fair value is independently determined using either the Binomial or Black-Scholes option pricing model that takes into account the exercise price, the term of the option, the impact of dilution, the share price at grant date and expected price volatility of the underlying share, the expected dividend yield and the risk free interest rate for the term of the option, together with non-vesting conditions that do not determine whether the consolidated entity receives the services that entitle the employees to receive payment. No account is taken of any other vesting conditions.

 

F-16

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

The cost of equity-settled transactions are recognized as an expense with a corresponding increase in equity over the vesting period. The cumulative charge to profit or loss is calculated based on the grant date fair value of the award, the best estimate of the number of awards that are likely to vest and the expired portion of the vesting period. The amount recognized in profit or loss for the period is the cumulative amount calculated at each reporting date less amounts already recognized in previous periods.

 

The cost of cash-settled transactions is initially, and at each reporting date until vested, determined by applying either the Binomial or Black-Scholes option pricing model, taking into consideration the terms and conditions on which the award was granted. The cumulative charge to profit or loss until settlement of the liability is calculated as follows:

 

during the vesting period, the liability at each reporting date is the fair value of the award at that date multiplied by the expired portion of the vesting period.
   
from the end of the vesting period until settlement of the award, the liability is the full fair value of the liability at the reporting date.

 

All changes in the liability are recognized in profit or loss. The ultimate cost of cash-settled transactions is the cash paid to settle the liability.

 

Market conditions are taken into consideration in determining fair value. Therefore any awards subject to market conditions are considered to vest irrespective of whether or not that market condition has been met, provided all other conditions are satisfied.

 

If equity-settled awards are modified, as a minimum an expense is recognized as if the modification has not been made. An additional expense is recognized, over the remaining vesting period, for any modification that increases the total fair value of the share-based compensation benefit as at the date of modification.

 

If the non-vesting condition is within the control of the consolidated entity or employee, the failure to satisfy the condition is treated as a cancellation. If the condition is not within the control of the consolidated entity or employee and is not satisfied during the vesting period, any remaining expense for the award is recognized over the remaining vesting period, unless the award is forfeited.

 

If equity-settled awards are cancelled, it is treated as if it has vested on the date of cancellation, and any remaining expense is recognized immediately. If a new replacement award is substituted for the cancelled award, the cancelled and new award is treated as if they were a modification.

 

Fair Value Measurement

 

When an asset or liability, financial or non-financial, is measured at fair value for recognition or disclosure purposes, the fair value is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; and assumes that the transaction will take place either: in the principal market; or in the absence of a principal market, in the most advantageous market.

 

Fair value is measured using the assumptions that market participants would use when pricing the asset or liability, assuming they act in their economic best interests. For non-financial assets, the fair value measurement is based on its highest and best use. Valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, are used, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs.

 

Assets and liabilities measured at fair value are classified into three levels, using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. Classifications are reviewed at each reporting date and transfers between levels are determined based on a reassessment of the lowest level of input that is significant to the fair value measurement.

 

F-17

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

For recurring and non-recurring fair value measurements, external valuers may be used when internal expertise is either not available or when the valuation is deemed to be significant. External valuers are selected based on market knowledge and reputation. Where there is a significant change in fair value of an asset or liability from one period to another, an analysis is undertaken, which includes a verification of the major inputs applied in the latest valuation and a comparison, where applicable, with external sources of data.

 

Issued Capital

 

Ordinary shares are classified as equity.

 

Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the proceeds.

 

Earnings per share

 

Basic Earnings Per Share

 

Basic earnings per share is calculated by dividing the profit attributable to the owners of Nova Minerals Limited, excluding any costs of servicing equity other than ordinary shares, by the weighted average number of ordinary shares outstanding during the financial year, adjusted for bonus elements in ordinary shares issued during the financial year.

 

Diluted Earnings Per Share

 

Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account the after income tax effect of interest and other financing costs associated with dilutive potential ordinary shares and the weighted average number of shares assumed to have been issued for no consideration in relation to dilutive potential ordinary shares.

 

Goods and Services Tax (‘GST’) and Other Similar Taxes

 

Revenues, expenses and assets are recognized net of the amount of associated GST, unless the GST incurred is not recoverable from the tax authority. In this case it is recognized as part of the cost of the acquisition of the asset or as part of the expense.

 

Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net amount of GST recoverable from, or payable to, the tax authority is included in other receivables or other payables in the statement of financial position.

 

Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing activities which are recoverable from, or payable to the tax authority, are presented as operating cash flows.

 

Commitments and contingencies are disclosed net of the amount of GST recoverable from, or payable to, the tax authority.

 

F-18

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 1 Significant Accounting Policies Continued

 

New Accounting Standards and Interpretations not yet mandatory or early adopted

 

Accounting Standards that have recently been issued or amended but are not yet mandatory, have not been early adopted by the company for the annual reporting period ended 30 June 2023.

 

Note 2. Critical Accounting Judgements, Estimates and Assumptions

 

The preparation of the financial statements in conformity with IASB requires management to make judgements, estimates and assumptions that affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements, estimates and assumptions on historical experience and on other various factors, including expectations of future events, management believes to be reasonable under the circumstances. The resulting accounting judgements and estimates will seldom equal the related actual results. The judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities (refer to the respective notes) within the next financial year are discussed below.

 

Going Concern

 

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.

 

For the financial year ended 30 June 2023, the Company incurred a net loss after tax of $11,571,240 and utilized cash in operating and investing activities of $3,083,677 and $24,139,677 respectively. The ability to continue as a going concern and realize its exploration asset is dependent on a number of factors, the most significant of which is obtaining additional funding to complete the exploration activities.

 

These factors indicate a material uncertainty which may cast significant doubt as to whether the Company will continue as a going concern and therefore whether it will realize its assets and extinguish its liabilities in the normal course of business and at the amounts stated in the financial report.

 

The directors have reviewed the Companies overall position and outlook in respect of the matters identified above and are of the opinion that the use of the going concern basis is appropriate in the circumstances for the following reasons:

 

The Company has cash resources of $19,240,707 as at 30 June 2023;
The Company has net assets of $113,389,965

The Company has the ability to scale back its exploration activities should funding not be available to continue exploration at its current levels; and

The Company has listed investments that can be realized as needed to support the company’s cash flows

 

The financial report does not include any adjustments relating to the amounts or classification of recorded assets or liabilities that might be necessary if the company and Group does not continue as a going concern.

 

Accordingly, the Company has concluded that substantial doubt of its ability to continue as a going concern has been alleviated.

 

Coronavirus (COVID-19) Pandemic

 

Judgement has been exercised in considering the impacts that the Coronavirus (COVID-19) pandemic has had, or may have, on the consolidated entity based on known information. This consideration extends to the nature of the products and services offered, customers, supply chain, staffing and geographic regions in which the consolidated entity operates. Other than as addressed in specific notes, there does not currently appear to be either any significant impact upon the financial statements or any significant uncertainties with respect to events or conditions which may impact the consolidated entity unfavorably as at the reporting date or subsequently as a result of the Coronavirus (COVID-19) pandemic.

 

F-19

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 2. Critical Accounting Judgements, Estimates and Assumptions Continued

 

Share-Based Payment Transactions

 

The consolidated entity measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. The fair value is determined by using either the Binomial or Black-Scholes model taking into account the terms and conditions upon which the instruments were granted. The accounting estimates and assumptions relating to equity-settled share-based payments would have no impact on the carrying amounts of assets and liabilities within the next annual reporting period but may impact profit or loss and equity.

 

The allowance for expected credit losses assessment requires a degree of estimation and judgement. It is based on the lifetime expected credit loss, grouped based on days overdue, and makes assumptions to allocate an overall expected credit loss rate for each group. These assumptions include recent sales experience and historical collection rates.

 

Fair Value Measurement Hierarchy

 

The consolidated entity is required to classify all assets and liabilities, measured at fair value, using a three level hierarchy, based on the lowest level of input that is significant to the entire fair value measurement, being: Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date; Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and Level 3: Unobservable inputs for the asset or liability. Considerable judgement is required to determine what is significant to fair value and therefore which category the asset or liability is placed in can be subjective.

 

The fair value of assets and liabilities classified as level 3 is determined by the use of valuation models. These include discounted cash flow analysis or the use of observable inputs that require significant adjustments based on unobservable inputs.

 

Estimation of Useful Lives of Assets

 

The consolidated entity determines the estimated useful lives and related depreciation and amortization charges for its property, plant and equipment and finite life intangible assets. The useful lives could change significantly as a result of technical innovations or some other event. The depreciation and amortization charge will increase where the useful lives are less than previously estimated lives, or technically obsolete or non-strategic assets that have been abandoned or sold will be written off or written down.

 

Exploration and Evaluation Costs

 

Exploration and evaluation costs have been capitalized on the basis that the consolidated entity expects to commence commercial production in the future, from which time the costs will be amortized in proportion to the depletion of the mineral resources. Key judgements are applied in considering costs to be capitalized which includes determining expenditures directly related to these activities and allocating overheads between those that are expensed and capitalized. In addition, costs are only capitalized that are expected to be recovered either through successful development or sale of the relevant mining interest. Factors that could impact the future commercial production at the mine include the level of reserves and resources, future technology changes, which could impact the cost of mining, future legal changes and changes in commodity prices. In accordance with IFRS 6, the Company has capitalized the following exploration and evaluation cost:

 

a.Acquisition of rights to explore;
b.Topographical, geological, geochemical and geophysical studies, as well as technical feasibility and commercial viability studies; and
c.Exploratory drilling, trenching and sampling costs.

 

To the extent that capitalized costs are determined not to be recoverable in the future, they will be written off in the period in which this determination is made. In accordance with IFRS 6, exploration and evaluation assets will be assessed for impairment if facts and circumstances suggest that the carrying amount of an exploration and evaluation asset may exceed its recoverable amount. When facts and circumstances suggest that the carrying amount exceeds the recoverable amount, the Company will measure, present and disclose any resulting impairment loss.

 

F-20

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 3. Operating Segments

 

Operating segment information is disclosed on the same basis as information used for internal reporting purposes.

 

At regular intervals, the board is provided management information for the Company’s cash position, the carrying values of exploration permits and Company cash forecast for the next twelve months of operation. On this basis, the board considers the consolidated entity operates in one segment being exploration of minerals and two geographical areas, being Australia and United States. For the financial year ended 30 June 2023 the Canadian assets relate to the investment in associate and the exploration asset has been eliminated due to the deconsolidation.

 

Geographical Information

 

   Interest Income   Geographical Non-Current Assets 
   30 June 2023   30 June 2022   30 June 2023   30 June 2022 
   $   $   $   $ 
                     
Australia   7,397    20,000    1,470,024    4,527,957 
Canada   -    -    16,767.507    23,022,266 
United States   4,630    -    84,363,358    59,257,269 
                     
    12,027    20,000    102,600,889    86,807,492 

 

Note 4. Expenses

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
         
Profit/(loss) before income tax includes the following specific expenses:        
           
Depreciation   456,904    346,828 
Superannuation   1,151    2,291 
Corporate and Consultants   739,380    907,623 
Finance Charges   359,031    142,065 
           
    1,556,466    1,398,807 

 

Note 5. Income Tax Expense

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Numerical reconciliation of income tax expense and tax at the statutory rate          
Profit/(loss) before income tax expense   (11,571,240)   34,402,821 
           
Tax at the statutory tax rate of 25% (2022: 25%)   (2,892,810)   8,600,705 
           
Tax effect amounts which are not deductible/(taxable) in calculating taxable income:          
Share-based payments   195,059    300,013 
Share of profits(losses) - associates   1,563,690    (7,272)
           
    (1,134,061)   8,893,446 
Current year temporary differences not recognized   1,134,061    (8,893,446)
           
Income tax expense   -    - 

 

F-21

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 5. Income Tax Expense Continued

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Tax losses not recognized          
Unused tax losses for which no deferred tax asset has been recognized   20,942,089    19,808,028 
           
Potential tax benefit @ 25%   5,235,522    4,952,007 

 

The tax losses do not expire under current tax legislation. Deferred tax assets have not been recognized in respect of these items because it is not probable that future taxable profit will be available against which the Company can utilize the benefits.

 

These tax losses are also subject to final determination by the taxation authorities when the company derives taxable income.

 

The tax losses are subject to further review to determine if they satisfy the necessary legislative requirements under Income Tax legislation for carry forward and recoupment of tax losses.

 

Note 6. Current Assets – Cash and Cash Equivalents

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Cash at bank   19,240,707    21,278,936 

 

Note 7. Current Assets – Prepaid and Other Current Assets

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Other receivable   264,705    29,216 
Rent bond   5,830    5,830 
Prepayments   217,351    64,575 
GST receivable   7,300    142,860 
           
    495,186    242,481 

 

The Company’s exposure to credit risk related to trade and other receivables are disclosed in note 16.

 

F-22

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 8. Non-Current Assets - Investment in Associate

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Investment in Snow Lake Resources   16,767,507    23,022,266 
           
Reconciliation          
Reconciliation of the carrying amounts at the beginning and end of the current and previous financial year are set out below:          
           
Opening carrying amount   23,022,266    - 
Fair value of Snow Lake Resources investment at date of deconsolidation   -    99,709,182 
Disposals   -    (22,056,932)
Loss on disposal on Snow Lake Resources   -    (9,102,187)
Share of Snow Lake Resources profits(losses) for period   (6,254,759)   29,088 
Impairment of investment in Snow Lake Resources   -    (45,556,885)
           
Closing carrying amount   16,767,507    23,022,266 

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Gain on deconsolidation of Snow Lake Resources          
Fair value of Snow Lake Resources investment at date of deconsolidation   -    99,709,182 
Less carrying value of net assets on deconsolidation   -    (7,931,084)
           
Gain on deconsolidation of Snow Lake Resources   -    91,778,098 

 

Summarized financial information

Summarized financial information of Snow Lake Resources is set out below:

 

   Snow Lake Resources 
   30 June 2023   30 June 2022 
   $   $ 
Summarized statement of financial position        

Cash

   4,357,704    26,778,174 
Other current assets   1,220,054    1,391,785 
Total current assets   

5,577,758

    

28,169,959

 
Non-current assets   24,396,133    13,593,229 
Total assets   29,973,891    41,763,188 
           
Other current liabilities   2,225,191    1,681,351 
Derivative liabilities   

2,180,901

    

323,013

 
Non-current liabilities   35,293    - 
Total liabilities   4,441,385    2,004,364 
Net Assets   25,532,506    39,758,824 
           
Summarized statement of profit or loss and other comprehensive income          
Revenue   -    - 
Bank fees and interest   (16,383)   (192,963)
Amortization of transaction costs   -    

(61,533

)
Depreciation on right-of-use assets   (2,928)   - 
Other expenses   (17,910,900)   (11,798,660)
Total expenses   (17,930,211)   (12,053,156)
Loss before income tax expense   (17,930,211)   (12,053,156)
Income tax expense   -    - 
Loss after income tax expense   (17,930,211)   (12,053,156)
Other comprehensive income   778,841    1,767,338 
Total comprehensive income (loss)   (17,151,370)   (10,285,818)

 

On the 23 November 2021 Nova Minerals’ 73.8% owned subsidiary Snow Lake Resources completed an initial public offering on the NASDAQ stock exchange. Following the flotation Nova’s shareholding in Snow Lake Resources was reduced to 54.5% and 46.1% on a fully diluted basis. As of 30 June 2023, Nova Minerals owns 32.5% of Snow Lake Resources due to dilution and has applied the equity method of investment accounting for its interest in Snow Lake Resources.

 

As a result of the shareholding dilution, as well as the company having limited oversight in management of Snow Lake Resources, the directors of Nova Minerals determined the company had lost control of its subsidiary as at 23 November 2021.

 

In line with IFRS 10 Consolidated Financial Statements Nova Minerals therefore derecognized the assets and liabilities of the Snow Lake Resources group in its consolidated statement of financial position as at 23 November 2021, generating a gain on deconsolidation recognized in the consolidated profit and loss statement of the group in the period.

 

As at the 30 June 2023 Nova Mineral’s 6,600,000 shares in Snow Lake Resources, which is listed on NASDAQ, had a market price of US$2.27 per share, giving a fair value as of that date of $22,597,351 (30 June 2022, 6,600,000 shares with a market value of US$2.40 per share giving a fair value of $22,993,186).

 

F-23

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 9. Non-Current Assets - Other Financial Assets

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Investments in Asra Minerals Limited at fair value   1,220,024    3,797,443 
Investment in Alaska Asia Clean Energy Corp at fair value   205,887    - 
Loans granted to related parties note 21   62,226    166,348 
Convertible note in ASRA Minerals Limited   250,000    - 
           
    1,738,137    3,963,791 

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Reconciliation Investments at fair value          
Reconciliation of the carrying amounts at the beginning and end of the current and previous financial year are set out below:          
Opening balance   3,797,443    2,734,349 
Addition          
Alaska Asia Clean Energy Corp   205,887    - 
Aara Minerals Shares   -    495,590 
Asra Minerals Options   -    46,509 
Disposal          
Asra Minerals Shares   -    (238,927)
Gain on disposal          
Asra Minerals shares   -    232,596 
Movement in fair value          
Asra Minerals Shares   (2,112,330)   62,238 
Asra Minerals ASROB options   (465,089)   465,088 
           
Closing fair value   1,425,911    3,797,443 

 

The Investment in Asra Minerals Limited comprises shares and options held by the group measured at fair value. The group shareholding in Asra Minerals comprises 8.15% ownership.

 

F-24

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 10. Non-Current Assets - Property, Plant and Equipment

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Plant and equipment - at cost   4,206,168    3,854,410 
Less: Accumulated depreciation   (1,180,998)   (735,602)
           
    3,025,170    3,118,808 

 

Reconciliations

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Opening balance   3,118,808    2,370,972 
Additions   283,655    937,981 
Foreign exchange movement   98,474    156,683 
Depreciation expense   (456,904)   (346,828)
Disposals   (18,863)   - 
           
Carrying amount at end of period   3,025,170    3,118,808 

 

Note 11. Non-Current Assets - Exploration and Evaluation

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Exploration and evaluation expenditure   81,070,075    56,702,626 

 

Reconciliations

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Opening balance   56,702,626    35,843,069 
Additions   22,157,270    26,910,709 
Deconsolidation of Snow Lake Resources   -    (8,532,572)
Revaluation due to foreign exchange   2,210,179    2,481,420 
           
Carrying amount at end of year   81,070,075    56,702,626 

 

F-25

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 12. Convertible Notes

 

   Consolidated 
   30 June 2023   30 June 2022 
    $    $ 
Current liabilities          
Financial derivative liability   250,921    - 
Financial liability   928,867    - 
           
    1,179,788    - 
           
Non-current liabilities          
Financial liability   5,352,544    - 
           
    6,532,332    - 

 

Reconciliations

 

Reconciliation of convertible note since inception to 30 June 2023 is set out below:

 

   Consolidated 
   30 June 2023   30 June 2022 
    $    $ 
The initial recognition of the financial liability and derivative was:          
Financial derivative liability   2,120,963    - 
Financial liability   5,328,247    - 
           
    7,449,210    - 
           
Movement to 30 June 2023          
Loss on financial derivative   (1,870,042)   - 
Amortization of financial liability   928,281    - 
Foreign exchange loss on financial liability   24,883      
           
    6,532,332    - 

 

The financial liability and corresponding derivative represent the fair value of the loan facility Nova entered into on 27 October 2022 up to USD$7 million with an interest payable of 6.0% adjusted by the delta over a 3% SOFR floor. This was subsequently drawn down on 21 November 2022 and has a maturity of 24 months from draw down.

The facility has a conversion option which gives the lender the right to convert the principal plus any accrued interest into a variable number of shares. If Nova’s share price is greater than 150% of the conversion price, then Nova at its option may elect to force Nebari to convert the conversion amount, at the conversion price. Given the lender has the right to a variable number of shares and in accordance with IFRS 9 this constitutes a compound financial instrument which requires both a financial liability and derivative to be recognized.

The derivative is recognized first at fair value and subsequently remeasured at each reporting period with the corresponding gain or loss recognized through the profit and loss. The remaining value is recognized as a financial liability and amortized over the life of the loan based on a 25.89% effective interest rate in accordance with IFRS 9.

Nova may repay up to 50% of the outstanding principal in discounted shares (10% discount to the 15 day VWAP proceeding the prepayment date). In the event of a voluntary prepayment, Nova will also issue Nebari options to subscribe for Nova shares, with a 2 year expiry period from the date of the options issuance, at a strike price equal to a 40% premium to the VWAP of the Company’s shares for the 15 days preceding the earlier of the documentation completion date and the date at which the financing facility is announced to the public, converted at the AUD:USD exchange rate on the day preceding the conversion date (“Strike Price”) and in the amount of 80% of the Prepayment Amount divided by the Strike Price.

 

F-26

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 13. Equity - Issued Capital

 

   Consolidated 
   30 June 2023   30 June 2022   30 June 2023   30 June 2022 
   Shares   Shares   $   $ 
                     
Issued capital   210,889,961    180,202,285    149,346,415    130,246,297 
Share issue costs   -    -    (6,559,744)   (4,533,038)
                     
    210,889,961    180,202,285    142,986,671    125,713,259 

 

   June 2023   June 2023   June 2022   June 2022 
Ordinary share - issued and fully paid  No   $   No   $ 
                     
At the beginning of the period   180,202,285    125,713,259    1,680,946,647    114,922,698 
- Contributions of equity   27,228,501    19,059,988    109,090,910    12,000,000 
- Shares issued on conversion of options   100,185    40,130    -    - 
- Shares issued on conversion of conversion of cashless options   3,358,990    -    -    - 
- Share buy back   -    -    -    - 
- Performance rights exercised Note 26   -    -    12,000,000    312,000 
- Consolidation of shares adjustment (a)   -    -    (1,621,835,272)   - 
- Share issue costs -  share based payments  note 25   -    (636,670)   -    (732,000)
- Share issue costs - cash payments   -    (1,190,036)   -    (789,439)
                     
Closing balance   210,889,961    142,986,671    180,202,285    125,713,259 

 

(a) On the 29 November 2021 the company completed share consolidation on a 10:1 basis

 

Ordinary shares

 

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the company does not have a limited amount of authorized capital.

 

On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

 

Capital risk management

 

The consolidated entity’s objectives when managing capital is to safeguard its ability to continue as a going concern, so that it can provide returns for shareholders and benefits for other stakeholders and to maintain an optimum capital structure to reduce the cost of capital.

 

F-27

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 14. Equity - Share Based-Payment Reserves

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Share-based payments reserve   8,726,228    7,309,323 

 

Share-based payments reserve

 

The reserve is used to recognize the value of equity benefits provided to employees and directors as part of their remuneration, and other parties as part of their compensation for services.

 

Movements in reserves

 

Movements in each class of reserve during the financial years are set out below:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Opening balance   7,309,323    6,733,118 
Movement in reserve due to deconsolidation of Snow Lake Resources (note 8)   -    (1,043,848)
Options expense in period (note 26)   1,116,829    1,457,000 
Performance rights granted (note 26)   300,076    163,053 
           
Closing balance   8,726,228    7,309,323 

 

Note 15. Equity - Non-Controlling Interest

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Issued capital   7,357,911    7,357,911 
Reserves   685,141    392,832 
Accumulated losses   (256,268)   (169,118)
           
    7,786,784    7,581,625 

 

As of the 30 June 2023 the non-controlling interest is 15% equity holding in AKCM Pty Ltd (2022: 15%).

 

F-28

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 16. Financial Instruments

 

The consolidated entity activities expose it to a variety of financial risks, market risk, credit risk and liquidity risk.

 

The Company’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects of the financial performance of the entity.

 

Market Risk

 

Market risk is the risk that changes in market prices, such as foreign exchange risk, interest rates and equity prices will affect the Company’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.

 


The Company operates internationally and therefore there is exposure to foreign exchange risk arising from currency exposures. The Company is not exposed to equity security price risk and holds no equity investments. The Company is not exposed to commodity price risk as the Company is still carrying out exploration.

 

Interest Rate Risk

 

Interest rate risk arises from investment of cash at variable rates. The consolidated entity income and operating cash flows are not materially exposed to changes in market interest rates. At the reporting date, the interest rate profile of the Company’s interest-bearing financial instruments was:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           

Variable Rate Instruments

          
Cash and cash equivalents   19,240,707    21,278,936 

 

Interest rate risk arises from investment of cash at variable rates. The Company’s income and operating cash flows are not materially exposed to changes in market interest rates.

 

An increase of 100 basis points (decrease of 100 basis points) in interest rates at the reporting date would have increased (decreased) equity and profit or loss by the amounts presented below. This analysis assumes that all other variables remain constant. The analysis was performed on the same basis for June 2022. The following table summarizes the sensitivity of the Company’s financial assets (cash) to interest rate risk:

 

F-29

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 16. Financial Instruments Continued

 

       Profit or Loss   Profit or Loss   Equity   Equity 
   Carrying Amount   100 bp Increase   100 bp Decrease   100 bp Increase   100 bp Decrease 
   $   $   $   $   $ 
                          
30 June 2023                         
Variable rate instruments                         
Cash and cash equivalents   19,240,707    192,407    (192,407)   192,407    (192,407)

 

       Profit or (Loss)   Profit or (Loss)   Equity   Equity 
   Carrying Amount   100 bp Increase   100 bp Decrease   100 bp Increase   100 bp Decrease 
   $   $   $   $   $ 
                          
30 June 2022                         
Variable rate instruments                         
Cash and cash equivalents   21,278,936    212,789    (212,789)   212,789    (212,789)

 

Credit Risk

 

Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations.

The Company has no significant concentration of credit risk. Credit risk arises from cash and cash equivalents held with the bank and financial institutions and receivables due from other entities. For banks and financial institutions, only independently rated parties with a minimum rating of ‘A’ are accepted.

The maximum exposure to credit risk is the carrying amount of the financial asset. The maximum exposure to credit risk at the reporting date was:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Cash and cash equivalents   19,240,707    21,278,936 
BAS Receivables   7,300    142,860 
           
    19,248,007    21,421,796 

 

Liquidity Risk

 

Liquidity risk is the risk that the consolidated entity will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Company’s liquidity risk arises from operational commitments. Prudent liquidity risk management implies maintaining sufficient cash and marketable securities. Management aims at maintaining flexibility in funding by regularly reviewing cash requirements and monitoring forecast cash flows.

The following are the contractual maturities of financial liabilities:

 

   Weighted Average Interest Rate   6 Months
or Less
   6 to 12
Months
   Between 2 and 5 Years   Over 5 Years   Total
Contractual
Cash Flows
 
Consolidated - 30 June 2023  %   $   $   $   $   $ 
                               
Non-derivatives                              
Non-interest bearing                              
Trade payables   -    2,414,485    -    -    -    2,414,485 
                               
Interest-bearing                              
Financial liability   -    -    928,867    5,352,544    -    6,281,411 
Total non-derivatives        2,414,485    928,867    5,352,544    -    8,695,896 
                               
Derivatives                              
Financial derivative liability   -    -    250,921    -    -    250,921 
Total non-derivatives        -    250,921    -    -    250,921 

 

F-30

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 16. Financial Instruments Continued

 

   Weighted Average Interest Rate   6 Months
or Less
   6 to 12
Months
   Between 2 and 5 Years   Over 5 Years   Total
Contractual
Cash Flows
 
Consolidated - 30 June 2022  %   $   $   $   $   $ 
                               
Non-derivatives                              
Non-interest bearing                              
Trade payables   -    3,999,852    -    -    -    3,999,852 
Total non-derivatives        3,999,852    -    -    -    3,999,852 

 

Fair Value

 

The carrying amount of the financial assets and financial liabilities recorded in the financial statements represent their respective net fair value determined in accordance with the accounting policies.

 


Capital Management

 

The Company’s policy in relation to capital management is for management to regularly and consistently monitor future cash flows against expected expenditures for a rolling period of up to 12 months in advance. The Board determines the Company’s need for additional funding by way of either share placements or loan funds depending on market conditions at the time. Management defines working capital in such circumstances as its excess liquid funds over liabilities, and defines capital as being the ordinary share capital of the Company. There were no changes in the Company’s approach to capital management during the year. The Company is not subject to externally imposed capital requirements.

 

Note 17. Fair Value Measurement

 

The following tables detail the consolidated entity’s assets and liabilities, measured or disclosed at fair value, using a three-level hierarchy, based on the lowest level of input that is significant to the entire fair value measurement, being:

 

Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date

Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly

Level 3: Unobservable inputs for the asset or liability

 

   Level 1   Level 2   Level 3   Total 
Consolidated - 30 June 2023  $   $   $   $ 
                                         
Assets                    
Investments at fair value   1,425,911    -    -    1,425,911 
Convertible note in Asra Minerals   -    250,000    -    250,000 
Total assets   1,425,911    250,000    -    1,675,911 
                     
Liabilities                    
Financial derivative liability   250,921    -    -    250,921 
Financial liability – Current   928,867    -    -    928,867 
Financial liability – Non-current   5,352,544    -    -    5,352,544 
Total assets   6,532,332    -    -    6,532,332 

 

   Level 1   Level 2   Level 3   Total 
Consolidated - 30 June 2022  $   $   $   $ 
                               
Assets                              
Investments at fair value   3,797,443    -    -    3,797,443 
Total assets   3,797,443    -    -    3,797,443 

 

F-31

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 18. Key Management Personnel Disclosures

 

The aggregate compensation made to directors and other members of key management personnel of the consolidated entity is set out below:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Short-term employee benefits   924,437    597,673 
Share-based payments   321,109    229,277 
           
    1,245,546    826,950 

 

Note 19. Remuneration of Auditors

 

During the financial year the following fees were paid or payable for services provided by RSM Australia Partners and Grassi & Co., CPAs, P.C., the auditors of the company:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Audit services - RSM Australia Partners          
Audit or review of the financial statements   81,000    77,500 
           
Other services - RSM Australia Partners          
Preparation of the tax return   38,849    3,656 
           
Other services - RSM USA          
Preparation of the tax return   52,730    - 
           
    172,579    81,156 

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Audit services – Grassi & Co.          
Audit and review of the financial statements   138,712    136,364 

 

F-32

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 20. Contingent Liabilities

 

There are no contingent liabilities that the consolidated entity has become aware of at 30 June 2023 and 30 June 2022.

 

Note 21. Related Party Transactions

 

Parent entity

 

Nova Minerals Limited is the parent entity.

 

Subsidiaries

 

Interests in subsidiaries are set out in Note 23.

 

Key management personnel

 

Disclosures relating to key management personnel are set out in Note 18 and the remuneration report included in the directors’ report.

 

The following transactions occurred with related parties:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Payment for goods and services:          
Payment to Benison Contractors Pty Ltd a company of Louie Siemens for Snow Lake Resources director fee   -    33,066 
Payment to Christopher Gerteisen for Snow Lake Resources consulting fees   -    6,533 
Payment to Speedy Investments Pty Ltd a company of Craig Bentley for consulting fees   -    1,700 
Payment to Harpia Group AG a company of Rodrigo Pasqua for consulting fees   -    12,160 

 

Loans to/from related parties

 

The following balances are outstanding at the reporting date in relation to loans with related parties:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Current Receivables:          
Snow Lake Resources other receivable   150,207    29,216 
           
Non-Current Receivables:          
Loan to Rotor X   62,226    166,348 

 

Terms and conditions

 

All transactions were made on normal commercial terms and conditions and at market rates.

 

F-33

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 22. Parent Entity Information

 

Set out below is the supplementary information about the parent entity.

 

Statement of profit or loss and other comprehensive income

 

   Parent 
   30 June 2023   30 June 2022 
   $   $ 
           
Profit/(loss) after income tax   (10,534,690)   39,569,245 
           
Total comprehensive income/(loss)   (10,534,690)   39,569,245 

 

Statement of financial position

 

   Parent 
   30 June 2023   30 June 2022 
   $   $ 
           
Total current assets   17,352,971    6,338,838 
           
Total assets   118,145,995    103,094,398 
           
Total current liabilities   1,799,920    256,494 
           
Total liabilities   7,152,464    256,494 
           
Equity          
Issued capital   142,986,671    125,713,259 
Share-based payments reserve   8,726,228    7,309,323 
Accumulated losses   (40,719,368)   (30,184,678)
           
Total equity   110,993,531    102,837,904 

 

Contingent liabilities

 

The parent entity had no contingent liabilities as at 30 June 2023 and 30 June 2022.

 

Capital commitments - Property, plant and equipment

 

The parent entity had no capital commitments for property, plant and equipment as at 30 June 2023 and 30 June 2022.

 

Significant accounting policies

The accounting policies of the parent entity are consistent with those of the consolidated entity, as disclosed in note 1.

 

F-34

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 23. Interests in Subsidiaries

 

The consolidated financial statements incorporate the assets, liabilities and results of the following subsidiaries with non-controlling interests in accordance with the accounting policy described in note 1:

 

          Parent   Non-Controlling Interest 
   Principal Place of Business /      Ownership Interest   Ownership Interest   Ownership Interest   Ownership Interest 
   Country of  Class of   30 June
2023
   30 June
2022
   30 June
2023
   30 June
2022
 
Name  Incorporation  Shares   %   %   %   % 
                             
AKCM (Aust) Pty Ltd*  Australia   Ordinary     85.00%   85.00%   15.00%   15.00%
AK Operations LLC  USA   Ordinary     100.00%   100.00%   -    - 
AK Custom Mining LLC  USA   Ordinary     100.00%   100.00%   -    - 
Alaska Range Resources LLC  USA   Ordinary    100.00%   -    -    - 

 

*AKCM (Aust) Pty Ltd is the immediate parent of AK Operations LLC and AK Custom Mining LLC.

 

F-35

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 23. Interests in Subsidiaries Continued

 

Summarized financial information

 

Summarized financial information of subsidiaries with non-controlling interests that are material to the consolidated entity are set out below:

 

   AKCM (Aust) Pty Ltd   Snow Lake Resources Ltd   Alaska Range Resources LLC 
   30 June 2023   30 June 2022   30 June 2023   30 June 2022   30 June 2023 
   $   $   $   $   $ 
                     
Summarized statement of financial position                         
Current assets   1,827,323    15,182,579    -    -    555,600 
Non-current assets   83,964,996    59,691,189    -    -    - 
                          
Total assets   85,792,319    74,873,768    -    -    555,600 
                          
Current liabilities   141,459    3,743,091    -    -    1,652,893 
                          
Total liabilities   141,459    3,743,091    -    -    1,652,893 
                          
Net assets/(liabilities)   85,650,860    71,130,677    -    -    (1,097,293)
                          
Summarized statement of profit or loss and other comprehensive income                         
Revenue   20,697    -    -    -    70 
Expenses   (495,779)   (450,134)   -    (817,608)   (561,538)
                          
Loss before income tax expense   (475,082)   (450,134)   -    (817,608)   (561,468)
Income tax expense   -    -    -    -    - 
                          
Loss after income tax expense   (475,082)   (450,134)   -    (817,608)   (561,468)
                          
Other comprehensive income/(loss)   -    -    -    -    - 
                          
Total comprehensive income/(loss)   (475,082)   (450,134)   -    (817,608)   (561,468)
                          
Statement of cash flows                         
Net cash used in operating activities   (238,904)   (9,139,831)   -    (274,751)   (394,604)
Net cash from/(used in) investing activities   (13,239,174)   19,980,149    -    (11,149)   (10,331,271)
Net cash from financing activities   -    -    -    -    11,349,211 
                          
Net increase/(decrease) in cash and cash equivalents   (13,478,078)   10,840,318    -    (285,900)   623,336 
                          
Other financial information                         
Loss attributable to non-controlling interests   (87,149)   (67,520)   -    (214,213)   - 
Accumulated non-controlling interests at the end of reporting period   (324,861)   (237,712)   -    (868,653)   - 

 

F-36

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 24. Reconciliation of (loss)/profit after income tax to net cash used in operating activities

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
(Loss)/profit after income tax expense for the year   (11,571,240)   34,402,821 
           
Adjustments for:          
Gain from sale of equipment   (16,137)   - 
Fair value gain on investments   2,577,419    (565,317)
Amortization of financial liability   928,281    - 
Depreciation   456,904    346,828 
Management fee   (47,423)   - 
Share based payments (Note 26)   780,235    1,200,053 
Non-cash finance costs   (1,870,042)   (133,649)
Gain from deconsolidation of Snow Lake Resources   -    (91,778,097)
Loss on disposal on Snow Lake Resources   -    9,102,187 
Foreign exchange movement on financial liability   24,883    - 
Interest income   -    (20,000)
Impairment of Investment in Snow Lake Resources   -    45,556,885 
Share of loss - associates   6,254,759    29,088 
Foreign exchange gain  intercompany loans   (868,392)   (1,533,601)
           
Change in operating assets and liabilities:          
Increase in trade and other receivables   (96,579)   (47,469)
Increase in trade and other payables   363,655    584,510 
           
Net cash used in operating activities   (3,083,677)   (2,855,761)

 

Note 25. Earnings/(Loss) per share

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
(Loss)/profit after income tax   (11,571,240)   34,402,821 
Non-controlling interest   87,149    281,733 
           
(Loss)/profit after income tax   (11,484,091)   34,684,554 

 

   Number   Number 
Weighted average number of ordinary shares used in calculating basic earnings per share   198,945,248    176,847,043 
Adjustments for calculation of diluted earnings per share:          
Options over ordinary shares   -    12,150,000 
           
Weighted average number of ordinary shares used in calculating diluted earnings per share   198,945,248    188,997,043 

 

F-37

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 25. Earnings/(Loss) per share Continued

 

   $   $ 
Basic (loss)/earnings per share   (0.06)   0.20 
Diluted (loss)/earnings per share   (0.06)   0.18 

 

As of the 30 June 2022 there were 12,150,000 outstanding unlisted options that would be included in the diluted calculation.

 

Note 26. Share-based payments

 

From time to time, the Group provides Incentive Options and Performance Rights to officers, employees, consultants and other key advisors as part of remuneration and incentive arrangements. The number of options or rights granted, and the terms of the options or rights granted are determined by the Board. Shareholder approval is sought where required. During the period the following share-based payments have been recognized:

 

Share-based payments

 

During the period, the following share-based payments have been granted:

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
           
Recognized in profit & loss :          
Director options 1   332,560    - 
Consultant options 2   144,590    - 
Director options 3   3,009    - 
Advisor options 6   -    395,000 
Advisor options 7   -    330,000 
Total options granted   480,159    725,000 
           
Performance Rights          
Performance rights exercised note 13   -    312,000 
Performance rights granted   300,076    163,053 
Total performance rights   300,076    475,053 
           
Total   780,235    1,200,053 

 

   Consolidated 
   30 June 2023   30 June 2022 
   $   $ 
Recognized in equity:          
Options issued to brokers 4   636,670    - 
Options issued to brokers 5   -    732,000 
           
    636,670    732,000 

 

F-38

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 26. Share-based payments Continued

 

Options granted

 

For the options granted during the June 2023 financial year, the valuation model inputs used to determine the fair value at the grant date, are as follows:

 

   1. Director Options  2. Consultants Options
       
Recognized in  Profit & Loss  Profit & Loss
Grant date  29/11/2022  29/11/2022
Number of options issued  5,750,000  2,500,000
Expiry date  30/11/2025  30/11/2025
Vesting date  30/11/2025  30/11/2025
Share price at grant date  0.66  0.66
Exercise Price  1.20  1.20
Expected Volatility  90%  90%
Risk-Free Interest Rate  3.24%  3.24%
Trinomial step  200  200
Early exercise factor  2.50  2.50
Underlying fair value at grant date  0.299  0.299
The total share-based payment expense recognized form the amortization as of the 30 June 2023 for the issued options  332,560  144,590
Vesting terms  Continuous employment and, $1bn project valuation 

Continuous

employment and, $1bn project valuation

 

   3. Director Options  4. Broker Options
       
Recognized in  Profit & Loss  Equity
Grant date  29/11/2022  16/09/2022
Number of options issued  200,000  1,714,286
Expiry date  7/10/2023  16/09/2025
Vesting date  29/11/2022  16/09/2022
Share price at grant date  0.66  0.78
Exercise Price  2.20  0.91
Expected Volatility  90%  90%
Risk-Free Interest Rate  3.18%  3.45%
Trinomial step  200  200
Early exercise factor  2.5  2.5
Underlying fair value at grant date  0.0329  0.3714
Fair Value  3,009  636,670

 

   5. Broker options  6. Advisor options  7. Advisor options
          
Recognized in  Equity note 13  P&L  P&L
Grant date  27/09/2021  20/10/2021  20/10/2021
Issued date  27/09/2021  20/10/2021  20/10/2021
Number of options issued  1,200,000  500,000  500,000
Expiry date  27/09/2023  20/05/2023  7/10/2023
Vesting date  27/09/2021  20/10/2021  20/10/2021
Share price at grant date  1.45  1.55  1.55
Exercise Price  2.200  1.350  2.200
Expected Volatility  100% 100%  100%
Risk-Free Interest Rate  0.26% 0.26%  0.26%
Underlying fair value at grant date  0.61  0.79  0.66
Fair Value  732,000  395,000  330,000

 

F-39

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 26. Share-based payments Continued

 

Option movement June 2023

 

Set out below are movements in options on issue over ordinary shares of Nova Minerals Limited during the 30 June 2023 financial year:

 

Exercise period  Exercise price   Beginning balance   Issued   Exercised   Lapsed   Ending balance 
                         
On or before 19 September 2022   0.40    6,100,000    -    (6,100,000)   -    - 
On or before 28 October 2022   0.56    150,000    -    (150,000)   -    - 
On or before 28 January 2023   0.60    750,000    -    -    (750,000)   - 
On or before 2 December 2022   3.00    1,050,000    -    -    (1,050,000)   - 
On or before 29 December 2023   0.75    1,100,000    -    -    -    1,100,000 
On or before 20 May 2023   1.35    1,100,000    500,000    -    (1,600,000)   - 
On or before 23 September 2023   2.20    1,700,000    200,000    -    -    1,900,000 
On or before 30 November 2024   1.10    -    13,614,264    -    -    13,614,264 
On or before 30 November 2025   1.20    -    8,250,000    -    -    8,250,000 
On or before 16 January 2026   0.91    -    1,714,286    -    -    1,714,286 
On or before 30 April 2024 (1)   0.70    -    6,993,793    (185)   -    6,993,608 
Total        11,950,000    31,272,343    (6,250,185)   (3,400,000)   33,572,158 

 

(1) For every two options exercised at A$0.70, holder will receive an option to purchase one additional ordinary share at an exercise price of A$1.00, with an expiry date of June 30, 2025.

 

Option movement June 2022

 

Set out below are movements in options on issue over ordinary shares of Nova Minerals Limited during the 30 June 2022 financial year:

 

Exercise period  Exercise price   Beginning balance   Issued    Exercised    Lapsed    Ending balance 
                                 
On or before 19 September 2022   0.40    6,100,000    -     -     -    6,100,000 
On or before 28 October 2022   0.56    150,000    -     -     -    150,000 
On or before 28 January 2023   0.60    750,000    -     -     -    750,000 
On or before 2 December 2022   3.0    1,050,000    -     -     -    1,050,000 
On or before 29 December 2023   0.75    1,100,000    -     -     -    1,100,000 
On or before 20 May 2023   1.35    600,000    -     -     -    600,000 
On or before 27 September 2023   2.20    -    1,200,000     -     -    1,200,000 
On or before 20 May 2023   1.40    -    500,000     -     -    500,000 
On or before 7 October 2023   2.20    -    500,000     -     -    500,000 
Total        9,750,000    2,200,000     -     -    11,950,000 

 

On the 29 November 2021 the company completed share consolidation on a 10:1 basis

 

The weighted average year remaining contractual life

 

The weighted average number of years remaining for the contractual life for share-based payment options outstanding as of the 30 June 2023 was 1.51 years (2022: 0.60 years).

 

Performance rights

 

In 2022 the Company issued 24 million performance rights (2.4 million post-consolidation) to three directors. The terms of the performance rights issued were disclosed in the annual general meeting notice announced 22 October 2021. The performance rights are long-term incentives to offer conditional rights to fully paid ordinary shares in the Company upon satisfaction of vesting criteria over the vesting periods for no cash consideration. Fair value has been measured using the share price at grant date.

 

F-40

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 26. Share-based payments Continued

 

Vesting conditions for the rights are set out in the table below:

 

Class of Performance   Applicable   Lapse Rights
Rights   Milestone   Date   Issued
             
Class A Performance Rights   Completion of either a pre-feasibility study or a definitive feasibility study of the Korbel Main deposit that demonstrates at the time of reporting that extraction is reasonably justified and economically mineable indicating an internal rate of return to the Company of greater than 20% and an independently verified JORC classified mineral reserve equal to or greater than 1,500,000 oz Au with an average grade of not less than 0.4g/t for not less than 116Mt.   5 years from issue   600,000
Class B Performance Rights   Completion of the first gold pour (defined as a minimum quantity of 500 oz.) from the Korbel Main deposit.   5 years from issue   600,000
Class C Performance Rights   Achievement of an EBITDA of more than $20m in the second half-year reporting period following the commencement of commercial operations at the Korbel Main deposit.   5 years from issue   1,200,000

 

30 June 2023 performance rights

 

The performance rights were valued as the closing share price $1.30 on the grant date 24 November 2021. The total share-based payment expense recognized from the amortization of the 2022 issued performance rights was $300,076 for the 30 June 2023 financial year

 

30 June 2022 performance rights

 

The performance rights were valued as the closing share price $1.30 on the grant date 24 November 2021. The total share-based payment expense recognized from the amortization of the 2022 issued performance rights was $163,053 for the 30 June 2022 financial year

 

Set out below are the summaries of Performance rights granted during period as share based payments

 

          Price at           Expired/   Balance at 
          grant           Lapsed/   the end of 
Grant date  Expiry date  Class   date   Granted   Exercised   other   the year 
                                 
24/11/2021  24/11/2026  A    $1.30    600,000    -    -    600,000 
24/11/2021  24/11/2026  B   $1.30    600,000    -    -    600,000 
24/11/2021  24/11/2026  C   $1.30    1,200,000    -    -    1,200,000 

 

F-41

 

 

Notes to the Consolidated Financial Statements

For the Year Ended 30 June 2023

 

Note 27. Events after the reporting period

 

The following events have occurred subsequent to the period end:  

 

The Company announced visible gold at the high-grade RPM Deposit, within the Company’s flagship Estelle Gold Project, located in the prolific Tintina Gold Belt in Alaska.

 

The Company announced that on 3 August 2023 Alaska’s State Governor, Mike Dunleavy, along with the Alaska Department of Transportation and Public Facilities (“DOT&PF”) Commissioner, Ryan Anderson visited the Company’s Estelle Gold Project located in the West Susitna Mining District, Alaska, USA. The Governor and Commissioner’s visit comprised part of an overview tour of the mining district and the proposed West Susitna Access Road (“WSAR”), for which some significant advancements have been announced recently, and will potentially provide direct all year and all weather access to the Estelle project site.

 

The Company announced that the Rotor X Aircraft Manufacturing Company of Chandler Arizona (in which Nova holds a 9.9% investment stake), in partnership with US defense contractor Advanced Tactics, has now completed a major milestone with the development and hundreds of unmanned test flights of its new fully electric eVTOL DRAGON Personal Air Vehicle (PAV). With this major milestone achieved manned flights will now commence, with commercial delivery of the PAV beginning in September 2023.

 

No other matters or circumstance has arisen since 30 June 2023 that has significantly affected, or may significantly affect the consolidated entity’s operations, the results of those operations, or the consolidated entity’s state of affairs in future financial years.

 

F-42

 

 

Consolidated Statement of Profit or Loss

and Other Comprehensive Income

For the Half-Year Ended 31 December 2023 and 2022

 

       Consolidated 
   Note  

31 Dec 2023

  

31 Dec 2022

 
       $   $ 
             
Revenue               
Other income               
Foreign exchange movement on financial liability        (35,932)   103,691 
Interest income        173,536    - 
Fair value loss on investments   6    (450,646)   (1,264,375)
Gain on sale of property plant & equipment        -    16,137 
Gain from sale of investments   6    51,464    - 
Gain on derivative liabilities        28,967    386,493 
Foreign exchange (loss)/gain        (1,549,439)   158,208 
Impairment of Snow Lake Resources   5    (4,663,083)   - 
Share of profits of associate accounted for using equity method        (862,231)   (2,449,281)
Total other income (expense)        (7,307,364)   (3,049,127)
                
Expenses               
Administration expenses        (1,240,671)   (1,324,845)
Contractors & consultants        (256,609)   (519,748)
Share based payments   17    (96,655)   (809,172)
Amortization of financial liability   3    55,192    (151,229)
Finance costs   3    (348,433)   (49,330)
Total expenses        (1,887,176)   (2,854,324)
                
Loss before income tax expense        (9,194,540)   (5,903,451)
                
Income tax expense        -    - 
                
Loss after income tax expense for the half-year        (9,194,540)   (5,903,451)
                
Other comprehensive (loss)/income               
                
Items that may be reclassified subsequently to profit or loss               
Foreign currency translation        (1,542,897)   809,851 
                
Other comprehensive (loss)/income for the half-year, net of tax        (1,542,897)   809,851 
                
Total comprehensive loss for the half-year        (10,737,437)   (5,093,600)
                
Loss for the half-year is attributable to:               
Non-controlling interest        (51,229)   (45,564)
Owners of Nova Minerals Limited        (9,143,311)   (5,857,887)
                
         (9,194,540)   (5,903,451)
                
Total comprehensive (loss)/income for the half-year is attributable to:               
Non-controlling interest        (286,168)   77,889 
Owners of Nova Minerals Limited        (10,451,269)   (5,171,489)
                
         (10,737,437)   (5,093,600)

 

       $   $ 
Basic (loss) per share   16    (0,04)   (0.03)
Diluted (loss) per share   16    (0.04)   (0.03)

 

F-43

 

 

Consolidated Statement of Financial Position

As of 31 December 2023 and 30 June 2023

 

       Consolidated 
   Note  

31 Dec 2023

  

30 Jun 2023

 
       $   $ 
             
Assets               
Current assets               
Cash and cash equivalents        6,228,229    19,240,707 
Trade and other receivables   4    400,534    495,186 
Total current assets        6,628,763    19,735,893 
                
Non-current assets               
Investment in associate   5    11,242,193    16,767,507 
Other financial assets   6    2,250,018    1,738,137 
Property, plant and equipment   7    2,815,241    3,025,170 
Exploration and evaluation   8    87,762,108    81,070,075 
Total non-current assets        104,069,560    102,600,889 
                
Total assets        110,698,323    122,336,782 
                
Liabilities               
                
Current liabilities               
Trade and other payables        1,036,702    2,414,485 
Convertible note   9    6,912,438    1,179,788 
Total current liabilities        7,949,140    3,594,273 
                
Non-current liabilities               
Convertible note   9    -    5,352,544 
Total non-current liabilities        -    5,352,544 
                
Total liabilities        7,949,140    8,946,817 
                
Net assets        102,749,183    113,389,965 
                
Equity               
Issued capital   10    142,986,671    142,986,671 
Foreign currency reserves        2,567,347    3,875,305 
Share based-payment reserves   11    8,822,883    8,726,228 
Accumulated losses        (59,128,334)   (49,985,023)
Equity attributable to the owners of Nova Minerals Limited        95,248,567    105,603,181 
Non-controlling interest   12    7,500,616    7,786,784 
                
Total equity        102,749,183    113,389,965 

 

F-44

 

 

Consolidated Statement of Changes in Equity

For the Half-Year Ended 31 December 2023 and 2022

 

   Issued   Share based payments   Foreign currency   Accumulated   Non-controlling    
   capital   reserves   reserves   losses   interest   Total equity 
Consolidated  $   $   $   $   $   $ 
                         
Balance at 1 July 2022   125,713,259    7,309,323    2,226,051    (38,500,932)   7,581,625    104,329,326 
                               
Loss after income tax expense for the half-year   -    -    -    (5,857,887)   (45,564)   (5,903,451)
Other comprehensive income/(loss) for the half-year, net of tax   -    -    686,397    -    123,453    809,850 
                               
Total comprehensive income/(loss) for the half-year   -    -    686,397    (5,857,887)   77,889    (5,093,601)
                               
Transactions with owners in their capacity as owners:                              
Issue of shares for cash   18,474,999    -    -    -    -    18,474,999 
Exercise of options   40,000    -    -    -    -    40,000 
Share issue costs   (1,822,784)   -    -    -    -    (1,822,784)
Share options expense for period   -    1,308,220    -    -    -    1,308,220 
Performance rights granted   -    137,622    -    -    -    137,622 
                               
Balance at 31 December 2022   142,405,474    8,755,165    2,912,448    (44,358,819)   7,659,514    117,373,782 

 

   Issued   Share based payments   Foreign currency   Accumulated   Non-controlling    
   capital   reserves   reserves   losses   interest   Total equity 
Consolidated  $   $   $   $   $   $ 
                         
Balance at 1 July 2023   142,986,671    8,726,228    3,875,305    (49,985,023)   7,786,784    113,389,965 
                               
Loss after income tax expense for the half-year   -    -    -    (9,143,311)   (51,229)   (9,194,540)
Other comprehensive (loss)/income for the half-year, net of tax   -    -    (1,307,958)   -    (234,939)   (1,542,897)
                               
Total comprehensive (loss)/income for the half-year   -    -    (1,307,958)   (9,143,311)   (286,168)   (10,737,437)
                               
Transactions with owners in their capacity as owners:                              
Share options expense for period (note 17)   -    401,582    -    -    -    401,582 
Performance rights expense for period (note 17)   -    (304,927)   -    -    -    (304,927)
                               
Balance at 31 December 2023   142,986,671    8,822,883    2,567,347    (59,128,334)   7,500,616    102,749,183 

 

F-45

 

 

Consolidated Statement of Cash Flows

For the Half-Year Ended 31 December 2023 and 2022

 

       Consolidated 
   Note  

31 Dec 2023

  

31 Dec 2022

 
         $    $ 
                
Cash flows from operating activities               
Payments to suppliers and employees (inclusive of GST)        (1,152,842)   (1,433,529)
Interest received        173,535    - 
Finance charges        (293,049)   - 
                
Net cash used in operating activities        (1,272,356)   (1,433,529)
                
Cash flows from investing activities               
Payments for property, plant and equipment        (237,829)   (104,464)
Payments for exploration and evaluation        (10,523,508)   (19,064,831)
Convertible note in Asra Minerals Limited        125,000    (250,000)
Monies received from related party        -    74,239 
Payments to acquire investments        (1,071,058)   - 
Proceeds from disposal of Investments        51,464    - 
Proceeds from disposal of property, plant and equipment        -    38,500 
                
Net cash used in investing activities        (11,655,931)   (19,306,556)
                
Cash flows from financing activities               
Proceeds from issue of shares   10    -    18,474,999 
Proceeds from Issue of convertible note        -    7,449,210 
Proceeds from exercise of options        -    40,000 
Corporate advisory costs        -    (300,000)
Share issue transaction costs        -    (1,257,391)
                
Net cash from financing activities        -    24,406,818 
                
Net increase/(decrease) in cash and cash equivalents        (12,928,287)   3,666,733 
Cash and cash equivalents at the beginning of the financial half-year        19,240,707    21,278,936 
Effects of exchange rate changes on cash and cash equivalents        (84,191)   34,176 
                
Cash and cash equivalents at the end of the financial half-year        6,228,229    24,979,845 

 

F-46

 

 

Notes to the Consolidated Financial Statements

For the Half-Year Ended 31 December 2023

 

Note 1. Material Accounting Policies

 

These general purpose financial statements for the interim half-year reporting period ended 31 December 2023 have been prepared in accordance with IAS 34 134 ‘Interim Financial Reporting’ and the Corporations Act 2001, as appropriate for for-profit oriented entities.

 

These general purpose financial statements do not include all the notes of the type normally included in annual financial statements. Accordingly, these financial statements are to be read in conjunction with the annual report for the year ended 30 June 2023 and any public announcements made by the company during the interim reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.

 

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, unless otherwise stated.

 

Foreign Currency Translation

 

The financial statements are presented in Australian dollars, which is Nova Minerals Limited’s functional and presentation currency New or Amended Accounting Standards and Interpretations Adopted The consolidated entity has adopted all of the new or amended Accounting Standards and Interpretations issued by the International Accounting Standards Board (‘IASB’) that are mandatory for the current reporting period.

 

Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.

 

Going Concern

 

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.

 

For the period ended 31 Dec 2023, the Company incurred a net loss after tax of $9,194,540 and utilized cash in operating and investing activities of $1,272,356 and $11,655,931 respectively. The ability to continue as a going concern and realize its exploration asset is dependent on a number of factors, the most significant of which is obtaining additional funding to complete the exploration activities.

 

These factors indicate a material uncertainty which may cast significant doubt as to whether the Company will continue as a going concern and therefore whether it will realize its assets and extinguish its liabilities in the normal course of business and at the amounts stated in the financial report.

 

The directors have reviewed the Companies overall position and outlook in respect of the matters identified above and are of the opinion that the use of the going concern basis is appropriate in the circumstances for the following reasons:

 

The Company has cash resources of $6,228,229 as at 31 December 2023;
The Company has net assets of $102,749,183
The Company has the ability to scale back its exploration activities should funding not be available to continue exploration at its current levels; and
The Company has listed investments that can be realized as needed to support the company’s cash flows

 

The financial report does not include any adjustments relating to the amounts or classification of recorded assets or liabilities that might be necessary if the company and Group does not continue as a going concern.

 

F-47

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

Note 2. Operating Segments

 

Operating segment information is disclosed on the same basis as information used for internal reporting purposes by the Board of Directors.

 

At regular intervals, the board is provided management information for the Company’s cash position, the carrying values of exploration permits and Company cash forecast for the next twelve months of operation. On this basis, the board considers the consolidated entity operates in one segment being exploration of minerals and two geographical areas, being Australia and United States. For the December 2023 period the Canadian assets relate to the investment in associate and the exploration asset has been eliminated due to the deconsolidation.

 

Geographical information

 

   Interest income   Geographical non-current assets 
   31 Dec 2023   31 Dec 2022   31 Dec 2023   30 Jun 2023 
   $   $   $   $ 
                 
Australia   173,290    -    1,019,378    1,470, 024 
Canada   -    -    11,242,193    16,767,507 
United States   246    -    91,807,899    84,363,358 
                     
    173,536    -    104,069,560    102,600,889 

 

Note 3. Expenses

 

   Consolidated 
   31 Dec 2023   31 Dec 2022 
   $   $ 
         
Loss before income tax includes the following specific expenses:          
           
Depreciation   255,811    211,443 
Superannuation   554    610 
Corporate and consultants   256,609    519,748 
           
Finance costs          
Finance charges   348,433    49,330 
Amortisation of financial liability   (55,192)   151,229 
           
Finance costs expensed   293,241    200,559 

 

Note 4. Trade and Other Receivables

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Current assets          
Other receivable   244,804    264,705 
Rent Bond   -    5,830 
Prepayments   150,226    217,351 
GST receivable   5,504    7,300 
           
    400,534    495,186 

 

F-48

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

Note 5. Investment in Associate

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Non-current assets          
Investment in Snow Lake Resources   11,242,193    16,767,507 
           
Reconciliation          
Reconciliation of the carrying amounts at the beginning and end of the current and previous financial half-year are set out below:          
           
Opening carrying amount   16,767,507    23,022,266 
Share of Snow Lake Resources (loss)/profit for period   (862,231)   (6,254,759)
Impairment of investment in Snow Lake Resources   (4,663,083)   - 
           
Closing carrying amount   11,242,193    16,767,507 

 

On the 23 November 2021 Nova Minerals’ 73.8% owned subsidiary Snow Lake Resources completed an initial public offering on the NASDAQ stock exchange. Following the flotation Nova’s shareholding in Snow Lake Resources was reduced to 54.5% and 46.1% on a fully diluted basis. As of 31 December 2023, Nova Minerals owns 32.5% of Snow Lake Resources due to dilution and has applied the equity method of investment accounting for its interest in Snow Lake Resources.

 

As a result of the shareholding dilution, as well as the company having limited oversight in management of Snow Lake Resources, the directors of Nova Minerals determined the company had lost control of its subsidiary as at 23 November 2021.

 

In line with IFRS 10 Consolidated Financial Statements, Nova Minerals has derecognized the assets and liabilities of the Snow Lake Resources group in its consolidated statement of financial position as at 23 November 2021, generating a loss on deconsolidation recognized in the consolidated profit and loss statement of the group in the period.

 

As a result of a significant and prolonged decline in the operations of Snow Lake Resources, management have decided to recognize an impairment as at 31 December 2023 of $4,663,083.

 

As at the 31 December 2023 Nova Mineral’s 6,600,000 shares in Snow Lake Resources, which is listed on NASDAQ, had a market price of US$1.17 per share, giving a fair value as of that date of $11,289,487 (30 June 2023, 6,600,000 shares with a market value of US$2.27 per share giving a fair value of $22,597.351).

 

Summarized financial information

 

Summarized financial information of Snow Lake Resources is set out below:

 

   Snow Lake Resources 
   31 Dec 2023   30 June 2023 
   $   $ 
Summarized statement of financial position           

Cash

    6,988,270    4,357,704 
Other current assets    722,271    1,220,054 
Total current assets   

7,710,541

    

5,577,758

 
Non-current assets   

26,014,381

    

24,396,133

 
Total assets    33,724,922    29,973,891 
            
Other current liabilities    1,951,344    2,225,191 
Derivative liabilities   

1,371,250

    

2,180,901

 
Non-current liabilities    3,383,599    35,293 
Total liabilities    6,706,193    4,441,385 
Net Assets    27,018,729    25,532,506 

 

   Snow Lake Resources 
   31 Dec 2023   31 Dec 2022 
   $   $ 
Summarized statement of profit or loss and other comprehensive income          
Revenue   -    - 
Bank fees and interest   (5,300)   (7,955)
Depreciation on right-of-use assets   (17,956)   - 
Other expenses   (4,449,729)   (8,029,095)
Total expenses   (4,472,985)   (8,037,050)
Loss before income tax expense   (4,472,985)   (8,037,050)
Income tax expense   -    - 
Loss after income tax expense   (4,472,985)   (8,037,050)
           
Other comprehensive income   1,845,445    1,374,973 
Total comprehensive income (loss)   (2,627,540)   (6,662,077)

 

Note 6. Other Financial Assets

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Non-current assets          
Investments in Asra Minerals Limited at fair value   894,378    1,220,024 
Investment in Alaska Asia Clean Energy Corp at fair value   205,887    205,887 
Loans granted to related parties   62,226    62,226 
Loan to Alaska Asia Clean Energy Corp   962,527    - 
Convertible note in Asra Minerals Limited   125,000    250,000 
           
    2,250,018    1,738,137 

 

F-49

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Reconciliation Investments at fair value          
Reconciliation of the carrying amounts at the beginning and end of the current and previous financial year are set out below:          
Opening balance   1,425,911    3,797,443 
Addition          
Alaska Asia Clean Energy Corp   -    205,887 
Asra Minerals Shares   125,000    - 
AX8 Shares   51,464    - 
Disposal          
AX8 shares   (51,464)   - 
Movement in fair value          
Asra Minerals Shares   (404,138)   (2,112,330)
Asra Minerals ASROB options   (46,508)   (465,089)
           
Closing fair value   1,100,265    1,425,911 

 

The Investment in Asra Minerals Limited comprises shares and options held by the group measured at fair value. The group shareholding in Asra Minerals comprises 7.73% ownership.

 

Note 7. Property, Plant and Equipment

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Non-current assets          
Plant and equipment - at cost   4,212,843    4,206,168 
Less: Accumulated depreciation   (1,397,602)   (1,180,998)
           
    2,815,241    3,025,170 

 

Reconciliations

 

Reconciliations of the written down values at the beginning and end of the current financial half-year are set out below:

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Consolidated        
           
Opening balance   3,025,170    3,118,808 
Additions   116,502    283,655 
Foreign exchange movement   (70,620)   98,474 
Depreciation expense   (255,811)   (456,904)
Disposals   -    (18,863)
           
Closing balance   2,815,241    3,025,170 

 

F-50

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

Note 8. Exploration and Evaluation

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Non-current assets          
Exploration and evaluation expenditure   87,762,108    81,070,075 

 

Reconciliations

 

Reconciliations of the written down values at the beginning and end of the current financial half-year are set out below:

 

 

31 Dec 2023

  

30 June 2023

 
Consolidated  $   $ 
         
Opening balance   81,070,075    56,702,626 
Additions   9,176,938    22,157,270 
Revaluation due to foreign exchange   (2,484,905)   2,210,179 
           
Closing balance   87,762,108    81,070,626 

 

Note 9. Convertible Note

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Current liabilities          
Financial Derivative Liability   221,954    250,921 
Financial Liability   6,690,484    928,867 
           
    6,912,438    1,179,788 
           
Non-current liabilities          
Financial Liability   -    5,352,544 
           
    6,912,438    6,532,332 

 

F-51

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

Reconciliations

 

Reconciliation of convertible note since inception to 31 December 2023 is set out below:

 

   31 Dec 2023   30 June 2023 
   $   $ 
         
The opening balance of the financial liability and derivative was:          
Financial Derivative Liability   250,921    2,120,963 
Financial Liability   6,281,411    5,328,247 
    6,532,332    7,449,210 
Movement          
Gain on financial derivative   (28,967)   (1,870,042)

Amortization of financial liability

   (55,192)   928,281 

Financial liability movement

   428,333    - 
Foreign exchange movement   35,932    24,883 
           
    6,912,438    6,532,332 

 

The financial liability and corresponding derivative represent the fair value of the loan facility Nova entered into on 27 October 2022 up to USD$7 million with an interest payable of 6.0% adjusted by the delta over a 3% SOFR floor. This was subsequently drawn down on 21 November 2022 and has a maturity of 24 months from draw down.

 

The facility has a conversion option which gives the lender the right to convert the principal plus any accrued interest into a variable number of shares. If Nova’s share price is greater than 150% of the conversion price, then Nova at its option may elect to force Nebari to convert the conversion amount, at the conversion price. Given the lender has the right to a variable number of shares and in accordance with IFRS 9 this constitutes a compound financial instrument which requires both a financial liability and derivative to be recognized.

 

The derivative is recognized first at fair value and subsequently remeasured at each reporting period with the corresponding gain or loss recognized through the profit and loss. The remaining value is recognized as a financial liability and amortized over the life of the loan based on a 25.23% effective interest rate in accordance with IFRS 9.

 

Nova may repay up to 50% of the outstanding principal in discounted shares (10% discount to the 15-day VWAP proceeding the prepayment date). In the event of a voluntary prepayment, Nova will also issue Nebari options to subscribe for Nova shares, with a 2 year expiry period from the date of the options issuance, at a strike price equal to a 40% premium to the VWAP of the Company’s shares for the 15 days preceding the earlier of the documentation completion date and the date at which the financing facility is announced to the public, converted at the AUD:USD exchange rate on the day preceding the conversion date (“Strike Price”) and in the amount of 80% of the Prepayment Amount divided by the Strike Price.

 

Note 10. Issued Capital

 

   Consolidated 
   31 Dec 2023   31 Dec 2023   30 June 2023   30 Jun 2023 
   Shares   $   Shares   $ 
                 
Issued capital   210,889,961    1490,346,415    210,889,961    149,346,415 
Share issue costs   -    (6,359,744)        (6,359,744)
                     
    210,889,961    142,986,671    210,889,961    142,986,671 

 

F-52

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

   Dec 2023   Dec 2023   June 2023   June 2023 
Ordinary share - issued and fully paid  No   $   No   $ 
                 
At the beginning of the period   210,889,961    142,986,671    180,202,285    125,713,259 
- Contributions of equity   -    -    27,228,501    19,059,988 
- Shares issued on conversion of options   -    -    100,185    40,130 
- Shares issued on conversion of cashless options   -    -    3,358,990    - 
- Share issue costs - share based payments   -    -    -    (636,670)
- Share issue costs - cash payments   -    -    -    (1,190,036)
                     
Closing balance   210,889,961    142,986,671    210,889,961    142,986,671 

 

Ordinary shares

 

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the company does not have a limited amount of authorized capital.

 

On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

 

Note 11. Share-Based Payment Reserves

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Share based payment reserve   8,822,883    8,726,228 

 

Share-based payments reserve

 

The reserve is used to recognize the value of equity benefits provided to employees and directors as part of their remuneration, and other parties as part of their compensation for services.

 

Movements in reserves

 

Movements in each class of reserve during the current financial half-year are set out below:

 

Consolidated 

31 Dec 2023

  

30 Jun 2023

 
   $   $ 
         
Opening balance   8,726,228    7,309,323 
Options expense in period (note 16)   401,582    1,116,829 
Performance expense in period (note 16)   (304,927)   300,076 
           
Carrying balance   8,822,883    8,726,228 

 

Note 12. Non-Controlling Interest

 

   Consolidated 
   31 Dec 2023   30 Jun 2023 
   $   $ 
         
Issued capital   7,357,911    7,357,911 
Reserves   450,202    685,141 
Accumulated losses   (307,497)   (256,268)
           
    7,500,616    7,786,784 

 

As of the 31 December 2023 the non-controlling interest is 15% (30 June 2023: 15%) equity holding in AKCM Pty Ltd.

 

F-53

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

Note 13. Fair Value Measurements

 

The following tables detail the consolidated entity’s assets and liabilities, measured or disclosed at fair value, using a three-level hierarchy, based on the lowest level of input that is significant to the entire fair value measurement, being:

 

Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date

 

Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly

 

Level 3: Unobservable inputs for the asset or liability

 

   Level 1   Level 2   Level 3   Total 
Consolidated - 31 December 2023  $   $   $   $ 
                 
Assets                    
Investments at fair value   1,100,265    -    -    1,100,265 
Convertible note in Asra Minerals Limited   -    125,000    -    125,000 
Loan to Alaska Asia Clean Energy Corp        962,527         962,527 
Total assets   1,100,265    1,087,527    -    2,187,792 
                     
Liabilities                    
Financial Derivative Liability   221,954    -    -    221,954 
Financial Liability - current   6,690,484    -    -    6,690,484 
Total liabilities   6,912,438    -    -    6,912,438 

 

   Level 1   Level 2   Level 3   Total 
Consolidated - 30 June 2023  $   $   $   $ 
                 
Assets                    
Investments at fair value   1,425,911    -    -    1,425,911 
Convertible note in Asra Minerals Limited   -    250,000    -    250,000 
Total assets   1,425,911    250,000    -    1,675,911 
                     
Liabilities                    
Financial Derivative Liability   250,921    -    -    250,921 
Financial Liability - current   928,867    -    -    928,867 
Financial Liability – non-current   5,352,544    -    -    5,352,544 
Total liabilities   6,532,332    -    -    6,532,332 

 

Note 14. Contingent Liabilities

 

There are no contingent liabilities that the consolidated entity has become aware of at 31 December 2023 and 30 June 2023.

 

Note 15. Earnings/(Loss) Per Share

 

   Consolidated 
   31 Dec 2023   31 Dec 2022 
   $   $ 
         
Loss after income tax   (9,194,540)   (5,903,451)
Non-controlling interest   51,229    45,564 
           
Loss after income tax   (9,143,311)   (5,857,887)

 

F-54

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

   Number   Number 
         
Weighted average number of ordinary shares used in calculating basic earnings per share   210,889,961    184,228,086 
Adjustments for calculation of diluted earnings per share:          
Options outstanding   -    28,510,727 
Performance rights   -    2,400,000 
           
Weighted average number of ordinary shares used in calculating diluted earnings per share   210,889,961    215,138,813 

 

   $   $ 
         
Basic (loss) per share   (0.04)   (0.03)
Diluted (loss) per share   (0.04)   (0.03)

 

- As of the 31 December 2023 there were 0 outstanding unlisted options that would be included in the diluted calculation.

 


- As of the 31 December 2022 there were 28,510,727 outstanding unlisted options that would be included in the diluted calculation.

 

Note 16. Share-Based Payments

 

From time to time, the Group provides Incentive Options and Performance Rights to officers, employees, consultants, and other key advisors as part of remuneration and incentive arrangements. The number of options or rights granted, and the terms of the options or rights granted are determined by the Board. Shareholder approval is sought where required. During the period the following share-based payments have been recognized:

 

Share-based payments

 

During the period, the following share-based payments have been granted:

 

   Consolidated 
   31 Dec 2023   31 Dec 2022 
   $   $ 
         
Recognized in profit & loss :          
1 - Director options   -    450,956 
2 - Consultant options   -    196,068 
3.- Director options   -    6,582 
4 - Director options   -    17,944 
5 - Director options   276,088    - 
6 -Consultant options   125,499    - 
Total options granted   401,587    671,550 
           
Performance rights expense   (304,927)   137,622 
           
Total   96,660    809,172 

 

Options Expense

 

For the options expensed during the current financial half-year, the valuation model inputs used to determine the fair value at the grant date, are as follows:

 

   5 Director Options   6 Consultants Options 
         
Recognized in   Profit & Loss    Profit & Loss 
Grant date   29/11/2022    29/11/2022 
Number of options issued   5,750,000    2,500,000 
Expiry date   30/11/2025    30/11/2025 
Vesting date   31/03/2023    31/03/2023 
Share price at grant date   0.66    0.66 
Exercise Price   1.20    1.20 
Expected Volatility   90%   90%
Risk-Free Interest Rate   3.24%   3.24%
Trinomial step   200    200 
Early exercise factor   1.20    1.20 
Underlying fair value at grant date   0.299    0.299 
The total share-based payment expense recognized from the amortization as of the 31 December 2023 for the issued options   276,088    125,494 
 Vesting terms   

 

Continuous employment and, $1bn project valuation

    

 

Continuous employment and, $1bn project valuation

 

 

F-55

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

Option Movement 31 December 2022

 

Set out below are movements in options on issue over ordinary shares of Nova Minerals Limited during the 31 December 2022 half year period

 

Exercise period  Exercise price   Beginning balance   Issued   Exercised   Lapsed   Ending balance 
                         
On or before 19 September 2022   0.40    6,100,000    -    (6,100,000)   -    - 
On or before 28 October 2022   0.56    150,000    -    (150,000)   -    - 
On or before 28 January 2023   0.60    750,000    -    -    -    750,000 
On or before 2 December 2022   3.00    1,050,000    -    -    (1,050,000)   - 
On or before 29 December 2023   0.75    1,100,000    -    -    -    1,100,000 
On or before 7 October 2023 (1)   2.20    1,700,000    200,000    -    -    1,900,000 
On or before 20 May 2023 (1)   1.35    1,100,000    500,000    -    -    1,600,000 
On or before 30 November 2025 (1)   1.20    -    8,250,000    -    -    8,250,000 
On or before 30 November 2024 (1)   1.10    -    13,196,441    -    -    13,196,441 
On or before 16 January 2026 (1)   0.91    -    1,714,286    -    -    1,714,286 
Total   -    11,950,000    23,860,727    (6,250,000)   (1,050,000)   28,510,727 

 

(1) As of the 31 December 2022 the options had not been issued however they had been granted and approved to be issued at the AGM

 

The weighted average year remaining contractual life

 

The weighted average year remaining contractual life for share-based payment options outstanding as of the 31 December 2022 was 1.19 years

 

Option Movement 31 December 2023

 

Set out below are movements in options on issue over ordinary shares of Nova Minerals Limited during the 31 December 2023 half year period:

 

Exercise period  Exercise price   Beginning balance   Issued   Exercised   Lapsed   Ending balance 
                         
On or before 29 December 2023   0.75    1,100,000    -    -    (1,100,000)   - 
On or before 7 October 2023   2.20    1,900,000    -         -    (1,900,000)   - 
On or before 30 November 2025   1.20    8,250,000       -    -    -    8,250,000 
On or before 30 November 2024   1.10    13,614,264    -    -    -    13,614,264 
On or before 16 January 2026   0.91    1,714,286    -    -    -    1,714,286 
On or before 30 April 2024   0.70    6,993,608    -    -    -    6,993,608 
Total   -    33,572,158    -    -    (3,000,000)   30,154,335 

 

F-56

 

 

Nova Minerals Limited

Notes to the consolidated financial statements

31 December 2023

 

The weighted average year remaining contractual life

 

The weighted average year remaining contractual life for share-based payment options outstanding as of the 31 December 2023 was 1.12 years.

 

Performance rights

 

During the June 2022 Financial year the Company issued 24 million performance rights (2.4 million post-consolidation) to three directors. The terms of the performance rights issued were disclosed in the annual general meeting notice announced 22 October 2021. The performance rights are long-term incentives to offer conditional rights to fully paid ordinary shares in the Company upon satisfaction of vesting criteria over the vesting periods for no cash consideration. Fair value has been measured using the share price at grant date.

 

Vesting conditions for the rights are set out in the table below:

 

The performance rights were valued as the closing share price $1.30 on the grant date 24 November 2021. During the current period the performance rights were revalued, and the amount was reduced by$304,927 to reflect a change a valuation.

 

Set out below are the summaries of Performance rights granted as share based payments:

 

          Price at           Expired/   Balance at 
          grant           Lapsed/   the end of 
Grant date  Expiry date  Class   date   Granted   Exercised   other   half-year 
                            
24/11/2021  24/11/2026   A    $1.30    600,000        -        -    600,000 
24/11/2021  24/11/2026   B   $1.30    600,000    -    -    600,000 
24/11/2021  24/11/2026   C   $1.30    1,200,000    -    -    1,200,000 

 

Note 17. Events After the Reporting Period

 

The following events and transactions occurred subsequent to December 31, 2023:

 

Since December 31, 2023, the Company has issued 101 Ordinary Shares and 50 Unquoted Bonus Options exercisable at $1.00, expiring on June 30, 2025 on the exercise of 101 Unquoted Options exercisable at $0.70.

 

F-57

 

 

888,900 American Depositary Shares

Representing 53,334,000 Ordinary Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nova Minerals Limited

 

 

 

 

 

 
PRELIMINARY PROSPECTUS
 

 

 

 

 

 

 

ThinkEquity

 

 

 

 

 

 

 

 

                         , 2024

 

 

 

 

 

Through and including          , 2024 (the 25th day after the date of this offering), all dealers effecting transactions in these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to a dealer’s obligation to deliver a prospectus when acting as an underwriter and with respect to an unsold allotment or subscription.

 

 

 

 

PART II

INFORMATION NOT REQUIRED IN THE PROSPECTUS

 

Item 6.Indemnification of Directors and Officers.

 

Australian law. Australian law provides that a company or a related body corporate of the company may provide for indemnification of officers and directors, except to the extent of any of the following liabilities incurred as an officer or director of the company:

 

a liability owed to the company or a related body corporate of the company;

 

a liability for a pecuniary penalty order made under section 1317G or a compensation order under section 961M, 1317H, 1317HA, 1317HB 1317HC or 1317HE of the Corporations Act;

 

a liability that is owed to someone other than the company or a related body corporate of the company and did not arise out of conduct in good faith; or

 

legal costs incurred in defending an action for a liability incurred as an officer or auditor of the company if the costs are incurred:

 

in defending or resisting proceedings in which the person is found to have a liability for which they cannot be indemnified as set out above;
   
in defending or resisting criminal proceedings in which the person is found guilty;
   
in defending or resisting proceedings brought by the Australian Securities & Investments Commission or a liquidator for a court order if the grounds for making the order are found by the court to have been established (except costs incurred in responding to actions taken by the Australian Securities & Investments Commission or a liquidator as part of an investigation before commencing proceedings for a court order); or
   
in connection with proceedings for relief to the person under the Corporations Act in which the court denies the relief.

 

Constitution. Our constitution provides, except to the extent prohibited by the law and the restrictions in section 199A of the Corporations Act and, to the extent that the officer is not otherwise indemnified by us pursuant to an indemnity, we indemnify every person who is or has been an officer of our company against any liability or claim (other than legal costs that are unreasonable) incurred by that person as an officer or on behalf of or bona fide in the interests of our company. This includes any liability or claim incurred by that person in their capacity as an officer of a subsidiary of our company where we requested that person to accept that appointment.

 

Indemnification and Insurance Agreements. We have agreed to indemnify our executive officers and non-employee directors against certain liabilities and expenses incurred by such persons in connection with claims made by reason of their being such a director or officer. We also maintain insurance policies that indemnify our directors and executive officers against various liabilities arising under the Securities Act and the Exchange Act that might be incurred by any director or officer in his or her capacity as such.

 

SEC Position. Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers or persons controlling us pursuant to the foregoing provisions, we have been informed that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.

 

Item 7. Recent Sales of Unregistered Securities.

 

  From July 1, 2020 through June 30, 2021, we issued 43,547,648 ordinary shares upon the exercise of options granted in connection with capital raise transactions.. Exercise price was A$0.325 (US$0.21)

 

II-1
 

 

  From July 1, 2020 through June 30, 2021, we issued 1,800,000 ordinary shares upon the exercise of options granted in connection with capital raise transactions.
     
  From July 1, 2020 through June 30, 2021, we issued 1,050,000 unquoted options exercisable at $3.00 and expiring 02 December 2022 to Brokers
     
  From July 1, 2020 through June 30, 2021, we issued 1,100,000 unquoted options exercisable at $0.75 and expiring 29 December 2023 to Directors & Officers
     
  From July 1, 2020 through June 30, 2021, we issued 600,000 unquoted options exercisable at $1.35 and expiring 20 May2023 to Consultants
     
  From July 1, 2020 through June 30, 2021, we cancelled 3,600,000 performance rights issued to Directors and Officers
     
  From July 1, 2021 through June 30, 2022, we issued 1,200,000 ordinary shares upon the exercising of performance rights granted to officers and employees.
     
  From July 1, 2021 through June 30, 2022, we issued 500,000 unquoted options exercisable at $1.35 and expiring 20 May2023 to Consultants
     
  From July 1, 2021 through June 30, 2022, we issued 500,000 unquoted options exercisable at $2.20 and expiring 7 October 2023 to Consultants
     
  From July 1, 2021 through June 30, 2022, we issued 1,200,000 unquoted options exercisable at $2.20 and expiring 7 October 2023 to Brokers
     
  From July 1, 2021 through June 30, 2022, we issued 2,400,000 Performance Rights to Directors approved by Shareholders
     
  From July 1, 2021 through June 30, 2022, we issued 500,000 unquoted options exercisable at $1.35 and expiring 20 May2023 to Consultants
     
  From July 1, 2022 through June 30, 2023, we issued 3,458,990 ordinary shares upon the exercising of employee options granted to officers and employees.
     
  From July 1, 2022 through June 30, 2023, we issued 13,614,264 unquoted options exercisable at $0.70 and expiring 30 November 2024 as part of a Share Placement
     
  From July 1, 2022 through June 30, 2023, we issued  1,714,286 unquoted options exercisable at $0.91 and expiring 3 years after issue to Brokers
     
  From July 1, 2022 through June 30, 2023, we issued  8,250,000 unquoted options exercisable at $1.20 and expiring 30 November 2025 under the ESOP to Employees and Contractors.
     
  From July 1, 2022 through June 30, 2023, we issued  200,000 unquoted options exercisable at $2.20 and expiring 7 October 2023 under the ESOP to Directors.
     
  From July 1, 2022 through June 30, 2023, we issued  500,000 unquoted options exercisable at $1.35 and expiring May 20, 2023 under the ESOP to Directors.
     
  From July 1, 2022 through June 30, 2023, we cancelled  a total of 3,400,000 unquoted options exercisable at various prices
     
  From July 1, 2022 through June 30, 2023, we issued  6,993,793 unquoted bonus options exercisable at $0.70 and expiring 30 April 2024 to all shareholders.
     
  From July 1, 2022 through June 30, 2023, we issued 13,614,264 unquoted options exercisable at $0.70 and expiring 30 November 2024 as part of a Share Placement
     
  In May 2021 we cancelled 700,000 Ordinary Shares as part of a Share Buy-Back

 

II-2
 

 

In October 2021, we issued 10,909,091 ordinary shares to institutional shareholders at an issue price of A$1.10 (approximately US$0.73) per share.
   
Between November 2022 and February 2023, we issued 27,228,501 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share.
   
 In November 2022, we entered into a convertible loan facility with Nebari Gold Fund 1, LP. As of the date of this registration statement, we have drawn down US$5 million on the facility. Nebari may convert the note at a conversion price equal to A$1.02 (which conversion price pursuant to a variation agreement entered into on March 6, 2024 is proposed, subject to shareholder approval at a General Meeting of the Company to be held on May 31, 2024, to be amended to A$0.53). If our ordinary share price is greater than 150% of the Conversion Price, or A$1.53, than we have the option to force Nebari to convert the note and all accrued interest in full. If the Variation Agreement is not approved by our shareholders, the Nebari facility will remain repayable on its current terms (including the A$1.02 conversion price) and would be due for repayment on November 29, 2024.
   
In May 2023, we issued 182 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.
   
 In June 2023 we issued 3 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.
   
 In July 2023, we issued 92 bonus unquoted options to institutional shareholders at an issue price of A$1.00 per share on the exercise of unquoted options.
   
 In February 2024, we issued 101 ordinary shares to institutional shareholders at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.
   
 In February 2024, we issued 50 bonus unquoted options to institutional shareholders at an issue price of A$1.00 per share on the exercise of unquoted options.
   
 In April 2024, we issued 2,083,336 ordinary shares to sophisticated shareholders at an issue price of A$0.24 (approximately US$0.16 per share).
   
 

In April 2024, we issued 150 ordinary shares to an institutional shareholder at an issue price of A$0.70 (approximately US$0.46) per share on the exercise of unquoted options.

   
 In April 2024, we issued 74 bonus unquoted options to institutional shareholders at an issue price of A$1.00 per share on the exercise of unquoted options.
   
 

In April 2024, we cancelled a total of 6,993,357 unquoted bonus options exercisable at $0.70 and expiring 30 April 2024.

 

None of the foregoing transactions involved any U.S. underwriter, underwriting discounts or commissions, or any U.S. public offering. The recipients of the securities in each of these transactions represented their intentions to acquire the securities for investment only and not with a view to or for sale in connection with any distribution thereof, and appropriate legends were placed on the share certificates issued in these transactions. All recipients had adequate access, through their relationships with us, to information about us. For all issuances, the sales of these securities were made in reliance on the exemption from registration provided by Rule 903 of Regulation S of the Securities Act of 1933, as amended or Section 4(a)(2) of the Securities Act of 1933, as amended.

 

Item 8. Exhibits and Financial Statement Schedules.

 

(a) Exhibits

 

Exhibit No.   Description
1.1**   Form of Underwriting Agreement
3.1***   Certificate of Registration of Nova Minerals Limited
3.2***   Constitution of Nova Minerals Limited
4.1*   Form of Deposit Agreement
4.2*   Form of American Depositary Receipt evidencing American Depositary Shares (included in Exhibit 4.1)
4.3**   Form of Representative’s Warrant (included in Exhibit 1.1)
5.1**   Opinion of QR Lawyers regarding the legality of the American Depositary Shares
5.2**   Opinion of Sheppard Mullin Richter & Hampton LLP
10.1***   Loan Agreement dated November 21, 2022 between Nova Minerals Ltd. and Nebari Gold Fund 1, LP
10.2***   Form of Independent Director Agreement between Nova Minerals Limited and each independent director
10.3***   Form of Deed of Indemnity, Insurance and Access between Nova Minerals Limited and its executive officers and directors
10.4***   Nova Minerals Limited Employee Shares Option Plan
10.5***   Incorporated Joint Venture Agreement by and among Nova Minerals Limited, AK Minerals Pty Ltd and AKCM (Aust) Pty Ltd dated December 17, 2017
10.6***   Minerals Royalty Agreement by and among AK Custom Mining LLC, AK Minerals Pty Ltd and AKCM (Aust) Pty Ltd dated May 21, 2018
10.7***   Consent to be Named as a Director Nominee—Richard Beazley
10.8***  

Variation Agreement dated March 6, 2024 between Nova Minerals Limited and Nebari Gold Fund 1, LP

14.1*   Code of Conduct
21.1***   List of Subsidiaries
23.1*   Consent of Grassi & Co., CPAs, P.C.
23.2**   Consent of QR Lawyers (included in Exhibit 5.1)
23.3***   Consent of Roughstock Mining Services, LLC
23.4***   Consent of Hans Hoffman
23.5***   Consent of Yukuskokon Professional Services
23.6***   Consent of Vannu Khouphakdee
23,7***   Consent of METS Engineering
23.8***   Consent of Matrix Resource Consultants Pty Ltd
23.9***   Consent of Christopher Gerteisen
23.10***   Consent of Jade North, LLC
23.11**   Consent of Sheppard Mullin Richter & Hampton LLP (included in Exhibit 5.2)
24.1***   Power of Attorney (included on the signature page of this registration statement)
96.1*   Technical Report Summary
107*   Filing Fee Table

 

 

* Filed herewith.

** To be filed by amendment.

***Previously filed

 

(b) Financial Statement Schedules

 

Schedules have been omitted because the information required to be set forth therein is not applicable or is shown in the financial statements or the notes thereto.

 

Item 9. Undertakings.

 

The undersigned registrant hereby undertakes to provide to the underwriters at the closing specified in the underwriting agreement, certificates in such denominations and registered in such names as required by the underwriters to permit prompt delivery to each purchaser.

 

Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue.

 

The undersigned registrant hereby undertakes that:

 

(1)For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

 

(2)For purposes of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

 

II-3
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Act of 1933, the registrant certifies that it has reasonable grounds to believe that it meets all of the requirements for filing on Form F-1 and has duly caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in Melbourne, Australia, on the 28th day of May, 2024.

 

 

NOVA MINERALS LIMITED

   
  By: /s/ Christopher Gerteisen
  Name: Christopher Gerteisen
  Title: Chief Executive Officer

 

Pursuant to the requirements of the Securities Act of 1933, this registration statement has been signed by the following persons in the capacities and on the dates indicated.

 

Signature   Title   Date
         
/s/ Christopher Gerteisen   Chief Executive Officer and Executive Director (Principal Executive Officer)   May 28, 2024

Christopher Gerteisen

     
         

*

  Chief Financial Officer (Principal Financial and Accounting Officer)   May 28, 2024
Michael Melamed      
         
*   Executive Director & Interim Chairman of the Board   May 28, 2024

Louie Simens

     
         
*   Director of Finance & Compliance   May 28, 2024
Craig Bentley      
         
*   Non-Executive Director   May 28, 2024
Avi Geller      
         
*   Non-Executive Director   May 28, 2024
Rodrigo Pasqua      

 

*By: /s/ Christopher Gerteisen  
  Christopher Gerteisen, Attorney-in-Fact  
     
Date: May 28, 2024  

 

II-4
 

 

SIGNATURE OF AUTHORIZED REPRESENTATIVE IN THE UNITED STATES

 

Pursuant to the Securities Act of 1933, the undersigned, the duly authorized representative in the United States of Nova Minerals Limited has signed this registration statement or amendment thereto in Alaska on May 28, 2024.

 

 

Authorized U.S. Representative

   
  Alaska Range Resources LLC
   
  By: /s/ Christopher Gerteisen
  Name: Christopher Gerteisen
  Title: Manager

 

II-5

 

 

Exhibit 4.1

 

 

 

NOVA MINERALS LIMITED

 

AND

 

THE BANK OF NEW YORK MELLON

 

As Depositary

 

AND

 

OWNERS AND HOLDERS OF AMERICAN DEPOSITARY SHARES

 

Deposit Agreement

 

__________, 2024

 

 

 

 
 

 

TABLE OF CONTENTS

 

ARTICLE 1. DEFINITIONS 1
  SECTION 1.1. American Depositary Shares. 1
  SECTION 1.2. Commission. 2
  SECTION 1.3. Company. 2
  SECTION 1.4. Custodian. 2
  SECTION 1.5. Deliver; Surrender. 2
  SECTION 1.6. Deposit Agreement. 3
  SECTION 1.7. Depositary; Depositary’s Office. 3
  SECTION 1.8. Deposited Securities. 3
  SECTION 1.9. Disseminate. 3
  SECTION 1.10. Dollars. 3
  SECTION 1.11. DTC. 4
  SECTION 1.12. Foreign Registrar. 4
  SECTION 1.13. Holder. 4
  SECTION 1.14. Owner. 4
  SECTION 1.15. Receipts. 4
  SECTION 1.16. Registrar. 4
  SECTION 1.17. Replacement. 4
  SECTION 1.18. Restricted Securities. 5
  SECTION 1.19. Securities Act of 1933. 5
  SECTION 1.20. Shares. 5
  SECTION 1.21. SWIFT. 5
  SECTION 1.22. Termination Option Event. 5
       
ARTICLE 2. FORM OF RECEIPTS, DEPOSIT OF SHARES, DELIVERY, TRANSFER AND SURRENDER OF AMERICAN DEPOSITARY SHARES 6
  SECTION 2.1. Form of Receipts; Registration and Transferability of American Depositary Shares. 6
  SECTION 2.2. Deposit of Shares. 7
  SECTION 2.3. Delivery of American Depositary Shares. 8
  SECTION 2.4. Registration of Transfer of American Depositary Shares; Combination and Split-up of Receipts; Interchange of Certificated and Uncertificated American Depositary Shares. 9
  SECTION 2.5. Surrender of American Depositary Shares and Withdrawal of Deposited Securities. 10
  SECTION 2.6. Limitations on Delivery, Registration of Transfer and Surrender of American Depositary Shares. 11
  SECTION 2.7. Lost Receipts, etc. 12
  SECTION 2.8. Cancellation and Destruction of Surrendered Receipts. 12
  SECTION 2.9. DTC Direct Registration System and Profile Modification System. 12

 

-i-
 

 

ARTICLE 3. CERTAIN OBLIGATIONS OF OWNERS AND HOLDERS OF AMERICAN DEPOSITARY SHARES 13
  SECTION 3.1. Filing Proofs, Certificates and Other Information. 13
  SECTION 3.2. Liability of Owner for Taxes. 13
  SECTION 3.3. Warranties on Deposit of Shares. 14
  SECTION 3.4. Disclosure of Interests. 14
       
ARTICLE 4. THE DEPOSITED SECURITIES 15
  SECTION 4.1. Cash Distributions. 15
  SECTION 4.2. Distributions Other Than Cash, Shares or Rights. 16
  SECTION 4.3. Distributions in Shares. 17
  SECTION 4.4. Rights. 17
  SECTION 4.5. Conversion of Foreign Currency. 19
  SECTION 4.6. Fixing of Record Date. 20
  SECTION 4.7. Voting of Deposited Shares. 21
  SECTION 4.8. Tender and Exchange Offers; Redemption, Replacement or Cancellation of Deposited Securities. 21
  SECTION 4.9. Reports. 23
  SECTION 4.10. Lists of Owners. 23
  SECTION 4.11. Withholding. 23
       
ARTICLE 5. THE DEPOSITARY, THE CUSTODIANS AND THE COMPANY 24
  SECTION 5.1. Maintenance of Office and Register by the Depositary. 24
  SECTION 5.2. Prevention or Delay of Performance by the Company or the Depositary. 25
  SECTION 5.3. Obligations of the Depositary and the Company. 26
  SECTION 5.4. Resignation and Removal of the Depositary. 27
  SECTION 5.5. The Custodians. 28
  SECTION 5.6. Notices and Reports. 28
  SECTION 5.7. Distribution of Additional Shares, Rights, etc. 29
  SECTION 5.8. Indemnification. 30
  SECTION 5.9. Charges of Depositary. 31
  SECTION 5.10. Retention of Depositary Documents. 32
  SECTION 5.11. Exclusivity. 32
  SECTION 5.12. Information for Regulatory Compliance. 32
       
ARTICLE 6. AMENDMENT AND TERMINATION 33
  SECTION 6.1. Amendment. 33
  SECTION 6.2. Termination. 33
       
ARTICLE 7. MISCELLANEOUS 34
  SECTION 7.1. Counterparts; Signatures; Delivery. 34
  SECTION 7.2. No Third Party Beneficiaries. 35
  SECTION 7.3. Severability. 35
  SECTION 7.4. Owners and Holders as Parties; Binding Effect. 35
  SECTION 7.5. Notices. 35
  SECTION 7.6. Appointment of Agent for Service of Process; Submission to Jurisdiction; Jury Trial Waiver. 36
  SECTION 7.7. Waiver of Immunities. 37
  SECTION 7.8. Governing Law. 37

 

-ii-
 

 

DEPOSIT AGREEMENT

 

DEPOSIT AGREEMENT dated as of __________, 2024 among NOVA MINERALS LIMITED, an Australian public company limited by shares (herein called the Company), THE BANK OF NEW YORK MELLON, a New York banking corporation (herein called the Depositary), and all Owners and Holders (each as hereinafter defined) from time to time of American Depositary Shares issued hereunder.

 

W I T N E S S E T H:

 

WHEREAS, the Company desires to provide, as set forth in this Deposit Agreement, for the deposit of Shares (as hereinafter defined) of the Company from time to time with the Depositary or with the Custodian (as hereinafter defined) under this Deposit Agreement, for the creation of American Depositary Shares representing the Shares so deposited and for the execution and delivery of American Depositary Receipts evidencing the American Depositary Shares; and

 

WHEREAS, the American Depositary Receipts are to be substantially in the form of Exhibit A annexed to this Deposit Agreement, with appropriate insertions, modifications and omissions, as set forth in this Deposit Agreement;

 

NOW, THEREFORE, in consideration of the premises, it is agreed by and between the parties hereto as follows:

 

  ARTICLE 1. DEFINITIONS

 

The following definitions shall for all purposes, unless otherwise clearly indicated, apply to the respective terms used in this Deposit Agreement:

 

SECTION 1.1. American Depositary Shares.

 

The term “American Depositary Shares” shall mean the securities created under this Deposit Agreement representing rights with respect to the Deposited Securities. American Depositary Shares may be certificated securities evidenced by Receipts or uncertificated securities. The form of Receipt annexed as Exhibit A to this Deposit Agreement shall be the prospectus required under the Securities Act of 1933 for sales of both certificated and uncertificated American Depositary Shares. Except for those provisions of this Deposit Agreement that refer specifically to Receipts, all the provisions of this Deposit Agreement shall apply to both certificated and uncertificated American Depositary Shares.

 

Each American Depositary Share shall represent the number of Shares specified in Exhibit A to this Deposit Agreement, except that, if there is a distribution upon Deposited Securities covered by Section 4.3, a change in Deposited Securities covered by Section 4.8 with respect to which additional American Depositary Shares are not delivered or a sale of Deposited Securities under Section 3.2 or 4.8, each American Depositary Share shall thereafter represent the amount of Shares or other Deposited Securities that are then on deposit per American Depositary Share after giving effect to that distribution, change or sale.

 

- 1 -
 

 

SECTION 1.2. Commission.

 

The term “Commission” shall mean the Securities and Exchange Commission of the United States or any successor governmental agency in the United States.

 

SECTION 1.3. Company.

 

The term “Company” shall mean Nova Minerals Limited, an Australian public company limited by shares, and its successors.

 

SECTION 1.4. Custodian.

 

The term “Custodian” shall mean HSBC Bank Australia Limited, as custodian for the Depositary in Australia for the purposes of this Deposit Agreement, and any other firm or corporation the Depositary appoints under Section 5.5 as a substitute or additional custodian under this Deposit Agreement, and shall also mean all of them collectively.

 

SECTION 1.5. Deliver; Surrender.

 

(a) The term “deliver”, or its noun form, when used with respect to Shares or other Deposited Securities, shall mean (i) book-entry transfer of those Shares or other Deposited Securities to an account maintained by an institution authorized under applicable law to effect transfers of such securities designated by the person entitled to that delivery or (ii) physical transfer of certificates evidencing those Shares or other Deposited Securities registered in the name of, or duly endorsed or accompanied by proper instruments of transfer to, the person entitled to that delivery.

 

(b) The term “deliver”, or its noun form, when used with respect to American Depositary Shares, shall mean (i) registration of those American Depositary Shares in the name of DTC or its nominee and book-entry transfer of those American Depositary Shares to an account at DTC designated by the person entitled to that delivery, (ii) registration of those American Depositary Shares not evidenced by a Receipt on the books of the Depositary in the name requested by the person entitled to that delivery and mailing to that person of a statement confirming that registration or (iii) if requested by the person entitled to that delivery, execution and delivery at the Depositary’s Office to the person entitled to that delivery of one or more Receipts evidencing those American Depositary Shares registered in the name requested by that person.

 

- 2 -
 

 

(c) The term “surrender”, when used with respect to American Depositary Shares, shall mean (i) one or more book-entry transfers of American Depositary Shares to the DTC account of the Depositary, (ii) delivery to the Depositary at its Office of an instruction to surrender American Depositary Shares not evidenced by a Receipt or (iii) surrender to the Depositary at its Office of one or more Receipts evidencing American Depositary Shares.

 

SECTION 1.6. Deposit Agreement.

 

The term “Deposit Agreement” shall mean this Deposit Agreement, as it may be amended from time to time in accordance with the provisions of this Deposit Agreement.

 

SECTION 1.7. Depositary; Depositary’s Office.

 

The term “Depositary” shall mean The Bank of New York Mellon, a New York banking corporation, and any successor as depositary under this Deposit Agreement. The term “Office”, when used with respect to the Depositary, shall mean the office at which its depositary receipts business is administered, which, at the date of this Deposit Agreement, is located at 240 Greenwich Street, New York, New York 10286.

 

SECTION 1.8. Deposited Securities.

 

The term “Deposited Securities” as of any time shall mean Shares at such time deposited or deemed to be deposited under this Deposit Agreement, including without limitation, Shares that have not been successfully delivered upon surrender of American Depositary Shares, and any and all other securities, property and cash received by the Depositary or the Custodian in respect of Deposited Securities and at that time held under this Deposit Agreement.

 

SECTION 1.9. Disseminate.

 

The term “Disseminate,” when referring to a notice or other information to be sent by the Depositary to Owners, shall mean (i) sending that information to Owners in paper form by mail or another means or (ii) with the consent of Owners, another procedure that has the effect of making the information available to Owners, which may include (A) sending the information by electronic mail or electronic messaging or (B) sending in paper form or by electronic mail or messaging a statement that the information is available and may be accessed by the Owner on an Internet website and that it will be sent in paper form upon request by the Owner, when that information is so available and is sent in paper form as promptly as practicable upon request.

 

SECTION 1.10. Dollars.

 

The term “Dollars” shall mean United States dollars.

 

- 3 -
 

 

SECTION 1.11. DTC.

 

The term “DTC” shall mean The Depository Trust Company or its successor.

 

SECTION 1.12. Foreign Registrar.

 

The term “Foreign Registrar” shall mean the entity that carries out the duties of registrar for the Shares and any other agent of the Company for the transfer and registration of Shares, including, without limitation, any securities depository for the Shares.

 

SECTION 1.13. Holder.

 

The term “Holder” shall mean any person holding a Receipt or a security entitlement or other interest in American Depositary Shares, whether for its own account or for the account of another person, but that is not the Owner of that Receipt or those American Depositary Shares.

 

SECTION 1.14. Owner.

 

The term “Owner” shall mean the person in whose name American Depositary Shares are registered on the books of the Depositary maintained for that purpose.

 

SECTION 1.15. Receipts.

 

The term “Receipts” shall mean the American Depositary Receipts issued under this Deposit Agreement evidencing certificated American Depositary Shares, as the same may be amended from time to time in accordance with the provisions of this Deposit Agreement.

 

SECTION 1.16. Registrar.

 

The term “Registrar” shall mean any corporation or other entity that is appointed by the Depositary to register American Depositary Shares and transfers of American Depositary Shares as provided in this Deposit Agreement.

 

SECTION 1.17. Replacement.

 

The term “Replacement” shall have the meaning assigned to it in Section 4.8.

 

- 4 -
 

 

SECTION 1.18. Restricted Securities.

 

The term “Restricted Securities” shall mean Shares that (i) are “restricted securities,” as defined in Rule 144 under the Securities Act of 1933, except for Shares that could be resold in reliance on Rule 144 without any conditions, (ii) are beneficially owned by an officer, director (or person performing similar functions) or other affiliate of the Company, (iii) otherwise would require registration under the Securities Act of 1933 in connection with the public offer and sale thereof in the United States or (iv) are subject to other restrictions on sale or deposit under the laws of the Commonwealth of Australia, a shareholder agreement or the Constitution (“Constitution”) or similar document of the Company.

 

SECTION 1.19. Securities Act of 1933.

 

The term “Securities Act of 1933” shall mean the United States Securities Act of 1933, as from time to time amended.

 

SECTION 1.20. Shares.

 

The term “Shares” shall mean ordinary shares of the Company that are validly issued and outstanding, fully paid and nonassessable and that were not issued in violation of any pre-emptive or similar rights of the holders of outstanding securities of the Company; provided, however, that, if there shall occur any change in nominal or par value, a split-up or consolidation or any other reclassification or, upon the occurrence of an event described in Section 4.8, an exchange or conversion in respect of the Shares of the Company, the term “Shares” shall thereafter also mean the successor securities resulting from such change in nominal value, split-up or consolidation or such other reclassification or such exchange or conversion.

 

SECTION 1.21. SWIFT.

 

The term “SWIFT” shall mean the financial messaging network operated by the Society for Worldwide Interbank Financial Telecommunication, or its successor.

 

SECTION 1.22. Termination Option Event.

 

The term “Termination Option Event” shall mean any of the following events or conditions:

 

(i) the Company institutes proceedings to be adjudicated as bankrupt or insolvent, consents to the institution of bankruptcy or insolvency proceedings against it, files a petition or answer or consent seeking reorganization or relief under any applicable law in respect of bankruptcy or insolvency, consents to the filing of any petition of that kind or to the appointment of a receiver, liquidator, assignee, trustee, custodian or sequestrator (or other similar official) of it or any substantial part of its property or makes an assignment for the benefit of creditors, or if information becomes publicly available indicating that unsecured claims against the Company are not expected to be paid;

 

- 5 -
 

 

(ii) the Shares are delisted, or the Company announces its intention to delist the Shares, from a stock exchange outside the United States, and the Company has not applied to list the Shares on any other stock exchange outside the United States;

 

(iii) the American Depositary Shares are delisted from a stock exchange in the United States on which the American Depositary Shares were listed and, 30 days after that delisting, the American Depositary Shares have not been listed on another stock exchange in the United States, nor is there a symbol available for over-the-counter trading of the American Depositary Shares in the United States;

 

(iv) the Depositary has received notice of facts that indicate, or otherwise has reason to believe, that the American Depositary Shares have become, or with the passage of time will become, ineligible for registration on Form F-6 under the Securities Act of 1933; or

 

(v) an event or condition that is defined as a Termination Option Event in Section 4.1, 4.2 or 4.8.

 

  ARTICLE 2. FORM OF RECEIPTS, DEPOSIT OF SHARES, DELIVERY, TRANSFER AND SURRENDER OF AMERICAN DEPOSITARY SHARES

 

SECTION 2.1. Form of Receipts; Registration and Transferability of American Depositary Shares.

 

Definitive Receipts shall be substantially in the form set forth in Exhibit A to this Deposit Agreement, with appropriate insertions, modifications and omissions, as permitted under this Deposit Agreement or required by law. No Receipt shall be entitled to any benefits under this Deposit Agreement or be valid or obligatory for any purpose, unless that Receipt has been (i) executed by the Depositary by the manual signature of a duly authorized officer of the Depositary or (ii) executed by the facsimile signature of a duly authorized officer of the Depositary and countersigned by the manual signature of a duly authorized signatory of the Depositary or the Registrar or a co-registrar. The Depositary shall maintain books on which (x) each Receipt so executed and delivered as provided in this Deposit Agreement and each transfer of that Receipt and (y) all American Depositary Shares delivered as provided in this Deposit Agreement and all registrations of transfer of American Depositary Shares, shall be registered. A Receipt bearing the facsimile signature of a person that was at any time a proper officer of the Depositary shall, subject to the other provisions of this paragraph, bind the Depositary, even if that person was not a proper officer of the Depositary on the date of issuance of that Receipt.

 

- 6 -
 

 

The Receipts and statements confirming registration of American Depositary Shares may have incorporated in or attached to them such legends or recitals or modifications not inconsistent with the provisions of this Deposit Agreement as may be reasonably required by the Company or the Depositary or required to comply with any applicable law or regulations thereunder or with the rules and regulations of any securities exchange upon which American Depositary Shares may be listed or to conform with any usage with respect thereto, or to indicate any special limitations or restrictions to which any particular Receipts and American Depositary Shares are subject by reason of the date of issuance of the underlying Deposited Securities or otherwise. The Depositary shall notify the Company as promptly as practicable if it imposes any legends, recitals or modifications under this paragraph.

 

American Depositary Shares evidenced by a Receipt, when the Receipt is properly endorsed or accompanied by proper instruments of transfer, shall be transferable as certificated registered securities under the laws of the State of New York. American Depositary Shares not evidenced by Receipts shall be transferable as uncertificated registered securities under the laws of the State of New York. The Depositary, notwithstanding any notice to the contrary, may treat the Owner of American Depositary Shares as the absolute owner thereof for the purpose of determining the person entitled to distribution of dividends or other distributions or to any notice provided for in this Deposit Agreement and for all other purposes, and neither the Depositary nor the Company shall have any obligation or be subject to any liability under this Deposit Agreement to any Holder of American Depositary Shares (but only to the Owner of those American Depositary Shares).

 

SECTION 2.2. Deposit of Shares.

 

Subject to the terms and conditions of this Deposit Agreement, Shares or evidence of rights to receive Shares may be deposited under this Deposit Agreement by delivery thereof to any Custodian, accompanied by any appropriate instruments or instructions for transfer, or endorsement, in form satisfactory to the Custodian.

 

As conditions of accepting Shares for deposit, the Depositary may require (i) any certification required by the Depositary or the Custodian in accordance with the provisions of this Deposit Agreement, (ii) a written order directing the Depositary to deliver to, or upon the written order of, the person or persons stated in that order American Depositary Shares representing those deposited Shares, (iii) evidence satisfactory to the Depositary that those Shares have been re-registered in the books of the Company or the Foreign Registrar in the name of the Depositary, a Custodian or a nominee of the Depositary or a Custodian, (iv) evidence satisfactory to the Depositary that any necessary approval for the transfer or deposit has been granted by any governmental body in each applicable jurisdiction and (v) an agreement or assignment, or other instrument satisfactory to the Depositary, that provides for the prompt transfer to the Custodian of any dividend, or right to subscribe for additional Shares or to receive other property, that any person in whose name those Shares are or have been recorded may thereafter receive upon or in respect of those Shares, or, in lieu thereof, such agreement of indemnity or other agreement as shall be satisfactory to the Depositary.

 

- 7 -
 

 

The Depositary will refuse to accept Shares for deposit if the Depositary has received a written notice from the Company that deposit of such Shares would violate applicable laws, rules and regulations, or the Constitution or similar organizational document of the Company.

 

At the request and risk and expense of a person proposing to deposit Shares, and for the account of that person, the Depositary may receive certificates for Shares to be deposited, together with the other instruments specified in this Section, for the purpose of forwarding those Share certificates to the Custodian for deposit under this Deposit Agreement.

 

The Depositary shall instruct each Custodian that, upon each delivery to a Custodian of a certificate or certificates for Shares to be deposited under this Deposit Agreement, together with the other documents specified in this Section, that Custodian shall, as soon as transfer and recordation can be accomplished, present that certificate or those certificates to the Company or the Foreign Registrar, if applicable, for transfer and recordation of the Shares being deposited in the name of the Depositary or its nominee or that Custodian or its nominee.

 

Deposited Securities shall be held by the Depositary or by a Custodian for the account and to the order of the Depositary or at such other place or places as the Depositary shall determine.

 

SECTION 2.3. Delivery of American Depositary Shares.

 

The Depositary shall instruct each Custodian that, upon receipt by that Custodian of any deposit pursuant to Section 2.2, together with the other documents or evidence required under that Section, that Custodian shall notify the Depositary of that deposit and the person or persons to whom or upon whose written order American Depositary Shares are deliverable in respect thereof. Upon receiving a notice of a deposit from a Custodian, or upon the receipt of Shares or evidence of the right to receive Shares by the Depositary, the Depositary, subject to the terms and conditions of this Deposit Agreement, shall deliver, without unreasonable delay, to or upon the order of the person or persons entitled thereto, the number of American Depositary Shares issuable in respect of that deposit, but only upon payment to the Depositary of the fees and expenses of the Depositary for the delivery of those American Depositary Shares as provided in Section 5.9, and of all taxes and governmental charges and fees payable in connection with that deposit and the transfer of the deposited Shares. However, the Depositary shall deliver only whole numbers of American Depositary Shares.

 

- 8 -
 

 

SECTION 2.4. Registration of Transfer of American Depositary Shares; Combination and Split-up of Receipts; Interchange of Certificated and Uncertificated American Depositary Shares.

 

The Depositary, subject to the terms and conditions of this Deposit Agreement, shall register a transfer of American Depositary Shares on its transfer books upon (i) in the case of certificated American Depositary Shares, surrender of the Receipt evidencing those American Depositary Shares, by the Owner or by a duly authorized attorney, properly endorsed or accompanied by proper instruments of transfer or (ii) in the case of uncertificated American Depositary Shares, receipt from the Owner of a proper instruction (including, for the avoidance of doubt, instructions through DRS and Profile as provided in Section 2.9), and, in either case, duly stamped as may be required by the laws of the State of New York and of the United States of America. Upon registration of a transfer, the Depositary shall deliver the transferred American Depositary Shares to or upon the order of the person entitled thereto.

 

The Depositary, subject to the terms and conditions of this Deposit Agreement, shall upon surrender of a Receipt or Receipts for the purpose of effecting a split-up or combination of such Receipt or Receipts, execute and deliver a new Receipt or Receipts for any authorized number of American Depositary Shares requested, evidencing the same aggregate number of American Depositary Shares as the Receipt or Receipts surrendered.

 

The Depositary, upon surrender of certificated American Depositary Shares for the purpose of exchanging for uncertificated American Depositary Shares, shall cancel the Receipt evidencing those certificated American Depositary Shares and send the Owner a statement confirming that the Owner is the owner of the same number of uncertificated American Depositary Shares. The Depositary, upon receipt of a proper instruction (including, for the avoidance of doubt, instructions through DRS and Profile as provided in Section 2.9) from the Owner of uncertificated American Depositary Shares for the purpose of exchanging for certificated American Depositary Shares, shall cancel those uncertificated American Depositary Shares and register and deliver to the Owner a Receipt evidencing the same number of certificated American Depositary Shares.

 

The Depositary may appoint one or more co-transfer agents for the purpose of effecting registration of transfers of American Depositary Shares and combinations and split-ups of Receipts at designated transfer offices on behalf of the Depositary, and the Depositary shall notify the Company as promptly as practicable if it makes an appointment of that kind. In carrying out its functions, a co-transfer agent may require evidence of authority and compliance with applicable laws and other requirements by Owners or persons entitled to American Depositary Shares and will be entitled to protection and indemnity to the same extent as the Depositary.

 

- 9 -
 

 

SECTION 2.5. Surrender of American Depositary Shares and Withdrawal of Deposited Securities.

 

Upon surrender of American Depositary Shares for the purpose of withdrawal of the Deposited Securities represented thereby and payment of the fee of the Depositary for the surrender of American Depositary Shares as provided in Section 5.9 and payment of all taxes and governmental charges payable in connection with that surrender and withdrawal of the Deposited Securities, and subject to the terms and conditions of this Deposit Agreement, the Owner of those American Depositary Shares shall be entitled to delivery (to the extent delivery can then be lawfully and practicably made), to or as instructed by that Owner, of the amount of Deposited Securities at the time represented by those American Depositary Shares, but not any money or other property as to which a record date for distribution to Owners has passed (since money or other property of that kind will be delivered or paid on the scheduled payment date to the Owner as of that record date), and except that the Depositary shall not be required to accept surrender of American Depositary Shares for the purpose of withdrawal to the extent it would require delivery of a fraction of a Deposited Security. That delivery shall be made, as provided in this Section, without unreasonable delay.

 

As a condition of accepting a surrender of American Depositary Shares for the purpose of withdrawal of Deposited Securities, the Depositary may require (i) that each surrendered Receipt be properly endorsed in blank or accompanied by proper instruments of transfer in blank and (ii) that the surrendering Owner execute and deliver to the Depositary a written order directing the Depositary to cause the Deposited Securities being withdrawn to be delivered to or upon the written order of a person or persons designated in that order.

 

Thereupon, the Depositary shall direct the Custodian to deliver, subject to Sections 2.6, 3.1 and 3.2, the other terms and conditions of this Deposit Agreement and local market rules and practices, to the surrendering Owner or to or upon the written order of the person or persons designated in the order delivered to the Depositary as above provided, the amount of Deposited Securities represented by the surrendered American Depositary Shares, and the Depositary may charge the surrendering Owner a fee and its expenses for giving that direction by cable (including SWIFT) or facsimile transmission.

 

If Deposited Securities are delivered physically upon surrender of American Depositary Shares for the purpose of withdrawal, that delivery will be made at the Custodian’s office, except that, at the request, risk and expense of an Owner surrendering American Depositary Shares for withdrawal of Deposited Securities, and for the account of that Owner, the Depositary shall direct the Custodian to forward any cash or other property comprising, and forward a certificate or certificates, if applicable, and other proper documents of title, if any, for, the Deposited Securities represented by the surrendered American Depositary Shares to the Depositary for delivery at the Depositary’s Office or to another address specified in the order received from the surrendering Owner.

 

- 10 -
 

 

SECTION 2.6. Limitations on Delivery, Registration of Transfer and Surrender of American Depositary Shares.

 

As a condition precedent to the delivery, registration of transfer or surrender of any American Depositary Shares or split-up or combination of any Receipt or withdrawal of any Deposited Securities, the Depositary, Custodian or Registrar may require payment from the depositor of Shares or the presenter of the Receipt or instruction for registration of transfer or surrender of American Depositary Shares not evidenced by a Receipt of a sum sufficient to reimburse it for any tax or other governmental charge and any stock transfer or registration fee with respect thereto (including any such tax or charge and fee with respect to Shares being deposited or withdrawn) and payment of any applicable fees as provided in this Deposit Agreement, may require the production of proof satisfactory to it as to the identity and genuineness of any signature and may also require compliance with any regulations the Depositary may establish consistent with the provisions of this Deposit Agreement, including, without limitation, this Section 2.6.

 

The Depositary may refuse to accept deposits of Shares for delivery of American Depositary Shares or to register transfers of American Depositary Shares in particular instances, or may suspend deposits of Shares or registration of transfer generally, whenever it or the Company considers it necessary or advisable to do so. The Depositary may refuse surrenders of American Depositary Shares for the purpose of withdrawal of Deposited Securities in particular instances, or may suspend surrenders for the purpose of withdrawal generally, but, notwithstanding anything to the contrary in this Deposit Agreement, only for (i) temporary delays caused by closing of the Depositary’s register or the register of holders of Shares maintained by the Company or the Foreign Registrar, or the deposit of Shares, in connection with voting at a shareholders’ meeting or the payment of dividends, (ii) the payment of fees, taxes and similar charges, (iii) compliance with any U.S. or foreign laws or governmental regulations relating to the American Depositary Shares or to the withdrawal of the Deposited Securities or (iv) any other reason that, at the time, is permitted under paragraph I(A)(1) of the General Instructions to Form F-6 under the Securities Act of 1933 or any successor to that provision.

 

The Depositary shall not knowingly accept for deposit under this Deposit Agreement any Shares that, at the time of deposit, are Restricted Securities or for which the Depositary has received written instructions from the Company that the deposit of those Shares would violate applicable law or regulation.

 

The Depositary shall notify the Company, as promptly as practicable, of any suspension or refusal under this Section that is outside the ordinary course of business.

 

- 11 -
 

 

SECTION 2.7. Lost Receipts, etc.

 

If a Receipt is mutilated, destroyed, lost or stolen, the Depositary shall deliver to the Owner the American Depositary Shares evidenced by that Receipt in uncertificated form or, if requested by the Owner, execute and deliver a new Receipt of like tenor in exchange and substitution for such mutilated Receipt, upon surrender and cancellation of that mutilated Receipt, or in lieu of and in substitution for that destroyed, lost or stolen Receipt. However, before the Depositary will deliver American Depositary Shares in uncertificated form or execute and deliver a new Receipt, in substitution for a destroyed, lost or stolen Receipt, the Owner must (a) file with the Depositary (i) a request for that replacement before the Depositary has notice that the Receipt has been acquired by a bona fide purchaser and (ii) a sufficient indemnity bond and (b) satisfy any other reasonable requirements imposed by the Depositary.

 

SECTION 2.8. Cancellation and Destruction of Surrendered Receipts.

 

The Depositary shall cancel all Receipts surrendered to it and is authorized to destroy Receipts so cancelled.

 

The Depositary agrees to maintain records of all Receipts surrendered and Deposited Securities withdrawn under Section 2.5, of substitute Receipts delivered under Section 2.7, and of cancelled or destroyed Receipts under this Section, in keeping with procedures ordinarily followed by stock transfer agents located in the United States.

 

SECTION 2.9. DTC Direct Registration System and Profile Modification System.

 

(a) Notwithstanding the provisions of Section 2.4, the parties acknowledge that DTC’s Direct Registration System (“DRS”) and Profile Modification System (“Profile”) apply to the American Depositary Shares upon acceptance thereof to DRS by DTC. DRS is the system administered by DTC that facilitates interchange between registered holding of uncertificated securities and holding of security entitlements in those securities through DTC and a DTC participant. Profile is a required feature of DRS that allows a DTC participant, claiming to act on behalf of an Owner of American Depositary Shares, to direct the Depositary to register a transfer of those American Depositary Shares to DTC or its nominee and to deliver those American Depositary Shares to the DTC account of that DTC participant without receipt by the Depositary of prior authorization from the Owner to register that transfer.

 

(b) In connection with DRS/Profile, the parties acknowledge that the Depositary will not determine whether the DTC participant that is claiming to be acting on behalf of an Owner in requesting a registration of transfer and delivery as described in paragraph (a) above has the actual authority to act on behalf of that Owner (notwithstanding any requirements under the Uniform Commercial Code). For the avoidance of doubt, the provisions of Sections 5.3 and 5.8 apply to the matters arising from the use of the DRS/Profile. The parties agree that the Depositary’s reliance on and compliance with instructions received by the Depositary through the DRS/Profile system and otherwise in accordance with this Deposit Agreement shall not constitute negligence or bad faith on the part of the Depositary.

 

- 12 -
 

 

  ARTICLE 3. CERTAIN OBLIGATIONS OF OWNERS AND HOLDERS OF AMERICAN DEPOSITARY SHARES

 

SECTION 3.1. Filing Proofs, Certificates and Other Information.

 

Any person presenting Shares for deposit or any Owner or Holder may be required from time to time to file with the Depositary or the Custodian such proof of citizenship or residence, taxpayer status, exchange control approval, payment of all applicable taxes or other governmental charges, or such information relating to legal and beneficial ownership, including the registration on the books of the Company or the Foreign Registrar, if applicable, to execute such certificates and to make such representations and warranties, as the Depositary may deem necessary or proper or as the Company may reasonably require by notice of the Depositary. The Depositary may withhold the delivery or registration of transfer of American Depositary Shares, the distribution of any dividend or other distribution or of the proceeds thereof or the delivery of any Deposited Securities until that proof or other information is filed or those certificates are executed or those representations and warranties are made. Each Owner and Holder agrees to provide, in a timely manner, all proofs, information, representations and warranties required under this Section 3.1.

 

If requested in writing, the Depositary shall, as promptly as practicable, at the Company’s expense, provide the Company with copies of any such proofs, certificates or other information it receives pursuant to this Section 3.1, to the extent that disclosure is permitted under applicable law.

 

SECTION 3.2. Liability of Owner for Taxes.

 

If any tax or other governmental charge shall become payable by the Custodian or the Depositary with respect to or in connection with any American Depositary Shares or any Deposited Securities represented by any American Depositary Shares or in connection with a transaction to which Section 4.8 applies, that tax or other governmental charge shall be payable by the Owner of those American Depositary Shares to the Depositary. The Depositary may refuse to register any transfer of those American Depositary Shares or any withdrawal of Deposited Securities represented by those American Depositary Shares until that payment is made, and may withhold any dividends or other distributions or the proceeds thereof, or may sell for the account of the Owner any part or all of the Deposited Securities represented by those American Depositary Shares and apply those dividends or other distributions or the net proceeds of any sale of that kind in payment of that tax or other governmental charge but, even after a sale of that kind, the Owner of those American Depositary Shares shall remain liable for any deficiency. The Depositary shall distribute any net proceeds of a sale made under this Section that are not used to pay taxes or governmental charges to the Owners entitled to them in accordance with Section 4.1. If the number of Shares represented by each American Depositary Share decreases as a result of a sale of Deposited Securities under this Section, the Depositary may call for surrender of the American Depositary Shares to be exchanged on a mandatory basis for a lesser number of American Depositary Shares and may sell American Depositary Shares to the extent necessary to avoid distributing fractions of American Depositary Shares in that exchange and distribute the net proceeds of that sale to the Owners entitled to them.

 

- 13 -
 

 

SECTION 3.3. Warranties on Deposit of Shares.

 

Every person depositing Shares under this Deposit Agreement shall be deemed thereby to represent and warrant that those Shares and each certificate therefor, if applicable, are validly issued, fully paid and nonassessable and were not issued in violation of any preemptive or similar rights of the holders of outstanding securities of the Company and that the person making that deposit is duly authorized so to do. Every depositing person shall also be deemed to represent that the Shares, at the time of deposit, are not Restricted Securities. All representations and warranties deemed made under this Section shall survive the deposit of Shares and delivery of American Depositary Shares.

 

SECTION 3.4. Disclosure of Interests.

 

When required in order to comply with applicable laws and regulations or the Constitution or similar document of the Company, the Company may from time to time request each Owner and Holder to provide to the Depositary information relating to: (a) the capacity in which it holds American Depositary Shares, (b) the identity of any Holders or other persons or entities then or previously interested in those American Depositary Shares and the nature of those interests and (c) any other matter where disclosure of such matter is, in the Company’s reasonable opinion, required for that compliance. Each Owner and Holder agrees to provide all information known to it in response to a request made pursuant to this Section. Each Holder consents to the disclosure by the Depositary and the Owner or any other Holder through which it holds American Depositary Shares, directly or indirectly, of all information responsive to a request made pursuant to this Section relating to that Holder that is known to that Owner or other Holder. The Depositary agrees to use reasonable efforts to comply with written instructions requesting that the Depositary forward any request authorized under this Section to the Owners and to forward to the Company any responses it receives in response to that request. If the Company notifies the Depositary that it restricts rights to vote or transfer Deposited Securities with respect to which a disclosure request of the kind referred to in this Section has not been complied with, the Depositary shall use reasonable efforts to follow instructions it receives from the Company to give effect to those restrictions to the extent practicable. The Depositary may charge the Company a fee (to be agreed at the time between the Company and the Depositary) and its documented expenses for complying with requests under this Section 3.4.

 

- 14 -
 

 

  ARTICLE 4. THE DEPOSITED SECURITIES

 

SECTION 4.1. Cash Distributions.

 

Whenever the Depositary receives any cash dividend or other cash distribution on Deposited Securities, the Depositary shall, subject to the provisions of Section 4.5, convert that dividend or other distribution into Dollars and distribute the amount thus received (net of the fees and expenses of the Depositary as provided in Section 5.9) to the Owners entitled thereto, in proportion to the number of American Depositary Shares representing those Deposited Securities held by them respectively; provided, however, that if the Custodian or the Depositary shall be required to withhold and does withhold from that cash dividend or other cash distribution an amount on account of taxes or other governmental charges, the amount distributed to the Owners of the American Depositary Shares representing those Deposited Securities shall be reduced accordingly. However, the Depositary will not pay any Owner a fraction of one cent, but will round each Owner’s entitlement to the nearest whole cent.

 

The Company or its agent will remit to the appropriate governmental agency in each applicable jurisdiction all amounts withheld and owing to such agency.

 

If a cash distribution would represent a return of all or substantially all the value of the Deposited Securities underlying American Depositary Shares, the Depositary may, after consultation with the Company to the extent practicable:

 

(i) require payment of or deduct the fee for surrender of American Depositary Shares (whether or not it is also requiring surrender of American Depositary Shares) as a condition of making that cash distribution; or

 

(ii) sell all Deposited Securities other than the subject cash distribution and add any net cash proceeds of that sale to the cash distribution, call for surrender of all those American Depositary Shares and require that surrender as a condition of making that cash distribution.

 

If the Depositary acts under this paragraph, that action shall also be a Termination Option Event.

 

- 15 -
 

 

SECTION 4.2. Distributions Other Than Cash, Shares or Rights.

 

Subject to the provisions of Sections 4.11 and 5.9, whenever the Depositary receives any distribution other than a distribution described in Section 4.1, 4.3 or 4.4 on Deposited Securities (but not in exchange for or in conversion or in lieu of Deposited Securities), the Depositary shall cause the securities or property received by it to be distributed to the Owners entitled thereto, after deduction or upon payment of any fees and expenses of the Depositary and any taxes or other governmental charges, in proportion to the number of American Depositary Shares representing such Deposited Securities held by them respectively, in any manner that the Depositary deems equitable and practicable for accomplishing that distribution (which may be a distribution of depositary shares representing the securities received); provided, however, that if in the opinion of the Depositary such distribution cannot be made proportionately among the Owners entitled thereto, or if for any other reason (including, but not limited to, any requirement that the Company or the Depositary withhold an amount on account of taxes or other governmental charges or that securities received must be registered under the Securities Act of 1933 in order to be distributed to Owners or Holders) the Depositary, after consultation with the Company to the extent practicable, deems such distribution not to be lawful and feasible, the Depositary may adopt such other method as it may deem equitable and practicable for the purpose of effecting such distribution, including, but not limited to, the public or private sale of the securities or property thus received, or any part thereof, and distribution of the net proceeds of any such sale (net of the fees and expenses of the Depositary as provided in Section 5.9) to the Owners entitled thereto, all in the manner and subject to the conditions set forth in Section 4.1. The Depositary may withhold any distribution of securities under this Section 4.2 if it has not received reasonably satisfactory assurances from the Company that the distribution does not require registration under the Securities Act of 1933. The Depositary may sell, by public or private sale, an amount of securities or other property it would otherwise distribute under this Section 4.2 that is sufficient to pay its fees and expenses in respect of that distribution.

 

If a distribution to be made under this Section 4.2 would represent a return of all or substantially all the value of the Deposited Securities underlying American Depositary Shares, the Depositary may, after consultation with the Company to the extent practicable:

 

(i) require payment of or deduct the fee for surrender of American Depositary Shares (whether or not it is also requiring surrender of American Depositary Shares) as a condition of making that distribution; or

 

(ii) sell all Deposited Securities other than the subject distribution and add any net cash proceeds of that sale to the distribution, call for surrender of all those American Depositary Shares and require that surrender as a condition of making that distribution.

 

If the Depositary acts under this paragraph, that action shall also be a Termination Option Event.

 

- 16 -
 

 

SECTION 4.3. Distributions in Shares.

 

Whenever the Depositary receives any distribution on Deposited Securities consisting of a dividend in, or free distribution of, Shares, the Depositary may, and if the Company so requests in writing, shall, deliver to the Owners entitled thereto, in proportion to the number of American Depositary Shares representing those Deposited Securities held by them respectively, an aggregate number of American Depositary Shares representing the amount of Shares received as that dividend or free distribution, subject to the terms and conditions of this Deposit Agreement with respect to the deposit of Shares and issuance of American Depositary Shares, including withholding of any tax or governmental charge as provided in Section 4.11 and payment of the fees and expenses of the Depositary as provided in Section 5.9 (and the Depositary may sell, by public or private sale, an amount of the Shares received (or American Depositary Shares representing those Shares) sufficient to pay its fees and expenses in respect of that distribution). In lieu of delivering fractional American Depositary Shares, the Depositary may sell the amount of Shares represented by the aggregate of those fractions (or American Depositary Shares representing those Shares) and distribute the net proceeds, all in the manner and subject to the conditions described in Section 4.1. If and to the extent that additional American Depositary Shares are not delivered and Shares or American Depositary Shares are not sold, each American Depositary Share shall thenceforth also represent the additional Shares distributed on the Deposited Securities represented thereby.

 

If the Company declares a distribution in which holders of Deposited Securities have a right to elect whether to receive cash, Shares or other securities or a combination of those things, or a right to elect to have a distribution sold on their behalf, the Depositary may, after consultation with the Company, make that right of election available for exercise by Owners in any manner the Depositary considers to be lawful and practical. As a condition of making a distribution election right available to Owners, the Depositary may require reasonably satisfactory assurances from the Company that doing so does not require registration of any securities under the Securities Act of 1933 that has not been effected.

 

SECTION 4.4. Rights.

 

(a) If rights are granted to the Depositary in respect of deposited Shares to purchase additional Shares or other securities, the Company and the Depositary shall endeavor to consult as to the actions, if any, the Depositary should take in connection with that grant of rights. The Depositary may, to the extent deemed by it to be lawful and practical (i) if requested in writing by the Company, grant to all or certain Owners rights to instruct the Depositary to purchase the securities to which the rights relate and deliver those securities or American Depositary Shares representing those securities to Owners, (ii) if requested in writing by the Company, deliver the rights to or to the order of certain Owners, or (iii) sell the rights to the extent practicable and distribute the net proceeds of that sale to Owners entitled to those proceeds. To the extent rights are not exercised, delivered or disposed of under (i), (ii) or (iii) above, the Depositary shall permit the rights to lapse unexercised.

 

- 17 -
 

 

(b) If the Depositary will act under (a)(i) above, the Company and the Depositary will enter into a separate agreement setting forth the conditions and procedures applicable to the particular offering. Upon instruction from an applicable Owner in the form the Depositary specified and upon payment by that Owner to the Depositary of an amount equal to the purchase price of the securities to be received upon the exercise of the rights, the Depositary shall, on behalf of that Owner, exercise the rights and purchase the securities. The purchased securities shall be delivered to, or as instructed by, the Depositary. The Depositary shall (i) deposit the purchased Shares under this Deposit Agreement and deliver American Depositary Shares representing those Shares to that Owner or (ii) deliver or cause the purchased Shares or other securities to be delivered to or to the order of that Owner. The Depositary will not act under (a)(i) above unless the offer and sale of the securities to which the rights relate are registered under the Securities Act of 1933 or the Depositary has received an opinion of United States counsel that is reasonably satisfactory to it to the effect that those securities may be sold and delivered to the applicable Owners without registration under the Securities Act of 1933. For the avoidance of doubt, nothing in this Deposit Agreement shall create any obligation on the part of the Company to file a registration statement under the Securities Act of 1933 with respect to rights or the underlying securities or to endeavor to have such a registration statement declared effective by the Commission.

 

(c) If the Depositary will act under (a)(ii) above, the Company and the Depositary will enter into a separate agreement setting forth the conditions and procedures applicable to the particular offering. Upon (i) the request of an applicable Owner to deliver the rights allocable to the American Depositary Shares of that Owner to an account specified by that Owner to which the rights can be delivered and (ii) receipt of such documents as the Company and the Depositary agreed to require to comply with applicable law, the Depositary will deliver those rights as requested by that Owner.

 

(d) If the Depositary will act under (a)(iii) above, the Depositary will use reasonable efforts to sell the rights in proportion to the number of American Depositary Shares held by the applicable Owners and pay the net proceeds to the Owners otherwise entitled to the rights that were sold, upon an averaged or other practical basis without regard to any distinctions among such Owners because of exchange restrictions or the date of delivery of any American Depositary Shares or otherwise.

 

(e) Payment or deduction of the fees of the Depositary as provided in Section 5.9 and payment or deduction of the expenses of the Depositary and any applicable taxes or other governmental charges shall be conditions of any delivery of securities or payment of cash proceeds under this Section 4.4.

 

(f) Neither the Company nor the Depositary shall be responsible for any failure to determine that it may be lawful or feasible to make rights available to or exercise rights on behalf of Owners in general or any Owner in particular, or to sell rights.

 

- 18 -
 

 

SECTION 4.5. Conversion of Foreign Currency.

 

Whenever the Depositary or the Custodian receives foreign currency, by way of dividends or other distributions or the net proceeds from the sale of securities, property or rights, and if at the time of the receipt thereof the foreign currency so received can in the judgment of the Depositary be converted on a reasonable basis into Dollars and the resulting Dollars transferred to the United States, the Depositary or one of its agents or affiliates or the Custodian shall convert or cause to be converted by sale or in any other manner that it may determine that foreign currency into Dollars, and those Dollars shall be distributed, as promptly as practicable, to the Owners entitled thereto. A cash distribution may be made upon an averaged or other practicable basis without regard to any distinctions among Owners based on exchange restrictions, the date of delivery of any American Depositary Shares or otherwise and shall be net of any expenses of conversion into Dollars incurred by the Depositary as provided in Section 5.9.

 

If a conversion of foreign currency or the repatriation or distribution of Dollars can be effected only with the approval or license of any government or agency thereof, the Depositary may, but will not be required to, file an application for that approval or license.

 

If the Depositary, after consultation with the Company to the extent practicable, determines that in its judgment any foreign currency received by the Depositary or the Custodian is not convertible on a reasonable basis into Dollars transferable to the United States, or if any approval or license of any government or agency thereof that is required for such conversion is not filed or sought by the Depositary or is not obtained within a reasonable period as determined by the Depositary, the Depositary may distribute the foreign currency received by the Depositary to, or in its discretion may hold such foreign currency uninvested and without liability for interest thereon for the respective accounts of, the Owners entitled to receive the same.

 

If any conversion of foreign currency, in whole or in part, cannot be effected for distribution to some of the Owners entitled thereto, the Depositary may in its discretion make that conversion and distribution in Dollars to the extent practicable and permissible to the Owners entitled thereto and may distribute the balance of the foreign currency received by the Depositary to, or hold that balance uninvested and without liability for interest thereon for the account of, the Owners entitled thereto.

 

- 19 -
 

 

The Depositary may convert currency itself or through any of its affiliates, or the Custodian or the Company may convert currency and pay Dollars to the Depositary. Where the Depositary converts currency itself or through any of its affiliates, the Depositary acts as principal for its own account and not as agent, advisor, broker or fiduciary on behalf of any other person and earns revenue, including, without limitation, transaction spreads, that it will retain for its own account. The revenue is based on, among other things, the difference between the exchange rate assigned to the currency conversion made under this Deposit Agreement and the rate that the Depositary or its affiliate receives when buying or selling foreign currency for its own account. The Depositary makes no representation that the exchange rate used or obtained by it or its affiliate in any currency conversion under this Deposit Agreement will be the most favorable rate that could be obtained at the time or that the method by which that rate will be determined will be the most favorable to Owners, subject to the Depositary’s obligations under Section 5.3. The methodology used to determine exchange rates used in currency conversions made by the Depositary is available upon request. Where the Custodian converts currency, the Custodian has no obligation to obtain the most favorable rate that could be obtained at the time or to ensure that the method by which that rate will be determined will be the most favorable to Owners, and the Depositary makes no representation that the rate is the most favorable rate and will not be liable for any direct or indirect losses associated with the rate. In certain instances, the Depositary may receive dividends or other distributions from the Company in Dollars that represent the proceeds of a conversion of foreign currency or translation from foreign currency at a rate that was obtained or determined by or on behalf of the Company and, in such cases, the Depositary will not engage in, or be responsible for, any foreign currency transactions and neither it nor the Company makes any representation that the rate obtained or determined by the Company is the most favorable rate and neither it nor the Company will be liable for any direct or indirect losses associated with the rate.

 

SECTION 4.6. Fixing of Record Date.

 

Whenever a cash dividend, cash distribution or any other distribution is made on Deposited Securities or rights to purchase Shares or other securities are issued with respect to Deposited Securities (which rights will be delivered to or exercised or sold on behalf of Owners in accordance with Section 4.4) or the Depositary receives notice that a distribution or issuance of that kind will be made, or whenever the Depositary receives notice that a meeting of holders of Shares will be held in respect of which the Company has requested the Depositary to send a notice under Section 4.7, or whenever the Depositary will assess a fee or charge against the Owners, or whenever the Depositary causes a change in the number of Shares that are represented by each American Depositary Share, or whenever the Depositary otherwise finds it necessary or convenient, the Depositary shall fix a record date, which shall be the same as, or as near as practicable to, any corresponding record date set by the Company with respect to Shares, (a) for the determination of the Owners (i) who shall be entitled to receive the benefit of that dividend or other distribution or those rights, (ii) who shall be entitled to give instructions for the exercise of voting rights at that meeting, (iii) who shall be responsible for that fee or charge or (iv) for any other purpose for which the record date was set, or (b) on or after which each American Depositary Share will represent the changed number of Shares. Subject to the provisions of Sections 4.1 through 4.5 and to the other terms and conditions of this Deposit Agreement, the Owners on a record date fixed by the Depositary shall be entitled to receive the amount distributable by the Depositary with respect to that dividend or other distribution or those rights or the net proceeds of sale thereof in proportion to the number of American Depositary Shares held by them respectively, to give voting instructions or to act in respect of the other matter for which that record date was fixed, or be responsible for that fee or charge, as the case may be.

 

- 20 -
 

 

SECTION 4.7. Voting of Deposited Shares.

 

(a) Upon receipt of notice of any meeting of holders of Shares at which holders of Shares will be entitled to vote, if requested in writing by the Company, the Depositary shall, as soon as practicable thereafter, Disseminate to the Owners a notice, the form of which shall be in the sole discretion of the Depositary, that shall contain (i) the information contained in the notice of meeting received by the Depositary, (ii) a statement that the Owners as of the close of business on a specified record date will be entitled, subject to any applicable provision of Australian law and of the Constitution or similar documents of the Company, to instruct the Depositary as to the exercise of the voting rights pertaining to the amount of Shares represented by their respective American Depositary Shares, (iii) a statement as to the manner in which those instructions may be given and (iv) the last date on which the Depositary will accept instructions (the “Instruction Cutoff Date”).

 

(b) Upon the written request of an Owner of American Depositary Shares, as of the date of the request or, if a record date was specified by the Depositary, as of that record date, received on or before any Instruction Cutoff Date established by the Depositary, the Depositary may, and if the Depositary sent a notice under the preceding paragraph shall, endeavor, in so far as practicable, to vote or cause to be voted the amount of deposited Shares represented by those American Depositary Shares in accordance with the instructions set forth in that request. The Depositary shall not vote or attempt to exercise the right to vote that attaches to the deposited Shares other than in accordance with instructions given by Owners and received by the Depositary.

 

(c) There can be no assurance that Owners generally or any Owner in particular will receive the notice described in paragraph (a) above in time to enable Owners to give instructions to the Depositary prior to the Instruction Cutoff Date.

 

(d) In order to give Owners a reasonable opportunity to instruct the Depositary as to the exercise of voting rights relating to Shares, if the Company will request the Depositary to Disseminate a notice under paragraph (a) above, the Company shall give the Depositary notice of the meeting, details concerning the matters to be voted upon and copies of materials to be made available to holders of Shares in connection with the meeting not less than 30 days prior to the meeting date.

 

SECTION 4.8. Tender and Exchange Offers; Redemption, Replacement or Cancellation of Deposited Securities.

 

(a) The Depositary shall not tender any Deposited Securities in response to any voluntary cash tender offer, exchange offer or similar offer made to holders of Deposited Securities (a “Voluntary Offer”), except when instructed in writing to do so by an Owner surrendering American Depositary Shares and subject to any conditions or procedures the Depositary may require.

 

- 21 -
 

 

(b) If the Depositary receives a written notice that Deposited Securities have been redeemed for cash or otherwise purchased for cash in a transaction that is mandatory and binding on the Depositary as a holder of those Deposited Securities (a “Redemption”), the Depositary, at the expense of the Company (unless otherwise agreed in writing between the Company and the Depositary), shall (i) if required, surrender Deposited Securities that have been redeemed to the issuer of those securities or its agent on the redemption date, (ii) Disseminate a notice to Owners (A) notifying them of that Redemption, (B) calling for surrender of a corresponding number of American Depositary Shares and (C) notifying them that the called American Depositary Shares have been converted into a right only to receive the money received by the Depositary upon that Redemption and those net proceeds shall be the Deposited Securities to which Owners of those converted American Depositary Shares shall be entitled upon surrenders of those American Depositary Shares in accordance with Section 2.5 or 6.2 and (iii) distribute the money received upon that Redemption to the Owners entitled to it upon surrender by them of called American Depositary Shares in accordance with Section 2.5 (and, for the avoidance of doubt, Owners shall not be entitled to receive that money under Section 4.1). If the Redemption affects less than all the Deposited Securities, the Depositary shall call for surrender a corresponding portion of the outstanding American Depositary Shares and only those American Depositary Shares will automatically be converted into a right to receive the net proceeds of the Redemption. The Depositary shall allocate the American Depositary Shares converted under the preceding sentence among the Owners pro-rata to their respective holdings of American Depositary Shares immediately prior to the Redemption, except that the allocations may be adjusted so that no fraction of a converted American Depositary Share is allocated to any Owner. A Redemption of all or substantially all of the Deposited Securities shall be a Termination Option Event.

 

(c) If the Depositary is notified of or there occurs any change in nominal value or any subdivision, combination or any other reclassification of the Deposited Securities or any recapitalization, reorganization, sale of assets substantially as an entirety, merger or consolidation affecting the issuer of the Deposited Securities or to which it is a party that is mandatory and binding on the Depositary as a holder of Deposited Securities and, as a result, securities or other property have been or will be delivered in exchange, conversion, replacement or in lieu of, Deposited Securities (a “Replacement”), the Depositary shall, if required, surrender the old Deposited Securities affected by that Replacement of Shares and hold, as new Deposited Securities under this Deposit Agreement, the new securities or other property delivered to it in that Replacement. However, the Depositary may elect to sell those new Deposited Securities if in the opinion of the Depositary, after consultation with the Company to the extent practicable, it is not lawful or not practical for it to hold those new Deposited Securities under this Deposit Agreement because those new Deposited Securities may not be distributed to Owners without registration under the Securities Act of 1933 or for any other reason, at public or private sale, at such places and on such terms as it deems proper and proceed as if those new Deposited Securities had been Redeemed under paragraph (b) above. A Replacement shall be a Termination Option Event.

 

- 22 -
 

 

(d) In the case of a Replacement where the new Deposited Securities will continue to be held under this Deposit Agreement, the Depositary may call for the surrender of outstanding Receipts to be exchanged for new Receipts specifically describing the new Deposited Securities and the number of those new Deposited Securities represented by each American Depositary Share. If the number of Shares represented by each American Depositary Share decreases as a result of a Replacement, the Depositary may, after consultation with the Company to the extent practicable, call for surrender of the American Depositary Shares to be exchanged on a mandatory basis for a lesser number of American Depositary Shares and may sell American Depositary Shares to the extent necessary to avoid distributing fractions of American Depositary Shares in that exchange and distribute the net proceeds of that sale to the Owners entitled to them.

 

(e) If there are no Deposited Securities with respect to American Depositary Shares, including if the Deposited Securities are cancelled, or the Deposited Securities with respect to American Depositary Shares have become apparently worthless, the Depositary may call for surrender of those American Depositary Shares or may cancel those American Depositary Shares, upon notice to Owners, and that condition shall be a Termination Option Event.

 

SECTION 4.9. Reports.

 

The Depositary shall make available for inspection by Owners at its Office any reports and communications, including any proxy solicitation material, received from the Company which are both (a) received by the Depositary as the holder of the Deposited Securities and (b) made generally available to the holders of those Deposited Securities by the Company. The Company shall furnish reports and communications, including any proxy soliciting material to which this Section applies, to the Depositary in English, to the extent those materials are required to be translated into English pursuant to any regulations of the Commission.

 

SECTION 4.10. Lists of Owners.

 

As promptly as practicable upon written request by the Company, the Depositary shall, at the expense of the Company (unless otherwise agreed in writing between the Company and the Depositary), furnish to it a list, as of a recent date, of the names, addresses and American Depositary Share holdings of all Owners.

 

SECTION 4.11. Withholding.

 

If the Depositary determines that any distribution received or to be made by the Depositary (including Shares and rights to subscribe therefor) is subject to any tax or other governmental charge that the Depositary is obligated to withhold, the Depositary may sell, by public or private sale, all or a portion of the distributed property (including Shares and rights to subscribe therefor) in the amounts and manner the Depositary deems necessary and practicable to pay those taxes or charges, and the Depositary shall distribute the net proceeds of that sale, after deduction of those taxes or charges, to the Owners entitled thereto in proportion to the number of American Depositary Shares held by them respectively.

 

- 23 -
 

 

Services for Owners and Holders that may permit them to obtain reduced rates of tax withholding at source or reclaim excess tax withheld, and the fees and costs associated with using services of that kind, are not provided under, and are outside the scope of, this Deposit Agreement.

 

Each Owner and Holder agrees to indemnify the Company, the Depositary, the Custodian and their respective directors, employees, agents and affiliates for, and hold each of them harmless against, any claim by any governmental authority or any other entity or person with respect to taxes, additions to tax, penalties or interest arising out of any refund of taxes, reduced withholding at source or other tax benefit received by it. The obligations of Owners and Holders under the preceding sentence shall survive any transfer of American Depositary Shares or surrender of American Depositary Shares and withdrawal of Deposited Securities and the termination of this Deposit Agreement.

 

  ARTICLE 5. THE DEPOSITARY, THE CUSTODIANS AND THE COMPANY

 

SECTION 5.1. Maintenance of Office and Register by the Depositary.

 

Until termination of this Deposit Agreement in accordance with its terms, the Depositary shall maintain facilities for the delivery, registration of transfers and surrender of American Depositary Shares in accordance with the provisions of this Deposit Agreement.

 

The Depositary shall keep a register of all Owners and all outstanding American Depositary Shares, which shall be open for inspection by the Owners at the Depositary’s Office during regular business hours, but only for the purpose of communicating with Owners regarding the business of the Company or a matter related to this Deposit Agreement or the American Depositary Shares.

 

The Depositary may close the register for delivery, registration of transfer or surrender for the purpose of withdrawal from time to time as provided in Section 2.6.

 

If any American Depositary Shares are listed on one or more stock exchanges, the Depositary shall act as Registrar or appoint a Registrar or one or more co-registrars for registration of those American Depositary Shares in accordance with any requirements of that exchange or those exchanges. The Depositary shall notify the Company if it makes any appointment of that kind.

 

The Company shall have the right, at all reasonable times, upon written request, to inspect the transfer and registration records of the Depositary, the Registrar and any co-transfer agents or co-registrars and to require such parties to supply, at the Company’s expense, copies of such portions of those records as the Company may reasonably request.

 

- 24 -
 

 

SECTION 5.2. Prevention or Delay of Performance by the Company or the Depositary.

 

Neither the Depositary nor the Company nor any of their respective directors, employees, agents or affiliates shall incur any liability to any Owner or Holder:

 

(i) if by reason of (A) any provision of any present or future law or regulation or other act or action of the government of the United States, any State of the United States or any other state or jurisdiction, or of any governmental or regulatory authority or stock exchange; (B) (in the case of the Depositary only) any provision, present or future, of the Constitution or similar document of the Company, or any provision of any securities issued or distributed by the Company, or any offering or distribution thereof; or (C) any event or circumstance, whether natural or caused by a person or persons, that is beyond the ability of the Depositary or the Company, as the case may be, to prevent or counteract by reasonable care or effort (including, but not limited to, earthquakes, floods, severe storms, fires, explosions, war, terrorism, civil unrest, labor disputes, criminal acts or outbreaks of infectious disease; interruptions or malfunctions of utility services, Internet or other communications lines or systems; unauthorized access to or attacks on computer systems or websites; or other failures or malfunctions of computer hardware or software or other systems or equipment), the Depositary or the Company is, directly or indirectly, prevented from, forbidden to or delayed in, or could be subject to any civil or criminal penalty on account of doing or performing and therefore does not do or perform, any act or thing that, by the terms of this Deposit Agreement or the Deposited Securities, it is provided shall be done or performed;

 

(ii) for any exercise of, or failure to exercise, any discretion provided for in this Deposit Agreement (including any determination by the Depositary to take, or not take, any action that this Deposit Agreement provides the Depositary may take);

 

(iii) for the inability of any Owner or Holder to benefit from any distribution, offering, right or other benefit that is made available to holders of Deposited Securities but is not, under the terms of this Deposit Agreement, made available to Owners or Holders; or

 

(iv) for any special, consequential, indirect or punitive damages for any breach of the terms of this Deposit Agreement.

 

Where, by the terms of a distribution to which Section 4.1, 4.2 or 4.3 applies, or an offering to which Section 4.4 applies, or for any other reason, that distribution or offering may not be made available to Owners, and the Depositary may not dispose of that distribution or offering on behalf of Owners and make the net proceeds available to Owners, then the Depositary shall not make that distribution or offering available to Owners, and shall allow any rights, if applicable, to lapse.

 

- 25 -
 

 

SECTION 5.3. Obligations of the Depositary and the Company.

 

The Company assumes no obligation nor shall it be subject to any liability under this Deposit Agreement to any Owner or Holder, except that the Company agrees to perform its obligations specifically set forth in this Deposit Agreement without negligence or bad faith.

 

The Depositary assumes no obligation nor shall it be subject to any liability under this Deposit Agreement to any Owner or Holder (including, without limitation, liability with respect to the validity or worth of the Deposited Securities), except that the Depositary agrees to perform its obligations specifically set forth in this Deposit Agreement without negligence or bad faith, and the Depositary shall not be a fiduciary or have any fiduciary duty to Owners or Holders.

 

Neither the Depositary nor the Company shall be under any obligation to appear in, prosecute or defend any action, suit or other proceeding in respect of any Deposited Securities or in respect of the American Depositary Shares on behalf of any Owner or Holder or any other person.

 

Each of the Depositary and the Company may rely, and shall be protected in relying upon, any written notice, request, direction or other document believed by it to be genuine and to have been signed or presented by the proper party or parties.

 

Neither the Depositary nor the Company shall be liable for any action or non-action by it in reliance upon the advice of or information from legal counsel, accountants, any person presenting Shares for deposit, any Owner or any other person believed by it in good faith to be competent to give such advice or information.

 

Neither the Company nor the Depositary shall be liable for any acts or omissions made by a successor depositary whether in connection with a previous act or omission of the Depositary and neither the Company nor the Depositary shall be liable for any acts or omissions of the Depositary in connection with any matter arising wholly after the removal or resignation of the Depositary, provided that in connection with the issue out of which such potential liability arises the Depositary performed its obligations without negligence or bad faith while it acted as Depositary.

 

The Depositary shall not be liable for the acts or omissions of any securities depository, clearing agency or settlement system in connection with or arising out of book-entry settlement of American Depositary Shares or Deposited Securities or otherwise.

 

- 26 -
 

 

In the absence of bad faith on its part, the Depositary shall not be responsible for any failure to carry out any instructions to vote any of the Deposited Securities, or for the manner in which any such vote is cast or the effect of any such vote.

 

The Depositary shall have no duty to make any determination or provide any information as to the tax status of the Company and neither the Company nor the Depositary shall have any duty to make any determination or provide any information as to any liability for any tax consequences that may be incurred by Owners or Holders as a result of owning or holding American Depositary Shares. Neither the Depositary nor the Company shall be liable for the inability or failure of an Owner or Holder to obtain the benefit of a foreign tax credit, reduced rate of withholding or refund of amounts withheld in respect of tax or any other tax benefit.

 

SECTION 5.4. Resignation and Removal of the Depositary.

 

The Depositary may at any time resign as Depositary hereunder by written notice of its election so to do delivered to the Company, to become effective upon the appointment of a successor depositary and its acceptance of that appointment as provided in this Section. The effect of resignation if a successor depositary is not appointed is provided for in Section 6.2.

 

The Depositary may at any time be removed by the Company by 120 days’ prior written notice of that removal, to become effective upon the later of (i) the 120th day after delivery of the notice to the Depositary and (ii) the appointment of a successor depositary and its acceptance of its appointment as provided in this Section.

 

If the Depositary resigns or is removed, the Company shall use its reasonable efforts to appoint a successor depositary, which shall be a bank or trust company having an office in the Borough of Manhattan, The City of New York. Every successor depositary shall execute and deliver to the Company an instrument in writing accepting its appointment under this Deposit Agreement. If the Depositary receives notice from the Company that a successor depositary has been appointed following its resignation or removal, the Depositary, upon payment of all sums due it from the Company, shall deliver to its successor a register listing all the Owners and their respective holdings of outstanding American Depositary Shares and shall deliver the Deposited Securities to or to the order of its successor. When the Depositary has taken the actions specified in the preceding sentence (i) the successor shall become the Depositary and shall have all the rights and shall assume all the duties of the Depositary under this Deposit Agreement and (ii) the predecessor depositary shall cease to be the Depositary and shall be discharged and released from all obligations under this Deposit Agreement, except for its duties under Section 5.8 with respect to the time before that discharge. A successor Depositary shall notify the Owners of its appointment as soon as practical after assuming the duties of Depositary.

 

- 27 -
 

 

Any corporation or other entity into or with which the Depositary may be merged or consolidated shall be the successor of the Depositary without the execution or filing of any document or any further act.

 

SECTION 5.5. The Custodians.

 

The Custodian shall be subject at all times and in all respects to the directions of the Depositary and shall be responsible solely to it. The Depositary in its discretion may at any time appoint a substitute or additional custodian or custodians, each of which shall thereafter be one of the Custodians under this Deposit Agreement. If the Depositary receives notice that a Custodian is resigning and, upon the effectiveness of that resignation there would be no Custodian acting under this Deposit Agreement, the Depositary shall, as promptly as practicable after receiving that notice, appoint a substitute custodian or custodians, each of which shall thereafter be a Custodian under this Deposit Agreement. The Depositary shall require any Custodian that resigns or is removed to deliver all Deposited Securities held by it to another Custodian. The Depositary shall notify the Company of the appointment of a substitute or additional Custodian as promptly as practicable and, if practicable, prior to the effectiveness of such appointment.

 

SECTION 5.6. Notices and Reports.

 

If the Company takes or decides to take any corporate action of a kind that is addressed in Sections 4.1 to 4.4, or 4.6 to 4.8, or that effects or will effect a change of the name or legal structure of the Company, or that effects or will effect a change to the Shares, the Company shall notify the Depositary and the Custodian of that action or decision as soon as it is lawful and practical to give that notice. The notice shall be in English and shall include all details that the Company is required to include in any notice to any governmental or regulatory authority or securities exchange or is required to make available generally to holders of Shares by publication or otherwise.

 

The Company will arrange for the translation into English, if not already in English, to the extent required pursuant to any regulations of the Commission, and the prompt transmittal by the Company to the Depositary and the Custodian of all notices and any other reports and communications which are made generally available by the Company to holders of its Shares. If requested in writing by the Company, the Depositary will Disseminate, at the Company’s expense (unless otherwise agreed between the Company and the Depositary), those notices, reports and communications to all Owners or otherwise make them available to Owners in a manner that the Company specifies as substantially equivalent to the manner in which those communications are made available to holders of Shares and compliant with the requirements of any securities exchange on which the American Depositary Shares are listed. The Company will timely provide the Depositary with the quantity of such notices, reports, and communications, as timely requested in writing by the Depositary from time to time, in order for the Depositary to effect that Dissemination.

 

- 28 -
 

 

The Company represents, continuously, that the statements in Article 11 of the form of Receipt appearing as Exhibit A to this Deposit Agreement or, if applicable, most recently filed with the Commission pursuant to Rule 424(b) under the Securities Act of 1933 with respect to the Company’s obligation to file periodic reports under the United States Securities Exchange Act of 1934, as amended, or its qualification for exemption from registration under that Act pursuant to Rule 12g3-2(b) under that Act, as the case may be, are true and correct. The Company agrees to promptly notify the Depositary upon becoming aware of any change in the truth of any of those statements or if there is any change in the Company’s status regarding those reporting obligations or that qualification.

 

SECTION 5.7. Distribution of Additional Shares, Rights, etc.

 

If the Company or any affiliate of the Company determines to make any issuance or distribution of (1) additional Shares, (2) rights to subscribe for Shares, (3) securities convertible into Shares, or (4) rights to subscribe for such securities (each a “Distribution”), the Company shall notify the Depositary in writing in English as promptly as practicable and in any event before the Distribution starts and, if reasonably requested in writing by the Depositary, the Company shall promptly furnish to the Depositary either (i) evidence reasonably satisfactory to the Depositary that the Distribution is registered under the Securities Act of 1933 or (ii) a written opinion from U.S. counsel for the Company that is reasonably satisfactory to the Depositary, stating that the Distribution does not require, or, if made in the United States, would not require, registration under the Securities Act of 1933.

 

The Company agrees with the Depositary that neither the Company nor any company controlled by, controlling or under common control with the Company will at any time deposit any Shares that, at the time of deposit, are Restricted Securities.

 

Notwithstanding anything to the contrary herein, nothing in this Deposit Agreement shall be deemed to oblige the Company to file any registration statement in respect of any proposed transactions. To the extent the Company in its sole discretion deems it necessary or advisable in order to avoid any requirement to register securities under the Securities Act of 1933, it may prevent Owners in the United States from purchasing securities and may instruct the Depositary not to accept certain Shares reasonably identified in such instruction for deposit for such period of time following the issuance of such additional securities or to adopt such other specific measures as the Company may reasonably request.

 

- 29 -
 

 

SECTION 5.8. Indemnification.

 

The Company agrees to indemnify the Depositary, its directors, employees, agents and affiliates and each Custodian against, and hold each of them harmless from, any liability or expense (including, but not limited to any fees and expenses incurred in seeking, enforcing or collecting such indemnity and the reasonable and documented fees and expenses of counsel) that may arise out of or in connection with (a) any registration with the Commission of American Depositary Shares or Deposited Securities or the offer or sale thereof or (b) acts performed or omitted, pursuant to the provisions of or in connection with this Deposit Agreement and the American Depositary Shares, as the same may be amended, modified or supplemented from time to time, (i) by either the Depositary or a Custodian or their respective directors, employees, agents and affiliates, except for any liability or expense arising out of the negligence or bad faith of either of them, or (ii) by the Company or any of its directors, employees, agents and affiliates.

 

The indemnities contained in the preceding paragraph shall not extend to any liabilities or expenses arising out of information relating to the Depositary or any Custodian, as the case may be, furnished in writing by the Depositary to the Company expressly for use in any registration statement, proxy statement, prospectus or preliminary prospectus or any other offering documents relating to the American Depositary Shares, the Shares or any other Deposited Securities (it being acknowledged that, as of the date of this Deposit Agreement, the Depositary has not furnished any information of that kind).

 

The Depositary agrees to indemnify the Company, its directors, employees, officers, management, agents and affiliates and hold them harmless from any liability or expense (including, but not limited to any fees and expenses incurred in seeking, enforcing or collecting such indemnity and the reasonable and documented fees and expenses of counsel) that may arise out of acts performed or omitted by the Depositary or any Custodian or their respective directors, employees, agents and affiliates due to their negligence or bad faith.

 

The obligations set forth in this Section 5.8 shall survive the termination of this Deposit Agreement and the succession or substitution of any party hereto.

 

If a claim is asserted or an action is commenced against a person that is entitled to seek and intends to seek indemnification for that claim or action under this Section 5.8 (an “Indemnifiable Claim”), that person (an “Indemnified Person”) shall (i) promptly notify in writing the person obligated to provide that indemnification (the “Indemnifying Person”) of that assertion or commencement and (ii) consult in good faith with the Indemnifying Person as to the conduct of the defense of that Indemnifiable Claim, which defense shall be reasonable in the circumstances. To the extent that (x) no conflict of interest exists in the conduct of the defense and (y) no legal defenses are available to the Indemnified Person that are different from or in addition to those available to the Indemnifying Person, the Indemnifying Person may, by written notice to the Indemnified Person, assume the defense of an Indemnifiable Claim with counsel reasonably satisfactory to the Indemnified Person. After notice from the Indemnifying Person to the Indemnified Person of its election to assume the defense of an Indemnifiable Claim, and provided no conflict of interest exists or no different or additional legal defenses are available, the Indemnifying Person shall not be liable to the Indemnified Person for any legal expenses of other counsel or any other expenses subsequently incurred by the Indemnified Person in connection with the defense other than reasonable costs of investigation. Neither the Indemnified Person nor the Indemnifying Person shall compromise or settle an Indemnifiable Claim without the consent of the other (which consent shall not be unreasonably withheld). The Indemnifying Person shall have no obligation to indemnify and hold harmless the Indemnified Person from any loss, expense or liability incurred by the Indemnified Person as a result of a default judgment entered against the Indemnified Person unless such judgment was entered after the Indemnifying Person agreed, in writing, to assume the defense of an Indemnifiable Claim.

 

- 30 -
 

 

SECTION 5.9. Charges of Depositary.

 

The Company agrees to pay the fees and charges specified in the following paragraph only to the extent the Company is a depositor of Shares or an Owner.

 

The following charges shall be incurred by any party depositing or withdrawing Shares or by any party surrendering American Depositary Shares or to whom American Depositary Shares are issued (including, without limitation, issuance pursuant to a stock dividend or stock split declared by the Company or an exchange of stock regarding the American Depositary Shares or Deposited Securities or a delivery of American Depositary Shares pursuant to Section 4.3), or by Owners, as applicable: (1) taxes and other governmental charges, (2) such registration fees as may from time to time be in effect for the registration of transfers of Shares generally on the Share register of the Company or Foreign Registrar and applicable to transfers of Shares to or from the name of the Depositary or its nominee or the Custodian or its nominee on the making of deposits or withdrawals hereunder, (3) such cable (including SWIFT) and facsimile transmission fees and expenses as are expressly provided in this Deposit Agreement, (4) such expenses as are incurred by the Depositary in the conversion of foreign currency pursuant to Section 4.5, (5) a fee of $5.00 or less per 100 American Depositary Shares (or portion thereof) for the delivery of American Depositary Shares pursuant to Section 2.3, 4.3 or 4.4 and the surrender of American Depositary Shares pursuant to Section 2.5 or 6.2, (6) a fee of $.05 or less per American Depositary Share (or portion thereof) for any cash distribution made pursuant to this Deposit Agreement, including, but not limited to Sections 4.1 through 4.4 and Section 4.8, (7) a fee for the distribution of securities pursuant to Section 4.2 or of rights pursuant to Section 4.4 (where the Depositary will not exercise or sell those rights on behalf of Owners), such fee being in an amount equal to the fee for the execution and delivery of American Depositary Shares referred to above which would have been charged as a result of the deposit of such securities under this Deposit Agreement (for purposes of this item 7 treating all such securities as if they were Shares) but which securities are instead distributed by the Depositary to Owners, (8) in addition to any fee charged under item 6 above, a fee of $.05 or less per American Depositary Share (or portion thereof) per annum for depositary services, which will be payable as provided in item 9 below, and (9) any other charges payable by the Depositary or the Custodian, any of the Depositary’s or Custodian’s agents or the agents of the Depositary’s or Custodian’s agents, in connection with the servicing of Shares or other Deposited Securities (which charges shall be assessed against Owners as of the date or dates set by the Depositary in accordance with Section 4.6 and shall be payable at the sole discretion of the Depositary by billing those Owners for those charges or by deducting those charges from one or more cash dividends or other cash distributions).

 

- 31 -
 

 

The Depositary may collect any of its fees by deduction from any cash distribution payable, or by selling a portion of any securities to be distributed, to Owners that are obligated to pay those fees.

 

In performing its duties under this Deposit Agreement, the Depositary may use brokers, dealers, foreign currency dealers or other service providers that are owned by or affiliated with the Depositary and that may earn or share fees, spreads or commissions.

 

The Depositary may own and deal in any class of securities of the Company and its affiliates and in American Depositary Shares.

 

SECTION 5.10. Retention of Depositary Documents.

 

The Depositary is authorized to destroy those documents, records, bills and other data compiled during the term of this Deposit Agreement at the times permitted by the laws or regulations governing the Depositary unless the Company requests, in writing, with reasonably sufficient prior notice, that such papers be retained for a longer period or turned over to the Company or to a successor depositary, at the Company’s expense.

 

SECTION 5.11. Exclusivity.

 

Without prejudice to the Company’s rights under Section 5.4, the Company agrees not to appoint any other depositary for issuance of depositary shares, depositary receipts or any similar securities or instruments (for the avoidance of doubt, other than instruments or securities issued directly by the Company) so long as The Bank of New York Mellon is acting as Depositary under this Deposit Agreement.

 

SECTION 5.12. Information for Regulatory Compliance.

 

Each of the Company and the Depositary shall provide to the other, as promptly as practicable, information from its records or otherwise available to it that is reasonably requested by the other to permit the other to comply with applicable law or requirements of governmental or regulatory authorities.

 

- 32 -
 

 

  ARTICLE 6. AMENDMENT AND TERMINATION

 

SECTION 6.1. Amendment.

 

The form of the Receipts and any provisions of this Deposit Agreement may at any time and from time to time be amended by agreement between the Company and the Depositary without the consent of Owners or Holders in any respect that they may deem necessary or desirable. Any amendment that would impose or increase any fees or charges (other than taxes and other governmental charges, registration fees, cable (including SWIFT) or facsimile transmission costs, delivery costs or other such expenses), or that would otherwise prejudice any substantial existing right of Owners, shall, however, not become effective as to outstanding American Depositary Shares until the expiration of 30 days after notice of that amendment has been Disseminated to the Owners of outstanding American Depositary Shares. Every Owner and Holder, at the time any amendment so becomes effective, shall be deemed, by continuing to hold American Depositary Shares or any interest therein, to consent and agree to that amendment and to be bound by this Deposit Agreement as amended thereby. Upon the effectiveness of an amendment to the form of Receipt, including a change in the number of Shares represented by each American Depositary Share, the Depositary may call for surrender of Receipts to be replaced with new Receipts in the amended form or call for surrender of American Depositary Shares to effect that change of ratio. In no event shall any amendment impair the right of the Owner to surrender American Depositary Shares and receive delivery of the Deposited Securities represented thereby, except in order to comply with mandatory provisions of applicable law.

 

SECTION 6.2. Termination.

 

(a) The Company may initiate termination of this Deposit Agreement by notice to the Depositary. The Depositary may initiate termination of this Deposit Agreement if (i) at any time 60 days shall have expired after the Depositary delivered to the Company a written resignation notice and a successor depositary has not been appointed and accepted its appointment as provided in Section 5.4 or (ii) a Termination Option Event has occurred. If termination of this Deposit Agreement is initiated, the Depositary shall, as promptly as practicable, Disseminate a notice of termination to the Owners of all American Depositary Shares then outstanding setting a date for termination (the “Termination Date”), which shall be at least 90 days, and not more than 120 days, after the date of that notice, and this Deposit Agreement shall terminate on that Termination Date.

 

(b) After the Termination Date, the Company shall be discharged from all obligations under this Deposit Agreement except for its obligations to the Depositary under Sections 5.8 and 5.9.

 

(c) At any time after the Termination Date, the Depositary may sell the Deposited Securities then held under this Deposit Agreement and may thereafter hold uninvested the net proceeds of any such sale, together with any other cash then held by it hereunder, unsegregated and without liability for interest, for the pro rata benefit of the Owners of American Depositary Shares that remain outstanding, and those Owners will be general creditors of the Depositary with respect to those net proceeds and that other cash. After making that sale, the Depositary shall be discharged from all obligations under this Deposit Agreement, except (i) to account for the net proceeds and other cash (after deducting, in each case, the fee of the Depositary for the surrender of American Depositary Shares, any expenses for the account of the Owner of such American Depositary Shares in accordance with the terms and conditions of this Deposit Agreement and any applicable taxes or governmental charges) and (ii) for its obligations under Section 5.8 and (iii) to act as provided in paragraph (d) below.

 

- 33 -
 

 

(d) After the Termination Date, the Depositary shall continue to receive dividends and other distributions pertaining to Deposited Securities (that have not been sold), may sell rights and other property as provided in this Deposit Agreement and shall deliver Deposited Securities (or sale proceeds) upon surrender of American Depositary Shares (after payment or upon deduction, in each case, of the fee of the Depositary for the surrender of American Depositary Shares, any expenses for the account of the Owner of those American Depositary Shares in accordance with the terms and conditions of this Deposit Agreement and any applicable taxes or governmental charges). After the Termination Date, the Depositary shall not accept deposits of Shares or deliver American Depositary Shares. After the Termination Date, (i) the Depositary may refuse to accept surrenders of American Depositary Shares for the purpose of withdrawal of Deposited Securities (that have not been sold) or reverse previously accepted surrenders of that kind that have not settled if in its judgment the requested withdrawal would interfere with its efforts to sell the Deposited Securities, (ii) the Depositary will not be required to deliver cash proceeds of the sale of Deposited Securities until all Deposited Securities have been sold and (iii) the Depositary may discontinue the registration of transfers of American Depositary Shares and suspend the distribution of dividends and other distributions on Deposited Securities to the Owners and need not give any further notices or perform any further acts under this Deposit Agreement except as provided in this Section.

 

  ARTICLE 7. MISCELLANEOUS

 

SECTION 7.1. Counterparts; Signatures; Delivery.

 

This Deposit Agreement may be executed in any number of counterparts, each of which shall be deemed an original and all of those counterparts shall constitute one and the same instrument. Copies of this Deposit Agreement shall be filed with the Depositary and the Custodians and shall be open to inspection by any Owner or Holder during regular business hours.

 

The exchange of copies of this Deposit Agreement and manually-signed signature pages by facsimile, or email attaching a pdf or similar bit-mapped image, shall constitute effective execution and delivery of this Deposit Agreement as to the parties to it; copies and signature pages so exchanged may be used in lieu of the original Deposit Agreement and signature pages for all purposes and shall have the same validity, legal effect and admissibility in evidence as an original manual signature; the parties to this Deposit Agreement hereby agree not to argue to the contrary.

 

- 34 -
 

 

SECTION 7.2. No Third Party Beneficiaries.

 

This Deposit Agreement is for the exclusive benefit of the Company, the Depositary, the Owners and the Holders and their respective successors and shall not be deemed to give any legal or equitable right, remedy or claim whatsoever to any other person.

 

SECTION 7.3. Severability.

 

In case any one or more of the provisions contained in this Deposit Agreement or in a Receipt should be or become invalid, illegal or unenforceable in any respect, the validity, legality and enforceability of the remaining provisions contained in this Deposit Agreement or that Receipt shall in no way be affected, prejudiced or disturbed thereby.

 

SECTION 7.4. Owners and Holders as Parties; Binding Effect.

 

The Owners and Holders from time to time shall be parties to this Deposit Agreement and shall be bound by all of the terms and conditions of this Deposit Agreement and of the Receipts by acceptance of American Depositary Shares or any interest therein.

 

SECTION 7.5. Notices.

 

Any and all notices to be given to the Company shall be in writing and shall be deemed to have been duly given if personally delivered or sent by domestic first class or international air mail or air courier or sent by facsimile transmission or email attaching a pdf or similar bit-mapped image of a signed writing, addressed to Nova Minerals Limited, Suite 5, 242 Hawthorn Road, Caulfield, Victoria 3161, Australia, Attention: Chief Executive Officer, email: chris@novaminerals.com.au, or any other place to which the Company may have transferred its principal office with notice to the Depositary.

 

Any and all notices to be given to the Depositary shall be in writing and shall be deemed to have been duly given if in English and personally delivered or sent by first class domestic or international air mail or air courier or sent by facsimile transmission or email attaching a pdf or similar bit-mapped image of a signed writing, addressed to The Bank of New York Mellon, 240 Greenwich Street, New York, New York 10286, Attention: Depositary Receipt Administration, email: bnymdepositarynotices@bnymellon.com or any other place to which the Depositary may have transferred its Office with notice to the Company.

 

Delivery of a notice to the Company or Depositary by mail or air courier shall be deemed effected when deposited, postage prepaid, in a post-office letter box or received by an air courier service. Delivery of a notice to the Company or Depositary sent by facsimile transmission or email shall be deemed effected when the recipient acknowledges receipt of that notice.

 

- 35 -
 

 

A notice to be given to an Owner shall be deemed to have been duly given when Disseminated to that Owner. Dissemination in paper form will be effective when personally delivered or sent by first class domestic or international air mail or air courier, addressed to that Owner at the address of that Owner as it appears on the transfer books for American Depositary Shares of the Depositary, or, if that Owner has filed with the Depositary a written request that notices intended for that Owner be mailed to some other address, at the address designated in that request. Dissemination in electronic form will be effective when sent in the manner consented to by the Owner to the electronic address most recently provided by the Owner for that purpose.

 

SECTION 7.6. Appointment of Agent for Service of Process; Submission to Jurisdiction; Jury Trial Waiver.

 

The Company hereby designates and appoints the person named in Exhibit A to this Deposit Agreement as the Company’s authorized agent in the United States upon which process may be served in any suit or proceeding arising out of or relating to the Shares or Deposited Securities, the American Depositary Shares, the Receipts or this Deposit Agreement (a “Proceeding”). Each of the Company and the Depositary (i) consents and submits to the jurisdiction of any state or federal court in the State of New York in which any Proceeding may be instituted and (ii) agrees that service of process upon said authorized agent shall be deemed in every respect effective service of process upon the Company in any Proceeding. The Company agrees to deliver to the Depositary, upon the execution and delivery of this Deposit Agreement, a written acceptance by the agent named in Exhibit A to this Deposit Agreement of its appointment as process agent. The Company further agrees to take any and all action, including the filing of any and all such documents and instruments, as may be necessary to continue that designation and appointment in full force and effect, or to appoint and maintain the appointment of another process agent located in the United States as required above, and to deliver to the Depositary a written acceptance by that agent of that appointment, for so long as any American Depositary Shares or Receipts remain outstanding or this Deposit Agreement remains in force. In the event the Company fails to maintain the designation and appointment of a process agent in the United States in full force and effect, the Company hereby waives personal service of process upon it and consents that a service of process in connection with a Proceeding may be made by certified or registered mail, return receipt requested, directed to the Company at its address last specified for notices under this Deposit Agreement, and service so made shall be deemed completed five (5) days after the same shall have been so mailed.

 

EACH PARTY TO THIS DEPOSIT AGREEMENT (INCLUDING, FOR AVOIDANCE OF DOUBT, EACH OWNER AND HOLDER) HEREBY IRREVOCABLY WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN ANY SUIT, ACTION OR PROCEEDING AGAINST THE COMPANY AND/OR THE DEPOSITARY DIRECTLY OR INDIRECTLY ARISING OUT OF OR RELATING TO THE SHARES OR OTHER DEPOSITED SECURITIES, THE AMERICAN DEPOSITARY SHARES OR THE RECEIPTS, THIS DEPOSIT AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREIN OR THEREIN, OR THE BREACH HEREOF OR THEREOF, INCLUDING, WITHOUT LIMITATION, ANY QUESTION REGARDING EXISTENCE, VALIDITY OR TERMINATION (WHETHER BASED ON CONTRACT, TORT OR ANY OTHER THEORY) AND ANY CLAIM BASED ON U.S. FEDERAL SECURITIES LAWS.

 

- 36 -
 

 

No disclaimer of liability under the United States federal securities laws or the rules and regulations thereunder is intended by any provision of this Deposit Agreement, inasmuch as no person is able to effectively waive the duty of any other person to comply with its obligations under those laws, rules and regulations.

 

SECTION 7.7. Waiver of Immunities.

 

To the extent that the Company or any of its properties, assets or revenues may have or may hereafter become entitled to, or have attributed to it, any right of immunity, on the grounds of sovereignty or otherwise, from any duty of performance under this Deposit Agreement, claim, legal action, suit or proceeding, from the giving of any relief in any respect thereof, from setoff or counterclaim, from the jurisdiction of any court, from service of process, from attachment upon or prior to judgment, from attachment in aid of execution or judgment, or from execution of judgment, or other legal process or proceeding for the giving of any relief or for the enforcement of any judgment, in any jurisdiction in which proceedings may at any time be commenced, with respect to its obligations, liabilities or any other matter under or arising out of or in connection with the Shares or Deposited Securities, the American Depositary Shares, the Receipts or this Deposit Agreement, the Company, to the fullest extent permitted by law, hereby irrevocably and unconditionally waives, and agrees not to plead or claim, any immunity of that kind and consents to relief and enforcement as provided above.

 

SECTION 7.8. Governing Law.

 

This Deposit Agreement and the Receipts shall be interpreted in accordance with and all rights hereunder and thereunder and provisions hereof and thereof shall be governed by and construed in accordance with by the laws of the State of New York.

 

- 37 -
 

 

IN WITNESS WHEREOF, NOVA MINERALS LIMITED and THE BANK OF NEW YORK MELLON have duly executed this Deposit Agreement as of the day and year first set forth above and all Owners and Holders shall become parties hereto upon acceptance by them of American Depositary Shares or any interest therein.

 

  NOVA MINERALS LIMITED
     
  By:  
  Name: Christopher Gerteisen
  Title: Chief Executive Officer and Director
     
  NOVA MINERALS LIMITED
     
  By:  
  Name: Louie Simens
  Title: Director & Interim Chairman
     
  THE BANK OF NEW YORK MELLON,
  as Depositary
     
  By:  
  Name:  
  Title:  

 

- 38 -
 

 

EXHIBIT A

 

AMERICAN DEPOSITARY SHARES
(Each American Depositary Share represents
60 deposited Shares)

 

THE BANK OF NEW YORK MELLON

AMERICAN DEPOSITARY RECEIPT

FOR ORDINARY SHARES OF

NOVA MINERALS LIMITED

(AUSTRALIAN PUBLIC COMPANY LIMITED BY SHARES)

 

The Bank of New York Mellon, as depositary (hereinafter called the “Depositary”), hereby certifies that_________________________________________, or registered assigns IS THE OWNER OF _____________________________

 

AMERICAN DEPOSITARY SHARES

 

representing deposited ordinary shares (herein called “Shares”) of Nova Minerals Limited, an Australian public company limited by shares (herein called the “Company”). At the date hereof, each American Depositary Share represents 60 Shares deposited or subject to deposit under the Deposit Agreement (as such term is hereinafter defined) with a custodian for the Depositary (herein called the “Custodian”) that, as of the date of the Deposit Agreement, was HSBC Bank Australia Limited located in Australia. The Depositary’s Office and its principal executive office are located at 240 Greenwich Street, New York, N.Y. 10286.

 

THE DEPOSITARY’S OFFICE ADDRESS IS

240 GREENWICH STREET, NEW YORK, N.Y. 10286

 

A-1
 

 

1.THE DEPOSIT AGREEMENT.

 

This American Depositary Receipt is one of an issue (herein called “Receipts”), all issued and to be issued upon the terms and conditions set forth in the Deposit Agreement dated as of __________, 2024 (herein called the “Deposit Agreement”) among the Company, the Depositary, and all Owners and Holders from time to time of American Depositary Shares issued thereunder, each of whom by accepting American Depositary Shares agrees to become a party thereto and become bound by all the terms and conditions thereof. The Deposit Agreement sets forth the rights of Owners and Holders and the rights and duties of the Depositary in respect of the Shares deposited thereunder and any and all other securities, property and cash from time to time received in respect of those Shares and held thereunder (those Shares, securities, property, and cash are herein called “Deposited Securities”). Copies of the Deposit Agreement are on file at the Depositary’s Office in New York City and at the office of the Custodian.

 

The statements made on the face and reverse of this Receipt are summaries of certain provisions of the Deposit Agreement and are qualified by and subject to the detailed provisions of the Deposit Agreement, to which reference is hereby made. Capitalized terms defined in the Deposit Agreement and not defined herein shall have the meanings set forth in the Deposit Agreement.

 

2.SURRENDER OF AMERICAN DEPOSITARY SHARES AND WITHDRAWAL OF SHARES.

 

Upon surrender of American Depositary Shares for the purpose of withdrawal of the Deposited Securities represented thereby and payment of the fee of the Depositary for the surrender of American Depositary Shares as provided in Section 5.9 of the Deposit Agreement and payment of all taxes and governmental charges payable in connection with that surrender and withdrawal of the Deposited Securities, and subject to the terms and conditions of the Deposit Agreement, the Owner of those American Depositary Shares shall be entitled to delivery (to the extent delivery can then be lawfully and practicably made), to or as instructed by that Owner, of the amount of Deposited Securities at the time represented by those American Depositary Shares, but not any money or other property as to which a record date for distribution to Owners has passed (since money or other property of that kind will be delivered or paid on the scheduled payment date to the Owner as of that record date), and except that the Depositary shall not be required to accept surrender of American Depositary Shares for the purpose of withdrawal to the extent it would require delivery of a fraction of a Deposited Security. The Depositary shall direct the Custodian with respect to delivery of Deposited Securities and may charge the surrendering Owner a fee and its expenses for giving that direction by cable (including SWIFT) or facsimile transmission. If Deposited Securities are delivered physically upon surrender of American Depositary Shares for the purpose of withdrawal, that delivery will be made at the Custodian’s office, except that, at the request, risk and expense of the surrendering Owner, and for the account of that Owner, the Depositary shall direct the Custodian to forward any cash or other property comprising, and forward a certificate or certificates, if applicable, and other proper documents of title, if any, for, the Deposited Securities represented by the surrendered American Depositary Shares to the Depositary for delivery at the Depositary’s Office or to another address specified in the order received from the surrendering Owner.

 

A-2
 

 

3.REGISTRATION OF TRANSFER OF AMERICAN DEPOSITARY SHARES; COMBINATION AND SPLIT-UP OF RECEIPTS; INTERCHANGE OF CERTIFICATED AND UNCERTIFICATED AMERICAN DEPOSITARY SHARES.

 

The Depositary, subject to the terms and conditions of the Deposit Agreement, shall register a transfer of American Depositary Shares on its transfer books upon (i) in the case of certificated American Depositary Shares, surrender of the Receipt evidencing those American Depositary Shares, by the Owner or by a duly authorized attorney, properly endorsed or accompanied by proper instruments of transfer or (ii) in the case of uncertificated American Depositary Shares, receipt from the Owner of a proper instruction (including, for the avoidance of doubt, instructions through DRS and Profile as provided in Section 2.9 of that Agreement), and, in either case, duly stamped as may be required by the laws of the State of New York and of the United States of America. Upon registration of a transfer, the Depositary shall deliver the transferred American Depositary Shares to or upon the order of the person entitled thereto.

 

The Depositary, subject to the terms and conditions of the Deposit Agreement, shall upon surrender of a Receipt or Receipts for the purpose of effecting a split-up or combination of such Receipt or Receipts, execute and deliver a new Receipt or Receipts for any authorized number of American Depositary Shares requested, evidencing the same aggregate number of American Depositary Shares as the Receipt or Receipts surrendered.

 

The Depositary, upon surrender of certificated American Depositary Shares for the purpose of exchanging for uncertificated American Depositary Shares, shall cancel the Receipt evidencing those certificated American Depositary Shares and send the Owner a statement confirming that the Owner is the owner of the same number of uncertificated American Depositary Shares. The Depositary, upon receipt of a proper instruction (including, for the avoidance of doubt, instructions through DRS and Profile as provided in Section 2.9 of the Deposit Agreement) from the Owner of uncertificated American Depositary Shares for the purpose of exchanging for certificated American Depositary Shares, shall cancel those uncertificated American Depositary Shares and register and deliver to the Owner a Receipt evidencing the same number of certificated American Depositary Shares.

 

As a condition precedent to the delivery, registration of transfer, or surrender of any American Depositary Shares or split-up or combination of any Receipt or withdrawal of any Deposited Securities, the Depositary, the Custodian, or Registrar may require payment from the depositor of the Shares or the presenter of the Receipt or instruction for registration of transfer or surrender of American Depositary Shares not evidenced by a Receipt of a sum sufficient to reimburse it for any tax or other governmental charge and any stock transfer or registration fee with respect thereto (including any such tax or charge and fee with respect to Shares being deposited or withdrawn) and payment of any applicable fees as provided in the Deposit Agreement, may require the production of proof satisfactory to it as to the identity and genuineness of any signature and may also require compliance with any regulations the Depositary may establish consistent with the provisions of the Deposit Agreement.

 

A-3
 

 

The Depositary may refuse to accept deposits of Shares for delivery of American Depositary Shares or to register transfers of American Depositary Shares in particular instances, or may suspend deposits of Shares or registration of transfer generally, whenever it or the Company considers it necessary or advisable to do so. The Depositary may refuse surrenders of American Depositary Shares for the purpose of withdrawal of Deposited Securities in particular instances, or may suspend surrenders for the purpose of withdrawal generally, but, notwithstanding anything to the contrary in the Deposit Agreement, only for (i) temporary delays caused by closing of the Depositary’s register or the register of holders of Shares maintained by the Company or the Foreign Registrar, or the deposit of Shares, in connection with voting at a shareholders’ meeting or the payment of dividends, (ii) the payment of fees, taxes and similar charges, (iii) compliance with any U.S. or foreign laws or governmental regulations relating to the American Depositary Shares or to the withdrawal of the Deposited Securities or (iv) any other reason that, at the time, is permitted under paragraph I(A)(1) of the General Instructions to Form F-6 under the Securities Act of 1933 or any successor to that provision.

 

The Depositary shall not knowingly accept for deposit under the Deposit Agreement any Shares that, at the time of deposit, are Restricted Securities for which the Depositary has received written instructions from the Company that the deposit of those Shares would violate applicable law or regulation.

 

4.LIABILITY OF OWNER FOR TAXES.

 

If any tax or other governmental charge shall become payable by the Custodian or the Depositary with respect to or in connection with any American Depositary Shares or any Deposited Securities represented by any American Depositary Shares or in connection with a transaction to which Section 4.8 of the Deposit Agreement applies, that tax or other governmental charge shall be payable by the Owner of those American Depositary Shares to the Depositary. The Depositary may refuse to register any transfer of those American Depositary Shares or any withdrawal of Deposited Securities represented by those American Depositary Shares until that payment is made, and may withhold any dividends or other distributions or the proceeds thereof, or may sell for the account of the Owner any part or all of the Deposited Securities represented by those American Depositary Shares, and may apply those dividends or other distributions or the net proceeds of any sale of that kind in payment of that tax or other governmental charge but, even after a sale of that kind, the Owner shall remain liable for any deficiency. The Depositary shall distribute any net proceeds of a sale made under Section 3.2 of the Deposit Agreement that are not used to pay taxes or governmental charges to the Owners entitled to them in accordance with Section 4.1 of the Deposit Agreement. If the number of Shares represented by each American Depositary Share decreases as a result of a sale of Deposited Securities under Section 3.2 of the Deposit Agreement, the Depositary may call for surrender of the American Depositary Shares to be exchanged on a mandatory basis for a lesser number of American Depositary Shares and may sell American Depositary Shares to the extent necessary to avoid distributing fractions of American Depositary Shares in that exchange and distribute the net proceeds of that sale to the Owners entitled to them.

 

A-4
 

 

5.WARRANTIES ON DEPOSIT OF SHARES.

 

Every person depositing Shares under the Deposit Agreement shall be deemed thereby to represent and warrant that those Shares and each certificate therefor, if applicable, are validly issued, fully paid and nonassessable and were not issued in violation of any preemptive or similar rights of the holders of outstanding securities of the Company and that the person making that deposit is duly authorized so to do. Every depositing person shall also be deemed to represent that the Shares, at the time of deposit, are not Restricted Securities. All representations and warranties deemed made under Section 3.3 of the Deposit Agreement shall survive the deposit of Shares and delivery of American Depositary Shares.

 

6.FILING PROOFS, CERTIFICATES, AND OTHER INFORMATION.

 

Any person presenting Shares for deposit or any Owner or Holder may be required from time to time to file with the Depositary or the Custodian such proof of citizenship or residence, taxpayer status, exchange control approval, payment of all applicable taxes or other governmental charges, or such information relating to legal and beneficial ownership, including the registration on the books of the Company or the Foreign Registrar, if applicable, to execute such certificates and to make such representations and warranties, as the Depositary may deem necessary or proper or as the Company may reasonably require by notice to the Depositary. The Depositary may withhold the delivery or registration of transfer of any American Depositary Shares, the distribution of any dividend or other distribution or of the proceeds thereof or the delivery of any Deposited Securities until that proof or other information is filed or those certificates are executed or those representations and warranties are made. Each Owner and Holder agrees to provide, in a timely manner, all proofs, information, representations and warranties required under Section 3.1 of the Deposit Agreement. As conditions of accepting Shares for deposit, the Depositary may require (i) any certification required by the Depositary or the Custodian in accordance with the provisions of the Deposit Agreement, (ii) a written order directing the Depositary to deliver to, or upon the written order of, the person or persons stated in that order, the number of American Depositary Shares representing those Deposited Shares, (iii) evidence satisfactory to the Depositary that those Shares have been re-registered in the books of the Company or the Foreign Registrar in the name of the Depositary, a Custodian or a nominee of the Depositary or a Custodian, (iv) evidence satisfactory to the Depositary that any necessary approval has been granted by any governmental body in each applicable jurisdiction and (v) an agreement or assignment, or other instrument satisfactory to the Depositary, that provides for the prompt transfer to the Custodian of any dividend, or right to subscribe for additional Shares or to receive other property, that any person in whose name those Shares are or have been recorded may thereafter receive upon or in respect of those Shares, or, in lieu thereof, such agreement of indemnity or other agreement as shall be satisfactory to the Depositary. If requested in writing, the Depositary shall, as promptly as practicable, at the Company’s expense, provide the Company with copies of any such proofs, certificates or other information it receives pursuant to Section 3.1 of the Deposit Agreement, to the extent that disclosure is permitted under applicable law. The Depositary will refuse to accept Shares for deposit if the Depositary has received a written notice that deposit of such Shares would violate applicable laws, rules and regulations, or the Constitution or similar organizational document of the Company.

 

A-5
 

 

7.CHARGES OF DEPOSITARY.

 

The following charges shall be incurred by any party depositing or withdrawing Shares or by any party surrendering American Depositary Shares or to whom American Depositary Shares are issued (including, without limitation, issuance pursuant to a stock dividend or stock split declared by the Company or an exchange of stock regarding the American Depositary Shares or Deposited Securities or a delivery of American Depositary Shares pursuant to Section 4.3 of the Deposit Agreement), or by Owners, as applicable: (1) taxes and other governmental charges, (2) such registration fees as may from time to time be in effect for the registration of transfers of Shares generally on the Share register of the Company or Foreign Registrar and applicable to transfers of Shares to or from the name of the Depositary or its nominee or the Custodian or its nominee on the making of deposits or withdrawals hereunder, (3) such cable (including SWIFT) and facsimile transmission fees and expenses as are expressly provided in the Deposit Agreement, (4) such expenses as are incurred by the Depositary in the conversion of foreign currency pursuant to Section 4.5 of the Deposit Agreement, (5) a fee of $5.00 or less per 100 American Depositary Shares (or portion thereof) for the delivery of American Depositary Shares pursuant to Section 2.3, 4.3 or 4.4 of the Deposit Agreement and the surrender of American Depositary Shares pursuant to Section 2.5 or 6.2 of the Deposit Agreement, (6) a fee of $.05 or less per American Depositary Share (or portion thereof) for any cash distribution made pursuant to the Deposit Agreement, including, but not limited to Sections 4.1 through 4.4 and 4.8 of the Deposit Agreement, (7) a fee for the distribution of securities pursuant to Section 4.2 of the Deposit Agreement or of rights pursuant to Section 4.4 of that Agreement (where the Depositary will not exercise or sell those rights on behalf of Owners), such fee being in an amount equal to the fee for the execution and delivery of American Depositary Shares referred to above which would have been charged as a result of the deposit of such securities under the Deposit Agreement (for purposes of this item 7 treating all such securities as if they were Shares) but which securities are instead distributed by the Depositary to Owners, (8) in addition to any fee charged under item 6, a fee of $.05 or less per American Depositary Share (or portion thereof) per annum for depositary services, which will be payable as provided in item 9 below, and (9) any other charges payable by the Depositary or the Custodian, any of the Depositary’s or Custodian’s agents or the agents of the Depositary’s or Custodian’s agents, in connection with the servicing of Shares or other Deposited Securities (which charges shall be assessed against Owners as of the date or dates set by the Depositary in accordance with Section 4.6 of the Deposit Agreement and shall be payable at the sole discretion of the Depositary by billing those Owners for those charges or by deducting those charges from one or more cash dividends or other cash distributions).

 

A-6
 

 

The Depositary may collect any of its fees by deduction from any cash distribution payable, or by selling a portion of any securities to be distributed, to Owners that are obligated to pay those fees.

 

The Depositary may own and deal in any class of securities of the Company and its affiliates and in American Depositary Shares.

 

From time to time, the Depositary may make payments to the Company to reimburse the Company for costs and expenses generally arising out of establishment and maintenance of the American Depositary Shares program, waive fees and expenses for services provided by the Depositary or share revenue from the fees collected from Owners or Holders. In performing its duties under the Deposit Agreement, the Depositary may use brokers, dealers, foreign currency dealers or other service providers that are owned by or affiliated with the Depositary and that may earn or share fees, spreads or commissions.

 

8.DISCLOSURE OF INTERESTS.

 

When required in order to comply with applicable laws and regulations or the Constitution or similar document of the Company, the Company may from time to time request each Owner and Holder to provide to the Depositary information relating to: (a) the capacity in which it holds American Depositary Shares, (b) the identity of any Holders or other persons or entities then or previously interested in those American Depositary Shares and the nature of those interests and (c) any other matter where disclosure of such matter is, in the Company’s reasonable opinion, required for that compliance. Each Owner and Holder agrees to provide all information known to it in response to a request made pursuant to Section 3.4 of the Deposit Agreement. Each Holder consents to the disclosure by the Depositary and the Owner or other Holder through which it holds American Depositary Shares, directly or indirectly, of all information responsive to a request made pursuant to that Section relating to that Holder that is known to that Owner or other Holder. The Depositary agrees to use reasonable efforts to comply with written instructions received from the Company requesting that the Depositary forward any request authorized under Section 3.4 to the Owners and to forward to the Company any responses it receives in response to that request. If the Company notifies the Depositary that it restricts rights to vote or transfer Deposited Securities with respect to which a disclosure request of the kind referred to in Section 3.4 of the Deposit Agreement has not been complied with, the Depositary shall use reasonable efforts to follow instructions it receives from the Company to give effect to those restrictions to the extent practicable.

 

A-7
 

 

9.TITLE TO AMERICAN DEPOSITARY SHARES.

 

It is a condition of the American Depositary Shares, and every successive Owner and Holder of American Depositary Shares, by accepting or holding the same, consents and agrees that American Depositary Shares evidenced by a Receipt, when the Receipt is properly endorsed or accompanied by proper instruments of transfer, shall be transferable as certificated registered securities under the laws of the State of New York, and that American Depositary Shares not evidenced by Receipts shall be transferable as uncertificated registered securities under the laws of the State of New York. The Depositary, notwithstanding any notice to the contrary, may treat the Owner of American Depositary Shares as the absolute owner thereof for the purpose of determining the person entitled to distribution of dividends or other distributions or to any notice provided for in the Deposit Agreement and for all other purposes, and neither the Depositary nor the Company shall have any obligation or be subject to any liability under the Deposit Agreement to any Holder of American Depositary Shares, but only to the Owner.

 

10.VALIDITY OF RECEIPT.

 

This Receipt shall not be entitled to any benefits under the Deposit Agreement or be valid or obligatory for any purpose, unless this Receipt shall have been (i) executed by the Depositary by the manual signature of a duly authorized officer of the Depositary or (ii) executed by the facsimile signature of a duly authorized officer of the Depositary and countersigned by the manual signature of a duly authorized signatory of the Depositary or the Registrar or a co-registrar.

 

11.REPORTS; INSPECTION OF TRANSFER BOOKS.

 

The Company is subject to the periodic reporting requirements of the Securities Exchange Act of 1934 and, accordingly, files certain reports with the Securities and Exchange Commission. Those reports will be available for inspection and copying through the Commission’s EDGAR system or at public reference facilities maintained by the Commission in Washington, D.C.

 

The Depositary will make available for inspection by Owners at its Office any reports, notices and other communications, including any proxy soliciting material, received from the Company which are both (a) received by the Depositary as the holder of the Deposited Securities and (b) made generally available to the holders of those Deposited Securities by the Company. The Company shall furnish reports and communications, including any proxy soliciting material to which Section 4.9 of the Deposit Agreement applies, to the Depositary in English, to the extent such materials are required to be translated into English pursuant to any regulations of the Commission.

 

A-8
 

 

The Depositary will maintain a register of American Depositary Shares and transfers of American Depositary Shares, which shall be open for inspection by the Owners at the Depositary’s Office during regular business hours, but only for the purpose of communicating with Owners regarding the business of the Company or a matter related to the Deposit Agreement or the American Depositary Shares.

 

12.DIVIDENDS AND DISTRIBUTIONS.

 

Whenever the Depositary receives any cash dividend or other cash distribution on Deposited Securities, the Depositary will, if at the time of receipt thereof any amounts received in a foreign currency can in the judgment of the Depositary be converted on a reasonable basis into Dollars transferable to the United States, and subject to the Deposit Agreement, convert that dividend or other cash distribution into Dollars and distribute the amount thus received (net of the fees and expenses of the Depositary as provided in Article 7 hereof and Section 5.9 of the Deposit Agreement) to the Owners entitled thereto; provided, however, that if the Custodian or the Depositary is required to withhold and does withhold from that cash dividend or other cash distribution an amount on account of taxes or other governmental charges, the amount distributed to the Owners of the American Depositary Shares representing those Deposited Securities shall be reduced accordingly.

 

If a cash distribution would represent a return of all or substantially all the value of the Deposited Securities underlying American Depositary Shares, the Depositary may after consultation with the Company to the extent practicable:

 

(i) require payment of or deduct the fee for surrender of American Depositary Shares (whether or not it is also requiring surrender of American Depositary Shares) as a condition of making that cash distribution; or

 

(ii) sell all Deposited Securities other than the subject cash distribution and add any net cash proceeds of that sale to the cash distribution, call for surrender of all those American Depositary Shares and require that surrender as a condition of making that cash distribution.

 

If the Depositary acts under this paragraph, that action shall also be a Termination Option Event.

 

A-9
 

 

Subject to the provisions of Section 4.11 and 5.9 of the Deposit Agreement, whenever the Depositary receives any distribution other than a distribution described in Section 4.1, 4.3 or 4.4 of the Deposit Agreement on Deposited Securities (but not in exchange for or in conversion or in lieu of Deposited Securities), the Depositary will cause the securities or property received by it to be distributed to the Owners entitled thereto, after deduction or upon payment of any fees and expenses of the Depositary and any taxes or other governmental charges, in any manner that the Depositary deems equitable and practicable for accomplishing that distribution (which may be a distribution of depositary shares representing the securities received); provided, however, that if in the opinion of the Depositary such distribution cannot be made proportionately among the Owners entitled thereto, or if for any other reason the Depositary, after consultation with the Company to the extent practicable, deems such distribution not to be lawful and feasible, the Depositary may adopt such other method as it may deem equitable and practicable for the purpose of effecting such distribution, including, but not limited to, the public or private sale of the securities or property thus received, or any part thereof, and distribution of the net proceeds of any such sale (net of the fees and expenses of the Depositary as provided in Article 7 hereof and Section 5.9 of the Deposit Agreement) to the Owners entitled thereto all in the manner and subject to the conditions set forth in Section 4.1 of the Deposit Agreement. The Depositary may withhold any distribution of securities under Section 4.2 of the Deposit Agreement if it has not received reasonably satisfactory assurances from the Company that the distribution does not require registration under the Securities Act of 1933. The Depositary may sell, by public or private sale, an amount of securities or other property it would otherwise distribute under this Article that is sufficient to pay its fees and expenses in respect of that distribution.

 

If a distribution to be made under Section 4.2 of the Deposit Agreement would represent a return of all or substantially all the value of the Deposited Securities underlying American Depositary Shares, the Depositary may, after consultation with the Company to the extent practicable:

 

(i) require payment of or deduct the fee for surrender of American Depositary Shares (whether or not it is also requiring surrender of American Depositary Shares) as a condition of making that distribution; or

 

(ii) sell all Deposited Securities other than the subject distribution and add any net cash proceeds of that sale to the distribution, call for surrender of all those American Depositary Shares and require that surrender as a condition of making that distribution.

 

If the Depositary acts under this paragraph, that action shall also be a Termination Option Event.

 

Whenever the Depositary receives any distribution consisting of a dividend in, or free distribution of, Shares, the Depositary may, and if the Company so requests in writing, shall, deliver to the Owners entitled thereto, an aggregate number of American Depositary Shares representing the amount of Shares received as that dividend or free distribution, subject to the terms and conditions of the Deposit Agreement with respect to the deposit of Shares and issuance of American Depositary Shares, including the withholding of any tax or other governmental charge as provided in Section 4.11 of the Deposit Agreement and the payment of the fees and expenses of the Depositary as provided in Article 7 hereof and Section 5.9 of the Deposit Agreement (and the Depositary may sell, by public or private sale, an amount of Shares received (or American Depositary Shares representing those Shares) sufficient to pay its fees and expenses in respect of that distribution). In lieu of delivering fractional American Depositary Shares, the Depositary may sell the amount of Shares represented by the aggregate of those fractions (or American Depositary Shares representing those Shares) and distribute the net proceeds, all in the manner and subject to the conditions described in Section 4.1 of the Deposit Agreement. If and to the extent that additional American Depositary Shares are not delivered and Shares or American Depositary Shares are not sold, each American Depositary Share shall thenceforth also represent the additional Shares distributed on the Deposited Securities represented thereby.

 

A-10
 

 

If the Company declares a distribution in which holders of Deposited Securities have a right to elect whether to receive cash, Shares or other securities or a combination of those things, or a right to elect to have a distribution sold on their behalf, the Depositary may, after consultation with the Company, make that right of election available for exercise by Owners in any manner the Depositary considers to be lawful and practical. As a condition of making a distribution election right available to Owners, the Depositary may require reasonably satisfactory assurances from the Company that doing so does not require registration of any securities under the Securities Act of 1933 that has not been effected.

 

If the Depositary determines that any distribution received or to be made by the Depositary (including Shares and rights to subscribe therefor) is subject to any tax or other governmental charge that the Depositary is obligated to withhold, the Depositary may sell, by public or private sale, all or a portion of the distributed property (including Shares and rights to subscribe therefor) in the amounts and manner the Depositary deems necessary and practicable to pay those taxes or charges, and the Depositary shall distribute the net proceeds of that sale, after deduction of those taxes or charges, to the Owners entitled thereto in proportion to the number of American Depositary Shares held by them respectively.

 

Each Owner and Holder agrees to indemnify the Company, the Depositary, the Custodian and their respective directors, employees, agents and affiliates for, and hold each of them harmless against, any claim by any governmental authority or any other entity or person with respect to taxes, additions to tax, penalties or interest arising out of any refund of taxes, reduced withholding at source or other tax benefit received by it. The obligations of Owners and Holders under the preceding sentence shall survive any transfer of American Depositary Shares or surrender of American Depositary Shares and withdrawal of Deposited Securities and the termination of the Deposit Agreement. Services for Owners and Holders that may permit them to obtain reduced rates of tax withholding at source or reclaim excess tax withheld, and the fees and costs associated with using services of that kind, are not provided under, and are outside the scope of, the Deposit Agreement.

 

13.RIGHTS.

 

(a) If rights are granted to the Depositary in respect of deposited Shares to purchase additional Shares or other securities, the Company and the Depositary shall endeavor to consult as to the actions, if any, the Depositary should take in connection with that grant of rights. The Depositary may, to the extent deemed by it to be lawful and practical (i) if requested in writing by the Company, grant to all or certain Owners rights to instruct the Depositary to purchase the securities to which the rights relate and deliver those securities or American Depositary Shares representing those securities to Owners, (ii) if requested in writing by the Company, deliver the rights to or to the order of certain Owners, or (iii) sell the rights to the extent practicable and distribute the net proceeds of that sale to Owners entitled to those proceeds. To the extent rights are not exercised, delivered or disposed of under (i), (ii) or (iii) above, the Depositary shall permit the rights to lapse unexercised.

 

A-11
 

 

(b) If the Depositary will act under (a)(i) above, the Company and the Depositary will enter into a separate agreement setting forth the conditions and procedures applicable to the particular offering. Upon instruction from an applicable Owner in the form the Depositary specified and upon payment by that Owner to the Depositary of an amount equal to the purchase price of the securities to be received upon the exercise of the rights, the Depositary shall, on behalf of that Owner, exercise the rights and purchase the securities. The purchased securities shall be delivered to, or as instructed by, the Depositary. The Depositary shall (i) deposit the purchased Shares under the Deposit Agreement and deliver American Depositary Shares representing those Shares to that Owner or (ii) deliver or cause the purchased Shares or other securities to be delivered to or to the order of that Owner. The Depositary will not act under (a)(i) above unless the offer and sale of the securities to which the rights relate are registered under the Securities Act of 1933 or the Depositary has received an opinion of United States counsel that is reasonably satisfactory to it to the effect that those securities may be sold and delivered to the applicable Owners without registration under the Securities Act of 1933. For the avoidance of doubt, nothing in the Deposit Agreement shall create any obligation on the part of the Company to file a registration statement with respect to rights or the underlying securities or to endeavor to have such a registration statement declared effective.

 

(c) If the Depositary will act under (a)(ii) above, the Company and the Depositary will enter into a separate agreement setting forth the conditions and procedures applicable to the particular offering. Upon (i) the request of an applicable Owner to deliver the rights allocable to the American Depositary Shares of that Owner to an account specified by that Owner to which the rights can be delivered and (ii) receipt of such documents as the Company and the Depositary agreed to require to comply with applicable law, the Depositary will deliver those rights as requested by that Owner.

 

(d) If the Depositary will act under (a)(iii) above, the Depositary will use reasonable efforts to sell the rights in proportion to the number of American Depositary Shares held by the applicable Owners and pay the net proceeds to the Owners otherwise entitled to the rights that were sold, upon an averaged or other practical basis without regard to any distinctions among such Owners because of exchange restrictions or the date of delivery of any American Depositary Shares or otherwise.

 

(e) Payment or deduction of the fees of the Depositary as provided in Section 5.9 of the Deposit Agreement and payment or deduction of the expenses of the Depositary and any applicable taxes or other governmental charges shall be conditions of any delivery of securities or payment of cash proceeds under Section 4.4 of the Deposit Agreement.

 

A-12
 

 

(f) Neither the Company nor the Depositary shall be responsible for any failure to determine that it may be lawful or feasible to make rights available to or exercise rights on behalf of Owners in general or any Owner in particular , or to sell rights.

 

14.CONVERSION OF FOREIGN CURRENCY.

 

Whenever the Depositary or the Custodian receives foreign currency, by way of dividends or other distributions or the net proceeds from the sale of securities, property or rights, and if at the time of the receipt thereof the foreign currency so received can in the judgment of the Depositary be converted on a reasonable basis into Dollars and the resulting Dollars transferred to the United States, the Depositary or one of its agents or affiliates or the Custodian shall convert or cause to be converted by sale or in any other manner that it may determine that foreign currency into Dollars, and those Dollars shall be distributed, as promptly as practicable, to the Owners entitled thereto. A cash distribution may be made upon an averaged or other practicable basis without regard to any distinctions among Owners based on exchange restrictions, the date of delivery of any American Depositary Shares or otherwise and shall be net of any expenses of conversion into Dollars incurred by the Depositary as provided in Section 5.9 of the Deposit Agreement.

 

If a conversion of foreign currency or the repatriation or distribution of Dollars can be effected only with the approval or license of any government or agency thereof, the Depositary may, but will not be required to, file an application for that approval or license.

 

If the Depositary, after consultation with the Company to the extent practicable, determines that in its judgment any foreign currency received by the Depositary or the Custodian is not convertible on a reasonable basis into Dollars transferable to the United States, or if any approval or license of any government or agency thereof that is required for such conversion is not filed or sought by the Depositary or is not obtained within a reasonable period as determined by the Depositary, the Depositary may distribute the foreign currency received by the Depositary to, or in its discretion may hold such foreign currency uninvested and without liability for interest thereon for the respective accounts of, the Owners entitled to receive the same.

 

If any conversion of foreign currency, in whole or in part, cannot be effected for distribution to some of the Owners entitled thereto, the Depositary may in its discretion make that conversion and distribution in Dollars to the extent practicable and permissible to the Owners entitled thereto and may distribute the balance of the foreign currency received by the Depositary to, or hold that balance uninvested and without liability for interest thereon for the account of, the Owners entitled thereto.

 

A-13
 

 

The Depositary may convert currency itself or through any of its affiliates, or the Custodian or the Company may convert currency and pay Dollars to the Depositary. Where the Depositary converts currency itself or through any of its affiliates, the Depositary acts as principal for its own account and not as agent, advisor, broker or fiduciary on behalf of any other person and earns revenue, including, without limitation, transaction spreads, that it will retain for its own account. The revenue is based on, among other things, the difference between the exchange rate assigned to the currency conversion made under the Deposit Agreement and the rate that the Depositary or its affiliate receives when buying or selling foreign currency for its own account. The Depositary makes no representation that the exchange rate used or obtained by it or its affiliate in any currency conversion under the Deposit Agreement will be the most favorable rate that could be obtained at the time or that the method by which that rate will be determined will be the most favorable to Owners, subject to the Depositary’s obligations under Section 5.3 of that Agreement. The methodology used to determine exchange rates used in currency conversions made by the Depositary is available upon request. Where the Custodian converts currency, the Custodian has no obligation to obtain the most favorable rate that could be obtained at the time or to ensure that the method by which that rate will be determined will be the most favorable to Owners, and the Depositary makes no representation that the rate is the most favorable rate and will not be liable for any direct or indirect losses associated with the rate. In certain instances, the Depositary may receive dividends or other distributions from the Company in Dollars that represent the proceeds of a conversion of foreign currency or translation from foreign currency at a rate that was obtained or determined by or on behalf of the Company and, in such cases, the Depositary will not engage in, or be responsible for, any foreign currency transactions and neither it nor the Company makes any representation that the rate obtained or determined by the Company is the most favorable rate and neither it nor the Company will be liable for any direct or indirect losses associated with the rate.

 

15.RECORD DATES.

 

Whenever a cash dividend, cash distribution or any other distribution is made on Deposited Securities or rights to purchase Shares or other securities are issued with respect to Deposited Securities (which rights will be delivered to or exercised or sold on behalf of Owners in accordance with Section 4.4 of the Deposit Agreement) or the Depositary receives notice that a distribution or issuance of that kind will be made, or whenever the Depositary receives notice that a meeting of holders of Shares will be held in respect of which the Company has requested the Depositary to send a notice under Section 4.7 of the Deposit Agreement, or whenever the Depositary will assess a fee or charge against the Owners, or whenever the Depositary causes a change in the number of Shares that are represented by each American Depositary Share, or whenever the Depositary otherwise finds it necessary or convenient, the Depositary shall fix a record date, which shall be the same as, or as near as practicable to, any corresponding record date set by the Company with respect to Shares, (a) for the determination of the Owners (i) who shall be entitled to receive the benefit of that dividend or other distribution or those rights, (ii) who shall be entitled to give instructions for the exercise of voting rights at that meeting, (iii) who shall be responsible for that fee or charge or (iv) for any other purpose for which the record date was set, or (b) on or after which each American Depositary Share will represent the changed number of Shares. Subject to the provisions of Sections 4.1 through 4.5 of the Deposit Agreement and to the other terms and conditions of the Deposit Agreement, the Owners on a record date fixed by the Depositary shall be entitled to receive the amount distributable by the Depositary with respect to that dividend or other distribution or those rights or the net proceeds of sale thereof in proportion to the number of American Depositary Shares held by them respectively, to give voting instructions or to act in respect of the other matter for which that record date was fixed, or be responsible for that fee or charge, as the case may be.

 

A-14
 

 

16.VOTING OF DEPOSITED SHARES.

 

(a) Upon receipt of notice of any meeting of holders of Shares at which holders of Shares will be entitled to vote, if requested in writing by the Company, the Depositary shall, as soon as practicable thereafter, Disseminate to the Owners a notice, the form of which shall be in the sole discretion of the Depositary, that shall contain (i) the information contained in the notice of meeting received by the Depositary, (ii) a statement that the Owners as of the close of business on a specified record date will be entitled, subject to any applicable provision of Australian law and of the Constitution or similar documents of the Company, to instruct the Depositary as to the exercise of the voting rights pertaining to the amount of Shares represented by their respective American Depositary Shares, (iii) a statement as to the manner in which those instructions may be given and (iv) the last date on which the Depositary will accept instructions (the “Instruction Cutoff Date”).

 

(b) Upon the written request of an Owner of American Depositary Shares, as of the date of the request or, if a record date was specified by the Depositary, as of that record date, received on or before any Instruction Cutoff Date established by the Depositary, the Depositary may, and if the Depositary sent a notice under the preceding paragraph shall, endeavor, in so far as practicable, to vote or cause to be voted the amount of deposited Shares represented by those American Depositary Shares in accordance with the instructions set forth in that request. The Depositary shall not vote or attempt to exercise the right to vote that attaches to the deposited Shares other than in accordance with instructions given by Owners and received by the Depositary.

 

(c) There can be no assurance that Owners generally or any Owner in particular will receive the notice described in paragraph (a) above in time to enable Owners to give instructions to the Depositary prior to the Instruction Cutoff Date.

 

(d) In order to give Owners a reasonable opportunity to instruct the Depositary as to the exercise of voting rights relating to Shares, if the Company will request the Depositary to Disseminate a notice under paragraph (a) above, the Company shall give the Depositary notice of the meeting, details concerning the matters to be voted upon and copies of materials to be made available to holders of Shares in connection with the meeting not less than 30 days prior to the meeting date.

 

A-15
 

 

17.TENDER AND EXCHANGE OFFERS; REDEMPTION, REPLACEMENT OR CANCELLATION OF DEPOSITED SECURITIES.

 

(a) The Depositary shall not tender any Deposited Securities in response to any voluntary cash tender offer, exchange offer or similar offer made to holders of Deposited Securities (a “Voluntary Offer”), except when instructed in writing to do so by an Owner surrendering American Depositary Shares and subject to any conditions or procedures the Depositary may require.

 

(b) If the Depositary receives a written notice that Deposited Securities have been redeemed for cash or otherwise purchased for cash in a transaction that is mandatory and binding on the Depositary as a holder of those Deposited Securities (a “Redemption”), the Depositary, at the expense of the Company (unless otherwise agreed in writing between the Company and the Depositary), shall (i) if required, surrender Deposited Securities that have been redeemed to the issuer of those securities or its agent on the redemption date, (ii) Disseminate a notice to Owners (A) notifying them of that Redemption, (B) calling for surrender of a corresponding number of American Depositary Shares and (C) notifying them that the called American Depositary Shares have been converted into a right only to receive the money received by the Depositary upon that Redemption and those net proceeds shall be the Deposited Securities to which Owners of those converted American Depositary Shares shall be entitled upon surrenders of those American Depositary Shares in accordance with Section 2.5 or 6.2 of the Deposit Agreement and (iii) distribute the money received upon that Redemption to the Owners entitled to it upon surrender by them of called American Depositary Shares in accordance with Section 2.5 of that Agreement (and, for the avoidance of doubt, Owners shall not be entitled to receive that money under Section 4.1 of that Agreement). If the Redemption affects less than all the Deposited Securities, the Depositary shall call for surrender a corresponding portion of the outstanding American Depositary Shares and only those American Depositary Shares will automatically be converted into a right to receive the net proceeds of the Redemption. The Depositary shall allocate the American Depositary Shares converted under the preceding sentence among the Owners pro-rata to their respective holdings of American Depositary Shares immediately prior to the Redemption, except that the allocations may be adjusted so that no fraction of a converted American Depositary Share is allocated to any Owner. A Redemption of all or substantially all of the Deposited Securities shall be a Termination Option Event.

 

(c) If the Depositary is notified of or there occurs any change in nominal value or any subdivision, combination or any other reclassification of the Deposited Securities or any recapitalization, reorganization, sale of assets substantially as an entirety, merger or consolidation affecting the issuer of the Deposited Securities or to which it is a party that is mandatory and binding on the Depositary as a holder of Deposited Securities and, as a result, securities or other property have been or will be delivered in exchange, conversion, replacement or in lieu of, Deposited Securities (a “Replacement”), the Depositary shall, if required, surrender the old Deposited Securities affected by that Replacement of Shares and hold, as new Deposited Securities under the Deposit Agreement, the new securities or other property delivered to it in that Replacement. However, the Depositary may elect to sell those new Deposited Securities if in the opinion of the Depositary, after consultation with the Company to the extent practicable, it is not lawful or not practical for it to hold those new Deposited Securities under the Deposit Agreement because those new Deposited Securities may not be distributed to Owners without registration under the Securities Act of 1933 or for any other reason, at public or private sale, at such places and on such terms as it deems proper and proceed as if those new Deposited Securities had been Redeemed under paragraph (b) above. A Replacement shall be a Termination Option Event.

 

A-16
 

 

(d) In the case of a Replacement where the new Deposited Securities will continue to be held under the Deposit Agreement, the Depositary may call for the surrender of outstanding Receipts to be exchanged for new Receipts specifically describing the new Deposited Securities and the number of those new Deposited Securities represented by each American Depositary Share. If the number of Shares represented by each American Depositary Share decreases as a result of a Replacement, the Depositary may, after consultation with the Company to the extent practicable, call for surrender of the American Depositary Shares to be exchanged on a mandatory basis for a lesser number of American Depositary Shares and may sell American Depositary Shares to the extent necessary to avoid distributing fractions of American Depositary Shares in that exchange and distribute the net proceeds of that sale to the Owners entitled to them.

 

(e) If there are no Deposited Securities with respect to American Depositary Shares, including if the Deposited Securities are cancelled, or the Deposited Securities with respect to American Depositary Shares have become apparently worthless, the Depositary may call for surrender of those American Depositary Shares or may cancel those American Depositary Shares, upon notice to Owners, and that condition shall be a Termination Option Event.

 

18.LIABILITY OF THE COMPANY AND DEPOSITARY.

 

Neither the Depositary nor the Company nor any of their respective directors, employees, agents or affiliates shall incur any liability to any Owner or Holder:

 

(i) if by reason of (A) any provision of any present or future law or regulation or other act or action of the government of the United States, any State of the United States or any other state or jurisdiction, or of any governmental or regulatory authority or stock exchange; (B) (in the case of the Depositary only) any provision, present or future, of the Constitution or similar document of the Company, or by reason of any provision of any securities issued or distributed by the Company, or any offering or distribution thereof; or (C) any event or circumstance, whether natural or caused by a person or persons, that is beyond the ability of the Depositary or the Company, as the case may be, to prevent or counteract by reasonable care or effort (including, but not limited to earthquakes, floods, severe storms, fires, explosions, war, terrorism, civil unrest, labor disputes, criminal acts or outbreaks of infectious disease; interruptions or malfunctions of utility services, Internet or other communications lines or systems; unauthorized access to or attacks on computer systems or websites; or other failures or malfunctions of computer hardware or software or other systems or equipment), the Depositary or the Company is, directly or indirectly, prevented from, forbidden to or delayed in, or could be subject to any civil or criminal penalty on account of doing or performing and therefore does not do or perform, any act or thing that, by the terms of the Deposit Agreement or the Deposited Securities, it is provided shall be done or performed;

 

A-17
 

 

(ii) for any exercise of, or failure to exercise, any discretion provided for in the Deposit Agreement (including any determination by the Depositary to take, or not take, any action that the Deposit Agreement provides the Depositary may take);

 

(iii) for the inability of any Owner or Holder to benefit from any distribution, offering, right or other benefit that is made available to holders of Deposited Securities but is not, under the terms of the Deposit Agreement, made available to Owners or Holders; or

 

(iv) for any special, consequential, indirect or punitive damages for any breach of the terms of the Deposit Agreement.

 

Where, by the terms of a distribution to which Section 4.1, 4.2 or 4.3 of the Deposit Agreement applies, or an offering to which Section 4.4 of that Agreement applies, or for any other reason, that distribution or offering may not be made available to Owners, and the Depositary may not dispose of that distribution or offering on behalf of Owners and make the net proceeds available to Owners, then the Depositary shall not make that distribution or offering available to Owners, and shall allow any rights, if applicable, to lapse.

 

Neither the Company nor the Depositary assumes any obligation or shall be subject to any liability under the Deposit Agreement to Owners or Holders, except that they agree to perform their obligations specifically set forth in the Deposit Agreement without negligence or bad faith. The Depositary shall not be a fiduciary or have any fiduciary duty to Owners or Holders. The Depositary shall not be subject to any liability with respect to the validity or worth of the Deposited Securities. Neither the Depositary nor the Company shall be under any obligation to appear in, prosecute or defend any action, suit, or other proceeding in respect of any Deposited Securities or in respect of the American Depositary Shares, on behalf of any Owner or Holder or other person. Neither the Depositary nor the Company shall be liable for any action or non-action by it in reliance upon the advice of or information from legal counsel, accountants, any person presenting Shares for deposit, any Owner or Holder, or any other person believed by it in good faith to be competent to give such advice or information. Each of the Depositary and the Company may rely, and shall be protected in relying upon, any written notice, request, direction or other document believed by it to be genuine and to have been signed or presented by the proper party or parties. Neither the Company nor the Depositary shall be liable for any acts or omissions made by a successor depositary whether in connection with a previous act or omission of the Depositary and neither the Company nor the Depositary shall be liable for any acts or omissions in connection with a matter arising wholly after the removal or resignation of the Depositary, provided that in connection with the issue out of which such potential liability arises, the Depositary performed its obligations without negligence or bad faith while it acted as Depositary. The Depositary shall not be liable for the acts or omissions of any securities depository, clearing agency or settlement system in connection with or arising out of book-entry settlement of American Depositary Shares or Deposited Securities or otherwise. In the absence of bad faith on its part, the Depositary shall not be responsible for any failure to carry out any instructions to vote any of the Deposited Securities or for the manner in which any such vote is cast or the effect of any such vote. The Depositary shall have no duty to make any determination or provide any information as to the tax status of the Company or any liability for any tax consequences that may be incurred by Owners or Holders as a result of owning or holding American Depositary Shares. The Depositary shall not be liable for the inability or failure of an Owner or Holder to obtain the benefit of a foreign tax credit, reduced rate of withholding or refund of amounts withheld in respect of tax or any other tax benefit.

 

A-18
 

 

19.RESIGNATION AND REMOVAL OF THE DEPOSITARY; APPOINTMENT OF SUCCESSOR CUSTODIAN.

 

The Depositary may at any time resign as Depositary under the Deposit Agreement by written notice of its election so to do delivered to the Company, to become effective upon the appointment of a successor depositary and its acceptance of such appointment as provided in the Deposit Agreement. The Depositary may at any time be removed by the Company by 120 days’ prior written notice of that removal, to become effective upon the later of (i) the 120th day after delivery of the notice to the Depositary and (ii) the appointment of a successor depositary and its acceptance of its appointment as provided in the Deposit Agreement. The Depositary in its discretion may at any time appoint a substitute or additional custodian or custodians.

 

20.AMENDMENT.

 

The form of the Receipts and any provisions of the Deposit Agreement may at any time and from time to time be amended by agreement between the Company and the Depositary without the consent of Owners or Holders in any respect which they may deem necessary or desirable. Any amendment that would impose or increase any fees or charges (other than taxes and other governmental charges, registration fees, cable (including SWIFT) or facsimile transmission costs, delivery costs or other such expenses), or that would otherwise prejudice any substantial existing right of Owners, shall, however, not become effective as to outstanding American Depositary Shares until the expiration of 30 days after notice of that amendment has been Disseminated to the Owners of outstanding American Depositary Shares. Every Owner and Holder, at the time any amendment so becomes effective, shall be deemed, by continuing to hold American Depositary Shares or any interest therein, to consent and agree to that amendment and to be bound by the Deposit Agreement as amended thereby. Upon the effectiveness of an amendment to the form of Receipt, including a change in the number of Shares represented by each American Depositary Share, the Depositary may call for surrender of Receipts to be replaced with new Receipts in the amended form or call for surrender of American Depositary Shares to effect that change of ratio. In no event shall any amendment impair the right of the Owner to surrender American Depositary Shares and receive delivery of the Deposited Securities represented thereby, except in order to comply with mandatory provisions of applicable law.

 

A-19
 

 

21.TERMINATION OF DEPOSIT AGREEMENT.

 

(a) The Company may initiate termination of the Deposit Agreement by notice to the Depositary. The Depositary may initiate termination of the Deposit Agreement if (i) at any time 60 days shall have expired after the Depositary delivered to the Company a written resignation notice and a successor depositary has not been appointed and accepted its appointment as provided in Section 5.4 of that Agreement or (ii) a Termination Option Event has occurred. If termination of the Deposit Agreement is initiated, the Depositary, as promptly as practicable, shall Disseminate a notice of termination to the Owners of all American Depositary Shares then outstanding setting a date for termination (the “Termination Date”), which shall be at least 90 days after the date of that notice, and the Deposit Agreement shall terminate on that Termination Date.

 

(b) After the Termination Date, the Company shall be discharged from all obligations under the Deposit Agreement except for its obligations to the Depositary under Sections 5.8 and 5.9 of that Agreement.

 

(c) At any time after the Termination Date, the Depositary may sell the Deposited Securities then held under the Deposit Agreement and may thereafter hold uninvested the net proceeds of any such sale, together with any other cash then held by it hereunder, unsegregated and without liability for interest, for the pro rata benefit of the Owners of American Depositary Shares that remain outstanding, and those Owners will be general creditors of the Depositary with respect to those net proceeds and that other cash. After making that sale, the Depositary shall be discharged from all obligations under the Deposit Agreement, except (i) to account for the net proceeds and other cash (after deducting, in each case, the fee of the Depositary for the surrender of American Depositary Shares, any expenses for the account of the Owner of such American Depositary Shares in accordance with the terms and conditions of the Deposit Agreement and any applicable taxes or governmental charges), (ii) for its obligations under Section 5.8 of that Agreement and (iii) to act as provided in paragraph (d) below.

 

A-20
 

 

(d) After the Termination Date, the Depositary shall continue to receive dividends and other distributions pertaining to Deposited Securities (that have not been sold), may sell rights and other property as provided in the Deposit Agreement and shall deliver Deposited Securities (or sale proceeds) upon surrender of American Depositary Shares (after payment or upon deduction, in each case, of the fee of the Depositary for the surrender of American Depositary Shares, any expenses for the account of the Owner of those American Depositary Shares in accordance with the terms and conditions of the Deposit Agreement and any applicable taxes or governmental charges). After the Termination Date, the Depositary shall not accept deposits of Shares or deliver American Depositary Shares. After the Termination Date, (i) the Depositary may refuse to accept surrenders of American Depositary Shares for the purpose of withdrawal of Deposited Securities (that have not been sold) or reverse previously accepted surrenders of that kind that have not settled if in its judgment the requested withdrawal would interfere with its efforts to sell the Deposited Securities, (ii) the Depositary will not be required to deliver cash proceeds of the sale of Deposited Securities until all Deposited Securities have been sold and (iii) the Depositary may discontinue the registration of transfers of American Depositary Shares and suspend the distribution of dividends and other distributions on Deposited Securities to the Owners and need not give any further notices or perform any further acts under the Deposit Agreement except as provided in Section 6.2 of that Agreement.

 

22.DTC DIRECT REGISTRATION SYSTEM AND PROFILE MODIFICATION SYSTEM.

 

(a) Notwithstanding the provisions of Section 2.4 of the Deposit Agreement, the parties acknowledge that DTC’s Direct Registration System (“DRS”) and Profile Modification System (“Profile”) apply to the American Depositary Shares upon acceptance thereof to DRS by DTC. DRS is the system administered by DTC that facilitates interchange between registered holding of uncertificated securities and holding of security entitlements in those securities through DTC and a DTC participant. Profile is a required feature of DRS that allows a DTC participant, claiming to act on behalf of an Owner of American Depositary Shares, to direct the Depositary to register a transfer of those American Depositary Shares to DTC or its nominee and to deliver those American Depositary Shares to the DTC account of that DTC participant without receipt by the Depositary of prior authorization from the Owner to register that transfer.

 

(b) In connection with DRS/Profile, the parties acknowledge that the Depositary will not determine whether the DTC participant that is claiming to be acting on behalf of an Owner in requesting registration of transfer and delivery as described in paragraph (a) above has the actual authority to act on behalf of that Owner (notwithstanding any requirements under the Uniform Commercial Code). For the avoidance of doubt, the provisions of Sections 5.3 and 5.8 of the Deposit Agreement apply to the matters arising from the use of the DRS/Profile. The parties agree that the Depositary’s reliance on and compliance with instructions received by the Depositary through the DRS/Profile system and otherwise in accordance with the Deposit Agreement, shall not constitute negligence or bad faith on the part of the Depositary.

 

A-21
 

 

23.APPOINTMENT OF AGENT FOR SERVICE OF PROCESS; SUBMISSION TO JURISDICTION; JURY TRIAL WAIVER; WAIVER OF IMMUNITIES.

 

The Company has (i) appointed Alaska Range Resources, LLC, located at 1150 S Colony Way, Suite 3, Palmer, Alaska 99645 as the Company’s authorized agent in the United States upon which process may be served in any suit or proceeding arising out of or relating to the Shares or Deposited Securities, the American Depositary Shares, the Receipts or the Deposit Agreement, (ii) consented and submitted to the jurisdiction of any state or federal court in the State of New York in which any such suit or proceeding may be instituted, and (iii) agreed that service of process upon said authorized agent shall be deemed in every respect effective service of process upon the Company in any such suit or proceeding.

 

EACH PARTY TO THE DEPOSIT AGREEMENT (INCLUDING, FOR AVOIDANCE OF DOUBT, EACH OWNER AND HOLDER) THEREBY IRREVOCABLY WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN ANY SUIT, ACTION OR PROCEEDING AGAINST THE COMPANY AND/OR THE DEPOSITARY DIRECTLY OR INDIRECTLY ARISING OUT OF OR RELATING TO THE SHARES OR OTHER DEPOSITED SECURITIES, THE AMERICAN DEPOSITARY SHARES OR THE RECEIPTS, THE DEPOSIT AGREEMENT OR ANY TRANSACTION CONTEMPLATED HEREIN OR THEREIN, OR THE BREACH HEREOF OR THEREOF, INCLUDING, WITHOUT LIMITATION, ANY QUESTION REGARDING EXISTENCE, VALIDITY OR TERMINATION (WHETHER BASED ON CONTRACT, TORT OR ANY OTHER THEORY) AND ANY CLAIM BASED ON U.S. FEDERAL SECURITIES LAWS.

 

No disclaimer of liability under the United States federal securities laws or the rules and regulations thereunder is intended by any provision of the Deposit Agreement, inasmuch as no person is able to effectively waive the duty of any other person to comply with its obligations under those laws, rules and regulations.

 

To the extent that the Company or any of its properties, assets or revenues may have or hereafter become entitled to, or have attributed to it, any right of immunity, on the grounds of sovereignty or otherwise, from any duty of performance under the Deposit Agreement, claim, legal action, suit or proceeding, from the giving of any relief in any respect thereof, from setoff or counterclaim, from the jurisdiction of any court, from service of process, from attachment upon or prior to judgment, from attachment in aid of execution or judgment, or other legal process or proceeding for the giving of any relief or for the enforcement of any judgment, in any jurisdiction in which proceedings may at any time be commenced, with respect to its obligations, liabilities or any other matter under or arising out of or in connection with the Shares or Deposited Securities, the American Depositary Shares, the Receipts or the Deposit Agreement, the Company, to the fullest extent permitted by law, hereby irrevocably and unconditionally waives, and agrees not to plead or claim, any such immunity and consents to such relief and enforcement.

 

A-22

 

 

Exhibit 14.1

 

CODE OF CONDUCT

 

Nova Minerals Limited (the “Company”) is committed to the highest standards of honesty and ethical practices in all aspects of the Company’s operations.

 

Minimum Standards

 

This Code will be reviewed periodically to check it is operating effectively and whether any changes are required. Accordingly, this Code may be amended from time to time.

 

Notwithstanding the above, this Code will always comply with the following minimum standards:

 

The Company will regularly review its practices and procedures to ensure that its legal obligations are being met;
The Company must publish this Code when amended on the Company’s web page;
All Senior Management, Directors and employees of the Company must act honestly always in the exercise of their duties as an employee; and
All Senior Management, Directors and employees of the Company are expected to act to the best of their ability given their skills and experience.

 

The Board and Senior Management endorse this Code. A condition of employment for any employee of the Company is agreeing to be bound by this Code. This Code has been prepared in accordance with the statement of values of the Company as displayed on the website of the Company>

 

Purpose

 

This document sets out:

 

the standards of ethical behaviour and good corporate governance that are required to be achieved by the Board, Senior Management and employees; and
how the Company will engender good corporate governance practices and encourage observance of the standards of behaviour and good corporate governance set out herein.

 

In the compilation of this Code, the Company has where possible and appropriate followed the Recommendations of the ASX Corporate Governance Principles and Recommendations.

 

This document is not a legal document but sets out the aspirations and values of the Company to be adhered to.

 

Standards

 

Integrity, Honesty and Fairness

 

The Directors, Senior Management and every employee of the Company is expected to:

 

act in accordance with the stated values of the Company and in the best interest of the Company;
act honestly and with high standards of personal integrity;
act ethically and responsibly;

 

Page 1 of 3
 

 

treat fellow staff members with respect and not engage in bullying, harassment or discrimination;
deal fairly with customers, suppliers and the community;
understand and comply with legal requirements (including all laws and regulations that apply to the Company and its operations, the policies of the Company and, in respect of the Directors, the requirements placed on the Directors under Chapter 2D, Part 2D.1 of the Corporations Act 2001 (Cth);
avoid actual or potential conflicts of interest and declare any actual or potential conflicts that arise (and deal appropriately with same). Those conflicts include but are not limited to financial conflicts of interest;
take reasonable steps to avoid or manage any actual conflict or potential conflict that does arise;
report any complaint or instance of dissatisfaction with the Company, its Senior Management or employees to the Board;
never accept or offer any bribes or rebates or any other form of inducement or enticement;
decline to accept any gift which may affect their motivation to act in the best interest of the Company;
trade only in shares of the Company in strict accordance with the Company’s share trading policy;
maintain confidentiality with respect to all dealings of the Company and maintain the confidences of all persons the Company has dealings with;
not take advantage of their position or the opportunities arising therefrom for personal gain; and
maintain individual’s privacy and not use any personal information provided to the Company for any purpose other than for that which it was provided to the Company.

 

The Company encourages Directors, Senior Management and employees of the Company to report breaches of this Code to the appropriate person (being the secretary who shall report to the Board).

 

Good Corporate Citizenship

 

The Company recognises that it operates in an environment which impacts on various interests in the community. In pursuing corporate responsibility, the Company will:

 

always consider the environmental, sociological and economic impacts of its operations;
implement appropriate health and safety and environmental policies which balance the interests of our stakeholders and the communities in which we operate but always place the health and safety of our employees and others first;
observe the letter and spirit of relevant laws and regulations; and
adhere to the ASX Corporate Governance Principles and Recommendations.

 

Workplace Fairness

 

The Company values its employees. The objective of the Company is to create a diverse and equitable workplace where employees feel encouraged to perform and are free from discrimination based on age, gender, race, religion, sexual orientation or marital status.

 

Page 2 of 3
 

 

In pursuit of this objective, the Company will:

 

not tolerate any act of bullying, harassment or discrimination;
encourage the reporting of any act of harassment and deal swiftly and appropriately with those in breach of the standards to minimize harm, protecting the reporting employee if appropriate; and
openly apply policies of performance management, recognise achievement consistent with the policies and communicate to employee’s areas in which they could improve.

 

Trading Activities

 

The Company values fair competition and trade practices and will seek to comply with the letter and spirit of all Commonwealth and State or Territory trade practices laws where applicable. In pursuing this objective, the Company expects that:

 

its Senior Management, Directors and employees will exercise the highest level of honesty and integrity in all dealings with suppliers, customers and consumers in relation to marketing and selling activities, use of market power, description of goods, our relationships with suppliers and the quality and safety of our products; and
its Senior Management, Directors and employees will never say or do anything that is likely to mislead or deceive anyone dealing with the Company.

 

Assistance

 

The Company treats breaches of this Code very seriously.

 

If you have any concerns or queries about conduct which may have breached this Code, it should be reported to the Secretary who will provide the information to the Board. Persons making a report in good faith will be treated fairly and confidentially if appropriate. The report will be handled appropriately as the circumstances dictate to minimize harm to all parties.

 

Please contact the Company if you have any query or concern which has not been addressed in this Code or any other policy of the Company.

 

Page 3 of 3

 

Exhibit 23.1

 

 

We hereby consent to the inclusion in this Registration Statement on Form F-1 of our report dated January 24, 2024, relating to the consolidated financial statements of Nova Minerals Limited as of and for the years ended June 30, 2023 and 2022. We also consent to the reference of our firm under the heading “Experts” appearing therein.

 

GRASSI & CO., CPAs, P.C.

May 28, 2024

 

 

 

 

Exhibit 96.1

 

 

Initial Assessment Technical Report Summary

 

Estelle Gold Project

 

Alaska, USA

 

Prepared for Nova Minerals Limited

 

SK-1300 Initial Assessment Technical Summary Report

 

January 31, 2024

 

 

Prepared by:

 

Roughstock Mining Services

 

Nova Minerals Limited

 

Matrix Resource Consultants

 

METS Engineering

 

Yukuskokon Professional Services

 

Jade North

 

 
 

 

Table of Contents

 

1. Executive Summary 1
2. Introduction 16
2.1 For Whom is this Report Prepared For 16
2.2 Basis of Initial Assessment Report Summary 16
2.3 Sources of Information and Data 17
2.4 Units, Currency and Rounding 17
3. Property Description 22
3.1 Location 22
4. Accessibility, Climate, Local Resources, Infrastructure and Physiography 35
4.1 Accessibility 35
4.2 Climate 36
4.3 Local Infrastructure and Resources 37
4.4 Physiography of Property 38
5. History 39
5.1 Korbel 42
5.2 RPM 43
6. Geological Setting, Mineralization and Deposit 44
6.1 Geological Setting 44
7. Exploration 47
7.1 2018 Exploration 47
7.1.1 Surface Exploration 47
7.1.2 Drilling 48
7.2 2019 Exploration 48
7.2.1 Surface Exploration 48
7.2.2 Geophysics 48
7.2.3 Drilling 51
7.3 2020 Exploration 51
7.3.1 Surface Exploration 51
7.3.2 Drilling 51
7.4 2021 Exploration 51
7.4.1 Surface Exploration 51
7.4.2 Drilling 52

 

 
 

 

7.5 2022 Exploration 52
7.5.1 Surface Exploration 52
7.5.2 Drilling 52
7.6 2023 Exploration 53
7.6.1 Surface Exploration 53
7.6.2 Geophysics 53
7.6.3 Drilling 54
8. Sample Preparation, Analyses, and Security 55
8.1 Sub-Sampling Techniques and Sample Preparation 55
8.2 Sample Security 57
8.3 Reviews or Audits 57
8.4 Sample Preparation, Analysis and Security Conclusions and Recommendations 57
9. Data Verification 57
9.1 Quality of Assay Data and Laboratory Tests 57
9.1.1 Blank Material Results 58
9.1.2 Reference Material Results 59
9.1.3 Pulp Duplicates 61
9.1.3.1 Gold 63
9.1.4 Check Assays 63
9.2 Verification of Sampling and Assaying 65
9.3 Location of Data Points 65
9.4 Data Spacing and Distribution 65
9.5 Orientation of Data in Relation to Geological Structure 65
9.6 Data Verification Conclusions and Recommendations 65
9.7 Statement of Adequacy of Data 65
10. Mineral Processing and Metallurgical Testing 65
10.1 Introduction 65
10.2 Korbel Mineral Processing and Metallurgical Testing 66
10.2.1 Metallurgical Samples 66
10.2.2 Grinding and Screening Procedures 68

 

 
 

 

10.2.3 Metallurgical Test Procedures and Results 68
10.2.3.1 Head Characterization 68
10.2.3.2 Comminution Test work and Results 70
10.2.3.3 Diagnostic Leach Test Report 71
10.2.3.4 Ore Sorting Method and Results 71
10.2.3.5 Gravity Concentration Test Work Procedure 73
10.2.3.5.1 Single Pass gravity concentration 73
10.2.3.5.2 Extended gravity Recoverable Gold (E-GRG) 73
10.2.3.5.3 GAT Test 73
10.2.3.6 Gravity Concentration Test Results Discussion 74
10.2.3.7 Flotation Test Work and Results 75
10.2.3.8 Cyanide Leaching Test Work Procedure 77
10.2.3.9 Cyanide Leaching Test Results 77
10.2.3.9.1 Whole-Ore Cyanidation 78
10.2.3.9.2 Gravity Tails Leach Test 81
10.2.3.9.3 Concentrate Intensive Leach 82
10.2.3.10 Mineralogical Examination 84
10.2.3.10.1 Master composite 86
10.2.3.10.2 CG5 Conc Residue of Master Composite 86
10.2.3.10.3 High Grade Composite Leached Tails 86
10.3 RPM Mineral Processing and Metallurgical Test 87
10.3.1 Metallurgical Test Procedures and Results for RPM 87
10.3.1.1 Comminution Test Work and Results 87
10.3.1.2 Gravity Concentration Test Work 88
10.3.1.3 Flotation Test Work Results 89
10.3.1.4 Cyanidation Procedure and Test Work 92
10.3.1.4.1 Cyanidation on the Average Grade Composite Results 92
10.3.1.4.2 Intensive Leach Testing 92
10.4 Metallurgical Test Work Conclusion and Recommendations 93
10.5 Review of Recovery and OPEX Estimate for Cut-Off Calculation 95
10.5.1 Recovery 95
10.5.2 Processing Cost Estimate 97
10.6 QP Statement 97

 

 
 

 

11. Mineral Resource Estimates 97
11.1 Introduction 97
11.2 Korbel Main Resource Modelling 98
11.2.1 Compilation of Informing Data 98
11.2.2 Modeling Domains 99
11.2.3 Composite Estimation Dataset 100
11.2.4 Bulk Density Measurements 100
11.2.5 Estimation Parameters 101
11.2.6 Classification of the Estimates 103
11.2.7 Plots of the Model Estimates 104
11.3 Cathedral Resource Modelling 104
11.3.1 Compilation of Informing Data 104
11.3.2 Modelling Domains 105
11.3.3 Composite Estimation Dataset 106
11.3.4 Bulk Density Measurements 106
11.3.5 Estimation Parameters 107
11.3.6 Classification of the Estimates 108
11.3.7 Plots of Model Estimates 108
11.4 RPM Resource Modelling 109
11.4.1 Compilation of Informing Data 109
11.4.2 Modelling Domains 110
11.4.3 Composite Estimation Dataset 111
11.4.4 Bulk Density Measurements 112
11.4.5 Estimation Parameters 114
11.4.6 Classification of the Estimates 117
11.4.7 Plots of the Model Estimates 117
11.5 Mineral Resource Estimates 118
11.5.1 Establish Reasonable Prospects of Economic Extraction 118
11.5.2 Mineral Resource Estimates 120
11.6 Mineral Resource Sensitivity Analysis 122
11.7 QP Statement 122
12. Mineral Reserve Estimates 123

 

 
 

 

13. Mining Methods 123
13.1 Geotechnical Parameters 123
13.2 Hydrogeological Parameters 123
13.3 Cut-Off Grades 124
14. Process and Recovery Methods 124
15. Infrastructure 126
15.1 Roads and Access 126
16. Market Studies 127
16.1 Gold Market and Price 127
16.1.1 Commodity Price Projections 128
16.1.2 Contracts 128
16.2 QP Statement 128
17. Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups 128
17.1 Introduction 128
17.2 Environmental Assessment 129
17.2.1 Wetlands 129
17.2.2 Hydrology and Water Quality 129
17.2.3 Air Quality 130
17.2.4 Aquatic Resources 130
17.2.5 Wildlife 130
17.2.6 Cultural Resources 131
17.2.7 Noise 131
17.2.8 Land Use and Recreation 131
17.2.9 Life Cycle Assessment (LCA) 131
17.3 Environmental Authorizations and Permits 131
17.3.1 Existing Permits and Authorizations 131
17.3.2 DNR Plan of Operations, Reclamation Plan Approval, and Mill Site Lease 132
17.3.3 Reclamation Bond 133
17.3.4 DEC Air Quality Permit 133
17.3.5 DEC APDES Permit 133
17.3.6 DEC Solid Waste Management Permit 133
17.3.7 U.S. Army Corps of Engineers Wetlands Permit 134

 

 
 

 

17.3.8 Right-of-way 134
17.3.9 DNR Water Right or Temporary Water Use Authorization 134
17.3.10 DNR Materials Sale 135
17.3.11 DNR Mining Lease 135
17.3.12 DEC Stormwater Plan 135
17.3.13 ADFG Fish Passage Permits 135
17.3.14 NOAA Fisheries Essential Fish Habitat 136
17.3.15 FWS Bald Eagle Protection Act; Migratory Bird Treaty; and Threatened and Endangered Species Act 136
17.3.16 U.S. Army Corps or DNR Cultural Resources 136
17.3.17 Other DEC Wastewater Permits 137
17.3.18 DNR Dam Safety Permit 137
17.3.19 Alaska’s Large Mine Permitting Process 138
17.3.20 NEPA Overview: EA or EIS 138
17.4 Closure and Reclamation 140
17.4.1 Solid Waste Management Permit 140
17.4.2 Dam Safety Certification 140
17.5 QP Statement 141
18. Capital and Operating Costs 141
18.1 Mining Operating Costs 141
18.2 Processing Operating Costs 142
18.3 General and Administration Costs 142
18.4 QP Statement 143
19. Economic Analysis 143
20. Adjacent Properties 143
20.1 Exploration Properties 143
20.2 Whistler Project 144
20.3 Donlin Creek Project 144
21. Other Relevant Data and Information 145
21.1 Land Status 145
21.2 Mining Claims 145
22. Interpretation and Conclusions 148
22.1 Sampling, Preparation, Analysis and Security 148
22.2 Data Verification 148
22.3 Metallurgical Test Work 148
22.4 Resource Estimate 148
22.5 Risk and Opportunities 148
23. Recommendations 149
24. References 149
25. Reliance on Information Provided by the Registrant 150
25.1 QP Statements 152
26. Appendix 1: Estelle Gold Project Mining Claims 160

 

 
 

 

List of Figures

 

Figure 1-1: Estelle Gold Project location with proximate mines in detail 2
Figure 1-2: Location map of the Estelle Gold Project with infrastructure solutions shown 3
Figure 1-3: Regional Geologic Map of Alaska 5
Figure 1-4: Regional Geologic Map of South-Western to South Central Alaska 6
Figure 1-5: Depiction of the Tintina Gold Province which spans from the Yukon into Alaska 7
Figure 1-6: Simplified process flow sheet 12
Figure 3-1: Location map of Estelle Gold Project Property 23
Figure 3-2: Estelle Gold Project property outline with current mineral prospect locations 24
Figure 3-3: Location map of the Estelle Gold Project drill pads. 25
Figure 3-4: Location map of the Korbel drill pads. (Note: Drill hole traces show all drilling up to December 31, 2023) 26
Figure 3-5: Location map of the RPM drill pads. (Note: Drill hole traces show all drilling up to December 31, 2023) 27
Figure 4-1: Anchorage Climate Graph (usclimatedata, 2023) 36
Figure 4-2: Korbel drill site in summer 37
Figure 4-3: Aerial view looking north of the Whiskey Bravo airstrip and the Estelle 80-person winterized camp and facilities 38
Figure 4-4: RPM terrain with two drill pads shown 39
Figure 5-1: Early geologic map of Korbel 43
Figure 6-1: Regional Geology of the Estelle Gold Project 45
Figure 6-2: Stratigraphic column (SK 1300 Technical Summary Report - Whistler Project Alaska, 2022) 46
Figure 7-1: Estelle Gold property quartz veins 48
Figure 7-2: Dublin Gulch, Yukon and Fort Knox, Alaska quartz veins Goldfarb et. al., 2007 48
Figure 7-3: IP Chargeability Results 49
Figure 7-4: Magnetic Survey Results (RTP) 50
Figure 7-5: Estelle Gold Project core logging 55
Figure 8-1: Splitting drill core at the Estelle Gold Project 56
Figure 9-1: Control chart of Gold in Blank, ALS Global 59
Figure 9-2: Reference material - Control chart 60

 

 
 

 

Figure 9-3: Pulp duplicates – Scatter Plot 62
Figure 9-4: Pulp duplicates - Relative Percent Difference 62
Figure 9-5: Check Assays – Scatter Plot 64
Figure 9-6: Check Assays - Relative Percent Difference 64
Figure 10-1: GAT test flowchart 74
Figure 10-2: Flotation kinetics 76
Figure 10-3: Gold leach kinetics at select grinds 80
Figure 10-4: Gold recovery and residual grade at various grind sizes 81
Figure 10-5: Leach kinetics for gravity tailings 82
Figure 10-6: Concentrate leach kinetics 84
Figure 10-7: Concentrate leach kinetics average grade composite 91
Figure 10-8: Leach kinetics for average grade sample 92
Figure 10-9: Intensive leach test kinetics 93
Figure 11-1: Korbel Main mineralized domain outcrop and drill hole traces 99
Figure 11-2: Korbel Main modelling domains and drill hole trace section views 99
Figure 11-3: Korbel Main density measurements 101
Figure 11-4: Korbel Main model estimates 104
Figure 11-5: Cathedral mineralized domain outcrop and drill hole traces 105
Figure 11-6: Cathedral modelling domains and drill hole trace section views 105
Figure 11-7: Cathedral density measurements 106
Figure 11-8: Cathedral model estimates 108
Figure 11-9: RPM mineralized domain outcrop and drill hole traces 109
Figure 11-10: RPM modelling domains and drill hole trace section views 111
Figure 11-11: RPM density measurements 113
Figure 11-12: RPM Plots of model estimates 117
Figure 14-1: Simplified process flow sheet 125
Figure 15-1: Proposed West Susitna access road 127
Figure 18-1: Mining cost of comparable operations 141
Figure 20-1: Mineral deposits within the Tintina Gold Belt 143
Figure 21-1: Alaska State mining claim requirements (page 1) 146
Figure 21-2: Alaska State mining claim requirements (page 2) 147
Figure 26-1: Map of Nova Minerals controlled Alaska State mining claims 160

 

 
 

 

List of Tables

 

Table 1-1: Mineral Resource Estimate for Estelle Gold Project (January 31, 2024) 9
Table 1-2: Mineral Resource Estimate for Nova’s 85% attributable interest in the Estelle Gold Project (January 31, 2024) 10
Table 2-1: Common units and abbreviations 18
Table 3-1: Estelle Gold Project drill hole tables 28
Table 5-1: History of exploration, Estelle Gold Project 40
Table 7-1: Summary of drilling completed by year on the Estelle Gold Project deposits 54
Table 8-1: Details of sample preparation and analytical methods 57
Table 9-1: Summary reference material statistics for Gold 61
Table 9-2: Summary of Pulp Duplicate results for Gold 63
Table 9-3: Summary of Check Assay results for Gold 63
Table 10-1: Composite sample list 67
Table 10-2: Head Assay Results 69
Table 10-3: Summary of Analysis 70
Table 10-4: Comminution Test Results 70
Table 10-5: Diagnostic leach results 71
Table 10-6: Four stage XRF results 72
Table 10-7: Summary of gravity concentration test results 75
Table 10-8: Summary of flotation test at P80 of 75µm 76
Table 10-9: Cyanide leach conditions 77
Table 10-10: Summary of whole ore cyanidation test results 79
Table 10-11: Leach results on gravity tailings 81
Table 10-12: Intensive leach test results on concentrates 83
Table 10-13: Main mineral composition 85
Table 10-14: Comminution test results on average composite 88
Table 10-15: Gravity test work on average composite 88
Table 10-16: Summary of flotation tests 90
Table 10-17: Summary of flotation results 91
Table 10-18: Cyanidation results for average grade composite 92

 

 
 

 

Table 10-19: Intensive cyanidation test results on concentrate regrind sample 92
Table 10-20: Resource pit shell cut-off grade parameters 95
Table 10-21: Parameters used in mine design study 96
Table 11-1: Korbel Main composite estimation dataset statistics 100
Table 11-2: Korbel Main density measurements 100
Table 11-3: Korbel Main indicator thresholds and class mean grades 102
Table 11-4: Korbel Main variogram models 102
Table 11-5: Korbel Main estimation search passes 103
Table 11-6: Cathedral composite estimation dataset statistics 106
Table 11-7: Cathedral density measurements 106
Table 11-8: Cathedral indicator thresholds and class mean grades 107
Table 11-9: Cathedral estimation search passes 107
Table 11-10: RPM composite estimation dataset statistics 112
Table 11-11: RPM density measurements 113
Table 11-12: RPM indicator thresholds and class mean grades 115
Table 11-13: RPM variogram models 116
Table 11-14: RPM estimation search passes 116
Table 11-15: Resource pit shell cut-off grade parameters 119
Table 11-16: Cut-off grade calculation 120
Table 11-17: Mineral Resource Estimate for total Estelle Gold Project (January 31, 2024) 121
Table 11-18: Mineral Resource estimate for Nova’s 85% attributable interest in the Estelle Gold Project (January 31, 2024) 121
Table 11-19: Mineral resource sensitivity to gold price 122
Table 13-1: Economic inputs used as basis for cut-off grades 124
Table 20-1: Summary of resource estimate for the Whistler Project 144
Table 20-2: Donlin Creek mineral resources summary 145
Table 25-1: Estelle Gold Project - Initial Assessment Report division of responsibility 151
Table 26-1: List of Nova Minerals 800 Alaska State mining claims 168

 

 
 

 

1. Executive Summary

 

Introduction

 

Nova Minerals Limited (“Nova Minerals or “Nova”) commissioned Roughstock Mining Services to prepare an Initial Assessment Technical Report Summary (TRS) to assess the potential to develop a gold mining and processing operation at the Estelle Gold Project. Roughstock Mining Services personnel visited the project site in late November and early December 2023. The information provided in this report was supplied by Nova Minerals personnel and referenced consultants. The Estelle Gold Project is Nova’s flagship project, located in the Tintina Gold Province, approximately 150km northwest of Anchorage, Alaska.

 

This report is preliminary in nature and includes Measured, Indicated and Inferred mineral resources in compliance with the United States Securities and Exchange Commission’s (SEC) Modernized Property Disclosure Requirements for Mining Registrants as described in Subpart 229.1300 of Regulation S-K, Disclosure by Registrants Engaged in Mining Operations (S-K 1300) and Item 601(b)(96) Technical Report Summary (TRS).

 

There is no certainty that the TRS will be realized. Costs presented in this report are in USD$ unless otherwise stated.

 

Property Description

 

The Estelle Gold Project contains multiple mining complexes across a 35km long mineralized corridor of over 20 identified gold prospects. The Project which comprises 513km2 of Alaska State mining claims located on State of Alaska public lands is situated on the Estelle Gold Trend in Alaska’s prolific Tintina Gold Belt, a province which hosts a 220 million ounce (Moz) documented gold endowment and some of the world’s largest gold mines and discoveries including Victoria Gold’s Eagle Mine and Kinross Gold Corporation’s Fort Knox Gold Mine (Figure 1-1).

 

Located approximately 150km (93 miles) northwest of the major US city of Anchorage, Alaska the project is a year-round operation, near a large labor force and all essential services. The base site hosts a fully winterized 80-person camp, including an on-site sample processing facility and the 4,000-foot Whiskey Bravo airstrip, which can facilitate large capacity DC3 type aircraft. Access is currently available to the Project via a winter road and by air. The proposed West Susitna Access Road, which is situated on Alaska State land within the Matanuska-Susitna Borough and has considerable support from both the community and the State government, has progressed to the permitting stage. (Figure 1-2).

 

Page 1 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 1-1: Estelle Gold Project location with proximate mines in detail

 

Page 2 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 1-2: Location map of the Estelle Gold Project with infrastructure solutions shown

 

Page 3 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The resource estimate in this report is based on open pit mining techniques to establish reasonable boundaries and cut-off grades.

 

Property Ownership

 

The Estelle Gold Project is comprised of 513km2 State of Alaska mining claims. The mining claims are wholly owned by AKCM (AUST) Pty Ltd. (an incorporated Joint venture (JV Company between Nova Minerals and AK Minerals Pty Ltd) via 100% ownership of Alaskan incorporate company AK Custom Mining LLC. AKCM (AUST) Pty Ltd is owned 85% by Nova Minerals, 15% by AK Minerals Pty Ltd. AK Minerals Pty Ltd holds a 2% NSR. Nova owns 85% of the project through the joint venture agreement. The Company is not aware of any other impediments that would prevent an exploration or mining activity.

 

Regional Geology & Mineralization

 

The rocks that comprise Western Canadian Cordillera and Alaska were accreted to the Ancient North American craton. These rocks originated as chains of allochthonous terranes, accreted to the North American Continent and transported northward along the set of right-lateral faults, including the Denali Fault to where they are presently located. (Waldien, T.S., et al. (2021)). The major terranes that make up the Western Canada Cordillera are shown in Figure 1-3. It has been interpreted that these accreted terranes were a series of intra-oceanic arcs, arc-related accretionary prisms, as well as flysch basins that range in age from Proterozoic to the Cenozoic. (Flagg, E.M., 2014).

 

This accretion period, active during the Jurassic to Cretaceous Periods, was followed by a cycle of plutonism (also in the Cretaceous), involving the emplacement of a series of multi-phase plutons, resulting in deformation and metamorphism of the overlying strata. Associated contact metamorphism caused the hornfelsed aureole around the intrusion. (Flagg, E., 2014)

 

The Kahiltna sedimentary basin overlying the property is composed of Late Jurassic to Early Cretaceous argillite, phyllite, lithic greywacke, conglomerate, chert, mudstone and limestone. (Flagg, E., 2014) The USGS defines flysch sediments as a series of thin beds which are comprised of alternating shallow and deep-water facies sedimentary environments, deposited in a geosyncline or foredeep preceding major orogenic events. (Eardley, A.J. and White (1947)).

 

Page 4 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 1-3: Regional Geologic Map of Alaska

 

Page 5 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 1-4: Regional Geologic Map of South-Western to South Central Alaska

 

Property Geology

 

The Estelle property is located in the southwestern extremity of the Tintina Gold Province, within the Dillinger sub-member of the Farewell Terrane which is comprised of Cambrian to Devonian deep-water basinal shales and sandstones (Figure 1-4).

 

Both the terrane and the Tintina Gold Province terminate on the Broad Pass/ Mulchatna Fault Zone, near the Estelle Gold Project southern property boundary. More generally, Figure. 1-5 shows Alaska and Yukon comprised of accreted terranes, with Ancient North American craton (NAc), in the northeast corner of the map.

 

Page 6 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 1-5: Depiction of the Tintina Gold Province which spans from the Yukon into Alaska

 

Within the Estelle Project property, lie the Mesozoic marine sedimentary rocks of the Kahiltna terrane. Regionally, these marine rocks were intruded by several plutons. The Mount Estelle pluton has been dated by Reed and Lanphere (1972) at 65 to 66 Ma. This pluton is compositionally zoned and is made up of a granite core transitioning to quartz monzonite, quartz monzodiorite, augite monzodiorite, diorite, and lamprophyric mafic and ultramafic rocks. (Millholland, 1995; Crowe and others, 1991; Crowe and Millholland, 1990a) The intrusion contains xenoliths of metasedimentary country rocks into which it was intruded. Tourmaline and beryl have been observed in, and adjacent to the pluton. The rock surrounding the Mt. Estelle pluton has undergone contact metamorphism and is locally hornfelsed. There is red staining which likely indicates disseminations of pyrite along fracture faces. Adjacent to the pluton, local sericite and clay alteration is also found.

 

The Estelle pluton is cut by several dikes which range in composition from aplite, gabbro, dacite, and lamprophyre. These structures are found in the felsic and intermediate phases of the pluton. Gold, associated with pyrrhotite, chalcopyrite, pentlandite and molybdenite also occurs in ultramafic rocks on the south side of the pluton. Mineralization is less common in the sedimentary rocks.

 

Anomalous gold, platinum-group elements, copper, chrome, nickel, and arsenic are reported from many of the composite plutons of the Yentna trend. (Reed and others, 1978; Reed and Nelson, 1980) Gold and platinum-group-element placers have been worked at several sites downstream from the plutons. (Cobb, 1972)

 

RPM lies within a plutonic complex intruding a Jurassic to Early Cretaceous flysch sequence. (Reed and Nelson, 1980) The intrusive complex consists of ultramafic to felsic plutons of Late Cretaceous/Early Tertiary age (69.7 Ma) and are centrally located in a region of arc-magmatic related gold deposits. Though mineralization at Estelle is generally restricted to the intrusive rocks, mineralization at RPM occurs in both intrusive and hornfels. (Millrock Resources Inc., 2014)

 

Page 7 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

At RPM, roof pendants of hornfels occur overlying multiple intrusive units. Fingers of fine-grained aplite, monzonite and biotite-rich diorite cut the hornfels. All the lithologic units are in turn cut by stockwork and/or sheeted veins. Veins range in size and character from meter-wide quartz ± sulfide to millimeter-scale quartz-arsenopyrite veins and centimeter-scale quartz-tourmaline-sulfide veins. A granitic intrusive body, which underlies the hornfels and crops out in the southern part of the prospect area appears to be potentially related to mineralization (Millrock Resources Inc., 2014).

 

Data Verification

 

Field data is collected and compiled into Excel spreadsheets. Assay data CSV files are downloaded directly from the ALS Labs Webtrieve server or from emailed CSV files. Various software validation tools are used for checking for consistency between and within database tables which showed no significant issues.

 

Diamond drilling sampling is completed on sawing half HQ core. Sampling is based along lithological contacts and is sampled at 3.05 meter (10 ft.) intervals (run block to run block). Samples were sent to the ALS laboratory in Fairbanks, Alaska for pulverization to produce a 250 g sub-sample for Au analysis.

 

Whole HQ core is logged in a qualitative and quantitatively manner and recorded into a running Excel spreadsheet.

 

The following data was collected:

 

  Major units and samples follow lithological changes.
     
  Primary, secondary, and tertiary alteration types and intensity.
     
  Mineralization type (arsenopyrite, pyrite, and chalcopyrite), percentage mineralization, and texture Structures including veins, faults, and shears. Orientation recorded (alpha/beta).
     
  Prep or reject duplicates were collected every 1 in 20 samples.

 

Blank material was inserted 1 in 40 samples and consist of Pea Gravel obtained from Alaska Industrial Hardware. Certified Reference Material (CRM) was inserted 1 in 20 samples. Three different CRMs at three different grades levels were used. Prep or reject duplicates were collected every 1 in 20 samples. Acceptable levels of precision and accuracy were obtained.

 

Samples were sent to the ALS laboratory in Fairbanks for pulverization to produce a 250 g sub-sample for analysis. Sample prep consisted of ALS Prep 31 - Crush to 70% less than 2 mm, riffle split off 250 g, pulverize split to better than 85% passing 75 microns. Sample analysis consisted of ALS Au-ICP21 Fire Assay with 30 g sample charge using ICP-AES finish. Detection Limits range from 0.001 - 10 g/t Au. For samples exceeding the upper detection limit of 10 g/t Au the material was re-run using ALS method Au-GRA21. This Fire Assay technique utilizes a charge size of 30 g and a gravimetric finish. Detection Limits range from 0.05 -10,000 g/t Au.

 

Page 8 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Metallurgy and Mineral Processing Testing

 

Metallurgical test work programs were conducted on samples from the Korbel and RPM deposits. Testing for comminution, flotation, leaching, gravity concentration was conducted by Bureau Veritas Commodities Canada Ltd. in Richmond, BC, Canada. Testing for ore sorting by XRT sorters was conducted by TOMRA Sorting Inc in Sydney, Australia.

 

The Korbel deposit is the most advanced deposit on the property and has had the full suite of tests conducted. Samples from RPM underwent flotation and comminution tests and some cyanidation test work. Due to the similarity of the deposit types, similar leach and flotation recoveries were used for both deposits.

 

Mineral Resources

 

Over 90,000m of diamond and RC drilling has been undertaken for all deposits in support of a S-K 1300 compliant mineral resource estimate (MRE) of 5.17 Moz Au across the Estelle Gold Project, of which 85% or 4.41 Moz Au is attributable to Nova Minerals. This MRE is based on drilling information available on the 31st of March 2023 and contains Measured, Indicated and Inferred categories. Resources were estimated for each deposit by Multiple Indicator Kriging (MIK) with block support adjustment reflecting large scale open pit mining Drilling undertaken after March 31, 2023, along with future targeted drilling programs, are planned to potentially upgrade both the size and confidence of the MRE. There have been no changes since the date of this MRE.

 

Table 1-1: Mineral Resource Estimate for Estelle Gold Project (January 31, 2024)

 

    Measured Indicated Measured + Indicated Inferred Total
Deposit Cutoff Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au
    MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz
RPM North 0.20 1.4 4.1 0.18 3.0 1.6 0.15 4.4 2.4 0.33 23 0.60 0.45 28 0.88 0.78
RPM South 0.20                   23 0.47 0.35 23 0.47 0.35
Total RPM   1.4 4.1 0.18 3.0 1.6 0.15 4.4 2.4 0.33 46 0.54 0.80 51 0.70 1.13
Korbel Main 0.15       240 0.31 2.39 240 0.31 2.39 35 0.27 0.30 275 0.30 2.70
Cathedral 0.15                   150 0.28 1.35 150 0.28 1.35
Total Korbel         240 0.31 2.39 240 0.31 2.39 185 0.28 1.65 425 0.30 4.05
Total Estelle Gold Project   1.4 4.1 0.18 243 0.33 2.54 244 0.35 2.72 231 0.33 2.45 476 0.34 5.17

 

Page 9 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 1-2: Mineral Resource Estimate for Nova’s 85% attributable interest in the Estelle Gold Project (January 31, 2024)

 

    Measured Indicated Measured + Indicated Inferred Total
Deposit Cutoff Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au
    MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz
RPM North 0.20 1.2 4.1 0.16 2.6 1.6 0.13 3.7 2.4 0.29 20 0.60 0.39 24 0.89 0.68
RPM South 0.20                   20 0.47 0.30 20 0.47 0.30
Total RPM   1.2 4.1 0.16 2.6 1.6 0.13 3.7 2.4 0.29 40 0.54 0.69 44 0.70 0.98
Korbel Main 0.15       210 0.31 2.09 210 0.31 2.09 30 0.27 0.26 240 0.31 2.35
Cathedral 0.15                   120 0.28 1.08 120 0.28 1.08
Total Korbel         210 0.31 2.09 210 0.31 2.09 150 0.28 1.34 360 0.30 3.43
Total Estelle Gold Project   1.2 4.1 0.16 213 0.33 2.22 214 0.35 2.38 190 0.33 2.03 404 0.34 4.41

 

Notes to Tables 1-1 and 1-2:

 

1. A Mineral Resource is defined as a concentration or occurrence of material of economic interest in or on the Earth’s crust in such form, grade or quality, and quantity, that there are reasonable prospects for economic extraction.
   
2. The mineral resource applies a reasonable prospect of economic extraction with the following assumptions:

 

  Resources are constrained within optimized pit shells that reflect a conventional large-scale truck and shovel open pit operation with cost and revenue parameters as follows:

 

  Gold price of US$2,000/oz
     
  5% royalty on recovered ounces
     
  Pit slope angles of 50o
     
  Mining cost of US$1.65/t
     
  Processing cost for RPM US$9.80/t and for Korbel US$5.23/t (inclusive of ore sorting for Korbel).
     
  Combined processing recoveries of 88.20% for RPM and 75.94%.
     
  General and Administrative Cost of US$1.30/t
     
  Tonnages and grades are rounded to two significant figures. Ounces are rounded to 1000 ounces. Rounding errors are apparent.

 

The $2,000/oz pit shell constraining the Korbel Main mineral resources extends over around 2.3 kilometers of strike with an average width of around 600 meters, and a maximum vertical depth below surface of approximately 430 meters.

 

Page 10 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The $2,000/oz pit shell constraining the Cathedral mineral resources extends over approximately 1.2 kilometers north-south by up to approximately 820 meters east-west, with a maximum vertical depth below surface of approximately 520 meters.

 

The RPM $2,000/oz resource pit shell encompasses the RPM North and South mineral resources. In the RPM North area, it covers an area around 840 meters east -west by 700 meters north-south and reaches a maximum vertical depth below topography of approximately 340 meters. In the RPM South area, it covers an area around 450 meters east-west by 480 meters north-south and reaches a maximum vertical depth below topography of approximately 250 meters.

 

Mineral resources are not mineral reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the mineral resources will be converted into mineral reserves.

 

Mine Design

 

Mining has been designed using a conventional truck and shovel approach. Open pit mine designs have been developed for the Korbel Main, Cathedral, RPM North and RPM South deposits at an initial assessment level. Pit designs are based on overall slope angles of 50 degrees.

 

Recovery Methods

 

The project flowsheet (Figure 1-6) and initial assessment level processing plant design is based on preliminary metallurgy and ore sorting tests in combination with economic considerations.

 

The process plant was designed using conventional processing unit operations with the addition of XRT ore sorting systems. Only resources originating from Korbel Main and Cathedral will be sorted, resources originating from the RPM deposits will bypass the sorters. The ore sorting test work performed to date was preliminary in nature in support of the flow sheet to determine the trade off on the gold recoveries. With the preliminary nature of the study, it is still yet to be determined if ore sorting will be included in the final flowsheet and future economic analysis. The product of the process will be doré bars.

 

Run-of-mine and run–of-stockpile resources will be hauled to the sorting facility where it will be crushed in a primary gyratory crusher before going through a sizing screen. The fines fraction head will be fed directly to the High-Pressure Grinding Rolls (HPGR), the mid-sized material will be fed to the XRT ore sorting system, and the oversize material will be crushed in a secondary cone crusher. The ore sorting system will separate the economical ore out from the waste, transporting it to an HPGR. The product of the HPGR will be sent to a closed circuit consisting of a ball mill and hydro cyclone cluster. The P80 overflow of 75µm will flow through the flotation circuit. The tailings from this process will be sent to the tailing’s thickener. The concentrate will move on to the cyclone cluster and IsaMill for fine grinding to P80 of 22µm before finally moving on to the pre-leach thickener where the underflow will report to the leach and Carbon in Pulp (CIP) circuits.

 

The gold leached in the CIP circuit will be recovered by activated carbon and elution. From this elution circuit, the gold will be recovered by electrowinning cells in the gold room. The gold sludge will be dried, mixed with fluxes, and then smelted in a furnace to produce doré bars. Carbon will be re-activated in a regeneration kiln before being re-used in the CIP circuit. The CIP tailings will be treated for cyanide in the cyanide destruction circuit before being pumped to the tailings thickener. The waste byproduct of the tailings thickener will be pumped to the tailings storage facility.

 

Page 11 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 1-6: Simplified process flow sheet

 

Project Infrastructure

 

The project is located approximately 150km North-West of Anchorage and the report assumes a new access road (the proposed West Susitna Access Road) of approximately 146km leading to the project site will be constructed, with its usage primarily for transportation of construction materials, equipment, and ongoing operations supplies. Road construction is planned to be conducted by the Government of Alaska with access being provided on a toll basis. Money has been set aside for tolls for a government-upgraded road. The site can also be accessed by a winter road.

 

While the project currently has some infrastructure in place consisting of a fully winterized 80-person camp, an on-site sample processing facility and the 4,000-foot Whiskey Bravo airstrip, which can facilitate large capacity DC3 type aircraft, the following additional infrastructure will be required to support the project:

 

  Access road
     
  Single-lane haul road to RPM
     
  Power line and substation
     
  Overburden stripping and stockpiling
     
  Water management ponds and ditches
     
  Water treatment plant
     
  Pump station for Portage Creek diversion
     
  Tailings storage facility

 

Page 12 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

  Waste storage facilities
     
  Mine facilities including administration, maintenance shop, warehouse, mine dry, and miscellaneous facilities
     
  Processing facilities including process plant, assay laboratory, electrowinning and leaching plant
     
  All mine facilities and process facilities will be serviced with potable water, fire water, compressed air, power, diesel, communication, and sanitary systems

 

There is sufficient area to place all mine infrastructure, however the steep topography could pose some construction challenges.

 

Environmental Studies

 

Several baseline studies have already been initiated, and further field inventories and surveys will have to be completed within the project area, as well as environmental assessments as required by the permitting process.

 

It is likely that the project will require an Environmental Impact Assessment (EIA).

 

Studies characterizing archaeological potential areas, fish habitat, hydrology will need to be conducted.

 

The project will require several permits, approvals, and authorizations to initiate the construction phase of the project and Jade North consultants have been engaged to assist with navigating Alaska’s Large Mine Permitting Process which sets out a clear path and government interdepartmental coordination.

 

Social and Community Impact

 

Nova is committed to creating a safe and environmentally responsible future mining operation that provides opportunities for all Alaskans. Nova has established strong and collaborative working relationships with the communities adjacent to our operations to ensure we have a meaningful impact on their culture, environment, and economic prosperity. Where possible, Nova does this by prioritising local procurement and employment and investing in community partnering initiatives consistent with our core values: Integrity, Respect and Openness.

 

Nova also takes its environmental responsibilities seriously and is committed to achieving excellence in environmental management through understanding the sensitivities of working within the region.

 

All works are governed by the Application for Permits to Mine in Alaska (APMA). There are strict provisions governing exploration and mining in Alaska, as well as legislation and a large number of supporting regulations.

 

Over the last 5 years Nova has spent in excess of USD$50M directly and indirectly into the local Alaskan economy, supported over 50 local Alaskan businesses, and through contractors employed 100’s Alaskans from local communities.

 

Page 13 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

While Nova is currently in the exploration and development phase of our Estelle Gold Project, as the project moves into the construction and operation phases there will be an exponential increase in the number of local jobs and services required.

 

Capital and Operating Cost Estimates

 

No capital cost estimates are being presented in this Initial Assessment Technical Report Summary.

 

The operating cost estimates presented in this Initial Assessment Technical Report Summary are based on industry standards and comparison to similar mines operating in the region.

 

The operating cost estimates for this initial assessment were conducted in 2023 US dollars (USD) unless otherwise stated. All cost projections are referenced on a nominal 2023 US dollar basis.

 

The operating cost estimates are considered Initial Assessment estimates per S-K 1300 requirements and have an accuracy range of +/- 50%. Estimate accuracy ranges are projections based upon cost estimating methods and are not a guarantee of actual project costs.

 

Economic Analysis

 

No detailed economic analysis is being presented in this Initial Assessment. The investor is cautioned that only mineral resources are being presented in this Initial Assessment Technical Report Summary.

 

Conclusions and Recommendations

 

The QPs make the following conclusions regarding sampling, analysis, data verification, metallurgical test work and the resource estimate.

 

Sampling, Preparation, Analysis and Security Conclusions

 

In the opinion of the QP, sampling preparation, analysis, and security are consistent with industry standard practices. Review and analysis of the assay database and QAQC data shows the assay database is of sufficient quality for resource estimation.

 

Data Verification Conclusions

 

In the opinion of the QP, the resource database provided is of sufficient quality for resource estimation.

 

Metallurgical Test Work Conclusions

 

In the opinion of the QP, the recoveries used for the resource estimate are reasonable for this level of study based on the metallurgical testing to date.

 

Page 14 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Resource Estimate Conclusions

 

In the opinion of the QP the resource estimates and resource classifications reported herein are a reasonable representation of the gold mineral resources for the Korbel Main, Cathedral, RPM North, and RPM South deposits and the TRS provides justification that the mineral resources have reasonable prospects of economic extraction.

 

Recommendations

 

The QP’s make the following recommendations to support the project:

 

  Further investigation into particle sorting of RPM North and South deposits
     
  Metallurgical test program for RPM North and South deposits including leach, gravity concentration, and flotation tests
     
  Laboratory testing of fines to determine upgrading potential
     
  Infill drilling at all of the Estelle deposits

 

Page 15 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

2. Introduction

 

2.1 For Whom is this Report Prepared For

 

Nova Minerals (Nova) commissioned Roughstock Mining Services to prepare an Initial Assessment Technical Report for the Estelle Gold Project (“the project” or “the property”) in compliance with the United States Securities and Exchange Commission’s (SEC) Modernized Property Disclosure Requirements for Mining Registrants as described in Subpart 229.1300 of Regulation S-K, Disclosure by Registrants Engaged in Mining Operations (S-K 1300) and Item 601(b)(96) Technical Report Summary.

 

2.2 Basis of Initial Assessment Report Summary

 

This Technical Report is an Initial Assessment prepared by Roughstock Mining Services for Nova Minerals. Nova Minerals is an Australian minerals exploration company currently listed on the Australian Stock Exchange (ASX:NVA), the OTC Markets (OTC:NVAAF) and the Frankfurt Stock Exchange (FRA:QM3).

 

The objectives of this Initial Assessment Technical Report are to:

 

  Provide an Initial Assessment of the economic potential of all or parts of the mineralization to support the disclosure of mineral resources.

 

This report contains Measured, Indicated and Inferred mineral resources. According to the S-K 1300 regulations, to reflect geological confidence, mineral resources are subdivided into the following categories based on increased geological confidence: Measured, Indicated and Inferred which are defined under S-K 1300 as:

 

Measured Resource:

 

“Measured Mineral Resource is that part of a mineral resource for which quantity and grade or quality are estimated on the basis of conclusive geological evidence and sampling. The level of geological certainty associated with a measured mineral resource is sufficient to allow a qualified person to apply modifying factors, as defined in this section, in sufficient detail to support detailed mine planning and final evaluation of the economic viability of the deposit. Because a measured mineral resource has a higher level of confidence than the level of confidence of either an indicated mineral resource or an inferred mineral resource, a measured mineral resource may be converted to a proven mineral reserve or to a probable mineral reserve.”

 

Page 16 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Indicated Resource:

 

“Indicated Mineral Resource is that part of a mineral resource for which quantity and grade or quality are estimated on the basis of adequate geological evidence and sampling. The level of geological certainty associated with an indicated mineral resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit. Because an indicated mineral resource has a lower level of confidence than the level of confidence of a measured mineral resource, an indicated mineral resource may only be converted to a probable mineral reserve.”

 

Inferred Resource:

 

“Inferred Mineral Resource is that part of a mineral resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. The level of geological uncertainty associated with an inferred mineral resource is too high to apply relevant technical and economic factors likely to influence the prospects of economic extraction in a manner useful for evaluation of economic viability. Because an inferred mineral resource has the lowest level of geological confidence of all mineral resources, which prevents the application of the modifying factors in a manner useful for evaluation of economic viability, an inferred mineral resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a mineral reserve.”

 

2.3 Sources of Information and Data

 

The sources of information include data and reports provided by Nova personnel as well as documents cited throughout the report and referenced in Section 24.

 

2.4 Units, Currency and Rounding

 

Metric units are used throughout the report unless specifically stated otherwise. Every effort has been made to clearly display the appropriate units being used throughout this technical report. Currency is expressed in United States dollars (US$, USD, or $) unless specifically stated otherwise. A table of common units and abbreviations used throughout this report is shown in Table 2-1.

 

Page 17 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 2-1: Common units and abbreviations

 

Symbol/Abbr. Description Symbol/Abbr. Description
 ‘ Minute (Plane Angle) kWh/t Kilowatt Hours Per Tonne
 “ Second (Plane Angle) or Inches L Liter
° Degree L/min Liters Per Minute
° C Degrees Celsius L/s Liters Per Second
° F Degrees Fahrenheit LAN Local Area Network
3D Three-Dimensions LG Low Grade
A Ampere LG Lerchs-Grossman
a Annum (Year) LMPP Alaska Large Mine Permitting Process
AA Atomic Absorption LOM Life of Mine
ac Acre m Meter
ACOE US Army of Engineers M Million
ADEC Alaska Department of Environmental Conservation m/min Meters Per Minute
ADFG Alaska Department of Fish and Game m/s Meters Per Second
ADNR Alaska Department of Natural Resources m2 Square Meter
ADR Adsorption-Desorption-Recovery m3 Cubic Meter
AES Atomic Emission Spectroscopy m3/h Cubic Meters Per Hour
amsl Above Mean Sea Level m3/s Cubic Meters Per Second
ANFO Ammonium Nitrate/Fuel Oil Ma Million Years
APDES Alaska Polluant Discharge Elimination System mamsl/ MAMSL Meters Above Mean Sea Level
APMA Application for Permits to Mine in Alaska MAP Mean Annual Precipitation
ARD Acid Rock Drainage m.a.s.l./MASL Meters Above Mean Sea Level
Au Gold mbgs Meters Below Ground Surface
BD Bulk Density mbs Meters Below Surface
bcm Bank Cubic Meter mbsl Meters Below Sea Level
BLM Bureau of Land Management mg Milligram
BTU British Thermal Unit mg/L Milligrams Per Liter
CCA Capital Cost Allowance mi Mile
CDP Cyanide Detoxification Plant mi/h Miles Per Hour
CF Cumulative Frequency MIK Multiple Indicator Kriging

 

Page 18 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Symbol/Abbr. Description Symbol/Abbr. Description
cfm Cubic Feet Per Minute min Minute (Time)
CHP Combined Heat and Power Plant mL Milliliter
CIP Carbon-In-Pulp Mm3 Million Cubic Meters
CIM Canadian Institute of Mining, Metallurgy and Petroleum mo Month
cm Centimeter Mpa Megapascal
CM Construction Management MRE Mineral Resource Estimate
cm2 Square Centimeter Mt Million Metric Tonnes
cm3 Cubic Centimeter MVA Megavolt-Ampere
COG Cut-Off Grades MW Megawatt
CSS Close Side Setting MWTP Mine Water Treatment Plant
CV Coefficient of Variation NEPA National Environmental Policy Act
d Day NG Normal Grade
d/a Days per Year (Annum) NI 43-101 National Instrument 43-101
d/wk Days per Week Nm3/h Normal Cubic Meters Per Hour
DCS Distributed Control System NOAA National Oceanic and Atmospheric Administration
dmt Dry Metric Ton NPVS NPV Scheduler
EA Environmental Assessment OP Open Pit
EDA Exploratory Data Analysis OPMP Office of Project Management and Permitting
EIS Environmental Impact Statement ORE Ore Research and Exploration
EMR Energy, Mines and Resources OREAS Ore Research & Exploration Assay Standards
EP Engineering and Procurement OSA Overall Slope Angles
EPA Environmental Protection Agency oz Troy Ounces
EPCM Engineering, Procurement and Construction Management P.Eng. Professional Engineer
FEL Front-End Loader P.Geo. Professional Geoscientist
FOB Free on Board Pa Pascal
FONSI Finding of No Significant Impact PAG Potentially Acid Generating
Ft Foot PEP Project Execution Plan
ft2 Square Foot PFS Preliminary Feasibility Study
ft3 Cubic Foot PLC Programmable Logic Controller
ft3/s Cubic Feet Per Second PLS Pregnant Leach Solution

 

Page 19 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Symbol/Abbr. Description Symbol/Abbr. Description
FWS US Fish and Wildlife Service ppb Parts Per Billion
G Gram ppm Parts Per Million
G&A General and Administrative PSD Prevention of Significant Deterioration
g/cm3 Grams Per Cubic Meter psi Pounds Per Square Inch
g/L Grams Per Liter QA/QC Quality Assurance/Quality Control
g/t Grams Per Tonne QMS Quality Management System
Gal Gallon (US) QP Qualified Person
GJ Gigajoule ROM Run-Of-Mine
Gpa Gigapascal rpm Revolutions Per Minute
Gpm Gallons Per Minute (US) s Second (Time)
GW Gigawatt S.G. Specific Gravity
H Hour SAC Subsistence Advisory Council
h/a Hours Per Year Scfm Standard Cubic Feet Per Minute
h/d Hours Per Day SG Specific Gravity
h/wk Hours Per Week SHPO State Historic Preservation Office
Ha Hectare (10,000 m2) SVOL Search Volume
HG High Grade t Tonne (1,000 kg) (Metric Ton)
HMI Human Machine Interface t/a Tonnes Per Year
Hp Horsepower t/d Tonnes Per Day
HPGR High-Pressure Grinding Rolls t/h Tonnes Per Hour
HPW Highways and Public Works tph Tonnes Per Hour
HSE Health, Safety and Environmental ts/hm3 Tonnes Seconds Per Hour Meter Cubed
HVAC Heating, Ventilation, and Air Conditioning TSF Tailings Storage Facility
ICMC International Cyanide Management Code TSS Total Suspended Solids
ICP Inductively Coupled Plasma US United States
ICP-MS Inductively Coupled Plasma Mass Spectrometry US$ Dollar (American)
In Inch V Volt
in2 Square Inch w/w Weight/Weight
in3 Cubic Inch WAD Weak-Acid-Dissociable
IP Internet Protocol WBS Work Breakdown Structure

 

Page 20 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Symbol/Abbr. Description Symbol/Abbr. Description
IRR Internal Rate of Return wk Week
IRA Inter-Ramp Angle wmt Wet Metric Ton
JORC Joint Ore Reserves Committee WRF Waste Rock Facility
K Kilo (Thousand) WRSA Waste Rock Storage Area
kg Kilogram WTP Water Treatment Plant
kg/h Kilograms Per Hour µm Microns
kg/m2 Kilograms Per Square Meter µm Micrometer
kg/m3 Kilograms Per Cubic Meter    
km Kilometer    
km/h Kilometers Per Hour    
km2 Square Kilometer    
kPa Kilopascal    
kt Kilotonne    
kV Kilovolt    
kVA Kilovolt-Ampere    
kW Kilowatt    
kWh Kilowatt Hour    
kWh/a Kilowatt Hours Per Year    

 

Page 21 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

3. Property Description

 

3.1 Location

 

The Estelle Gold Project (Figure 3-1) is situated within the Tintina gold belt in Alaska which is host to an estimated 220 Moz of gold resources. Surface drilling that has been completed to delineate the mineral resource estimate is located in Figures 3-3, 3-4, 3-5 and Table 3-1. The coordinate system used in the figures is UTM NAD83 Z5N. The project property lies approximately 150km northwest of Anchorage, Alaska. This city is a major population center, which provides essential services and a large labor force for the interior parts of Alaska. The Project is a year-round operation, with all essential services. The base camp site hosts a fully winterized 80-person camp, an on-site sample processing facility, and the 4,000-foot Whiskey Bravo airstrip, which can facilitate large capacity DC3 type aircraft. The project region is found in the Alaska Mountain Range with elevations ranging from 705m to 2,085m above sea level. The Alaska Range is a continuation of the Pacific Coast Mountains extending in an arc across the Northern Pacific.

 

The property is 85% held by Nova Minerals and comprises of 800 Alaska State mining claims covering 126,405 acres (513 km2) located on the public lands of the State of Alaska. The project area hosts multiple deposits including Korbel Main, RPM North, RPM South and Cathedral, as well as numerous identified prospects including, blocks C, D, Isabella, Sweet Jenny, You Beauty, Shoeshine, Shadow, Train, Muddy Creek, Discovery, Trumpet, Stoney, T5, Tomahawk, Trundle, Rainy Day, West Wing, Stibium, Styx, Portage Pass, NK, Revelation and Wombat (Figure 3-2).

 

Page 22 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 3-1: Location map of Estelle Gold Project Property

 

Page 23 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 3-2: Estelle Gold Project property outline with current mineral prospect locations

 

Page 24 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 3-3: Location map of the Estelle Gold Project drill pads.

 

Page 25 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 3-4: Location map of the Korbel drill pads. (Note: Drill hole traces show all drilling up to December 31, 2023)

 

Page 26 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 3-5: Location map of the RPM drill pads. (Note: Drill hole traces show all drilling up to December 31, 2023)

 

Page 27 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 3-1: Estelle Gold Project drill hole tables

 

Note: Drill holes RPM-038 to RPM-067 and TRN-001 to TRN-004 were drilled in 2023 and are not included in the mineral resource update in this report.

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
KBDH-001 PAD 1 401 225 -45
KBDH-002 PAD 1 542 225 -70
KBDH-003 PAD 1 392 270 -45
KBDH-004 PAD 1 518 270 -70
KBDH-005 PAD 2 456 90 -45
KBDH-006 PAD 1 326 90 -45
KBDH-007 PAD 2 551 90 -70
KBDH-008 PAD 1 497 90 -70
KBDH-009 PAD 2 411 45 -45
KBDH-010 PAD 1 316 135 -45
KBDH-011 PAD 2 499 45 -70
KBDH-012 PAD 1 497 135 -70
KBDH-013 PAD 2 429 315 -45
KBDH-014 PAD 1 313 45 -45
KBDH-015 PAD 2 557 315 -70
KBDH-016 PAD 1 497 45 -70
KBDH-017 PAD 2 304 270 -45
KBDH-018 PAD 1 332 315 -45
KBDH-019 PAD 2 500 270 -70
KBDH-020 PAD 1 521 315 -70
KBDH-021 PAD 2 392 225 -45
KBDH-022 PAD 3 280 105 -45
KBDH-023 PAD 2 493 225 -70
KBDH-024 PAD 3 552 105 -70
KBDH-025 PAD 2 594 135 -45
KBDH-026 PAD 3 283 60 -45
KBDH-027 PAD 2 481 135 -70
KBDH-028 PAD 3 512 60 -70
KBDH-029 PAD 3 565 15 -70
KBDH-030 PAD 3 304 15 -45
KBDH-031 PAD 3 387 285 -45
KBDH-032 PAD 3 506 285 -70
KBDH-033 PAD 4 410 195 -45
KBDH-034 PAD 3 454 240 -45
KBDH-035 PAD 4 606 195 -70

 

Page 28 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
KBDH-036 PAD 3 399 240 -70
KBDH-037 PAD 4 301 105 -45
KBDH-038 PAD 3 292 195 -45
KBDH-039 PAD 4 344 105 -70
KBDH-040 PAD 3 315 195 -70
KBDH-041 PAD 4 258 60 -45
KBDH-042 PAD 4 320 60 -70
KBDH-043 PAD 4 251 15 -45
KBDH-044 PAD 4 347 15 -70
KBDH-045 PAD 4 305 285 -45
KBDH-046 PAD 4 332 285 -70
KBDH-047 PAD 5 332 285 -70
KBDH-048 PAD 6 332 285 -70
KBDH-049 PAD 7 332 285 -70
KBDH-050 PAD 8 332 285 -70
KBDH-051 PAD 9 332 285 -70
KBDH-052 PAD 10 332 285 -70
KBDH-053 PAD 11 332 285 -70
KBDH-054 PAD 12 332 285 -70
KBDH-055 PAD 13 332 285 -70
KBDH-056 PAD 14 332 285 -70
KBDH-057 PAD 15 332 285 -70
KBDH-058 PAD 16 332 285 -70
KBDH-059 PAD 8 493 250 -45
KBDH-060 PAD 6 551 190 -45
KBDH-061 PAD 8 503 250 -70
KBDH-062 PAD 6 610 190 -70
KBDH-063 PAD 6 584 60 -45
KBDH-064 PAD 6 243 60 -70
KBDH-065 PAD 6 227 0 -45
KBDH-066 PAD 5 422 50 -45
KBDH-067 PAD 6 243 0 -70
KBDH-068 16NP1-1 251 230 -45
KBDH-069 PAD 5 479 50 -70
KBDH-070 16NP1-2 374 230 -70
KBDH-071 PAD 5 356 230 -70
KBDH-072 16NP1-4 310 50 -70
KBDH-073 20NP1-1 276 50 -45
KBDH-074 16NP1-3 307 50 -45

 

Page 29 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
KBDH-075 17NP1-1 301 50 -45
KBDH-076 20NP1-2 350 50 -70
KBDH-077 19NP1-1 283 50 -45
KBDH-078 17NP1-2 247 50 -70
KBDH-079 PAD 7 480 70 -45
KBDH-080 19NP1-2 335 50 -70
KBDH-081 20NP2-1 369 50 -70
KBDH-082 18NP1-1 326 230 -45
KBDH-083 PAD 7 459 70 -70
KBDH-084 18NP1-1 387 230 -70
KBDH-085 PAD 7 393 50 -45
KBDH-086 17NP1-2 308 50 -45
KBDH-087 14NP1-1 300 230 -45
KBDH-088 PAD 7 514 50 -70
KBDH-089 14NP1-2 300 230 -70
KBDH-090 14NP1-3 329 50 -45
KBDH-091 PAD 7 501 30 -45
KBDH-092 14NP1-4 401 50 -70
KBDH-093 PAD 7 517 30 -70
KBDH-094 15NP1-3 291 50 -45
KBDH-095 15NP1-4 426 50 -70
KBDH-096 15NP1-1 315 230 -45
KBDH-097 PAD 10 559 30 -45
KBDH-098 15NP1-2 307 230 -70
KBDH-099 PAD 9 349 70 -45
KBDH-100 PAD 9 420 70 -70
KBDH-101 PAD 10 536 30 -70
KBDH-102 PAD 9 438 50 -45
KBDH-103 PAD 9 411 50 -70
KBDH-104 12NP2 297 50 -45
KBDH-105 PAD 9 430 30 -45
KBDH-106 12NP2 276 50 -70
KBDH-107 12NP2 429 230 -45
KBDH-108 PAD 9 460 30 -70
KBDH-109 13NP1 400 230 -70
KBDH-110 12NP2 462 230 -70
KBDH-111 13NP1 463 230 -45
KBDH-112 18NP2 325 230 -45
KBDH-113 21NP1 282 50 -45

 

Page 30 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
KBDH-114 18NP2 338 230 -70
KBDH-115 21NP1 515 50 -70
KBDH-116 13NP1 337 50 -70
KBDH-117 19NP2 225 230 -45
KBDH-118 19NP2 250 230 -70
KBDH-119 PAD 10 526 50 -70
KBDH-120 19NP2 344 50 -70
KBDH-121 21NP1 340 230 -45
KBDH-122 21NP1 477 230 -70
KBDH-123 29NP1 395 230 -45
KBDH-124 PAD 10 501 50 -45
KBDH-125 28NP1 306 230 -45
KBDH-126 29NP1 347 230 -70
KBDH-127 28NP1 390 230 -70
KBDH-128 28NP1 285 50 -45
KBDH-129 PAD 10 289 250 -45
KBDH-130 28NP1 362 50 -70
KBDH-131 29NP1 255 50 -70
KBDH-132 30NP1 303 230 -45
KBDH-133 22NP1 273 230 -45
KBDH-134 30NP1 312 230 -70
KBDH-135 30NP1 285 50 -45
KBDH-136 22NP1 355 230 -70
KBDH-137 30NP1 322 50 -70
KBDH-138 22NP1 239 50 -45
KBDH-139 24NP1 218 50 -45
KBDH-140 22NP1 268 50 -70
KBDH-141 24NP1 450 50 -70
KBDH-142 23NP1 301 230 -45
KBDH-143 23NP1 400 230 -70
KBDH-144 24NP1 200 230 -45
KBDH-145 24NP1 450 230 -70
KBDH-146 23NP1 524 50 -70
KBDH-147 26NP1 575 50 -70
KBDH-148 23NP1 276 50 -45
KBDH-149 26NP1 270 50 -45
KBDH-150 31NP1 320 50 -70
KBDH-151 26NP1 309 230 -70
KBDH-152 31NP1-4 271 50 -45

 

Page 31 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
KBDH-153B 26NP1 270 230 -45
KBDH-154 31NP1-2 337 230 -70
KBDH-155 31NP1-1 261 230 -45
KBDH-156 27-NP1 376 50 -45
KBDH-157 25NP1 377 50 -70
KBDH-158 27-NP1 340 50 -70
KBDH-159 25NP-1 306 230 -70
KBDH-160 25NP1 272 230 -45
KBMW-07BG Site 4 37 0 -90
KBMW-08BG Site 6 95 0 -90
KBMW-09BG Site 1 104 0 -90
KBMW-10BG Site 3 107 0 -90
KBMW-11BG Site 6 168 0 -90
KBMW-12BS Site 2 91 0 -90
OX-RC-001 RC Pads 37 0 -90
OX-RC-002 RC Pads 90 245 -70
OX-RC-003 RC Pads 75 270 -50
OX-RC-004 RC Pads 72 270 -50
OX-RC-005 RC Pads 66 90 -50
OX-RC-006 RC Pads 119 90 -50
OX-RC-007 RC Pads 53 270 -50
OX-RC-008 RC Pads 75 90 -50
OX-RC-009 RC Pads 67 270 -50
OX-RC-010 RC Pads 102 90 -50
OX-RC-011 RC Pads 91 270 -50
OX-RC-012 RC Pads 102 90 -50
OX-RC-013 RC Pads 64 270 -50
OX-RC-014 RC Pads 102 90 -50
OX-RC-015 RC Pads 58 270 -50
OX-RC-016 RC Pads 81 270 -50
OX-RC-017 RC Pads 70 90 -60
OX-RC-018 RC Pads 87 270 -75
OX-RC-019 RC Pads 25 90 -45
OX-RC-020 RC Pads 50 270 -45
OX-RC-021 RC Pads 50 90 -45
OX-RC-022 RC Pads 27 270 -45
OX-RC-023 RC Pads 76 90 -45
OX-RC-024 RC Pads 76 270 -45
OX-RC-025 RC Pads 69 90 -45

 

Page 32 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
OX-RC-026 RC Pads 76 270 -45
OX-RC-027 RC Pads 61 90 -45
OX-RC-028 RC Pads 76 270 -45
OX-RC-029 RC Pads 14 90 -45
OX-RC-030 RC Pads 8 270 -45
OX-RC-031 RC Pads 76 270 -45
OX-RC-032 RC Pads 9 90 -45
RPM-001 RPM-P1 379 135 -70
RPM-002 RPM-P1 369 135 -45
RPM-003 RPM-P1 465 100 -70
RPM-004 RPM-P1 463 100 -45
RPM-005 RPM-P1 459 170 -70
RPM-006 RPM-P1 431 170 -45
RPM-007 RPM_P1 419 155 -80
RPM-008 RPM_P1 291 155 -60
RPM-009 RPM_P2 305 135 -70
RPM-010 RPM_P1 247 155 -45
RPM-011 RPM_P2 340 135 -45
RPM-012 RPM_P1 417 180 -80
RPM-013 RPM_06 197 0 -45
RPM-014 RPM_P2 281 180 -45
RPM-015 RPM_P1 309 180 -60
RPM-016 RPM_P2 278 180 -70
RPM-017 RPM_P2 244 90 -45
RPM-018 RPM_P1 178 180 -45
RPM-019 RPM_P6 362 225 -45
RPM-020 RPM_P1 386 202.5 -75
RPM-021 RPM_P2 316 112.5 -45
RPM-022 RPM_P1 433 202.5 -60
RPM-023 RPM_P6 423 225 -60
RPM-024 RPM_P9 380 180 -45
RPM-025 RPM_P1 540 202.5 -45
RPM-026 RPM_P6 401 202.5 -45
RPM-027 RPM_P9 345 225 -45
RPM-028 RPM_P6 393 202.5 -60
RPM-029 RPM_P6 407 247 -45
RPM-030 RPM_P1 364 191.25 -67
RPM-031 RPM_P9 316 348 -45
RPM-032 RPM_P6 243 180 -45

 

Page 33 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
RPM-033 RPM_P1 337 191.25 -50
RPM-034 RPM_P6 268 180 -60
RPM-035 RPM_P1 327 145 -60
RPM-036 RPM_P1 389 214 -60
RPM-037 RPM-P1 584 214 -45
RPM-038 RPM_P6 198 337.5 -45
RPM-039 RPM_P6 169 45 -45
RPM-040 RPM_P6 228 45 -70
RPM-041 RPM_P6 123 90 -45
RPM-042 RPM_P6 432 292.5 -45
RPM-043 Pad 1 305 120 -45
RPM-044 RPM_P6 397 315 -45
RPM-045 Pad 1 209 225 -45
RPM-046 RPM_P6 191 135 -60
RPM-047 Pad 1 248 225 -60
RPM-048 Pad 23-13 384 230 -80
RPM-049 Pad 1 279 310 -45
RPM-050 Pad 23-1 139 0 -45
RPM-051 Pad 23-13 297 230 -45
RPM-052 Pad 23-1 160 0 -70
RPM-053 Pad 23-1 98 45 -45
RPM-054 Pad 23-13 191 230 -60
RPM-055 Pad 23-1 88 45 -70
RPM-056 Pad 23-1 160 315 -45
RPM-057 Pad 23-1 213 315 -70
RPM-058 Pad 23-13 253 252 -45
RPM-059 Pad 23-1 399 315 -80
RPM-060 Pad 23-13 313 252.5 -60
RPM-061 Pad 23-1 183 292 -45
RPM-062 Pad 23-1 125 22.5 -45
RPM-063 Pad 23-14 274 230 -60
RPM-064 Pad 23-1 230 22.5 -65
RPM-065 Pad 23-1 335 320 -80
RPM-067 Pad 23-1 10 192.5 -45
RPM-WW-01 WW Pad 107 0 -90
SE11-001 RC Pads 462 50 -75
SE12-001 RC Pads 138 235 -45
SE12-002 RC Pads 188 235 -45
SE12-003 RC Pads 188 235 -45

 

Page 34 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hole ID Pad ID Hole Length, m Azimuth Inclination
SE12-004 PAD 1 182 235 -52
SE12-008 RC Pads 182 120 -50
TRN-001 TRN-001 118 330 -65
TRN-002 TRN-001 92 330 -50
TRN-003 TRN-001 75 0 -65
TRN-004 TRN-001 304 150 -45
CTDD-001 CAT_01 510 30 -45
CTDD-002 CAT_03 514 50 -45
CTDD-003B CAT_01 436 30 -70
CTDD-004 CAT_03 374 50 -70
CTDD-005 CAT_01 488 50 -45
CTDD-006 CAT_03 442 230 -45
CTDD-007 CAT_01 482 70 -45
CTDD-008 CAT_03 407 85 -45
CTDD-009 CAT_03 461 200 -45
CTDD-010 CAT_01 488 90 -45
YBDD-001B YBU_P1 227 50 -70

 

4.Accessibility, Climate, Local Resources, Infrastructure and Physiography

 

4.1Accessibility

 

Access is currently available to the project via a winter road and by air with the nearby Whiskey Bravo airstrip (approximately 15km east) having a 4,000 ft. compacted gravel runway; compliant for DC3-class aircraft. The airways are accessible from Anchorage to the Whiskey Bravo airstrip via Skwentna through aircrafts and helicopters.

 

Recently an independent economic study prepared for the Alaska Industrial Development and Export Authority (AIDEA), and fully supported by the Alaska State Governor, recommended the proposed West Susitna Access Road, which is situated on State land within the Matanuska-Susitna Borough and has considerable support from both the community and the State government to progress to the permitting stage.

 

AIDEA has submitted the CWA 404 permit application to the USACE for the West Susitna Access project, initiating the environmental review process through compliance with the National Environmental Policy Act. Field studies will begin in the summer of 2024 with further evaluation of cultural and historical sites, fish and wildlife habitat, engineering refinement, and alternative route analysis.

 

Page 35 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

This is a proposed new multi-season 146km long access road connecting the Port Mackenzie resources cargo port to the resource-rich area of Alaska where Nova’s Estelle Gold Project is located. The road would open areas northwest of Anchorage and west of Wasilla, in the western parts of the Matanuska-Susitna Borough; where mineral exploration is underway and would link directly to the Estelle Gold District. This all-weather access could form a critical component of the project infrastructure as it will be used to provide equipment, fuel, and other supplies during construction and operations. Figure 3-1 highlights the location of airstrips, roads, and other infrastructure in the region.

 

For the full press release see below

 

https://www.aidea.org/Portals/0/PressReleases/3-21-2023%20West%20Susitna%20Access%20Project%20Announcement%20Press%20Release%20Final.pdf

 

4.2Climate

 

The project area is located between the climatic regions of maritime and continental, characterized by mild summers and cold winters. The Bearing Sea assists in generating mild and temperate summer temperatures and higher precipitation during that time of the year. Generally, during the early parts of the year (January through May) precipitation is low, peaking in August at 76mm (See Figure 4-1 and 4-2). Annual precipitation ranges from 500 to 900mm. Average summer temperatures range between 5oC and 30oC, while winter temperatures range between -15oC and -5oC. Winter snow accumulation usually starts in October and by mid to late May the snow has adequately melted to allow for fieldwork. (usclimatedata, 2023). During the winter months, strong winds can prevail.

 

 

Figure 4-1: Anchorage Climate Graph (usclimatedata, 2023)

 

Page 36 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 4-2: Korbel drill site in summer

 

4.3Local Infrastructure and Resources

 

Alaska is host to many large projects in their development stages, resulting in in-state expertise including miners and support staff being available.

 

The Estelle Gold Project is in a remote region of the State of Alaska. There are no accessible public power utilities and all current projects in the area primarily rely on diesel fuel to generate power. Therefore, the required fuel for Estelle at this time must be transported directly to the project area via snow road or by air, and stored on site. An established all-season 80 person fully winterised camp with all the required facilities, including a kitchen, amenities, an on-site prep lab, core shack, maintenance workshop and 4,000 ft. DC3 compliant airstrip are located close to the project site (Figure 4-3). These facilities are equipped with diesel generators, wooden floor tent and container structures, and wood-framed buildings.

 

Page 37 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 4-3: Aerial view looking north of the Whiskey Bravo airstrip and the Estelle 80-person winterized camp and facilities

 

4.4Physiography of Property

 

The topography of the Estelle Gold Project region ranges from low hills to broad valleys occupied by meandering streams. (Figure 4-4). Vegetation in the forested region varies by soil type with the lower elevations comprised of willows, birches, alder, and balsam poplar trees alongside various shrubs. Vegetation is absent at higher elevations, with active glaciers having terminal and lateral moraines present. Permafrost is discontinuous throughout the project area. Travel by foot is suitable for most of the prospects listed.

 

Page 38 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 4-4: RPM terrain with two drill pads shown

 

5.History

 

Historical regional mapping of the southern Alaska Range was conducted by the United States Geological Survey (“USGS”) in the early 1900’s. Minor placer gold was noted, and the presence of granitic intrusive rocks were mapped in the vicinity of what is now known as the Estelle Pluton. The USGS revisited the area periodically from the 1969 through 2013 conducting stream sediment, pan-concentrate, and rock chip sampling.

 

Prospecting in the Mount Estelle area has been conducted by several private companies starting in the 1980’s. From 1980 to 1985, many of the claims were held for their placer potential, and in 1982 AMAX staked at least four claims over the Lower Discovery showing at Mount Estelle. However, placer mining was hampered by the prevalence of large glacial boulders in the stream gravels.

 

Cominco explored the region in the late-1980’s, and conducted surficial mapping and sampling as well as diamond-core drilling in the vicinity of the Train, Shoeshine, Shadow and Discovery Creek prospects. Hidefield Gold Plc. (Hidefield) and International Tower Hill Mines, Ltd. (ITH) explored the property in the early 2000’s, and most recently Millrock Resources Inc. (Millrock) was active from 2008 to 2013. Cominco, ITH, and Hidefield primarily focused around the Shoeshine area mineral occurrences, whereas Millrock conducted a surface geochemical survey from the northern portion of the current claim block north of Portage Creek to the southern portion south of Emerald Creek. Numerous occurrences were identified, and gold in soil anomalies occur throughout the entire claim block. Alaska Resource Data Files (ARDF) exist throughout the property as a result of this previous work. Table 5-1 briefly summarizes the exploration history of these prospects.

 

Page 39 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 5-1: History of exploration, Estelle Gold Project

 

Date Company Project Scope
Oxide Ridge (TL077); now: Korbel Main
late 1980’s Cominco American Inc. Mapping & chip sampling
2011 Millrock Resources Inc. on behalf of Teck America Inc. Detailed chip sampling
2012 Millrock Resources Inc.on behalf of Teck America Inc Diamond drilling
Oxide North (TL081); now: Korbel North
2008 N/A Mineralization initially discovered
2012 Millrock Resources, Inc. on behalf of Teck America Inc Chip sampling; IP survey; soils geochem
Oxide Valley (TL080); now: Korbel
2008 Millrock Resources, Inc. on behalf of Teck America Inc Discovery of multiple Aspy and Cpy veins
2008-2014 Millrock Resources, Inc. on behalf of Teck America Inc Geologic mapping and chip sampling
2010 Millrock Resources, Inc. on behalf of Teck America Inc IP survey
2011 & 2012 Millrock Resources, Inc. on behalf of Teck America Inc Drilling 4 additional holes
2012 & 2013 Millrock Resources, Inc. on behalf of Teck America Inc Reconnaissance IP survey; close-spaced IP
Unnamed Placer Occurrence (TL052)
1970 USGS  
1978 USGS Pan concentrates with VG
1980 USGS  
1970’s & 1980’s Various private companies Results from reconnaissance not published

Unnamed (near Portage Creek)(TL063)
1978 USGS A sampling of float; veinlets of Aspy and py with Au.
1980’s Cominco American Inc. Rock chip and silt sampling

 

Page 40 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

West Wing (TY042)
2012 Millrock Resources Inc. Geologic mapping; soil and rock sampling; drilling
2013 Millrock Resources Inc.  
Stoney, North Stoney, Trundle, Tomahawk, Kid (TY020)
Late 1980’s Cominco Reconnaissance and exploration
2007 International Tower Hill Mines Reconnaissance and exploration
2008 Millrock Resources, Inc. Reconnaissance and exploration
2014 Millrock Resources, Inc. Soil and rock sampling identified gold
Unnamed (near Mt Estelle) (TY019); includes Train & Shoeshine
2007 International Tower Hill Mines  
2008 Hidefield Gold, Plc.  
2008 Millrock Resources, Inc.  

Train (TY031)
1970’s to recent Succession of companies Limited sampling campaigns
2007 International Tower Hill Mines  
2008 Hidefield Gold, Plc. Rock Sampling: Au, Ag, Cu, Pb values received.
2008 Millrock Resources, Inc. Rock sampling w. multiple significant gold assays

Shoeshine (TY032)
1970’s to recent Succession of companies Limited sampling campaigns
2007 International Tower Hill Mines A sampling of Veins; Au, Ag, Cu, and Pb values received.
2008 Millrock Resources, Inc. Rock sampling w. multiple significant gold assays
2011 Millrock Resources, Inc. Drilling; Au mineralization throughout the hole.

 

Page 41 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Revelation (TY036)
2008 Hidefield Gold, Plc. Sampled Au mineralization over a 200m trend.
~2012 Millrock Resources, Inc. Geochem sampling
RPM (TY043)
1969 USGS Stream sediment sampling
2010 - 2012 Millrock Resources, Inc. Prospecting, soil, and rock sampling; drilled discovery hole at RPM North with significant Au values

 

5.1Korbel

 

Space Highlights:

 

● Anomalous rock chip samples identified at Oxide Ridge

● Extensive soil geochemical anomaly identified throughout the valley

● IP Geophysical survey conducted

● Historical Holes SE11-001, SE12-002 and SE12-004 all returned broad internecions grading 0.44 to 1.14 g/t Au

● Nova recognized the significance of these early holes and scale of the potential IRGS deposits that could occur on the property

 

Mineralization in the vicinity of Korbel was first discovered at Oxide Ridge; now referred to by Nova as Cathedral. Chip sampling of oxidized granitic intrusive rocks hosting sheeted quartz veins and blebby arsenopyrite yielded anomalous gold values, which lead to broad reconnaissance in the Korbel valley. Similar mineralization was identified in outcrops across the valley to the north, which led field crews to conduct conventional soil sampling across the valley below. Korbel valley is one of the few places on the Estelle property were conventional soil sampling, as opposed to talus fines sampling can be conducted. The results from these soil samples led to the first IP survey conducted on the property in the fall of 2010. A chargeability anomaly located in the valley was the target of the first drillhole at Korbel in 2011 (SE11-001).

 

Drilling in 2012 intersected multiple mineralized zones. In three of the holes (SE12-002, 003, 004) the zones appear to occur along a rough northwest trend with veins exhibiting steep, near-vertical dips. Mineralized zones up to 100 meters wide were encountered along this trend which then had a drilled strike length of 740 meters. These holes were designed to follow up the Oxide (Korbel) discovery hole drilled in 2011. (see news release dated November 9, 2011 entitled “ Millrock Intersects Intrusion-Related Gold System at Estelle Project, Alaska”) Anomalous gold mineralization was intersected over wide zones in all holes drilled. The grade of mineralization, however, appears to increase to the southeast. Hole SE12-004, the southeastern-most hole drilled, intersected gold mineralization throughout the majority of the hole with a highlight intercept of 41.45 meters grading 1.14 grams gold per tonne.

 

Page 42 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

A geological map of the Korbel deposit area depicts historical (2011/2012) cored drill holes shown in red (Figure 5-1).

 

 

Figure 5-1: Early geologic map of Korbel

 

5.2RPM

 

RPM was discovered in 2010 when the results from a 3.5km long soil survey returned anomalous gold values. Follow-up mapping and sampling in 2011 extended and refined this anomalous zone as well as defined a highly anomalous granitic intrusion with stockwork arsenopyrite bearing quartz veins near the contact with the Kahiltna hornfelsed sediments.

 

The single 2012 drill hole at RPM targeted this intrusive and undercut sheeted quartz veins and stockworks exposed at surface. The hole encountered significant gold mineralization with an intercept of 2.07 g/t Au over 21.94 meters within a 102.11-meter interval averaging 1.04 grams per tonne gold from 26.52 to 128.63 meters with mineralization remaining open in all directions.

 

Page 43 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

In 2017 Nova recognized the significance of the Estelle Gold property and acquired the mineral rights to it.

 

See Section 7 Exploration for the more recent history of the project.

 

6.Geological Setting, Mineralization and Deposit

 

6.1Geological Setting

 

Alaska is composed of a series of accreted allochthonous terranes separated by large strike slip faults. These terranes were translated large distances to their present location along the margin of the Pacific plate during oblique convergence throughout the Phanerozoic, finally accumulating in Alaska. Of geologic significance to the mineralization of the Estelle property are the Wrangellia terrane and Kahiltna basin. Wrangellia is composed of late-Paleozoic to mid-Mesozoic marine sedimentary rocks, volcanic rocks, and intrusive rocks associated with an ancient island arc system. The Kahiltna basin represents a displaced and slivered suture zone between Wrangellia and the paleo-North American margin and is composed dominantly of flysch, sandstone, shale, and limestone that range in age from middle Jurassic to late Cretaceous. The rocks of the Kahiltna terrane were deposited on the flanks of Wrangellia, and as Wrangellia accreted to/subducted beneath the North American margin in the latest-Cretaceous, this flysch basin was deformed, thickened, and intruded by the late-Cretaceous igneous rocks of the Estelle Plutonic suite (70.1 - 66.7 Ma).

 

Within the property, lie the Mesozoic marine sedimentary rocks of the Kahiltna terrane. Regionally, these marine rocks were intruded by several plutons. The Estelle pluton is compositionally zoned and is made up of a granite core transitioning to quartz monzonite, quartz monzodiorite, augite monzodiorite, diorite, and lamprophyric mafic and ultramafic rocks. These generalized geologic contacts are represented on Figure 6-1 below.

 

Page 44 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 6-1: Regional Geology of the Estelle Gold Project

 

Page 45 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The stratigraphic column from the adjacent Whistler Project shown below in Figure 6-2 is representative of the stratigraphy found at the Estelle Gold Project.

 

 

Figure 6-2: Stratigraphic column (SK 1300 Technical Summary Report - Whistler Project Alaska, 2022)

 

Page 46 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

7.Exploration

 

Exploration prior to 2018 has been described in Section 5.

 

7.12018 Exploration

 

7.1.1Surface Exploration

 

Nova acquired 173 claims at the Estelle project in 2017, and added 4 additional claims in 2018. Nova compiled and reviewed historical data including reports, public announcements, ARDF files, and drill logs prior to conducting their initial field reconnaissance of the project.

 

Mapping was conducted by Pacific Rim Geological Consulting of Fairbanks Alaska which showed higher gold values are associated with bismuth, telluride, and arsenopyrite mineral phases and that this mineralogy is hosted by sheeted quartz veins containing narrow alteration assemblages. (Figure 7-1) These findings show a correlation with the intrusion-related gold system (IRGS) deposit model. Upon completion of a first pass of geological mapping, Tom Bundtzen of Pacific Rim identified two high-quality targets which were named Oxide North and South (now called Korbel Main). These targets showed envelopes of hydrothermal alteration.

 

Chip samples were taken by Mr. Bundtzen and returned moderate grades around 1 g/t Au with mineralization consisting of arsenopyrite, pyrite, pyrrhotite, chalcopyrite and tetrahedrite.

 

A comparison of sheeted quartz veins found at the Estelle Gold Project (Figure 7-1) to Dublin Gulch, Yukon and Fort Knox, Alaska (Figure 7-2) show similar mineralization style.

 

Page 47 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 7-1: Estelle Gold property quartz veins

 

 

 

Figure 7-2: Dublin Gulch, Yukon and Fort Knox, Alaska quartz veins Goldfarb et. al., 2007

 

7.1.2Drilling

 

The 2018 field season was primarily focused on surface reconnaissance, but Nova did mobilize a reverse-circulation (RC) rig to site and drilled 126 meters of to test along strike north and south of the discovery hole SE11-001 (387m at 0.40 g/t Au). Overburden conditions and late season weather prohibited further work this season.

 

7.22019 Exploration

 

7.2.1Surface Exploration

 

A limited surface sampling program was conducted in 2019 to evaluate the RPM and Shoeshine prospects. 160 claims were acquired widening the central trend from Korbel to Muddy Creek.

 

7.2.2Geophysics

 

Approximately 8 km of induced-polarization (IP) surveys were conducted over Korbel in 2019. These are shown in Figure 7-3 below centered around drillholes OX-RC-08 and OX-RC-09 and Resource Block B centered around drillholes OX-RC-17 and OX-RC-18. Note the drillholes targeted these IP anomalies. A ground magnetics survey was also conducted (Figure 7-4).

 

Page 48 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 7-3: IP Chargeability Results

 

Page 49 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 7-4: Magnetic Survey Results (RTP)

 

Nova also hired RDF Consulting Ltd., to conduct 3D magnetic inversions on the public domain Styx River airborne magnetic survey.

 

Page 50 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

7.2.3Drilling

 

A total of 32 holes and 2,105 meters of drilling was completed at Korbel in 2019. These holes were completed with an RC rig using NQ drill rods. Highlights include:

 

OX-RC-016 - 70m @ 1.2 g/t Au
   
OX-RC-017 – 61m @ 0.5 g/t Au

 

7.32020 Exploration

 

7.3.1Surface Exploration

 

A total of 48 rock samples were collected focusing on mineralization identified at Cathedral and RPM with a few samples collected at Train. Highlights from rock samples collected at the Cathedral target returned gold grades of 114.0 g/t, 98.3 g/t, 37.1 g/t, 24.5 g/t, 19.6 g/t and 11.05 g/t. Highlights from rock samples collected at RPM included gold grades of 291.0 g/t, 103.0 g/t, 9.3 g/t, 8.9 g/t, 8.8 g/t, and 5.0 g/t. The 291 g/t sample was collected at the location of RPM North. Multi-gram values were also returned from Train rock samples. 161 additional adjacent claims were acquired.

 

7.3.2Drilling

 

Drilling at Korbel was the primary focus of the 2020 field season. 64 holes and 27,004 meters were drilled with diamond-core LF70 drilling rigs operated by Ruen Drilling. Highlights include:

 

KBDH-012 – 429m @ 0.6 g/t Au from 3m

 

Including 101m @ 1.3 g/t Au, 82m @ 1.5 g/t Au, and 30m @ 2.4 g/t Au

 

KBDH-024 – 549m @ 0.3 g/t Au from 3m

 

Including 97m @ 0.8 g/t Au, 15m @ 2.3g/t Au, and 3m @ 8.2 g/t Au

 

7.42021 Exploration

 

7.4.1Surface Exploration

 

A total of 54 rock samples were collected, including representative chip samples, representative outcrop samples, high grade outcrop samples, and occasional talus samples. A total of 81 talus fines samples were also collected in the vicinity of various prospects. Notable high-grade mineralization was sampled throughout the property from Korbel to RPM. Gold highlights from rock samples include 48.4 g/t Au near Stoney, 30.4 g/t near Train, 26.9 g/t near Korbel, 25.2 g/t at Train, 21.6 g/t at Train, and 12.5 g/t between Korbel and Portage Pass. The polymetallic system at Stoney was visited and samples returned anomalous silver and copper in addition to gold. Impressive gold in soil anomalies were discovered over a 1km traverse at Shoeshine. Relatively anomalous talus fines gold values were also returned from the northern cirques at Korbel. 196 additional claims were acquired along the western margin of the existing claim block.

 

Page 51 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

7.4.2Drilling

 

Nova focused the majority of their field season on Korbel, drilling 81 holes and 29,074 meters.

 

Korbel highlights include:

 

KBDH-072 – 308m @ 0.7 g/t Au from surface

 

Including 113m @ 1.0 g/t Au, 49m @ 1.5 g/t Au, and 21m @ 2.5 g/t Au

 

KBDH-081 – 277m @ 0.5 g/t Au from surface

 

oIncluding 94m @ 1.0 g/t Au, 30 m @ 1.9 g/t Au, and 9m @ 4.4 g/t Au

 

Nova also drilled the first six holes at RPM totaling 2,567 meters.

 

RPM highlights include:

 

RPM-005 – 400m @ 3.5 g/t Au from surface

 

Including 287m @ 4.8 g/t Au, 132m @ 10.1 g/t Au, and 86m @ 14.1 g/t Au

 

7.52022 Exploration

 

7.5.1Surface Exploration

 

163 rock samples and 184 soil samples were collected across the claim block in 2022. Samples were collected at several prospects including Discovery, Muddy Creek, Mount Estelle, Train, Trumpet, RPM, and Revelation. High-grade gold values were encountered at Discovery and Muddy Creek with gold values including 43.6 g/t, 15.9 g/t, and 5.8 g/t in rock samples. Numerous multi-gram gold in soils were returned over 1km in strike length at Muddy Creek, revealing one of the more impressive soil anomalies on the claim block. Rock samples around Mount Estelle returned gold values of 38.2 g/t, 25.9 g/t, and 7.0 g/t in addition to numerous ~1 g/t samples. The initial discovery at Trumpet was made just north of Train with rock samples returning gold values of 32.8 g/t, 16.6 g/t, 16.0 g/t, 13.6 g/t, and 12.7 g/t. Train was sampled in more detail with rock samples returning values of 80.2 g/t, 17.9 g/t, 17.7 g/t, 16.6 g/t, and 10.4 g/t in addition to numerous multi-gram samples. Follow-up sampling at Revelation revealed a continuous gold in soil anomaly over 300 meters. Recommendations were made to advance reconnaissance scale mapping and sampling at Stoney, and to develop the initial drilling campaign at Train and Trumpet.

 

7.5.2Drilling

 

RPM was the primary focus of the 2022 drilling campaign. 31 holes and 10,719 meters were drilled. Drilling occurred at RPM North, RPM South, and in the valley below RPM. Drilling highlights at RPM North from 2022 included:

 

RPM-008 – 260m @ 3.6 g/t Au from 11m

 

Including 140m @ 6.5 g/t Au, 87m @ 10.1 g/t Au, and 56m @ 15.0 g/t Au

 

RPM-015 – 258m @ 5.1 g/t Au from surface

 

Including 161m @ 8.1 g/t Au, 117m @ 11.1 g/t Au, and 45m @ 25.3 g/t Au

 

Page 52 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

RPM-022 – 193m @ 3.9 g/t Au from 4m

 

Including 67m @ 10.4 g/t Au, 43m @ 15.8 g/t Au, and 34m @ 19.4 g/t Au

 

Drilling highlights at RPM South from 2022 included:

 

RPM-023 – 333m @ 0.9 g/t Au from 8m

 

Including 116m @ 0.9 g/t Au, 94m @ 1.0 g/t Au, and 15m @ 2.3 g/t Au

 

RPM-028 – 352m @ 0.3 g/t Au from 8m

 

Including 131m @ 0.6 g/t Au, 52m @ 0.7 g/t Au, and 13m @ 1.4 g/ Au

 

10,289 meters were drilled at Korbel including 4,603 meters at Cathedral. Highlights at Cathedral include:

 

CTDD-001 – 354m @ 0.3 g/t Au from 104m

 

Including 11m @ 1.1 g/t

 

CTDD-003B – 269m @ 0.4 g/t Au from 168m

 

Including 70m @ 0.6 g/t Au, and 3m @ 2.7 g/t Au

 

7.62023 Exploration

 

7.6.1Surface Exploration

 

Extensive surface exploration mapping and sampling programs were conducted in 2023. A total 447 rock samples, 678 soil samples, and 21 stream sediment samples were collected throughout the property. New discoveries were made at what are now called the Styx and Stibium prospects which are anomalous in both gold and antimony. A new gold anomaly was also discovered at Wombat, which is also anomalous in silver and copper. Previously known prospects were further refined with more detailed mapping and sampling. A recently exposed nunatak between Train and Trumpet was discovered to host gold-bearing quartz arsenopyrite veins with grades up to 132.5 g/t. A project high value of 1,290 g/t Au was collected in the vicinity of Shoeshine from an arsenopyrite vein. Numerous large quartz veins up to 4m thick were discovered in the vicinity of Trundle. Additional sampling was conducted near Stoney, and several new mineralized sulfide veins grading 5 g/t Au were discovered.

 

7.6.2Geophysics

 

In 2023, a drone operator was contracted to fly aero-magnetics over the mineralization encountered at Trundle. The results of this survey are currently being processed by a geophysicist, but preliminary review have shown strong magnetic contrast coincident with mineralized quartz veins encountered at surface. Further processing is anticipated to reveal several deeper structures not encountered at surface.

 

Page 53 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

7.6.3Drilling

 

The focus of the 2023 drilling season was entirely at RPM. 6,632 meters were drilled over 29 holes at RPM North, RPM South, and at RPM Valley in the valley below.

 

Highlights from RPM North in 2023 include:

 

RPM-056 – 98m @ 3.4 g/t Au from 48m

 

Including 38m @ 7.5 g/t Au and 27m @ 10.4 g/t Au

 

RPM-057 – 120m @ 5.0 g/t Au from 93m

 

Including 79m @ 7.4 g/t Au and 63m @ 9.0 g/t Au

 

RPM-061 – 74m @ 2.5 g/t Au from 83m

 

Including 13m @ 6.2 g/t Au and 6m @ 11.5 g/t Au

 

Highlights from RPM South in 2023 include:

 

RPM-042 – 23m @ 1.1 g/t Au from 14m

 

Including 10m @ 1.7 g/t and 6m @ 1.9 g/t

 

Table 7-1: Summary of drilling completed by year on the Estelle Gold Project deposits

 

Year

RPM

(North, South & Valley)

Train Korbel Main Cathedral Total  
No. of Holes Length (m) No. of Holes Length (m) No. of Holes Length (m) No. of Holes Length (m) No. of Holes Length (m)  
 
Pre-2019 1 182 - - 5 1,159 1 283 7 1,624  
2019                    -                       -    - -                   32              2,105                    -                       -                      32              2,105  
2020                    -                       -    - -                   64            27,004                    -                       -                      64            27,004  
2021                     6              2,567 - -                   81            29,074                    -                       -                      87            31,641  
2022                   31            10,719 - -                   21            5,686                   10              4,603                   62            21,008  
2023 29 6,632 6 589 - - - - 35 7,221  
Total                   67            20,100 6 589                 203            65,028                   11              4,886                 287            90,603  

 

Note: Table 7-3 summarizes the drilling undertaken up to December 31, 2023. The Estelle Gold Project mineral resource was defined using data from 2019 through to the 2022 drill programs only. Data from the 2023 drill program will be used for an updated MRE at a later date.

 

Page 54 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 7-5: Estelle Gold Project core logging

 

8.Sample Preparation, Analyses, and Security

 

From 2018-2021 Nova Minerals’ samples were submitted for crushing and pulverization to the ALS Global facility in Fairbanks, Alaska. From 2022 onwards Nova Minerals established an on-site certified independent contractor operated prep lab following the same protocol as ALS for crushing and splitting to obtain a ~250g representative sub sample which is submitted for pulverization to the ALS Global facility in Fairbanks, Alaska. The prepared samples from the ALS facility in Alaska were sent to the ALS Laboratory in Reno, Nevada or Vancouver, British Columbia for analysis.

 

8.1Sub-Sampling Techniques and Sample Preparation

 

HQ core is sampled at breaks in lithology, alteration, or mineralization with maximum intervals of 10 feet (3.05m) if there is no observable geologic change between samples. Samples are cut in half with half being send to processing and half being archived in the core box it came from in the core library on location (Figure 8-1). The non-archived sample is crushed and homogenized with 250 grams pulps bagged on site and sent to the ALS lab in Fairbanks for analysis with the remaining pulp bagged and archived on location. Standard reference materials (SRM) and duplicates are inserted every 20 samples. Blanks are inserted every forty samples. Blanks, duplicates, and SRM data are compared to known values (or prior samples in the case of the duplicate) to evaluate lab quality control. If any samples are “out of control” the laboratory is notified and the samples between the questionable QC data is re-run to verify results.

 

Page 55 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 8-1: Splitting drill core at the Estelle Gold Project

 

The entire sample is crushed to a minimum of 75% passing 2 mm. The crushed sample was riffle split to obtain a 250-gram subsample. The subsample is pulverised to at least 85% passing 75 microns.

 

The prepared sample is fused with a mixture of lead oxide, sodium carbonate, borax, silica, and other reagents as required, inquarted with 6 mg of gold-free silver and then cupelled to yield a precious metal bead. The bead is digested in 0.5mL dilute nitric acid in the microwave oven. 0.5 mL concentrated hydrochloric acid is then added, and the bead is further digested in the microwave at a lower power setting. The digested solution cooled, diluted to a total volume of 10mL with de-mineralized water, and analyzed by inductively coupled plasma.

 

Page 56 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 8-1: Details of sample preparation and analytical methods

 

Procedure ALS Global (2018-2022)
Crushing >75% passing 2 mm
Pulverizing 250 grams to 85% passing 75 microns
Gold Assay 30-gram fire assay with inductively coupled plasma finish and 0.001 g/t gold lower detection limit

 

8.2Sample Security

 

A secure chain of custody protocol has been established with the site geologist securing samples with evidence tape and placing in a secure shipping container at site until loaded on to aircraft and shipped to the ALS lab in Fairbanks.

 

The samples are packed and stored in a secure shipping container on site until loaded and shipped to ALS. Samples are sent out of camp via Andrews Airways. From Andrews Airways, the samples are shipped via courier by road to ALS Global in Fairbanks, Alaska.

 

Samples are packed into security sealed tamper evident sealed boxes and include a sample submittal form. A chain of custody procedure was strictly followed during transportation.

 

8.3Reviews or Audits

 

Yukuskokon Professional Services (Yukuskokon) personnel are responsible for following the sample preparation, analysis and security protocols. Yukuskokon Qualified Persons review and audit the processes on an ongoing basis.

 

8.4Sample Preparation, Analysis and Security Conclusions and Recommendations

 

The QP is of the opinion that the sample preparation, analysis, and security are of sufficient quantity and quality for resource estimation.

 

9.Data Verification

 

9.1Quality of Assay Data and Laboratory Tests

 

Samples are tested for gold using ALS Fire Assay Au-ICP21 technique. This technique has a lower detection limit of 0.001 g/t with an upper detection limit of 10 g/t. If samples have grades in excess of 10 g/t then Au-AA25 is used to determine the over detect limit. Au-AA25 has a detection limit of 0.01 g/t and an upper limit of 100 g/t. Three different types of SRM are inserted each 20 samples. Duplicates of the reject are taken each 20 samples. One blank is inserted each 40 samples. Data is plotted and evaluated to see if the samples plot within accepted tolerance. If any “out of control” samples are noted, the laboratory is notified and samples are re-assayed.

 

Page 57 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Qualitica Consulting Inc. analyzed the analytical quality control data produced by Nova Minerals in the 2018 to 2022 drilling programs.

 

Nova Minerals provided the external analytical control data containing the assay results for the quality control samples. All data were provided in Microsoft Excel spreadsheets. Qualitica aggregated the assay results of the external analytical control samples for further analysis.

 

9.1.1Blank Material Results

 

Barren coarse material (“a blank”) is submitted with samples for crushing and pulverizing to determine if there has been contamination or sample cross-contamination in preparation. Elevated values for blanks may also indicate sources of contamination in the fire assay procedure (contaminated reagents or crucibles) or sample solution carry-over during instrumental finish.

 

A blank is inserted for 1 in 40 samples. The blank material consists of coarse marble material obtained from the local hardware store.

 

A Nova blank sample is determined to have failed when the gold reports above 0.01 g/t, which is equivalent to ten times the detection limit at 0.001 g/t.

 

A total of 599 blanks were submitted to ALS Global. Eighteen failures were identified. Ninety-seven percent of blank material assayed less than the limit of 0.01 g/t gold and are considered acceptable (Figure 9-1)

 

No further action is required. There is no evidence of systematic gold contamination at ALS Global.

 

Page 58 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 9-1: Control chart of Gold in Blank, ALS Global

 

9.1.2Reference Material Results

 

Certified reference materials are inserted into sample batches to assess bias and overall laboratory performance.

 

Reference materials are submitted with samples for assay to identify:

 

a)if there were assay problems with specific sample batches; and
   
b)if long-term biases exist in the overall dataset. The definition of a quality control failure is when:
   
a)Assays for a reference material are outside ± three standard deviations of the certified value.

 

The definition of a quality control outlier is when:

 

a)Assays for a reference material has a ‘Z’ score greater than 5, where Z = (Measured – Expected)/Tolerance.

 

The reference materials in use are commercially prepared by Ore Research and Exploration Pty (OREAS) in Australia. There were four reference materials in use during the period, they are OREAS 60d, OREAS 501c, OREAS 503c, OREAS 503d, and OREAS 506. The accepted values and standard deviations were taken from the certificates available at www.oreas.ca.

 

Page 59 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The five reference materials were analyzed 1,061 times in regular sequence with samples.

 

Summary statistics for gold are included in Table 9-1. Both outliers and failures are excluded to assess the overall laboratory performance for accuracy. Control charts for gold are included in Figure 9-2.

 

 

Figure 9-2: Reference material - Control chart

 

The average observed values reported for each reference material is calculated and compared to the Expected value. The calculated Percent of Expected value should range between 98 to 102%.

 

The Percent of Expected values for gold in all four reference materials fall within 99% to 102% and demonstrate acceptable accuracy with respect to the accepted values.

 

Eight quality control outliers and nine quality control failure remain for gold. A total of 17 failures out of 1,060 insertions for a failure rate of 1.6%. Mis-labels have been identified and corrected. It is not clear if some failures were sent for repeat assay or corrections made. The results are acceptable, and no further action is required.

 

Page 60 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 9-1: Summary reference material statistics for Gold

 

RM N Outliers Excluded Failures Excluded Au g/t Observed Au g/t Percent of Expected
Expected Std. Dev. Average Std. Dev.
OREAS 60d 347 1 2 2.47 0.079 2.52 0.057 102%
OREAS 503c 23 - - 0.698 0.015 0.696 0.013 100%
OREAS 503d 332 2 2 0.666 0.015 0.664 0.013 100%
OREAS 506 186 2 5 0.364 0.010 0.362 0.007 99%
OREAS 501c 155 3 - 0.221 0.007 0.223 0.005 101%
Total 1043 Weighted Average 101%

 

9.1.3Pulp Duplicates

 

The assays for pulp duplicates provide an estimate of the reproducibility related to the uncertainties inherent in the analytical method and the homogeneity of the pulps. The precision or relative percent difference calculated for the pulp duplicates indicates whether pulverizing specifications should be changed and/or whether alternative methods, such as screen metallics for gold, should be considered.

 

Precision, by definition, is about ±100% at 10 times the detection limit. Assays close to the detection limit are not included in calculations of precision and this is applied to all the discussions of precision in this report.

 

Commercial laboratories routinely assay a second aliquot of the sample pulp, usually for one in ten samples. The data are used by the laboratory for their internal quality control monitoring.

 

The pulp duplicate charts are included in Figures 9-3 and 9-4.

 

Page 61 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 9-3: Pulp duplicates – Scatter Plot

 

 

Figure 9-4: Pulp duplicates - Relative Percent Difference

 

Page 62 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

9.1.3.1Gold

 

A total of 1,434 pulp duplicates were analyzed for gold by fire assay with ICP finish. A total of 939 duplicate pairs out of 1,434 reported above 0.01 g/t gold for fire assay with ICP finish (Table 9-2).

 

The pulp duplicates for gold fire assay with ICP finish have 88% of the duplicate pairs reporting within ±25%. Precision for the pulp duplicates is as expected for the analytical method and ore type.

 

Table 9-2: Summary of Pulp Duplicate results for Gold

 

  % of Sample Pairs (>10x d.l.) Reporting within
Analyte # of Pairs # of Pairs above 10x d.l. ±5% ±10% ±20% ±50%
Au-ICP21 1,434 939 44% 71% 88% 97%

 

9.1.4Check Assays

 

Check assays are recommended where the same pulp that was assayed originally is submitted to a different laboratory for the same analytical procedures primarily to augment the assessment of bias based on the reference materials and in-house control samples submitted to the original laboratory.

 

A total of 42 pulps were selected. The samples originally analyzed at ALS Global were submitted to SGS Minerals in Vancouver, B.C. The SGS method GE-FAI30V5 was used, it is comparable to the original method by ALS, ICP21(Table 9-3) (Figures 9-5 and 9-6).

 

Table 9-3: Summary of Check Assay results for Gold

 

   

% of Sample Pairs (>10x d.l.) Reporting

within

 

Analyte

 

# of Pairs

# of Pairs above

10x d.l.

Average RPD

 

±5%

 

±10%

 

±25%

 

±50%

Au 42 42 -2.7% 43% 69% 86% 90%

 

Eighty-six percent of the check assay results for gold are within ± 25% of the two sets of laboratory results; this is acceptable agreement. The number of cases where ALS is higher than SGS and vice versa are about the same, 48% and 52% respectively. The average RPD for gold between ALS and SGS is -2.7%, this indicates that on average the SGS results are higher than ALS results by about 3%. With the results around 0.1 to 0.2 g/t the differences are in the second and third decimal places.

 

Page 63 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 9-5: Check Assays – Scatter Plot

 

 

Figure 9-6: Check Assays - Relative Percent Difference

 

Page 64 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The charts were plotted to assess the performance of the laboratory. In the opinion of the Qualified Persons, the laboratory performance and quality of assay data is are adequate to support mineral resource estimation.

 

9.2Verification of Sampling and Assaying

 

Assay data intercepts are compiled and calculated by a Qualified Person and then verified by corporate management prior to the release to the public.

 

9.3Location of Data Points

 

All maps and locations are in UTM grid (NAD83 Z5N) and have been measured by a digital Trimble GNSS system with a lateral accuracy of <30cm and a vertical accuracy of <50cm.

 

9.4Data Spacing and Distribution

 

Drill holes have been spaced in a radial pattern such that all dimensions of the resource model are tested. Future geo-stats will be run on the data to determine if addition infill drilling will be required to confirm continuity.

 

9.5Orientation of Data in Relation to Geological Structure

 

The relationship between the drilling orientation and the orientation of key mineralised structures is confirmed by drill hole data driven ongoing detailed structural analysis by OTS structural consultants.

 

9.6Data Verification Conclusions and Recommendations

 

The QP concludes that the resource database provided is of sufficient quality for resource estimation.

 

9.7Statement of Adequacy of Data

 

The QP is of the opinion that the data provided and used in the resource estimate for the Estelle project deposits is adequate for mineral resource estimation. There are no additional limitations to the exploration database for use in resource modeling.

 

10.Mineral Processing and Metallurgical Testing

 

10.1Introduction

 

Nova Minerals has conducted an extensive testing program representing different gold grades from their Estelle gold deposits namely the Korbel and RPM deposits, in Alaska. The general scope of the test work consisted of sample preparation, head characterization, gravity concentration sulphide flotation and regrinding of concentrates followed by cyanidation. The testing was conducted by Bureau Veritas Commodities Canada Ltd. in Richmond, BC, Canada. Ore sorting was carried out by Tomra Sorting Inc, Sydney NSW Australia.

 

Page 65 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.2Korbel Mineral Processing and Metallurgical Testing

 

Two composite samples representing different gold grades of the Korbel B Zone in the Estelle Gold Project were formulated from ½ split core samples for this test program. In addition, a master composite representing the Korbel B Zone was also prepared for testing.

 

The objective of the study test work was to test the amenability of the Korbel B Zone ore to conventional process options for gold recovery.

 

The metallurgical test work undertaken consisted of ore characterisation and sample preparation, head sample characterization, gravity concentration, sulphide flotation and regrinding of concentrates and cyanidation. In addition, column leaching testing was also conducted to evaluate the heap leach potential of test samples but was a very limited in scope and proved inconclusive. Heap leach potential remains for the project and further detailed test work programs have been initiated through engagement with METS Engineering out of Perth, Australia to guide these studies. Mineralogical studies were conducted on select samples including the master composite, leach tails and the gravity concentrate. The testing was conducted by Bureau Veritas Commodities Canada Ltd. in Richmond, BC, Canada and a report submitted to Nova Minerals.

 

10.2.1Metallurgical Samples

 

The samples used for metallurgical testing were collected from Estelle’s Korbel B zone and shipped to the BV Minerals Metallurgical Division.

 

The metallurgical test program was conducted on the LG composite, HG composite and the master composite (composed of a 50:50 combination of LG composite and HG composite) from the Korbel B orebody.

 

As shown in Table 10-1, a total of thirty-two ½ split core samples, weighing about 350 kg, were received at BV Minerals Metallurgical Division on January 11th, 2021. The ½ split core samples were sorted into two composites, high-grade composite (HG composite) and low-grade composite (LG composite), for metallurgical testing.

 

After compositing, each composite was stage crushed to 3.51 cm (1.5”), homogenized, and representative sub-samples were obtained for the Abrasion Index and the Bond Rod Mill Index and Bond Ball Mill Work Index test. The sample was finally crushed to 3.35 mm (6 Tyler™ mesh) homogenized and rotary split into 2 kg test charges for bench-scale testing and head assays.

 

Page 66 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

One test charge from each test composite was pulverized to P90 75µm for head assays, including Au, Ag, S, and C species and for ICP analysis. One kg of the final bulk gravity test charge was assayed for gold using the screened metallics protocol. A master composite was also prepared by blending the LG composite and the HG composite at a 50:50 ratio for testing.

 

Table 10-1: Composite sample list

 

Count Hole-id From To Sample Wt. (kg) Hole-id From To Sample Wt. (kg)
1 KBDH-001 32.92 35.97 A0390718 9.9 KBDH-001 17.68 20.73 A0390712 10.8
2 KBDH-001 176.17 179.22 A0390774 10.4 KBDH-001 45.11 48.16 A0390722 11.2
3 KBDH-001 203.61 206.65 A0390786 10.8 KBDH-001 93.88 96.93 A0390743 10.9
4 KBDH-001 319.43 322.48 A0390829 10.3 KBDH-001 151.79 154.84 A0390766 11.3
5 KBDH-005 29.57 32.61 A0393011 10.8 KBDH-004 283.16 286.21 A0391117 10.2
6 KBDH-005 52.88 56.08 A0393019 12.4 KBDH-004 298.40 301.45 A0391122 11.0
7 KBDH-005 78.33 81.38 A0393029 11.7 KBDH-004 301.45 304.50 A0391123 11.0
8 KBDH-005 96.62 99.67 A0393037 10.9 KBDH-004 505.66 508.71 A0391200 11.6
9 KBDH-009 223.16 226.19 A0393417 9.8 KBDH-013 319.13 322.17 A0393797 10.3
10 KBDH-009 112.79 114.16 A0393372 4.8 KBDH-013 346.56 349.61 A0393807 10.8
11 KBDH-009 147.46 150.49 A0393385 11.2 KBDH-013 377.04 380.09 A0393818 12.3
12 KBDH-009 185.16 188.19 A0393399 10.8 KBDH-013 386.18 389.23 A0393822 11.4
13 KBDH-012 133.50 136.55 A0391682 11.6 KBDH-019 30.18 33.22 A0394171 13.2
14 KBDH-012 170.38 173.43 A0391695 10.6 KBDH-019 115.52 118.57 A0394203 10.4
15 KBDH-012 274.02 277.06 A0391734 11.6 KBDH-019 170.38 173.43 A0394223 11.8
16 KBDH-012 322.78 325.83 A0391752 11.5 KBDH-019 197.82 200.86 A0394233 12.1
Total 169.1   180.3

 

Page 67 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

10.2.2 Grinding and Screening Procedures

 

Primary grinding was performed in dedicated stainless-steel laboratory rod mills using 2 kg test charges at 65% solids pulp density. Test grinds were conducted to determine the time required to achieve reliable target grind size distributions.

 

Particle size distributions were measured using a Rotap™ vibrator, equipped with 20 cm (8”) diameter test sieves stacked in ascending mesh sizes. The sample was initially wet screened at 37µm (400 Tyler™ mesh). The oversize fraction was then dry screened through the stacked sieves. Finally, each fraction was collected and weighed to calculate the individual and cumulative percentages passing.

 

Regrinding of the flotation concentrate was conducted in a 1.5-L laboratory batch IsaMill, and size analysis on the reground sample was done using Malvern Mastersizer 3000 Particle Size Analyzer.

 

10.2.3 Metallurgical Test Procedures and Results

 

10.2.3.1 Head Characterization

 

As the primary value of interest, the gold assays were done by standard fire-assay procedure on multiple splits and metallics screen analysis.

 

The head assay results are shown in Table 10-2. The average gold grade obtained from the fire assay was 0.504 and 0.636 g/t for LG and HG composites, respectively. The individual gold assays on various splits taken from the same test composite varied slightly from 0.399 to 0.544 g/t for LG composite and from 0.556 to 0.728 g/t for HG composite, indicating the presence of coarse gold but not in a significant amount. The silver contents in the test composites were 1 ppm. The sulphur contents were approximately 0.12% and mainly presented as sulphide sulphur. In general, carbon content was <0.15%, and organic carbon was below the assay detection limit of 0.02%, indicating that preg-robbing might not be anticipated to occur during cyanidation.

 

Page 68 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-2: Head Assay Results

 

Analyte Unit LG composite HG composite LDL Method
Au g/t 0.544 0.623 0.005 FA
Au g/t 0.500 0.728 0.005 FA
Au g/t 0.493 0.556 0.005 FA
Au g/t 0.590 - 0.005 FA
Au g/t 0.399 - 0.005 FA
Au g/t 0.500 - 0.005 FA
Au average g/t 0.504 0.636    
Ag g/t 1 1 1 MA401
TOT/C % 0.12 0.14 0.02 TC000
C/ORG % <0.02 <0.02 0.02 TC005
C/GRA % <0.02 <0.02 0.02 TC005
CO2 % 0.45 0.51 0.08 TC006
TOT/S % 0.12 0.13 0.02 TC000
S/S- % <0.05 0.09 0.05 TC008
SO4 % 0.22 0.14 0.05 TC008
Te ppm <1.5 <1.5 1.5 MA270

 

The metallics screen analysis showed poor gold deportment on the +200-mesh fraction, with similar gold grades in the +200-mesh fraction and -200 mesh fraction further confirming the above statement regarding the presence of coarse gold. Table 10-3 shows the summary of the analysis.

 

Page 69 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-3: Summary of Analysis

 

Sample ID Screen Weight Au Distribution (%)
Tyler mesh (g) (g/t) Au Wt.
Master composite +200 29.7 0.810 4.8 3.0
-200 969.8 0.514 100.0 97.0
Calculated head Total 999.5 0.522 104.8 100.0
Measured head     0.570    

 

10.2.3.2 Comminution Test work and Results

 

The comminution test was conducted following the standard Abrasion Index and Bond Rod and Ball Mill Index test procedures.

 

Standard Bond comminution tests were conducted on the LG and HG test composites to determine Abrasion Index (Ai) for grinding mill consumables calculations, as well as Bond Ball Mill Work Index (BBWi) and Bond Rod Mill Work Index (BRWi) for grinding specific energy calculations. Both composites were moderately abrasive with an average of 0.4003. BBWi tests were conducted at a closing screen sizing of 106 µm and indicated a medium-hard material. The test work results are summarized in Table 10-4. No significant difference was observed between the hardness of the two composites.

 

Table 10-4: Comminution Test Results

 

Composite id Ai (Abrasion index) BRWi (kWh/tonne) BBWi (kWh/tonne)
HG composite 0.4017 12.2 14.6
LG composite 0.3990 12.1 14.8
Average 0.4003 12.2 14.7

 

Page 70 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.2.3.3 Diagnostic Leach Test Report

 

A five-stage diagnostic leach test was conducted on the master composite. This test demonstrated that direct cyanide soluble gold was 66.8% while gold associated with sulphide minerals was 15.2%.

 

Gold that was associated with carbonaceous minerals and calcite/pyrrhotite/dolomite was 3.3% and 13.6% respectively. Insoluble gold or gold that is associated with pregnant robbing and refractory minerals was 1%. A summary can be seen in Table 10-5.

 

Table 10-5: Diagnostic leach results

 

Summary Gold Distribution (%)
Stage 1 – Cyanide Soluble 66.8
Stage 2 – Primarily associated with carbonaceous minerals 3.3
Stage 3 – Primarily associated with calcite/dolomite/pyrrhotite minerals 13.6
Stage 4 – Primarily associated with base metal sulphides (Labile sulphides) 5.0
Stage 5 – Primarily associated with majority sulphides (Py, AsPy and marcasite) 10.2
Residue – Insoluble or associated with preg-robbing and other refractory minerals 1.1
Total 100.0

 

10.2.3.4 Ore Sorting Method and Results

 

The amenability of the rock samples to sorting was conducted by the TOMRA Sorting Inc. facility in Sydney. The test program assessed the heterogeneity of the deposit based on the gold grade of the selected rock samples. The tests were run in a four-stage XRT sorting configuration at different scanner sensitivity settings to produce the highest concentrate grade with the least mass pull in the first stage. With each additional stage, the conditions were adjusted to be less selective, increasing recovery however decreasing the concentrate grade. Ore Sorting will be critical for what is a low grade ore to produce a feed grade for a CIL plant and a tailings that may be subjected to heap leaching based on future test work.

 

Page 71 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Sorting was evaluated using the Dual Energy X-Ray Transmission (DEXRT) sensor technology on approximately 200 rock samples. A total of 588kg of rock samples with particle sizes ranging from 10 to 80mm (~ ½ to 3 inches) were sorted at TOMRA in April 2021. 20% of the mill feed was assumed to be fines by-pass (i.e.- 10mm) containing 25% gold.

 

XRT conditions in the first stage were set up to be highly selective to produce the highest-grade concentrate with the least mass pull. Gold, Arsenic, and Tellurium results from the four-stage XRT sorting test are summarized in Table 10-6. The sorter results indicated that up to 82% of the gold could be recovered at 25.7% sorter accept at a cumulative gold grade of 2.13ppm, whereas 74.3% of the material was rejected as waste. The ore sorting work is very promising but needs further test work and trade off studies to establish grade recovery relationships and mass yield.

 

Table 10-6: Four stage XRF results

 

Sorted fraction Cum. weight (%) Gold Arsenic Tellurium
Cum. rec. (%) Cum. grade (ppm) Cum. rec. (%) Cum. grade (ppm) Cum. rec. (%) Cum. grade (ppm)
Stage 1 product 4.0 36 6.06 37 8890 42 5.60
Stage 2 product 14.6 74 3.42 60 3938 74 2.70
Stage 3 product 25.7 82 2.13 69 2583 83 1.70
Stage 4 product 46.5 90 1.30 80 1665 90 1.03
Stage 4 waste 100 100 0.67 100 967 100 0.53

 

It is critical to consider the generated fines during circuit design as they represent a significant portion of the gold at the mineral sorting stage. The results obtained from the sorting test work might require further refinement and validation to match the mine head grade if the cut-off gold grade is altered.

 

Page 72 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.2.3.5 Gravity Concentration Test Work Procedure

 

A total of three different gravity procedures were performed in this test work.

 

10.2.3.5.1 Single Pass gravity concentration

 

Sighter tests or scoping gravity concentration tests were carried out on 2 kg test charges on both LG and HG composites at two grind sizes targeting P80 of 105 and 200 µm (tests G1-G4).

 

The gravity separation was performed in two stages. Rougher gravity separation was conducted using a 7.6 cm (3”) laboratory Knelson gravity centrifugal concentrator. The samples were ground to target sizes in a laboratory stainless steel rod mill at 65% solids. The ground material was then re-pulped to a pulp density of about 20% solids and subjected to a single pass through the gravity concentrator operated at one psi fluidization water pressure and 120 “G” force. The resulting primary gravity concentrate was further upgraded by hand panning to simulate cleaning. The entire cleaned concentrate was assayed for gold by standard fire assay procedures to extinction, while the gravity rougher and cleaner tailing were assayed separately for metallurgical balances.

 

Additionally, a large-scale gravity test (test G5) was performed on a 34 kg blend of LG and HG composite, and the resulting gravity rougher concentrate was subjected to intensive leach without any upgrading, and the gravity rougher tailing was subjected to bulk sulphide flotation.

 

10.2.3.5.2 Extended gravity Recoverable Gold (E-GRG)

 

Extended gravity recoverable gold (EGRG) test was conducted on 20 kg of the master composite to determine the sample’s amenability to gravity concentration. The EGRG test was carried out in three stages (targeting particle size of 80% passing 2000 µm 250 µm, and 75 µm) in a 7.62 cm (3”) Knelson centrifugal concentrator. The concentrate collected from each stage was screened, and each fraction was weighed and assayed to extinction for gold content for metallurgical balance.

 

Upon completing the EGRG test, test data was forwarded to FLSmidth/Knelson for evaluation and scale-up analysis.

 

10.2.3.5.3 GAT Test

 

The GAT test (Gravity Amenability Test) was performed in six stages on 4kg of master composite ground to P80 of 75µm. The main aim is to determine the presence of gravity recoverable sulphur. The test flowchart is illustrated in Figure 10-1, and the resulting test products were assayed for gold for metallurgical balance.

 

Page 73 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 10-1: GAT test flowchart

 

10.2.3.6 Gravity Concentration Test Results Discussion

 

Gravity concentration tests were conducted on the LG, HG, and master composite samples to determine their amenability to gravity gold separation. The LG and HG composite samples were ground to a target P80 105 µm while the target P80 of the master composite was 75 µm for the GAT test and 1072 to 77 µm for the EGRG (Extended Gravity Recoverable Gold) tests.

 

The sighter tests and the EGRG test achieved encouraging results. EGRG test results had a recovery 73.8% whilst the LG and HG samples recovery from the Nelson concentrator was 71.0% and 70.5% respectively. Typically, the GAT Pan or total GAT stage 1 tests should be similar to the EGRG result. In the master composite sample, the GAT pan was 22% and the Stage 1 GAT total was 58%, below the recovery indicated in the EGRG test. The calculated head grade of the GAT at 0.52g/t was also lower than the calculated head grade of the EGRG (0.65g/t).

 

According to the FLSmidth report the GAT indicated either abundance of free gold or a very high hold carrier or a combination of both. However, metallics analysis at the 200 - mesh screen showed poor gold deportment on the + 200 mesh fraction, and the gold grade in the + 200 mesh fraction not much higher than the - 200 mesh fraction provided conflicting information.

 

In addition, no coarse gold particles were observed in the Knelson gravity cleaner concentrate under the microscope. Instead, the Knelson concentrate appeared to be high-grade fine gold particles carried in sulphide minerals instead of coarse gold particles, resulting in poor GRG (Gravity Recoverable Gold) recovery in the plant. This observation agrees with the QEMSCAN findings that the sulphide contents increased from around 0.47% to 20.2%, and most of the gold in the master composite was associated with sulphides. As a result, FLSmidth/Knelson advised dropping the gravity concentration from the process flow circuit.

 

Results from the gravity tests are summarized in Table 10-7.

 

Page 74 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-7: Summary of gravity concentration test results

 

Composite ID Test no. Test charge Measured head grade Calculated head grade P80 size Gravity rougher concentrate
Kg g/t Au g/t Au µm Mass (%) Grade (g/t Au) Recovery Au (%)
LG composite G1 2 0.504 0.388 105 3.0 9.3 71.0
G4 2 0.504 0.437 200 3.5 9.9 78.8
HG composite G2 2 0.636 0.660 105 3.2 14.4 70.5
G3 2 0.636 0.582 200 3.2 13.8 76.7
Master composite G5 34 0.558 0.557 75 0.5 68.9 61.3
EGRG-1 20 0.570 0.647 1072o 77 1.2 38.7 73.8
GAT-1 4 0.570 0.523 75 1.5 20.8 58.4

 

10.2.3.7 Flotation Test Work and Results

 

Bulk sulphide flotation tests were conducted on ground whole-ore and gravity tailings. Potassium amyl xanthate (PAX) and Cytec A208 at a dosage of 120 g/t and 3 0g/t, respectively, were added in four stages as mineral collectors. Copper sulphate as CuSO4.5H2O was added at 150 g/t as the mineral activator, and MIBC utilised as the frothing agent at 23 g/t. Resulting, rougher flotation and concentrate samples were subjected to an intensive leach or assayed directly for metallurgical balance as required.

 

Based on the mineralogical observation that most of the gold in the master composite is associated with sulphide minerals, flotation was selected as a process alternative. Scoping sulphide flotation with or without gravity pre-concentration was tested on the master composite at a target grind P80 75 µm. The responses of the test samples to the flotation process are summarized in Table 10-8.

 

Results showed that the test samples responded well to bulk sulphide flotation with or without gravity pre-concentration. Flotation of ground whole-ore could recover 95.4% gold into a sulphide concentrate representing 5.1% feed mass, grading ~8 g/t Au, resulting in 0.02 g/t Au and <0.02% Sulphur flotation tailings for disposal. Flotation of gravity scalped tails could recover over 92% of fine gold left in gravity tailings.

 

Page 75 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-8: Summary of flotation test at P80 of 75 µm

 

Test no. Sample Product grade (g/t Au) Gold recovery
Feed Flotation concentrate Rougher tails Mass (%) Flotation concentrate (Au %)
F1 Whole-ore Master comp. (Rougher 1-3) 0.45 8.36 0.03 5.1 95.4
F2 EGRG tailings from Master comp. 0.12 1.29 0.01 8.90 92.0
F3 G5 tailings from Master comp. 0.22 2.72 0.02 7.40 92.3

 

As illustrated in Figure 10-2, gold in gravity tailings floated rapidly, and gold and sulphur floated simultaneously. Most of the gold remaining in the gravity tails reported to the first rougher concentrate. It is anticipated that the whole-ore sample would have similar flotation kinetics.

 

 

Figure 10-2: Flotation kinetics

 

Further flotation study on the master composite should be conducted to optimize the process, including optimal primary grind size, reagent type, dosages, and regrind size.

 

Page 76 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.2.3.8 Cyanide Leaching Test Work Procedure

 

As an alternative process to flotation, cyanidation using bottle roll tests of ground whole-ore and concentrate generated from gravity and flotation processes along with the tailings were tested. As the primary process variables, various grind sizes, cyanide strength, pulp pH, residence time, d.O2 level, and lead nitrate addition were evaluated. In addition, Carbon-In-Leach (CIL) procedure was also tested.

 

The baseline leach tests were initially performed on LG and HG composites at 40 wt.% solids in 1 g/L NaCN for 72 hours. Both standard leach and CIL procedures were tested at a target P80 75 µm grind. Two finer P80 sizes, targeting 53 and 38 µm, were further tested on LG and HG composites to evaluate the effect of grind size on gold extraction. Based on the leaching kinetics from the baseline leach tests, the leach residence time was reduced from 72 hours to 48 hours.

 

The leach process was further optimized on whole-ore master composite and gravity tailings by shortening leach residence to 48 hours, testing higher pulp pH’s, with lead nitrate addition in the mill and with air/oxygen injection. All leach test conditions are presented in Table 10-9.

 

Table 10-9: Cyanide leach conditions

 

Sample ID Test no.

Grind P80

 

(µm)

Residence time (hr) Pb(NO3)2 in mill (g/t)

Pulp density

 

(%)

pH Aeration with O2: dO2 (ppm)

NaCN

 

g/L

Half Core High Grade (HG comp) C-1 74 72 n/a 40 10.5-11.0 n/a 1.0
C-3 56 48 n/a 40 10.5-11.0 n/a 1.0
C-4 39 48 n/a 40 10.5-11.0 n/a 1.0
CIL-1 80 72 n/a 40 10.5-11.0 n/a 1.0
Half Core Low Grade (LG comp) C-2 80 72 n/a 40 10.5-11.0 n/a 1.0
C-5 57 48 n/a 40 10.5-11.0 n/a 1.0
C-6 42 48 n/a 40 10.5-11.0 n/a 1.0
CIL-2 78 72 n/a 40 10.5-11.0 n/a 1.0
Master composite C7 74 48 150 40 10.5-11.0 25-30 1.0
C8 53 48 150 40 10.5-11.0 25-30 1.0
C9 37 48 150 40 10.5-11.0 25-30 1.0
C10 37 48 150 40 12.3-12.4 15-20 2.0
EGRG Tailings from Master composite CEGRG-T1 77 48 n/a 40 10.5-11.0 With Air 1.0
CEGRG-T2 77 48 n/a 40 10.5-11.0 20-25 1.0

 

Before adding sodium cyanide, the alkalinity was adjusted with hydrated lime to achieve a target pH. The pH and cyanide levels were maintained throughout the entire test. Intermediate solution samples were taken at 2, 6, 24, 30, 48, 54, and 72 hours and assayed for leach kinetics. The leach tests were terminated after 48 or 72 hours with filtration of leachate solution. The solid residues were displacement-washed with a cyanide solution, followed by two hot water rinses. All test products, including solution and the final residue, were analysed for gold content for metallurgical balance.

 

In addition to the standard leach, an intensive leach procedure was tested on flotation and gravity concentrate with/without regrinding. The intensive leach tests were carried out for 24 hours at a 13-25% pulp density in 20g/L NaCN solution with LeachAid addition. Timed solution samples were removed at 2, 4, 7, and 24 hours and assayed for leach kinetics.

 

10.2.3.9 Cyanide Leaching Test Results

 

The results for the tests are discussed below for the whole ore cyanidation, gravity tailings leach (EGRG gravity tailings) and the intensive leach tests of gravity and flotation concentrates.

 

Page 77 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.2.3.9.1 Whole-Ore Cyanidation

 

Three different grind sizes ranging from 75µm to 38µm were tested on LG and HG composites and the master composite to evaluate the effect of grind size on gold recovery. The test conditions and results are summarized in Table 10-10 while gold leach kinetics and gold recoveries achieved at different grind sizes are plotted in Figure 10-3 and Figure 10-4, respectively.

 

Results showed that the test samples were sensitive to grind sizes in the range of P80 75 to 37 µm. In the size range tested, the finer grind benefited gold recovery but not significantly. Gold extraction from the baseline test conditions ranged from 68.6% to 78.8% on the LG composite and from 76.4% to 79.6% on the HG composite. Gold extraction improved to 71-73% on the master composite following aggressive leach conditions of 150g/t lead nitrate in the mill and with d.O2 maintained at 25-30ppm with oxygen injection.

 

It was observed that at a 37 µm grind size, increasing pulp pH from 10.5 to 12.3 and NaCN concentration from 1 to 2 g/L resulted in a 5% increase in gold extraction and a significant drop in cyanide consumption. Residual gold concentration varied from 0.120 to 0.227 g/t Au. In size range tested, finer grinds resulted in higher gold recovery and lower residual gold grades. Cyanide consumption from the grind-recovery tests averaged 1.18 kg/t at a NaCN concentration of 1.0 g/L and a pulp pH of 10.5-11. Less than 0.4 kg/t hydrated lime was required to maintain a slurry pH >10.5 in the leach circuit.

 

The CIL leach procedure (tests CIL1 and 2) at a target P80 grind of 75µm demonstrated that CIL did not benefit gold recovery.

 

Page 78 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-10: Summary of whole ore cyanidation test results

 

Sample ID Test no. Grind P80 (µm) Residence Time (hr) Pb(NO3)2 in mill (g/t) Pulp density(%) pH Aeration with O2: dO2 (ppm) NaCN g/L Measured head Au (g/t) Calculated head Au (g/t) Recovery Au (%) ResidueAu (g/t) Consumption (kg/t)
NaCN Lime
HG composite C-1 74 72 n/a 40 10.5-11.0 n/a 1.0 0.636 0.619 68.6 0.195 1.27 0.36
C-3 56 48 n/a 40 10.5-11.0 n/a 1.0 0.636 0.648 73.1 0.175 0.98 0.30
C-4 39 48 n/a 40 10.5-11.0 n/a 1.0 0.636 0.810 78.8 0.172 1.04 0.28
CIL-1 80 72 n/a 40 10.5-11.0 n/a 1.0 0.636 0.499 61.7 0.191 1.57 0.34
LG composite C-2 80 72 n/a 40 10.5-11.0 n/a 1.0 0.504 0.491 76.4 0.116 1.26 0.38
C-5 57 48 n/a 40 10.5-11.0 n/a 1.0 0.504 0.482 79.6 0.099 1.00 0.28
C-6 42 48 n/a 40 10.5-11.0 n/a 1.0 0.504 0.465 78.9 0.098 1.01 0.26
CIL-2 78 72 n/a 40 10.5-11.0 n/a 1.0 0.504 0.360 63.1 0.133 1.50 0.38
Master composite C7 74 48 150 40 10.5-11.0 25-30 1.0 0.570 0.783 71.0 0.227 1.14 0.26
C8 53 48 150 40 10.5-11.0 25-30 1.0 0.570 0.617 72.9 0.167 1.10 0.26
C9 37 48 150 40 10.5-11.0 25-30 1.0 0.570 0.592 73.2 0.159 1.11 0.36
C10 37 48 150 40 12.3-12.4 15-20 2.0 0.570 0.542 77.9 0.120 0.47 3.40

 

Page 79 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 10-3: Gold leach kinetics at select grinds

 

Page 80 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 10-4: Gold recovery and residual grade at various grind sizes

 

10.2.3.9.2 Gravity Tails Leach Test

 

Two leach tests were conducted on the EGRG gravity tailings. Test conditions and results are summarized in Table 10-11, and leach kinetics are presented in Figure 10-5.

 

Table 10-11: Leach results on gravity tailings

 

Sample id Test no. P80 (µm) Pulp density (%) pH Aeration

NaCN

 

(g/L)

Meas. head

 

Au (g/t)

Calc. Head

 

Au (g/t)

Recovery

 

Au (%)

Residue

 

Au (g/t)

Consumption

 

(kg/t)

NaCN Lime
EGRG tailings from Master composite CEGRG-T1 77 40 10.5-11.0 Air 1.0 0.150 0.149 79.9 0.030 1.00 0.20
CEGRG-T2 77 40 10.5-11.0 O2 1.0 0.150 0.151 80.1 0.030 1.02 0.20

 

Page 81 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

 

Figure 10-5: Leach kinetics for gravity tailings

 

As noted in Table 1-11, similar gold recovery of ~80% was achieved with aeration and oxygen injection. Leach kinetics, as shown in Figure 10-5, indicated that gold leached rapidly in the first 2 hours and then slowed down afterward. Oxygen benefited the initial gold dissolution.

 

10.2.3.9.3 Concentrate Intensive Leach

 

Intensive cyanide leach evaluation was conducted on flotation and gravity concentrate samples generated from the master composites. The intensive leach test conditions and results are summarized in Table 10-12, and leach kinetics are plotted in Figure 10-6.

 

Page 82 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-12: Intensive leach test results on concentrates

 

Sample id Test no. Regrinding P80 (µm) Pulp density (%) pH

NaCN

 

(g/L)

Leach aid

 

(G)

Calculated head

 

Au (g/t)

Recovery

 

Au (%)

Residue

 

Au (g/t)

Consumption

 

(kg/t)

NaCN Lime
F1 Ro concentrate (1-3) from whole-ore master comp CF1 Yes 22 14 >11 20.0 1.0 8.36 92.5 0.628 44.85 0.44
F2 Ro concentrate from EGRG tailings CF-2 Yes 23 13 >11 20.0 1.0 2.45 93.3 0.164 41.54 0.46
CG5 Gravity concentrate from whole-ore master comp CG5 concentrate n/a ~80 25 >11 20.0 1.0 68.93 68.5 21.7 25.18 0.18

 

These tests demonstrated that gravity concentrate responded to the cyanidation process similar to that of whole ore at a similar grind of 75 µm. The lower intensive leach recovery from gravity concentrates further supported the fact that the EGRG results are void in using them to predict gravity recovery. Thus, gravity concentration was removed from the process flowsheet.

 

Regrinding of flotation concentrate before cyanidation improved both gold recovery and leach kinetics significantly. Gold recovery of ~93% can be expected by intensive leach of P80 22-23 µm reground flotation concentrate. The unoptimized cyanide leach reagent consumptions were 43.19 kg/t of concentrate tonnage, equating to 2.07 kg/t mill feed. The cyanide consumption averaged 43.19 kg/t flotation rougher concentrate is high but is unoptimized, and the intensive leach tailings could be thickened or filtered and re-utilize the thickener overflow and/or the filtrate free cyanide bearing water back in the process, but this will need more testing and engineering in subsequent phases of work.

 

Page 83 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Leach kinetics as seen in Figure 10-6 demonstrated that cyanide soluble gold leached rapidly in the first 4 hours. Overall, gold recovery of over 88% Au can be expected from the combined flotation and cyanidation process at a float grind P80 75 µm and leach grind of 22 µm. Optimum grind/regrind will ultimately be determined by economics, including grinding costs, expected metal prices, and other engineering factors.

 

 

Figure 10-6: Concentrate leach kinetics

 

10.2.3.10 Mineralogical Examination

 

The master composite feed sample, HG composite leach tail, and tailings from intensive leach of gravity concentrate (CG5) produced from the Master Composite were examined using QEMSCAN (Quantitative Evaluation of Minerals by Scanning Electron) Bulk Mineral Analysis (BMA) to identify and quantify the mineralogical characteristics of the test samples.

 

In addition, a QEMSCAN Trace Mineral Search (TMS) protocol was also performed on the master composite and leach tailings of HG composite to assess their gold deportment mineralogy on an unsized basis. The present gold bearing minerals, gold deportment by free gold or gold-bearing minerals, grain sizes along with gold liberation and associations with sulphide and non-sulphide minerals were of particular interest.

 

Polished block sections were prepared from P80 75µm ground Master composite and as-produced samples and leach tailings and were systematically scanned using QEMSCAN/MLA. The mineral composition is shown in Table 10-13.

 

Page 84 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-13: Main mineral composition

 

Minerals

 

 

Mineral Composition (wt. %)
Master Composite 75µm P80 HG Composite leach tailings CG5 Gravity concentrate leach residue
Chalcopyrite 0.05 0.06 0.97
Galena/FeNi(Co)-Sulpharsenide <0.01 <0.01 0.06
Sphalerite 0.01 0.01 0.03
Pyrite 0.11 0.07 2.06
Arsenopyrite 0.31 0.53 17.09
Total Sulphide Minerals 0.47 0.66 20.21
Lollingite 0.03 0.04 1.30
Iron Metal 0.35 0.55 1.99
Geothite/limenite 0.09 0.06 0.36
Quartz 26.58 27.83 23.65
Plagioclase Feldspar 36.62 32.71 27.86
K-Feldspars 20.72 20.64 13.43
Biotite/Phlogopite 7.93 7.36 2.56
Muscovite 1.78 3.63 0.91
Chlorite 3.25 3.52 1.78
Calcite 0.76 1.11 0.55
Amphibole 0.73 1.12 1.27
Apatite 0.37 0.41 1.63
Sphene/Rutile/Anatase 0.18 0.21 0.44
Zircon 0.02 0.06 1.58
Others 0.13 0.08 0.49
Total Non-Sulphide Minerals 99.52 99.34 79.79
Total 100.00 100.00 100.00

 

Note -

 

  Calcite includes trace amounts of Ankerite, Dolomite and Fluorite
     
  Others includes trace amounts of Barite, Ca-Sulphate, Corundum
     
  Chalcopyrite includes trace amounts of Acanthite/Argentite

 

Page 85 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.2.3.10.1 Master composite

 

The master composite contained 0.47% sulphide minerals consisting of arsenopyrite and pyrite which were mainly liberated from the gangue at P80 75 µm. Silicates together with small amounts of iron oxides and carbonates form largely the non-sulphide gangue.

 

The master composite assayed 0.2% arsenic with arsenopyrite being the main carrier containing 87.9% of the arsenic. Most of the visible gold in the master composite was in the form of native gold and electrum (Au, Ag). The gold in the master composite was fine grained. Gold grain sizes in the master composite ranges from 0.5 to 5 µm with approximately 99% finer than 5 µm.

 

At a grind size of P80 75 µm approximately 6.5% of the gold was liberated. The unliberated gold was associated with arsenopyrite in binary or multiphase forms. This may be favourable to sulphide flotation to recover the gold. The gold locking characteristics indicate that nearly half of the unliberated gold presented as exposed surfaces in the form of adhesions to other minerals. The combined liberated gold and gold adhesions make up 47.2% of total composite gold. The liberated gold and gold adhesions tend to be recovered by normal cyanidation. The locked gold, without adhesions may become the source of gold losses during the normal cyanidation process.

 

10.2.3.10.2 CG5 Conc Residue of Master Composite

 

The high-density sulphide minerals increased significantly after gravity concentration, while the silicates with low density decreased. The residue contained about 20.2% sulphide by weight with pyrite and arsenopyrite accounting for 95% of this weight indicating it was liberated from the gangue. Chalcopyrite made up the difference.

 

10.2.3.10.3 High Grade Composite Leached Tails

 

The high-grade composite leach tails assayed at 0.2 g/t. A total of 51 gold grains were examined using the QEMSCAN TMS in this sample.

 

Like the master composite all the gold in the leached tails occurred as native gold or electrum. Some traces of the tellurium mineral Calaverite (AuTe2), was found. 95% of the total gold occurrences were smaller than 2 µm. Particle size data indicated that half of the gold in the tails was greater than 30 µm indicating that this coarser gold was likely locked in with coarser sulphide or non-sulphide minerals.

 

Based on observed occurrences the leached tails at P80 57 µm, unliberated gold was mainly associated with arsenopyrite in multiphase or binary form. Approximately 40% of the gold was present as exposed surfaces, creating the opportunity to improve gold recovery through an optimised leach process. Locked gold again was associated with arsenopyrite.

 

Page 86 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.3 RPM Mineral Processing and Metallurgical Test

 

This section involves the review of raw data for the RPM orebody metallurgical test work program as provided by Nova Minerals to METS Engineering, Perth, WA, Australia and based on test work that was carried out by Bureau Veritas (BV) Commodities Canada Ltd. in Richmond, BC, Canada. There was no written laboratory report available. Assumptions have been made that standard test procedures as applied to the Korbel orebody by BV was applied to the RPM orebody. The samples used for metallurgical testing were collected from Estelle’s RPM orebody and shipped to the BV Minerals Metallurgical Division.

 

The metallurgical test program was conducted on an average grade sample representative of the orebody with an above average grade and a below average grade composites used in flotation and cyanidation test work. At the time of writing this report there is no sample preparation information or head characterisation including head assays available for the composites. Tests conducted included the comminution test work, gravity test work with an emphasis on flotation test work including batch and kinetic flotation tests with cyanidation on the select concentrates. Cyanidation tests were conducted on the average grade composite.

 

10.3.1 Metallurgical Test Procedures and Results for RPM

 

It is assumed that all grinding and screening procedures that were applied to the Korbel B ore samples body (Section 10.2.2) were performed on the RPM samples as required.

 

10.3.1.1 Comminution Test Work and Results

 

The comminution test was conducted following the standard Abrasion Index and Bond Rod and Ball Mill Index test procedures. A total of 20 specimens were cut from randomly selected core samples using the Twin Pendulum Bond Crusher test protocol to determine the Crusher Work Index.

 

Standard Bond Comminution tests were conducted on the average grade composite sample to determine Crusher Work Index (CWi) for net power requirements for crushing, Abrasion Index (Ai) for grinding mill consumables calculations, as well as Bond Ball Mill Work Index (BBWi) and Bond Rod Mill Work Index (BRWi) for grinding specific energy calculations. BBWi tests were conducted at a closing screen sizing of 106 µm and indicated a medium-hard material.

 

The RPM ore indicated CWi value of 7.8V kWhr/tonne on the average grade sample. The test results are shown in Table 10-14.

 

Page 87 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-14: Comminution test results on average composite

 

Cwi

 

(Crusher Work Index)
kWh/tonne

Ai

 

(Abrasion index)

BRWi

 

(kWh/tonne)

BBWi

 

i (kWh/tonne)

7.8 0.2718 16.4 12.7

 

The abrasive index for the RPM was 0.2718 indicating below average Abrasive Index compared with the results from the Korbel HG and LG composite samples (average) of 0.4003. This indicates that the RPM orebody is less abrasive than the samples from the Korbel Zone B. The BRWi for the RPM ore was higher than Korbel but the BBWi was lower.

 

10.3.1.2 Gravity Concentration Test Work

 

The gravity test program (Table 10-15) was conducted on the average composite sample using a lab scale Knelson Concentrator at 20% solids with 80% passing 150 µm (1psi and 120 G). The same operating conditions for the Korbel HG, LG, and master composite samples.

 

From the analysis of the raw data, it appears that this program was originally designed to be performed at three grind sizes using the Nelson Concentrator, namely P80 150 µm, P80 105 µm and P80 75 µm on the average composite sample. Only the largest grind size was performed. This is unfortunate as the results can’t be compared directly to the Korbel gravity test work at the same size (P80 105 µm).

 

Table 10-15: Gravity test work on average composite

 

Test no. P80 size Gravity rougher concentrate
µm Mass (%) Grade (g/t Au) Recovery Au (%)
Ave Composite 150 2.8 19.7 49.5

 

The recovery of 49.5% for the average composite is not desirable and much lower than that achieved in the Korbel samples which average ~71%.

 

Page 88 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The results did not necessarily indicate that coarser grind sizes are responsible for poorer concentrate results. As can be seen in the Korbel results from Table 10-7 the recovery from the Korbel samples included larger grind sizes than the one test performed on the RPM sample. The results may indicate that the RPM orebody may be less suitable for gravity separation, however with only one test being conducted, no mineralogy work performed on the concentrate or tails, and an incomplete test program doesn’t allow for any conducive, reasonable discussion or conclusion to be drawn. Hence the consideration of further gravity test work under proposal still has validity.

 

10.3.1.3 Flotation Test Work Results

 

Based on the Korbel Zone B test work responding well to bulk sulphide flotation the objective of the flotation tests on the RPM samples was to optimise the process. Kinetic flotation tests at various grind sizes of P80 150 µm, P80 105µm, P80 75 µm and P80 60 µm were conducted on the average grade sample (measured head grade 1.33 g/t) to determine the optimum flotation method. Each test involved four rougher floats and one scavenger float and a 2 kg sample.

 

Potassium Amyl Xanthate (PAX) and Cytec A208 at a dosage of 100 g/t and 35 g/t respectively were added in the four stages. MIBC utilised as a frothing agent at 23 g/t but no copper sulphate CuSO4.5H2O was used as a mineral collector in these flotation tests unlike the Korbel test work. A duplicate test was conducted on the P80 75 µm sample as this was deemed to be the optimal grind. Copper sulphate was not utilised after the flotation optimal grind was determined.

 

Flotation tests were performed on both below average grade composite samples and above average grade composite samples. These samples have measured head grades of 0.64 g/t and 5.591 g/t respectively. Both composite samples underwent kinetic leach flotation tests and batch flotation tests to make concentrate for regrinding in an IsaMill for intensive cyanidation test work at regrinds of P80 15 µm.

 

Table 10-16 shows a summary of the flotation tests.

 

Page 89 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-16: Summary of flotation tests

 

Test no. Sample

Target

 

p80 size (µm)

Reagents g/t Type of Flotation Test
PAX A208 MIBC
F1 Avg comp 150 100 35 23 Flotation Kinetic test
F2 Avg comp 105 100 35 23 Flotation Kinetic test
F3A Avg comp 75 100 35 23 Flotation Kinetic test
F3B Avg comp 75 100 35 23 Flotation Kinetic test
F4 Avg comp 60 100 35 26 Flotation Kinetic test
F5 Above avg comp 75 100 35 0 Rougher kinetic flotation test
F6 Above avg Comp 75 100 35 0 Batch flotation test to produce conc for leach test
F7 Below avg grade 75 100 35 0 Rougher Kinetic flotation test
F8 Below avg grade 75 100 35 0 Batch flotation test to produce conc for leach test

 

Results for the Flotation Kinetics tests can be seen in Table 10-17 with Leach Kinetics shown in Figure 10-7. Flotation Results for test F6 and F8 are in in Table 10-16.

 

The results indicate recoveries increased with a decrease in the grind size. 82.9% of the gold was recovered at the higher actual grind of P80 186 µm increasing to 92.3% at P80 60 µm. The results of test 3A at P80 75 µm including the mass pull were similar to the lowest grind size and hence a duplicate sample was warranted. The cost to grind smaller to 60 µm for such a small increase in recovery required further investigation. The duplicate sample (3B) confirmed the results that grinding finer than 75 µm added no benefit to the tests and resulted in the optimisation of the grind size. The ranges in mass pull (14.6-15.1%) also support this conclusion.

 

Page 90 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-17: Summary of flotation results

 

Test no.

Target p80 size

 

(µm)

Actual

 

p80 size (µm)

Product grade (g/t Au) Gold recovery
Feed Rougher conc 1 Total conc Tails

Rougher

 

Conc 1

Total Conc

 

(Au %)

Mass (%)
F1 150 186 1.22 29.09 8.87 0.24 65.3 82.9 11.4
F2 105 100 1.18 28.65 8.90 0.17 75.1 86.9 11.5
F3A 75 72 1.19 20.41 7.15 0.12 82.6 91.5 15.2
F3B 75 72 1.12 22.60 6.91 0.13 81.7 90.3 14.6
F4 60 60 1.31 28.19 8.03 0.12 83.8 92.3 15.1
F5 75 78 5.84 158.0 49.11 0.38 81.8 94.2 11.2
F7 75 77 0.82 31.22 7.21 0.07 83.8 92.3 10.5

 

 

 

Figure 10-7: Concentrate leach kinetics average grade composite

 

The results for the flotation kinetics on tests F5 (above grade composite sample) with a calculated feed grade of 5.84 g/t at the selected conditions gave an excellent recovery of 94.5%. The below average grade sample (F7 calculated feed grade of 0.82 g/t) gave a recovery of 92.3% These high recoveries of gold in the concentrate at this grind sizes (P80 75 µm) give confidence in the lab optimisation of the flotation tests with respect to the RPM orebody and to proceed to cyanidation.

 

Page 91 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.3.1.4 Cyanidation Procedure and Test Work

 

10.3.1.4.1 Cyanidation on the Average Grade Composite Results

 

A 72-hour leach was performed on the average grade composite sample (measured head grade 1.33 g/t) as per the method in Section 10.2.3.8.

 

The result for this test is shown in Figure 10-8 and Table 10-18.

 

The recovery of 79.3% was approximately 8% higher for the RPM average grade sample than for the leach tests performed on the Korbel ore body at similar grind sizes and leach times.

 

Table 10-18: Cyanidation results for average grade composite

 

Test No Sample P80 (µm) Pulp density (%) pH

NaCN

 

(g/L)

Calculated head

 

Au (g/t)

Recovery

 

Au (%)

Residue

 

Au (g/t)

Consumption (kg/t)
NaCN Lime
C1 Average comp 74 40 10.5-11 1.0 1.47 79.3 0.31 1.25 1.08

 

 

Figure 10-8: Leach kinetics for average grade sample

 

10.3.1.4.2 Intensive Leach Testing

 

Intensive leach tests were performed on average grade composite (BFC1), above average grade composite (FC6 measured head grade 5.59 g/t) and below average grade composite (FC8 measured head grade 0.64 g/t). These samples underwent flotation at P80 75 µm followed by regrinding of the concentrate to 15 µm and then cyanidation. The results are shown in Table 10-19 and Figure 10-9.

 

Table 10-19: Intensive cyanidation test results on concentrate regrind sample

 

Sample Flotation Cyanidation Overall Recovery

Flotation

 

Test

 

No

P80 Feed Grade Conc Grade Recovery

Leach Test

 

No

Regrind

 

P80

NaCN Consumption (kg/t) Residue Recovery
µm Au(g/t) Au(g/t) Au (%) µm g/l NaCN NAOH Au(g/t) Au (%)
Average grade comp BF1 73 1.34 8.67 92.4 BCF3 16 20 17.87 1.00 0.32 96.2 88.9
Above average grade comp FC6 74 4.41 39.73 93.1 FC6 13 20 26.41 2.50 1.66 95.8 89.2
Below average grade comp FC8 75 0.70 5.89 91.1 FC* 13 20 16.30 1.72 0.39 93.4 85.1
Average Response 74 2.15 18.10 92.2   14 20 20.19 1.74 0.79 95.1 87.7

 

Page 92 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 10-9: Intensive leach test kinetics

 

The intensive leach tests reported recoveries were 85-89%. Regrinding using an IsaMill to P80 15µm achieved a 6-10% increase in recovery after flotation with the intensive cyanidation when compared to the 72-hour leaching on the average composite sample. The Korbel orebody samples results were higher in the intensive leaching for both the regrind master composite and the regrind rougher concentrate from the EGRG test work. Recovery of these samples were 92.5% and 93.3% at regrind of P80 22µm respectively. No mineralogy studies were carried out on the RPM intensive leach test samples.

 

10.4 Metallurgical Test Work Conclusion and Recommendations

 

In the opinion of the QP, the recoveries used for the resource estimate are reasonable for this level of study based on the metallurgical testing to date.

 

Test work has been carried out on both the Korbel Zone B orebody and the RPM orebody.

 

The test program for the Korbel Zone B ore consisted of three samples, two composites (LG and HG) and a master composite. The ore was amenable to whole ore bulk flotation. Gold responded well to bulk flotation with excellent recovery of 96% achievable on ground whole ore. Cyanide leaching of P80 22-23 µm reground flotation concentrate achieved encouraging 92-93% gold extraction from two different concentrate grades. The test work on this ore body hinted that recovery of high 80% might be expected following flotation and regrinding with cyanidation process at a grind of 75 µm. These results were indicated in the testing of RPM.

 

Page 93 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Beneficiation of the Korbel B Zone samples by cyanide leaching will recover up to 78% followed by aggressive leaching conditions including using lead nitrate (150 g/t) leaching with NaCN (2.0g/l) and a high pH (~12.3) with oxygen injection. The use of activated carbons had no benefits on leaching. Further metallurgical testing is required to optimise and improve cyanidation including amount of reagent usage.

 

Gravity scalping did not produce a coarse high gold concentrate and low-grade tailings and the cyanidation of the gravity concentrate produced results similar to the whole ore samples. The use of gravity separation is under review and more test work needs to be done using the Knelson concentrator on samples with different grind sizes.

 

The initial Korbel column leaching testing conducted to evaluate the heap leach potential of test samples proved to be non-beneficial for the operation, the potential for heap leaching is currently being revisited with plans to conduct column tests for heap leach at smaller crush sizers using HGPR crushing.

 

In addition, the efficacy of using heavy liquid separation (DMS) on the -1mm fines that bypass the XRT ore sorter and tertiary crushed XRT accepts at -10mm is also recommended.

 

In relation to the RPM orebody, the unavailability of a report meant that only raw data was available to be reviewed including assessing test work and sample preparation procedures.

 

The program focused on flotation test work, and cyanidation aimed at further investigating recommendations made in the Korbel testing program. An optimum flotation was determined at P80 75 µm and achieved good recovery of gold in the concentrates. Concentrates were made using a higher-grade composite (FC6 measured head grade 5.59 g/t) and below average grade composite (FC8 measured head grade 0.64 g/t) which was then used for the intensive cyanidation test work. The regrind size was 15 microns. The recoveries for the three samples averaged 87.7%. These tests need more optimisation and were conducted at finer grind sizes than the Korbel Orebody for lower recovery. Mineralogy studies were not carried out, but it is likely, based on other reports to be associated with either fine grained high grade locked in gold, gold telluride or gold associated with sulphides. The control of sample selection for mineralogy examination to ensure the most appropriate samples are analysed and, in some cases, easily identified in the context of the metallurgical testing program needs to be reviewed.

 

Future investigation on the Estelle deposit is planned and this will consider improving and optimising the cyanidation process, ore sorting, the use of a Nelson concentrator on the finer size range (<1mm) including gravity separation test work involving a reflux or up-current classifier. These classifiers can separate fine particles in a fluidised bed. Due to the high cost of grinding, Hydrofloat coarse particle flotation test work should be considered. This allows the flotation of particles of coarser sizes than conventional flotation cells, resulting in economic and profitable benefit to projects and improvement in environmental sustainability outcomes.

 

Page 94 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

10.5 Review of Recovery and OPEX Estimate for Cut-Off Calculation

 

Nova Minerals provided Table 10-20 for the cut-off grade parameters used to calculate minerals resources.

 

Table 10-20: Resource pit shell cut-off grade parameters

 

Gold Price $2,000/ oz
  Korbel Main and RPM North and
  Cathedral South
Wall angles 50o 50o
Mining cost per tonne mined $1.65/t $1.65/t
Processing Sorter recovery 86.10% -
  Processing recovery 88.20% 88.20%
  Overall recovery 75.94% 88.20%
Processing costs per tonne processed Sorter $0.73/t -
  Process $4.50/t $9.80/t
  G&A $1.30/t $1.30/t
  Subtotal $6.53/t $11.10/t
Royalty (applied to recover ounces) 5% 5%

 

10.5.1 Recovery

 

Table 10-20 mentions an ore sorting recovery of on average of 86.10%. By considering the Tomra ore sorting report and the test work performed the ore sorter on the Korbel orebody at a feed grade of 0.67 g/t achieved a high-grade concentrate and the potential for high grade recovery. The test work showed that a high-grade low mass (6.06 g/t) gold concentrate was produced in a single run that resulted in a nine-fold increase in gold grade while the fourth run demonstrated a 90% cumulative gold recovery with a 53% mass rejection (1.30 g/t concentrate). Hence the assumption of 86.10% used in pit optimisation is reasonable. The most optimal sensitivity for the ore sorter output is hard to determine until further test work and optimization is conducted including testing on the by-pass fines on a larger bulk sample under consideration by Nova Minerals. This will allow optimisation of the equilibrium between mass pull into the ore sorter concentrate and recovery, along with the handling of fines from the crushing circuit.

 

Table 10-21 shows the process design parameters that were used for process and mine design process. These parameters were also applied to the RPM orebody. The metallurgical test work indicated an optimum flotation at P80 75 µm grind achieving good recovery of gold in the concentrates for both the Korbel and RPM orebodies.

 

Page 95 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 10-21: Parameters used in mine design study

 

Parameter Unit Value
Bond Ball Mill Work Index kWh/t 14.7
Abrasion Index - 0.4003
Flotation Grind P80 µm 75
PAX dosage g/t 120
Cytec A208 Dosage g/t 30
CuSO45H2O g/t 150
MIBC g/t 23

CIP/CIL Leach Regrind

 

Feed P80

µm 22
Flotation Recovery % 95.4
Leach Recovery % 92.5
Overall Recovery % 88.25
Primary crusher fines <12.5mm) % 21.2
Average Sorter Mass Pull – Korbel ore only % 44.6
Average Sorter Recovery – including fines by-pass % 86.1

 

The recovery is reasonable with optimisation of the regrinding and cyanidation ongoing. The flotation recovery of 95.4% and leach recovery of 92.4 % were achieved using the master composite sample from the Korbel Zone B orebody. The leaching involved an intensive leach of the regrind (P80 22µm) flotation concentrate to achieve this result with high cyanide usage. These recoveries can be expected based on the test work but the optimisation including grinding/regrinding will be determined by economics including gold prices, power costs and other engineering factors.

 

Page 96 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Overall Recovery for Korbel was obtained by multiplying the ore sorter recovery by the processing recovery (grinding, flotation and subsequent regrind and leaching). When performing this calculation in Table 10-20 the assumption is that all or the ore passing through the ore sorters entered the grinding circuit and the fines from the crusher undersize screens went to the fine ore stockpile.

 

10.5.2 Processing Cost Estimate

 

Review of the costs has only been done at a high level.

 

Operating costs by convention include the operation and maintenance of processing facilities including all gold recovery activities to produce gold doré. It covers process plant, labor, consumables including grinding media and reagents, maintenance, power requirements and tailings disposal.

 

The study appears to be based on reasonable estimates and assumptions that would be associated with an initial assessment of resources (+/-50%). With ongoing test work and refinements to processing, mining and exploration activities as the project moves forward, the OPEX and capital costs will be under constant review.

 

10.6 QP Statement

 

The QP is of the opinion that the mineral processing and metallurgical testing used in the mineral resource estimate for the Estelle Gold Project is adequate for mineral resource estimation

 

QP further recommends that:

 

  Continue on the path with additional ore sorting test work
     
  Revisit column leach test work for heap leaching
     
  Continue on the path with additional flotation variability test work
     
  Continue on the path with additional cyanidation variability test work
     
  Revisit gravitational separation test work
     
  Investigate other alternate process routes utilising advancements in technology
     
  Continue with Korbel and RPM ore characterisation test work

 

11. Mineral Resource Estimates

 

11.1 Introduction

 

Nova commissioned Matrix Resource Consultants Pty Ltd (Matrix) to estimate mineral resources for the Estelle Gold Project. The estimates are based on drilling information provided by Nova, representing drilling information available on the 31st of March 2023 and are reported and classified in accordance with the standards and definitions of S-K 1300.

 

Nova supplied the drill hole data informing the estimates as comma delimited ASCII files containing collar, survey, analytical and geological logging information for drilling in each deposit area. The supplied analytical information includes caliper density measurements performed by Nova field staff on diamond drill core. Nova also supplied gold assay results for rock chip samples in the Cathedral area, and Digital Terrain Models (DTM) in three-dimensional triangulation DXF format.

 

The drilling information is described in the relevant sections of this TRS. Matrix used the sampling data on an as-supplied basis with the exception of adjusting selected drill hole collar elevations to match surface topography and modifying several anomalous down-hole survey entries. Relative to the mineralization scale and drill spacing these modifications are comparatively minor and, in Matrix’s opinion, do not significantly impact confidence in the estimates.

 

For each mineralized domain dataset 14 indicator thresholds were defined from the composite gold grades using a consistent set of percentiles.

 

Matrix’s experience indicates that the variance adjustments applied to the estimates can be reasonably expected to provide appropriate estimates of potential mining outcomes at the assumed mining selectivity without the application of additional mining dilution or mining recovery factors.

 

Mineral resources are constrained within optimal pit shells generated by Matrix from the MIK estimates utilizing cost and revenue parameters provided by Nova.

 

Micromine software was used for data compilation, domain wire-framing, and coding of composite values, and GS3M was used for resource estimation. The resulting estimates were imported into Micromine pit optimization and resource reporting.

 

Model validation included visual comparison of the model estimates with informing data.

 

Except where specified, all figures and coordinate references in this report reflect North American Datum of 1983 (NAD 83), Zone 25 North coordinates and except where specified all units are metric.

 

The work reported in this section was undertaken by Jonathon Abbott, who is a director of Matrix and a Member of the Australian Institute of Geoscientists. Mr. Abbott has sufficient experience which is relevant to the style of mineralization and type of deposit under consideration to qualify as a Qualified Person in terms of S-K 1300 standards for resource estimation. Mr. Abbott has not visited the Estelle Project. While undertaking this study, Mr. Abbott worked closely with Nova geologists and the mineralization interpretations and estimates are consistent with their understanding of each deposit’s mineralization and the informing data.

 

Page 97 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.2 Korbel Main Resource Modelling

 

11.2.1 Compilation of Informing Data

 

The Korbel Main resource estimates are based on drilling information available on the 31st of March 2023.

 

Figure 11-1 shows hole traces relative to the outcrop of the Korbel Main mineralized domains and twenty-meter contours of the DTM, excluding several peripheral holes of no relevance to resource modelling. This figure demonstrates that the Korbel Main drilling tests the main mineralized zone at along strike spacings of generally around 100 to 150 meters with sets of fan holes of varying orientations and drill holes inclined towards the northeast and southwest from drill pads. The combined, variably oriented drilling dataset approximates northeast/southwest trending drilling traverses. The drill hole spacing is highly variable, with the common fan drilling commonly giving closely spaced, clusters of drilling proximal to drill pads, and notably broader spacing away from the pads, including at depth.

 

Down-hole lengths of assayed samples from Korbel Main drilling range from around 0.5 to 41 feet, inclusive of seven samples of longer than 30 feet in length. Assayed drilling is dominated by samples of 10 feet (3.048 meters) in length which provide around 90% of assayed drilling, with longer samples providing only around 2%.

 

Korbel Main drill hole collar coordinates are designated as being surveyed by Trimble R1 or CHC LT500 GNSS survey tools, or less commonly hand-held GPS units. In Matrix’s experience, although hand-held GPS/GNSS measurements provide reasonably accurate plan view coordinates, they commonly give less precise elevation definition. Elevations of Korbel Main drill collar coordinates specified as representing hand GPS/GNSS surveys were assigned from the DTM, which in Matrix’s experience is a common, industry standard approach for GPS/GNSS collar surveys.

 

All Trimble R1 collar surveys and around 14% of CHC LT500 collar surveys plot significantly below the supplied DTM. To provide a consistent basis for resource modelling, collar elevations of all Trimble R1 surveys and the CHC LT500 surveys which differ from the DTM by more than five meters were adjusted to match the DTM.

 

Several anomalous down-hole survey entries were modified for use in resource modelling giving smoother hole traces.

 

Page 98 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.2.2 Modeling Domains

 

Modelling of the Korbel Main deposit includes a main, northwest trending, sub-vertical mineralized domain and two subsidiary mineralized domains designated as Block C and Block D respectively.

 

The Main zone domain trends northwest over around 2.6 kilometers with an average width of around 370 meters. The Block C and D domains have extents of around 140 by 180 and 400 by 370 meters respectively.

 

For the main mineralized domain, interpreted domain boundaries were digitized on sections aligned with drilling traverses with snapping to drill hole traces where appropriate, then wire-framed into a three dimensional solid. The Block C and Block D and domains were defined by vertically projected plan-view polygons. To ensure consistent coding of composites and model blocks the wire-framed domains extend from a constant elevation well above topography to below the base of drilling. The domains are extrapolated along strike to around 120 meters from drilling.

 

The modelling included a surface representing the base of unmineralized which averages around seven meters depth. The lack of a regular drilling grid at shallow depths hinders locally precise interpretation of this surface. A triangulation representing the base of overburden was constructed from a set of strings generated at topography for each nominal drill traverse and projected traverses beyond drilling extents which were lowered by seven meters, and then adjusted locally to match drill hole logging.

 

Figure 11-1 shows a plan view of the Korbel Main mineralized domain outcrop relative to drill hole traces. Figure 11-2 shows example sections of the modelling domains trimmed below the DTM relative to hole traces colored by composite gold grades within 60 meters either side of the section line.

 

 

Figure 11-1: Korbel Main mineralized domain outcrop and drill hole traces

 


Section A
Section B
Section C
Section lines shown in Figure 1

 

Figure 11-2: Korbel Main modelling domains and drill hole trace section views

 

Page 99 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.2.3 Composite Estimation Dataset

 

The Korbel Main estimates are based on 3.048 meter (10 foot) down-hole composited gold assay grades from RC diamond drilling coded by the mineralized domain wire-frames. This composite length represents the common sample length. Composites flagged as lying within the generally barren overburden were excluded giving an estimation dataset compromising 20,126 composites with gold grades ranging from 0.001 to 14.1 g/t and averaging 0.19 g/t.

 

Table 11-1 presents summary statistics for the dataset by mineralized domain. Notable features shown by this table include the following:

 

  At 0.03 g/t the mean gold grade for background domain composites is notably lower than for the mineralized domains, demonstrating that the domaining has effectively assigned most mineralized composites into the mineralized domains.
     
  Coefficients of variation are moderately high reflecting the highly variable nature of the gold grades and demonstrating that MIK is an appropriate estimation technique.

 

Table 11-1: Korbel Main composite estimation dataset statistics

 

(Au g/t) Background Main Block D Block C
    Domain Domain Domain
Number 1,792 17,357 882 95
Mean 0.03 0.21 0.08 0.13
Variance 0.00 0.15 0.01 0.02
Coefficient of variation 1.74 1.80 1.31 1.18
Minimum 0.00 0.00 0.00 0.00
1st Quartile 0.01 0.06 0.02 0.02
Median 0.02 0.12 0.05 0.08
3rd Quartile 0.03 0.24 0.09 0.17
Maximum 1.14 14.1 1.04 0.71

 

11.2.4 Bulk Density Measurements

 

Table 11-2 summarizes Korbel Main density measurements by modeling domain. Figure 11-3 shows a histogram of density measurements and a scatter plot comparing density measurements with gold assay grades for measurements from the mineralized domain below the base of overburden. This table and figure demonstrate that the density measurements show comparatively little variability and no notable association with gold grade.

 

Table 11-2: Korbel Main density measurements

 

Zone Number Density (t/bcm)
    Minimum Average Maximum
Background rock 48 2.10 2.60 2.85
Mineralized domain overburden 3 2.65 2.67 2.69
Mineralized domains below overburden Full set 1,293 2.02 2.66 3.21
Excluding outliers 1,289 2.24 2.66 2.97

 

Page 100 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 11-3: Korbel Main density measurements

 

11.2.5 Estimation Parameters

 

Modelling grid and block model framework

 

Korbel mineralized domain interpretation and resource modelling utilized a local grid rotated 40o from NAD83 aligning drilling traverses and mineralization trends with local grid axes. The block model was back-rotated to NAD83 coordinates.

 

The Korbel modelling utilized 50 by 50 by 10 meter panels, which cover the full extents of the estimation dataset and are aligned with the mineralization trends and the general drilling grid. These dimensions were selected on the basis of sample spacing in central portions of the deposit. Informed panels are constrained by a long sectional polygon digitized around 120 meters below the base of drilling.

 

Indicator thresholds and class grades for MIK modelling

 

Table 11-3 lists the indicator thresholds and class mean grades used for the Korbel modelling with the upper bin median shown in brackets.

 

All bin grades were selected from the bin mean grade, with the exception of the upper bin grades which were selected on a case-by-case basis. For the Block C and Block D domains, the upper bin median was selected, and for the main domain, the upper bin grade was selected from the upper bin mean excluding composites of greater than 5 g/t, giving a grade of 2.275 g/t. This approach reduces the impact of small numbers of extreme gold grades on estimated resources and in Matrix’s experience is appropriate for MIK modelling of highly variable mineralization such as the Korbel Main deposit.

 

Page 101 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 11-3: Korbel Main indicator thresholds and class mean grades

 

Percentile Main (Au g/t) Block D (Au g/t) Block C (Au g/t)
  Threshold Mean Threshold Mean Threshold Mean
10% 0.025 0.014 0.010 0.006 0.007 0.004
20% 0.044 0.035 0.019 0.015 0.017 0.011
30% 0.065 0.055 0.027 0.023 0.030 0.023
40% 0.088 0.076 0.038 0.033 0.061 0.049
50% 0.117 0.102 0.047 0.042 0.075 0.069
60% 0.154 0.134 0.059 0.053 0.111 0.096
70% 0.206 0.178 0.076 0.068 0.127 0.121
75% 0.242 0.223 0.088 0.082 0.167 0.155
80% 0.290 0.265 0.102 0.095 0.202 0.194
85% 0.356 0.320 0.123 0.114 0.233 0.224
90% 0.466 0.406 0.155 0.137 0.278 0.261
95% 0.684 0.561 0.218 0.186 0.534 0.377
97% 0.906 0.777 0.298 0.255 0.601 0.583
99% 1.480 1.122 0.493 0.403 0.657 0.655
100% 14.097 2.777 (2.035) 1.042 0.699 (0.657) 0.713 0.713 (0.713)

 

Variogram models

 

Variogram models used for the Korbel Main MIK modelling (Table 11-4) were modelled from the main mineralized domain composites. In addition to indicator variograms modelled at each threshold, modelled variograms include a variogram of composite gold grades for determination of variance adjustment factors. Spatial continuity observed in the variograms is consistent with geological interpretation and trends shown by composite gold grades, showing strongest continuity within a sub vertical dipping plane trending around 5o from the modelling grid Y axis.

 

Table 11-4: Korbel Main variogram models

 

Rotation relative to modelling grid: Z-5o, Y+90o
Percentile Nug. First Structure Second Structure Third Structure
    Exponential Spherical Spherical
    Sill Range (x,y,z) Sill Range (x,y,z) Sill Range (x,y,z)
10% 0.17 0.58 32,34,16 0.09 60,60,37 0.16 620,290,150
20% 0.16 0.52 31,39,19 0.09 38,66,36 0.23 600,350,140
30% 0.16 0.48 30,45,20 0.09 41,58,40 0.27 780,400,149
40% 0.17 0.45 26,48,20 0.09 47,54,40 0.29 915,400,149
50% 0.18 0.42 27,48,21 0.10 58,52,52 0.30 920,400,124
60% 0.19 0.42 31,62,22 0.08 62,50,44 0.31 930,420,124
70% 0.21 0.42 30,58,21 0.08 52,62,41 0.29 925,440,114
75% 0.23 0.43 33,58,17 0.09 76,90,39 0.25 930,495,124
80% 0.25 0.43 39,50,16 0.10 88,90,24 0.22 1000,495,124
85% 0.26 0.46 34,46,15 0.09 96,52,23 0.19 1000,445,114
90% 0.28 0.49 31,43,15 0.09 94,48,21 0.14 1000,250,110
95% 0.30 0.54 33,41,14 0.08 115,48,26 0.08 1000,195,105
97% 0.33 0.53 32,41,10 0.08 95,84,22 0.06 990,160,86
99% 0.36 0.54 30,39,10 0.08 43,88,22 0.02 135,150,86
Au g/t 0.23 0.56 6.0,7.0,4.0 0.07 115,64,43 0.14 990,200,116

 

Page 102 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Search criteria

 

The five progressively relaxed search passes informing the Korbel Main resource estimates (Table 11-5) represent a compromise between providing reasonably robust local estimates and estimating a reasonably large proportion of the potentially mineralized volumes. The search criteria used for modelling were selected to inform a reasonably large proportion of the mineralized domains with some drill coverage while allowing blocks to be estimated by reasonably close data where possible.

 

Search pass 5 is particularly broad relative to apparent grade continuity, and estimates informed by this search are of low confidence. All search pass 5 estimates, which represent a small proportion of mineral resources are classified as Inferred and uncertainty over the reliability of these estimates does not affect general confidence in estimated resources.

 

Table 11-5: Korbel Main estimation search passes

 

Search Radii (m) Minimum Minimum Maximum
Pass (East, North, Vertical) Data Octants Data
1 60,60,25 16 4 48
2 120,120,50 16 4 48
3 120,120,50 8 2 48
4 240,240,50 8 2 48
5 360,360,75 8 2 48

 

Variance adjustment

 

The Korbel Main MIK estimates include a variance adjustment to give estimates of recoverable resources at gold cut off grades. The variance adjustments were applied using the direct lognormal method and panel to block and information effect factors of 0.121 and 0.647 respectively for a total adjustment of 0.078.The variance adjustment factors, were estimated on the basis of the gold grade variogram model in Table 11-4 and mining selectivity of 10 by 10 by 5 meters (cross strike, strike, vertical) with RC grade control sampling on a 10 by 20 by 3.05 meter pattern.

 

Bulk density assignment

 

The Korbel Main estimates include a density of 2.65 t/bcm for all material on the basis of the average of the available measurements.

 

11.2.6 Classification of the Estimates

 

In Matrix’s opinion, the available information does not define Korbel Main mineralization with sufficient confidence for estimation of Measured resources.

 

Page 103 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The Korbel Main estimates were primarily classified as Indicated and Inferred by estimation search pass and a set of cross-sectional polygons outlining the extents of approximately 100 meter and closer spaced drilling including more some more broadly sampled areas to give a consistent distribution. Mineralized domain panels within the classification polygons informed by search passes 1 and 2 are classified as Indicated, and all other estimates are assigned to the Inferred category. To give a consistent distribution of model categories comparatively few panels initially classified as Inferred within areas of generally Indicated estimates were re-classified as Indicated, and rare isolated search pass 1 and 2 panels, within zones of Inferred panels, generally at depth were re-classified as Inferred.

 

The classification approach classifies estimates for mineralization tested by drilling spaced at around 100 meters, including more some more broadly sampled areas to give a consistent distribution as Indicated. Estimates for more broadly sampled mineralization, extrapolated up to around 120 meters from general drilling areas are classified as Inferred.

 

11.2.7 Plots of the Model Estimates

 

Figure 11-4 presents an example cross-section plot of the Korbel Main model estimates within the resource pit shell at 0.15 g/t cut off relative to the modelling domains and drill hole traces within 60 meters of the section line colored by composited gold grade. In this plot the model panels are scaled by the estimated recoverable proportion above 0.15 g/t cut off and colored by grade above cut-off. For presentation purposes the mineralized domains are truncated below the topography.

 

Figure 11-4 shows instances where model blocks appear to be un-correlated to the mineralized intercepts in the neighboring drill holes. This reflects the way the resource model blocks have been presented. The model blocks plotted are only those that contain an estimated resource above cut off and the proportion above cut off has been used to scale the dimension of the model block for presentation purposes. The scaling occurs about the model block centroid co-ordinate and therefore introduces the apparent mismatch between data and the resource model blocks.

 

Figure 11-4 demonstrates that although, as expected the model estimates are more smoothed than composite grades, they reflect trends shown by composite grades.

 

 

Section B: Section line shown in Figure 1

 

Figure 11-4: Korbel Main model estimates

 

11.3 Cathedral Resource Modelling

 

11.3.1 Compilation of Informing Data

 

The Cathedral resource estimates are based on drilling information available on the 31st of March 2023. Figure 11-5 shows hole traces relative to the plan view extents of the Cathedral mineralized domain and ten-meter DTM contours.

 

The Cathedral drilling comprises fans of variably spaced and oriented holes collared from two drill pads around 500 meters apart. The southern and northern drill pads are designated as “Pad 1” and “Pad 3” respectively. A single pre-Nova drill hole is collared around midway between these pads. Along strike spacing between drill hole mineralized intervals averages around 120 meters.

 

Collar coordinates for Nova’s Cathedral drill holes which represent hand-held GPS/GNSS measurements generally plot well below the DTM.

 

To provide a consistent basis for resource modelling, all drill hole collar elevations were adjusted to match the DTM. For use in resource modelling, two anomalous down-hole survey azimuth entries were modified giving a smoother hole trace.

 

Down-hole lengths of assayed sample intervals in the compiled database range from around 0.1 to 40 feet, inclusive of two samples from pre-Nova drilling of greater than 20 feet in length. The assayed drilling is dominated by samples of 10 feet (3.048 meters) in length which provide around 85% of assayed drilling, with longer samples providing only around 5% of the combined data.

 

Page 104 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.3.2 Modelling Domains

 

Cathedral MIK modelling incorporates two mineralized domains interpreted by Matrix, which capture continuous zones of composited drill sample gold assays of generally greater than 0.10 g/t. The domains, which trend north-south and dip towards the west at around 83o are designated as the West and East Domain respectively.

 

Mineralized domain boundaries were digitized on east-west sections with snapping to drill hole traces where appropriate, then wire framed into three dimensional solids. To ensure consistent coding of composites and model blocks the wire-framed domains extend from a constant elevation well above topography to below the base of drilling. The domains are extrapolated along strike to around 120 meters from drilling.

 

West Domain, which contributes the majority of estimated resources is interpreted over around 780 meters of strike with horizontal widths ranging from around 200 to 480 meters and averaging around 340 meters.

 

East Domain, which captures comparatively lower average drill hole gold grades trends over around 420 meters of strike with horizontal widths ranging from around 40 to 180 meters and averaging around 110 meters.

 

Figure 11-5 shows a plan view of the mineralized domain outcrop relative to drill hole traces and Figure 11-6 presents example sections of the mineralized domains relative to drill hole traces and rock chip samples colored by gold grade. These sections show the modelling domains and topography at the section lines, and drill hole traces within 50 meters either side of the section line with the mineralized domain wire-frames trimmed below the DTM. The plots in Figure 11-6 demonstrate that rock chip assays include significantly mineralized gold grades, supporting the interpretation that mineralization extends to surface. Nova report that geological observations show altered and mineralized rocks at surface and provide additional support to this interpretation.

 

 

Figure 11-5: Cathedral mineralized domain outcrop and drill hole traces

 

 
Section A Section B
Section C
Section lines shown in Figure 11-5

 

Figure 11-6: Cathedral modelling domains and drill hole trace section views

 

Page 105 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.3.3 Composite Estimation Dataset

 

The Cathedral estimates are based on 3.048 meter (10 foot) down-hole composited gold assay grades from diamond drilling within the mineralized domain wire-frames. The selected composite length represents the common sample length. Comparatively rare un-assayed intervals were assigned gold grades of zero.

 

Table 11-6 presents summary statistics for the Cathedral estimation dataset subdivided by mineralized domain. This table shows that with a mean gold grade of 0.13 g/t, and maximum value of 0.31 g/t, the tenor of gold grades for East Domain is notably lower than for West Domain.

 

Table 11-6: Cathedral composite estimation dataset statistics

 

(Au g/t) West East All
  Domain Domain  
Number 1,247 98 1,345
Mean 0.220 0.134 0.214
Variance 0.044 0.004 0.041
Coefficient of variation 0.951 0.460 0.952
Minimum 0.000 0.023 0.000
1st Quartile 0.089 0.083 0.089
Median 0.164 0.129 0.159
3rd Quartile 0.278 0.170 0.268
Maximum 2.720 0.309 2.720

 

11.3.4 Bulk Density Measurements

 

Table 11-7 summarizes Cathedral density measurements by modeling domain and Figure 11-7 shows a histogram of density measurements and a scatter plot comparing density measurements with gold assay grades. This table and figure demonstrate that the density measurements show comparatively little variability and no notable association with gold grade.

 

Table 11-7: Cathedral density measurements

 

Zone Number Density (t/bcm)
    Minimum Average Maximum
Background 17 2.59 2.66 2.72
Mineralized Domain West 80 2.51 2.64 2.72
East 8 2.64 2.66 2.67
Combined 88 2.51 2.65 2.72
Total 105 2.51 2.65 2.72

 

 

 

 

 

 

Figure 11-7: Cathedral density measurements

 

Page 106 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.3.5

Estimation Parameters

 

Modelling grid and block model framework

 

Cathedral MIK modelling utilized 50 by 100 by 40-meter (East, North, Vertical) panels, which cover the full extents of the estimation dataset. These dimensions were selected on the basis of sample spacing in central portions of the deposit.

 

Indicator thresholds and class grades for MIK modelling

 

Table 11-8 lists the indicator thresholds and class mean grades for each Cathedral modeling domain, with the upper bin median shown in brackets.

 

All bin grades used for MIK modelling were selected from bin mean grades, with the exception of the West Domain upper bin which was selected from the bin median grade. This approach reduces the impact of small numbers of extreme gold grades on estimated resources and in Matrix’s experience is appropriate for MIK modelling of highly variable mineralization such as the Cathedral deposit.

 

Table 11-8: Cathedral indicator thresholds and class mean grades

 

Percentile West Domain (Au g/t) East Domain (Au g/t)
  Threshold Mean Threshold Mean
10% 0.052 0.033 0.059 0.048
20% 0.079 0.064 0.077 0.070
30% 0.102 0.090 0.087 0.083
40% 0.134 0.118 0.105 0.096
50% 0.164 0.148 0.129 0.118
60% 0.199 0.182 0.144 0.138
70% 0.247 0.223 0.162 0.152
75% 0.278 0.264 0.170 0.168
80% 0.316 0.297 0.185 0.178
85% 0.377 0.343 0.196 0.192
90% 0.465 0.418 0.205 0.201
95% 0.592 0.523 0.239 0.228
97% 0.682 0.628 0.275 0.266
99% 0.874 0.762 0.291 0.290
100% 2.720 1.352 (1.07) 0.309 0.309 (0.309)

 

Variogram models

 

The available Cathedral drilling does not represent a systematic, regular grid and provides too few regularly gridded composites for reliable variogram modelling.

 

Variogram models used for Cathedral MIK modelling were derived from those used for modelling of the Korbel Main deposit rotated to reflect interpreted Cathedral mineralization trends. This approach reflects the comparatively early stage of assessment of Cathedral and the broad spaced drilling available for this deposit. The spatial continuity reflected by the variogram models is consistent with geological interpretation and the steeply west dipping trends shown by composite gold grades.

 

Search criteria

 

The three progressively relaxed search passes adopted for the Cathedral modelling (Table 11-9) were selected to inform a reasonably large proportion of the mineralized domains with some drill coverage while allowing blocks to be estimated by reasonably close data where possible.

 

Table 11-9: Cathedral estimation search passes

 

Search Radii (m) Minimum Minimum Maximum
Pass (East, North, Vertical) Data Octants Data
1 50,180,180 12 4 48
2 100,360,360 12 4 48
3 100,360,360 6 2 48

 

Page 107 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Variance adjustment

 

The Cathedral MIK estimates include a variance adjustment to give estimates of recoverable resources at gold cut off grades. The variance adjustments were applied using the direct lognormal method and panel to block and information effect factors of 0.121 and 0.647 respectively for a total adjustment of 0.078.The variance adjustment factors, were estimated on the basis of the gold grade variogram model and mining selectivity of 10 by 10 by 5 meters (cross strike, strike, vertical) with RC grade control sampling on a 10 by 20 by 3.05 meter pattern.

 

Bulk density assignment

 

The Cathedral estimates include a density of 2.65 t/bcm for all material on the basis of the average of the available measurements for the deposit.

 

11.3.6 Classification of the Estimates

 

In Matrix’s opinion, the available broadly and irregularly spaced drilling does not define Cathedral mineralization with sufficient confidence for estimation of Measured or Indicated resources. All resources estimated for the deposit are classified as Inferred.

 

11.3.7 Plots of Model Estimates

 

Figure 11-8 presents an example cross-section plot of the Cathedral model estimates within the resource pit shell at 0.15 g/t cut off relative to modelling domains and drill hole traces within 75 meters of the section line colored by composited gold grade. In this plot the model panels are scaled by the estimated recoverable proportion above the nominated cut off and colored by grade above cut-off. For presentation purposes the mineralized domains are truncated below the topography.

 

Figure 11-8 shows instances where model blocks appear to be un-correlated to the mineralized intercepts in the neighboring drill holes. This reflects the way the resource model blocks have been presented. The model blocks plotted are only those that contain an estimated resource above cut off and the proportion above cut off has been used to scale the dimension of the model block for presentation purposes. The scaling occurs about the model block centroid co-ordinate and therefore introduces the apparent mismatch between data and the resource model blocks.

 

Figure 11-8 demonstrates that although, as expected the model estimates are more smoothed than composite grades, they reflect trends shown by composite grades.

 

 

 

6,874,050 mN

 

Figure 11-8: Cathedral model estimates

 

Page 108 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.4 RPM Resource Modelling

 

11.4.1 Compilation of Informing Data

 

The RPM resource estimates are based on drilling information available on the 31st of March 2023. Figure 11-9 shows drill traces colored by composited gold grade relative to mineralized domain outcrop, 20-meter DTM meter contours and the resource pit crest.

 

Figure 11-9 demonstrates that RPM North drilling comprises variably oriented fans of holes drilled from three drill pads with between 3 and 21 holes drilled from each pad. This configuration provides variably spaced drilling, with the 21 holes from the easternmost drill pad giving closely spaced, clustered sampling of less than 20 meters spacing in a zone of high gold grades increasing to around 120 meters and broader spaced sampling in peripheral areas including the southern modelling domain. RPM North drilling includes steeply dipping and easterly inclined drill holes which intersect interpreted mineralization trends at high angles.

 

Figure 11-9 demonstrates that RPM South drilling comprises a fan of eight variably oriented drill holes collared from one drill pad giving drill spacings broadening from closely spaced proximal the drill pad to 120 meters and broader in peripheral areas.

 

Down-hole lengths of assayed RPM drill samples range from around 0.1 to 18 samples of 10 feet (3.048 meters) in length providing around 83% of assayed drilling and longer samples providing only around 4%.

 

RPM drill collars coordinates were surveyed by Trimble R1 or CHC LT500 GNSS survey tools, or hand-held GPS units. With the exception of collar coordinates for two drill holes with CHC LT500 and hand-held GPS surveys respectively, the supplied coordinates plot around 12 meters below the DTM. To provide a consistent basis for resource modelling, Matrix lowered the supplied DTM by 12 meters, and reduced the elevations of two drill holes which match the original DTM by 12 meters.

 

For use in resource modelling, one down-hole survey entry was modified for this hole giving a smoother hole trace.

 

 

Figure 11-9: RPM mineralized domain outcrop and drill hole traces

 

Page 109 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.4.2 Modelling Domains

 

Modelling of the RPM North and South deposits incorporated mineralized domains interpreted by Matrix which capture composites with gold grades of generally greater than 0.1 g/t and delineate zones within which the tenor and spatial trends of mineralization are similar. Available information suggests the mineralization shows no significant surficial weathering or oxidation and the modelling did not include surfaces representing oxidation, weathering or overburden.

 

To ensure consistent coding of composites and model blocks the wire-framed domains extend between constant elevations well above topography and well below the base of drilling respectively. The domains are extrapolated along strike to around 120 meters from drilling.

 

Figure 11-9 shows drill traces colored by composited gold grade relative to mineralized domain outcrop and Figure 11-10 presents example sections of the modelling domains relative to hole traces colored by composite gold grades. The sections in Figure 11-10 show the domains and topography at the section lines, and drill hole traces within 30 meters either side of the section line with the mineralized domain wire-frames were trimmed below topography.

 

RPM North

 

RPM North modelling utilized three, subvertical east-west trending mineralized domains comprising a southern domain of comparatively lower gold grades, and a northern domain with an internal core of notably higher composite gold grades.

 

The northern domain is interpreted over around 550 meters of strike with an average width of around 75 meters, encompassing the high-grade core domain which comprises an ovoid shaped zone around 130 by 60 meters in plan extending to around 250 meters depth. The southern domain trends over around 600 meters of strike averaging approximately 120 meters thick.

 

A significant proportion of RPM North drilling intersects interpreted mineralization trends at high-angles with some drill holes appearing to locally pass in and out of mineralized domains, creating difficulties in domain interpretation.

 

The North Low Grade and High Grade domains were constructed from polygons digitized at 10-meter spaced plan views which were projected vertically over the ten meters represented by each polygon to create closed three-dimensional solids.

 

For the south mineralized domain, interpreted domain boundaries were digitized on southwest-northeast trending sections aligned with the general drilling traverses with snapping to drill hole traces where appropriate, then wire-framed into three dimensional solid.

 

Page 110 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

RPM South

 

RPM South modeling included an east-west trending steeply southerly dipping to vertical mineralized domain interpreted over around 360 meters of strike with an average width of around 170 meters. Interpreted domain boundaries were digitized on southwest-northeast trending sections aligned with the general drilling traverses with snapping to drill hole traces where appropriate, then wire-framed into three dimensional solid.

 

 

 

RPM North 501,950 mE RPM South 502,220 mE

 

Figure 11-10: RPM modelling domains and drill hole trace section views

 

11.4.3

Composite Estimation Dataset

 

The RPM MIK modelling utilized 3.048 meter (10 foot) down-hole composited gold assay grades from diamond drilling coded by the mineralized domain wire-frames. This composite length represents the common sample length. Un-assayed intervals were assigned gold grades of zero.

 

The RPM North estimation dataset comprises 3,336 composites with gold grades ranging from 0.0004 to 79.15 g/t and averaging 0.82 g/t. The RPM South dataset comprises 870 composites with gold grades ranging from 0.003 to 6.26 g/t and averaging 0.40 g/t.

 

Table 11-10 presents summary statistics for the dataset by mineralized domain. Notable features shown by this table include the following:

 

  At 0.02 and 0.06 g/t respectively the mean gold grade for RPM North and RPM South background domain composites is notably lower than for the mineralized domains, demonstrating that the domaining has effectively assigned most mineralized composites into the mineralized domains.

 

Page 111 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

  At 2.68 g/t, the average grade of the North High-Grade domain is notably higher than the other mineralized domains.

 

  Coefficients of variation are moderately high to high for the mineralized domain composites reflecting the variable nature of the gold grades and demonstrating that MIK is an appropriate estimation technique.

 

Table 11-10: RPM composite estimation dataset statistics

 

(Au g/t) RPM North RPM South
  Background South North North Background Mineralized
      Low Grade High Grade   Domain
Number 872 546 1,023 895 49 821
Mean 0.02 0.27 0.17 2.68 0.06 0.42
Variance 0.00 0.38 0.04 56.0 0.00 0.22
Coefficient of variation 1.22 2.28 1.12 2.79 0.78 1.13
Minimum 0.00 0.00 0.00 0.01 0.00 0.02
1st Quartile 0.00 0.04 0.06 0.22 0.03 0.16
Median 0.01 0.08 0.11 0.46 0.04 0.30
3rd Quartile 0.02 0.22 0.21 1.33 0.06 0.51
Maximum 0.19 5.49 1.97 79.15 0.24 6.26

 

11.4.4 Bulk Density Measurements

 

Table 11-11 summarizes RPM density measurements by modeling domain and Figure 11-11 shows a histogram of density measurements and a scatter plot comparing density measurements with gold assay grades for mineralized domain density, which, for presentation clarity is truncated at 6.0 g/t excluding two high gold grade samples. Table 11-11 and Figure 11-11 figure exclude four outlier measurements of less than 2.2 or greater than 2.9 t/bcm and demonstrate that mineralized domain density measurements show comparatively little variability and no notable association with gold grade.

 

Page 112 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 11-11: RPM density measurements

 

Zone Modelling Domain Number Density (t/bcm)
      Minimum Average Maximum
North Background 75 2.48 2.73 2.85
Mineralized Domains South 39 2.58 2.68 2.78
North Low Grade 64 2.34 2.68 2.80
North High Grade 63 2.36 2.66 2.76
Subtotal 166 2.34 2.68 2.80
South Background 4 2.64 2.70 2.74
Mineralized Domains 60 2.50 2.67 2.83
Combined Background 79 2.48 2.73 2.85
Mineralized domains 226 2.34 2.67 2.80
Total 305 2.34 2.69 2.85

 

 

 

 

Figure 11-11: RPM density measurements

 

Page 113 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.4.5 Estimation Parameters

 

Block model frameworks

 

The RPM North and South MIK modelling utilized block models with panels selected on the basis of drill hole spacing for central portions of each deposit. Informed panels are constrained by a long sectional polygon digitized around 120 meters below the base of drilling.

 

RPM North modelling utilized 20 by 10 by 10-meter (East, North, Vertical) panels reflecting drill spacing in closely drilled portions of the deposit. These dimensions are notably smaller than hole spacing for the broadly drilled zones representing much of the modelled volume. A comparative model with panels more consistent with general drill spacing (40 by 20 by 20 meters) gave similar estimates to the primary model, supporting the use of the comparatively small panels in the modelling.

 

RPM South modelling utilized panels of dimensions 60 by 30 by 15 meters (East, North, Vertical).

 

Indicator thresholds and class grades for MIK modelling

 

Table 11-12 lists the indicator thresholds and class mean grades for the RPM modeling domains, with upper bin medians shown in brackets. All bin grades were selected from the bin mean grade, with the exception of upper bin grades which were selected on a case-by-case basis as follows:

 

  RPM North South Domain: Upper Bin threshold (3.612 g/t)

 

  RPM North Low Grade: Upper bin mean excluding one high grade outlier grade composite (4.11 g/t).

 

  RPM North High Grade: Upper bin threshold (37.223 g/t).

 

  RPM South mineralized domain: Upper bin median (3.362 g/t).

 

This approach reduces the impact of small numbers of extreme gold grades on estimated resources and in Matrix’s experience is appropriate for MIK modelling of highly variable mineralization such as RPM.

 

Page 114 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 11-12: RPM indicator thresholds and class mean grades

 

Percentile RPM North RPM North RPM North RPM South
  South Domain (Au g/t) North LG (Au g/t) North HG (Au g/t) Min. domain (Au g/t)
  Threshold Mean Threshold Mean Threshold Mean Threshold Mean
10% 0.017 0.011 0.029 0.018 0.118 0.078 0.101 0.070
20% 0.029 0.023 0.048 0.040 0.189 0.158 0.146 0.123
30% 0.043 0.036 0.066 0.059 0.262 0.225 0.187 0.165
40% 0.060 0.051 0.086 0.076 0.356 0.307 0.243 0.214
50% 0.081 0.070 0.111 0.099 0.459 0.405 0.296 0.269
60% 0.113 0.095 0.139 0.124 0.637 0.543 0.358 0.328
70% 0.177 0.142 0.185 0.163 1.024 0.803 0.456 0.408
75% 0.215 0.195 0.212 0.198 1.328 1.164 0.508 0.483
80% 0.253 0.236 0.247 0.230 1.807 1.571 0.570 0.536
85% 0.376 0.318 0.308 0.274 2.688 2.227 0.661 0.620
90% 0.523 0.446 0.395 0.356 5.118 3.741 0.806 0.730
95% 1.150 0.747 0.535 0.446 13.644 8.809 1.024 0.913
97% 1.812 1.562 0.675 0.588 23.173 19.290 1.437 1.192
99% 3.612 2.582 0.961 0.801 37.223 30.838 2.094 1.593
100% 5.485 4.338 1.973 1.235 79.154 53.919 6.255 3.593
    4.457   1.124   49.440   3.362

 

Variogram models

 

RPM MIK modelling utilized variograms modelled from composites from the combined northern RPM North domains (Table 11-13). In addition to indicator variograms modelled at each threshold, modelled variograms include a variogram of composite gold grades for determination of variance adjustment factors. Drilling available for the other mineralized domains provides too few regularly gridded and closely spaced data for reliable variogram modelling.

 

Spatial continuity observed in the variogram models is consistent with geological interpretation and trends shown by composite gold grades, showing strongest continuity within a sub vertical, east-west trending plane.

 

Page 115 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 11-13: RPM variogram models

 

Percentile Nug. First Structure Second Structure Third Structure
    Exponential Spherical Spherical
    Sill Range (x,y,z) Sill Range (x,y,z) Sill Range (x,y,z)
10% 0.13 0.50 7.5,6.5,8.5 0.22 10,9.5,9 0.15 24,24,32
20% 0.12 0.44 11,7.5,8.0 0.24 12,10,12 0.20 32,25,45
30% 0.11 0.41 18,14,15 0.22 25,32,32 0.26 48,35,110
40% 0.11 0.41 18,14,15 0.22 25,35,32 0.26 48,32,110
50% 0.12 0.40 18,8.5,22 0.22 26,30,36 0.26 64,30,115
60% 0.13 0.39 22,9,32 0.22 33,30,48 0.26 70,31,125
70% 0.14 0.38 20,12,34 0.22 33,35,50 0.26 86,35,140
75% 0.15 0.37 15,12,32 0.22 17,15,56 0.26 90,36,150
80% 0.16 0.44 10,9.0,34 0.17 17,11,66 0.23 59,38,150
85% 0.17 0.45 10,8.5,20 0.17 17,9.5,76 0.21 41,21,150
90% 0.18 0.43 9.0,8.0,14 0.17 16,9.5,105 0.22 40,16,180
95% 0.20 0.57 8.0,7.0,8.5 0.14 13,8.5,89 0.09 35,14,190
97% 0.22 0.57 7.5,6.0,7.5 0.11 11,7.0,38 0.10 29,12,50
99% 0.26 0.55 7.5,4.0,7.0 0.09 11,5.0,14 0.10 13,6.0,26
Au g/t 0.18 0.49 9.0,5.0,13 0.17 13,22,68 0.16 44,25,230

 

Search criteria

 

Search passes informing the RPM resource estimates (Table 11-14) represent a compromise between providing reasonably robust local estimates and estimating a reasonably large proportion of potentially mineralized volumes. These criteria were selected to inform a reasonably large proportion of the mineralized domains with some drill coverage while allowing blocks to be estimated by reasonably close data where possible. The variability in search criteria between deposits reflects the differences in drill spacing.

 

RPM North Measured resources are informed by Search Pass 1 and 2 panels, with Indicated estimates primarily informed by Search Pass 2. Search Pass 4 panels inform only Inferred resources and represent a relatively small proportions of the combined estimates.

 

Table 11-14: RPM estimation search passes

 

Deposit Search Radii (m) Minimum Minimum Maximum
  Pass (East, North, Vertical) Data Octants Data

RPM

North

1 25,10,25 16 4 48
2 50,20,50 16 4 48
3 50,20,50 8 2 48
4 100,40,100 8 2 48

RPM

North

1 60,30,60 16 4 48
2 120,60,120 16 4 48
3 120,60,120 8 2 48
4 120,60,120 4 1 48

 

Page 116 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Variance adjustment

 

The RPM MIK estimates include a variance adjustment to give estimates of recoverable resources at gold cut off grades. The variance adjustments were applied using the direct lognormal method and panel to block and information effect factors of 0.168 and 0.344 respectively for a total adjustment of 0.058.The variance adjustment factors, were estimated on the basis of the gold grade variogram model in Table 14 and mining selectivity of 10 by 5 by 5 meters (cross strike, strike, vertical) with RC grade control sampling on a 10 by 8 by 3.05 meter pattern.

 

Bulk density assignment

 

The RPM estimates include a density of 2.65 t/bcm for all material on the basis of the average of the available measurements.

 

11.4.6 Classification of the Estimates

 

Estimates for the RPM North deposit are classified as Measured, Indicated and Inferred utilizing a set of plan-view polygons outlining areas of relatively consistent drill spacing. These polygons classify estimates tested by drilling spaced to around 25 meters and 50 meters respectively as Measured and Indicated and estimates for more broadly sampled mineralization extrapolated to around 120 meters from drilling as Inferred.

 

In Matrix’s opinion, the available information does not define RPM South mineralization with sufficient confidence for estimation of Measured or Indicated resources. All RPM South resources estimated are classified as Inferred.

 

11.4.7 Plots of the Model Estimates

 

Figure 11-12 presents example cross-section plots of the RPM model estimates within the resource pit shell at 0.20 g/t cut off relative to modelling domains and drill hole traces within 30 meters of the section lines colored by composited gold grade. In this plot the model panels are scaled by the estimated recoverable proportion above the nominated cut off and colored by grade above cut-off. For presentation purposes the mineralized domains are truncated below the topography.

 

Figure 11-12 shows instances where model blocks appear to be un-correlated to the mineralized intercepts in the neighboring drill holes. This reflects the way the resource model blocks have been presented. The model blocks plotted are only those that contain an estimated resource above cut off and the proportion above cut off has been used to scale the dimension of the model block for presentation purposes. The scaling occurs about the model block centroid co-ordinate and therefore introduces the apparent mismatch between data and the resource model blocks.

 

Figure 11-12 demonstrates that although, as expected the model estimates are more smoothed than composite grades, they reflect trends shown by composite grades.

 

RPM North: 501,950 mE
RPM South: 502,190 mE

 

Figure 11-12: RPM Plots of model estimates

 

Page 117 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.5

Mineral Resource Estimates

 

11.5.1 Establish Reasonable Prospects of Economic Extraction

 

To provide estimates with reasonable prospects for economic extraction, the Estelle mineral resources are reported within optimized pit shells generated from parameters supplied by Nova. These parameters reflecting Nova’s review of comparable operations in the general area and available metallurgical and processing test work described in the relevant sections of this report. The optimization parameters reflect a conventional truck and shovel large-scale open pit operation with the cost and revenue parameters detailed in Table 11-15. The pit optimizations represent an initial assessment as defined by SK-1300.

 

The gold price is $2,000 per ounce, which is reasonable based on prices at the time of this initial assessment. It reflects the monthly average gold price reported by the World Gold Council (World Gold Council, 2023) for December 2023 of $2,029 per ounce, with rounding.

 

In Matrix’s opinion and experience the parameters used for establishing the reasonable prospects of economic extraction of the mineral resources are appropriate for the Estelle deposits.

 

In assessment of the technical and economic factors likely to influence the prospect of economic extraction to establish economic potential, Matrix’s considerations included the following:

 

  Site infrastructure:

 

  Mine design:

 

  Processing plant:

 

  Environmental compliance and permitting:

 

  Other reasonably assumed technical and economic factors, including plans, negotiations, or agreements with local individuals or groups, are necessary to demonstrate reasonable prospects for economic extraction.

 

As outlined in the preceding bullet points, Matrix considers that it is reasonable to believe that all issues associated with the relevant technical and economic factors likely to influence the prospect of economic extraction of the Estelle mineral resources can be resolved with further exploration and analysis.

 

Page 118 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 11-15: Resource pit shell cut-off grade parameters

 

Gold Price $2,000/ oz
  Korbel Main and RPM North and
  Cathedral South
Wall angles 50o 50o
Mining cost per tonne mined $1.65/t $1.65/t
Processing Sorter recovery 86.10% -
  Processing recovery 88.20% 88.20%
  Overall recovery 75.94% 88.20%
Processing costs per tonne processed Sorter $0.73/t -
  Process $4.50/t $9.80/t
  G&A $1.30/t $1.30/t
  Subtotal $6.53/t $11.10/t
Royalty (applied to recover ounces) 5% 5%

 

The $2,000/oz pit shell constraining Korbel mineral resources (Figure 11-1, Figure 11-4) extends over around 2.3 kilometers of strike with an average width of around 600 meters, and a maximum vertical depth below surface of approximately 430 meters.

 

The $2,000/oz pit shell constraining Cathedral mineral resources (Figure 11-5,Figure 11-8) extends over approximately 1.2 kilometers north-south by up to approximately 820 meters east-west, with a maximum vertical depth below surface of approximately 520 meters.

 

The RPM $2,000/oz resource pit shell encompasses the RPM North and South mineral resources (Figure 11-9,Figure 11-12). In the RPM North area, it covers an area around 840 meters east -west by 700 meters north-south and reaches a maximum vertical depth below topography of approximately 340 meters. In the RPM South area, it covers an area around 450 meters east-west by 480 meters north-south and reaches a maximum vertical depth below topography of approximately 250 meters.

 

The Qualified Person calculated the marginal cut-off grades selected for reporting mineral resources from the pit optimization parameters provided by Nova (Table 11-16).

 

Page 119 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 11-16: Cut-off grade calculation

 

Cut-off grade formula
Cut off (g/t) = Combined Processing Cost + Difference between ore and waste mining cost
(Realised Gold Price ($/g) x Combined Metallurgical Recovery)
Korbel Main and Cathedral cut-off grade calculation
Parameters Gold Price ($/g) = $2000/31.103477 =$64.301/gram
Realised Gold Price ($/g) = = Gold Price ($/g) x (1-Royalty (%))
  = 64.301 x (1-0.05)
  = 61.086 $/gram
Combined Processing Cost ($/ore tonne) =Sorter Cost + Processing Cost + G&A Cost
  =$0.73 +$4.50+$1.30
  = $6.53/t
Difference between ore and waste mining cost ($/t) =$0.00/t
Combined Metallurgical Recovery =0.7594
Calculated cut off (g/t) = (6.53+0.00) / (61.086 x 0.7594)
  =0.141 g/t
Rounded cut off (g/t) = 0.15 g/t
 
RPM cut-off grade calculation
Parameters Gold Price ($/g) = $2000/31.103477 =$64.301/gram
Realised Gold Price ($/g) = = Gold Price ($/g) x (1-Royalty (%))
  = 64.301 x (1-0.05)
  = 61.086 $/gram
Combined Processing Cost ($/ore tonne) = Processing Cost + G&A Cost
  =$9.80+$1.30
  = $11.10/t
Difference between ore and waste mining cost ($/t) =$0.00/t
Combined Metallurgical Recovery =0.8820
Calculated cut off (g/t) = (11.10+0.00) / (61.086 x 0.8820)
  =0.206 g/t
Rounded cut off (g/t) = 0.20 g/t
       

11.5.2 Mineral Resource Estimates

 

Table 11-17 presents the Estelle mineral resource estimates. These estimates represent the MIK model estimates constrained within the $2,000/oz optimal pit shells at cut-off grades derived from the optimization parameters with minor rounding.

 

Table 11-18 present the 85% of mineral resources that is attributable to Nova’s ownership share of the Estelle Gold Project. These figures are derived from the model estimates within the $2,000/oz optimal pit shells at the relevant cut-off grades with tonnages multiplied by 0.85 and appropriate rounding as described in the table notes.

 

Page 120 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The Mineral Resource estimates are based on drill data up to March 31, 2023 and have an effective date of the January 31, 2024.

 

The figures in Table 11-17 and Table 11-18 are rounded to reflect the precision of the estimates and include rounding errors.

 

Table 11-17: Mineral Resource Estimate for total Estelle Gold Project (January 31, 2024)

 

    Measured Indicated Measured + Indicated Inferred Total
Deposit Cutoff Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au
    MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz
RPM North 0.20 1.4 4.1 0.18 3.0 1.6 0.15 4.4 2.4 0.33 23 0.60 0.45 28 0.88 0.78
RPM South 0.20                   23 0.47 0.35 23 0.47 0.35
Total RPM   1.4 4.1 0.18 3.0 1.6 0.15 4.4 2.4 0.33 46 0.54 0.80 51 0.70 1.13
Korbel Main 0.15       240 0.31 2.39 240 0.31 2.39 35 0.27 0.30 275 0.30 2.70
Cathedral 0.15                   150 0.28 1.35 150 0.28 1.35
Total Korbel         240 0.31 2.39 240 0.31 2.39 185 0.28 1.65 425 0.30 4.05
Total Estelle Gold Project   1.4 4.1 0.18 243 0.33 2.54 244 0.35 2.72 231 0.33 2.45 476 0.34 5.17

 

Table 11-18: Mineral Resource estimate for Nova’s 85% attributable interest in the Estelle Gold Project (January 31, 2024)

 

    Measured Indicated Measured + Indicated Inferred Total
Deposit Cutoff Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au Tonnes Grade Au
    MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz MT Au g/t Moz
RPM North 0.20 1.2 4.1 0.16 2.6 1.6 0.13 3.7 2.4 0.29 20 0.60 0.39 24 0.89 0.68
RPM South 0.20                   20 0.47 0.30 20 0.47 0.30
Total RPM   1.2 4.1 0.16 2.6 1.6 0.13 3.7 2.4 0.29 40 0.54 0.69 44 0.70 0.98
Korbel Main 0.15       210 0.31 2.09 210 0.31 2.09 30 0.27 0.26 240 0.31 2.35
Cathedral 0.15                   120 0.28 1.08 120 0.28 1.08
Total Korbel         210 0.31 2.09 210 0.31 2.09 150 0.28 1.34 360 0.30 3.43
Total Estelle Gold Project   1.2 4.1 0.16 213 0.33 2.22 214 0.35 2.38 190 0.33 2.03 404 0.34 4.41

 

Notes to Tables 11-17 and 11-18:

 

1. A mineral resource is defined as a concentration or occurrence of material of economic interest in or on the Earth’s crust in such form, grade or quality, and quantity, that there are reasonable prospects for economic extraction.

 

2.The mineral resource applies a reasonable prospect of economic extraction with the following assumptions:

 

  Gold price of US$2,000/oz
  5% royalty on recovered ounces
  Pit slope angle of 50o
  Mining cost of US$1.65/t
  Processing cost for RPM US$9.80/t and Korbel US$5.23/t (inclusive of ore sorting for Korbel)
  Combined processing recoveries of 88.20% for RPM and 75.94% for Korbel
  General and Administrative Cost of US$1.30/t
  Tonnages and grades are rounded to two significant figures and ounces are rounded to 1000 ounces. Rounding errors are apparent.

 

Page 121 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

11.6 Mineral Resource Sensitivity Analysis

 

Table 11-19 presents the resource model estimates reported within optimal pit shells generated using the parameters used to generate the resource pit shells, with gold prices of $1,800/oz and $2,200 respectively. These figures, which are rounded to reflect the precision of estimates and include rounding errors provide an indication of the sensitivity of mineral resource estimates to gold price. They are based on the resource models reported within optimal pit shells generated at the specified gold prices, at marginal cut off grades calculated at the relevant gold price.

 

Table 11-19: Mineral resource sensitivity to gold price

 

$1,800/oz
Deposit, Measured Indicated Measured + Indicated Inferred Total
cut off Au g/t Mt Au Au Mt Au Au Mt Au Au Mt Au Au Mt Au Au
    g/t Moz   g/t Moz   g/t Moz   g/t Moz   g/t Moz
RPM North 0.23 g/t 1.4 4.2 0.19 2.6 1.9 0.16 4 2.7 0.35 19 0.6 0.37 23 0.96 0.72
RPM South 0.23 g/t                   21 0.48 0.32 21 0.48 0.32
Total RPM 1.4 4.2 0.19 2.6 1.9 0.16 4 2.7 0.35 40 0.54 0.69 44 0.73 1.04
Korbel Main 0.16 g/t       200 0.32 2.06 200 0.32 2.06 12 0.29 0.11 212 0.32 2.17
Cathedral 0.16 g/t       - - -       120 0.29 1.12 120 0.29 1.12
Total Korbel       200 0.32 2.06 200 0.32 2.06 132 0.29 1.23 332 0.31 3.29
Total Estelle Gold Project 1.4 4.1 0.19 203 0.34 2.22 204 0.37 2.41 172 0.35 1.93 376 0.36 4.33
$2200/oz
Deposit, Measured Indicated Measured + Indicated Inferred Total
cut off Au g/t Mt Au Au Mt Au Au Mt Au Au Mt Au Au Mt Au Au
    g/t Moz   g/t Moz   g/t Moz   g/t Moz   g/t Moz
RPM North 0.19 g/t 1.4 4.1 0.18 3.2 1.6 0.16 5 2.4 0.34 25 0.6 0.47 29 0.88 0.81
RPM South 0.19 g/t                   25 0.45 0.36 25 0.45 0.36
Total RPM 1.4 4.1 0.18 3.2 1.6 0.16 4.6 2.4 0.34 50 0.52 0.83 54 0.68 1.17
Korbel Main 0.13 g/t       330 0.28 2.97 330 0.28 2.97 140 0.24 1.08 470 0.27 4.05
Cathedral 0.13 g/t                   180 0.27 1.56 180 0.27 1.56
Total Korbel       330 0.28 2.97 330 0.28 2.97 320 0.26 2.64 650 0.27 5.61
Total Estelle Gold Project 1.4 4.12 0.18 333 0.29 3.13 334 0.31 3.31 370 0.29 3.48 704 0.3 6.79

 

Note: Sensitivity analysis is on 100% of mineral resource estimate.

 

11.7 QP Statement

 

The QP for this section is of the opinion that the resource estimates and resource classifications reported herein are a reasonable representation of the gold mineral resources for the Korbel Main, Cathedral, RPM North, and RPM South deposits and the TRS provides justification that the mineral resources have reasonable prospects of economic extraction.

 

The QP is of the opinion that with consideration of the recommendations summarized below and throughout this report, any issues relating to all relevant technical and economic factors likely to influence the prospect of economic extraction can be resolved with further work.

 

Page 122 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The Mineral Resource Estimates may be materially affected if technical factors change, including mining, metallurgical, or infrastructure, from those currently anticipated for the Estelle Gold Project. Although the QP has a reasonable expectation that the majority of the inferred resources could be upgraded to indicated resources through further drilling programs, it should not be assumed that all or any part of an inferred resource will necessarily be converted to measured or indicated resource categories.

 

The QP recommends that Nova undertake infill drilling at all of the Estelle deposits with the aim of increasing confidence in estimated resources and increasing the proportion of resources classified as Measured and Indicated.

 

12. Mineral Reserve Estimates

 

No mineral reserves are reported for this SK-1300 Initial Assessment Technical Report Summary.

 

13. Mining Methods

 

The open pit optimization assumptions are based on the conventional truck and shovel mining method. The pit shells used for resource estimation are based on a 50o overall slope angle. Conceptual production rates range from 35 to 40 Mt/year.

 

The resource models utilized in the pit optimization studies were produced by Matrix. Input parameters containing processing, operating, fixed and mining costs and recovery were arrived at in consultation with Nova, which included base economic, geotechnical, mining and processing parameters required to establish an economic cut-off grade.

 

The open pit optimization assumptions are based on the conventional truck and shovel mining method. The program generates economic shells based on input parameters consisting of metal prices, operating costs (mining and processing costs), metallurgical recoveries, and geotechnical (slope) considerations. The models supplied were estimated using a multiple indicator kriging estimation process.

 

13.1 Geotechnical Parameters

 

Limited geotechnical assessment has been completed for the Korbel and RPM deposit areas. To determine the safe slope angles for the pit, benchmarks consisting of nearby properties, research data, internal data were used. An overall slope angle of 50o has been selected for all the deposits and is deemed sufficient for the initial assessment.

 

13.2 Hydrogeological Parameters

 

A hydrogeological assessment of the open pits and waste dump/stockpile foundations has not been completed for any of the deposits. A hydrogeological study should be integrated with geotechnical investigations of the pits, stockpiles waste dumps and tailings facilities as part of the PFS.

 

Page 123 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

13.3 Cut-Off Grades

 

A cut-off grade of 0.20g/t was chosen for the reporting RPM North and South mineral resources, and a cut-off grade of 0.15g/t was chosen for reporting Korbel Main and Cathedral mineral resources.

 

The cut-off grade for the RPM South and RPM North resource estimates is calculated as the grade required to pay for processing, transportation to the mill, and G&A costs. The cut-off grade for the Korbel Main and Cathedral resource estimates is calculated as the grade required to pay for ore sorting, subsequent processing and G&A costs. The reduced processing costs for Korbel Main and Cathedral reflect the average mass rejected by the sorters. An average sorter recovery was also used. Section 18 has further description of mining and processing costs used to generate economic cut-off grade. The cut-off grade calculations are shown in Table 11-16 above and the inputs used are shown below in Table 13-1.

 

Table 13-1: Economic inputs used as basis for cut-off grades

 

Deposit Item Value Unit
RPM North & South Gold Price 2,000 $/oz
Process Recovery 88.2 %
Process Costs 9.8 $/t resource
G&A Costs 1.3 $/t resource
Economic Cut-off   0.20 g/t
Korbel Main & Cathedral Gold Price 2,000 $/oz
Process Recovery 88.2 %
Sorter Recovery 86.1 %
Sorter Costs 0.73 $/t resource
Process Costs 4.5 $/t resource
G&A Costs 1.3 $/t resource
Economic Cut-off   0.15 g/t

 

14. Process and Recovery Methods

 

The process flowsheet (Figure 14-1) and initial assessment level processing plant design is based on preliminary metallurgy and ore sorting tests.

 

Page 124 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The process plant was designed using conventional processing unit operations with the addition of XRT ore sorting systems. Only ore originating from Korbel Main will be sorted, ore originating from the RPM deposits will bypass the sorters. The ore sorting test work performed to date was preliminary in nature in support of the flow sheet to determine the trade off on the gold recoveries. With the preliminary nature of the study, it is still yet to be determined if ore sorting will be included in the final flowsheet and future economic analysis. The product of the process will be doré bars.

 

Run-of-mine and run–of-stockpile ore will be hauled to the sorting facility where it will be crushed in a primary gyratory crusher before going through a sizing screen. The fines fraction head will be fed directly to the High-Pressure Grinding Rolls (HPGR), the mid-sized material will be fed to the XRT ore sorting system, and the oversize material will be crushed in a secondary cone crusher. The ore sorting system will separate the economical ore out from the waste, transporting it to an HPGR. The product of the HPGR will be sent to a closed circuit consisting of a ball mill and hydro-cyclone cluster. The P80 overflow of 75µm will flow through the flotation circuit. The tailings from this process will be sent to the tailing’s thickener. The concentrate will move on to the cyclone cluster and IsaMill for fine grinding to P80 of 22µm before finally moving on to the pre-leach thickener where the underflow will report to the leach and CIP circuits.

 

The gold leached in the CIP circuit will be recovered by activated carbon and elution. From this elution circuit, the gold will be recovered by electrowinning cells in the gold room. The gold sludge will be dried, mixed with fluxes, and then smelted in a furnace to produce doré bars. Carbon will be re-activated in a regeneration kiln before being re-used in the CIP circuit. The CIP tailings will be treated for cyanide in the cyanide destruction circuit before being pumped to the tailings thickener. The waste byproduct of the tailings thickener will be pumped to the tailings storage facility.

 

 

Figure 14-1: Simplified process flow sheet

 

Based on metallurgical test work flotation overall recovery is expected to be 88% for RPM and 76% for Korbel.

 

Page 125 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

15. Infrastructure

 

15.1 Roads and Access

 

A new access road (the proposed West Susitna Access Road) of approximately 146km leading to the project site is proposed. The road’s usage will be primarily for the transportation of construction materials, equipment, and ongoing operations supplies. This road, if completed, will meet the American standard as defined by the Government of Alaska. The road will require a width of approximately 8-9 m and maximum gradient of 10% constructed with compacted road base. The access road will cross several rivers and will require the construction of bridges. Road construction is planned to be conducted by the Government of Alaska with access being provided on a toll basis.

 

The access road connects to the onsite roads, which include haul roads, process plant roads, and service roads associated with the facilities on the Project site. The onsite roads will be all-weather unpaved gravel roads that would require dust suppression in the dry months. Haul roads would be designed to accommodate the largest trucks planned. A haul road connecting the Korbel mill with the RMP deposits will need to be constructed. Details on haul roads are given in Section 16.

 

The Estelle site will have external pit haul roads and service roads (not including the all-weather site access road). Service roads will be used for smaller vehicles (i.e., light trucks) to access ancillary infrastructure such as the airstrip, a storage facility, and camp site. In general, site roads will be constructed with embankment fills using material from earthwork activities or from open pit waste material. The thicknesses of the roadbed material will be appropriate for existing ground conditions.

 

West Susitna Access Road Progresses to Permitting

 

An independent economic study prepared for the Alaska Industrial Development and Export Authority (AIDEA), and fully supported by the Alaska State Governor, recommends beginning the West Sustina Access Road permitting process.

 

AIDEA has submitted the CWA 404 permit application to the USACE for the West Susitna Access project, initiating the environmental review process through compliance with the National Environmental Policy Act. Field studies will begin in the summer of 2024 with further evaluation of cultural and historical sites, fish and wildlife habitat, engineering refinement, and alternative route analysis. (Figure 15-1).

 

Alaska Governor, Mike Dunleavy, who fully supports the roads construction said “The West Susitna Road is important for local residents and gaining fair access to hunting, fishing, and potential jobs.

 

Page 126 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

“My administration is constantly looking at ways to grow our economy and this project is a great opportunity for not only south-central Alaska but the entire state” “I am committed to this project and unlocking resources that benefit all Alaskans. “

 

Construction of the road could decrease the capital and operating cost of a future mine at Estelle thereby allowing the mineral resource cut-off grade to be lowered to the Fort Knox and Dublin Gulch cut-off level.

 

For the full press release see below

 

https://www.aidea.org/Portals/0/PressReleases/3-21-2023%20West%20Susitna%20Access%20Project%20Announcement%20Press%20Release%20Final.pdf

 

 

Figure 15-1: Proposed West Susitna access road

 

16. Market Studies

 

16.1 Gold Market and Price

 

There is a steady demand of gold from numerous buyers as it is a freely traded precious metal commodity on the world market. Therefore, gold forms a semi-predictable trend in market demand. Gold produced from Estelle can be sold to a variety of gold bullion dealers or smelters at spot prices on a competitive basis. There are numerous available gold purchasers both locally and internationally. Gold production from the Estelle Gold Project is likely to be sold on the spot market through marketing experts retained by or on behalf of Nova.

 

Page 127 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Nova Minerals expects that terms contained within any refining and sales contracts to be entered into would be typical of, and consistent with, standard industry practices. These contracts would be competitive to alternative contracts for the supply of gold (bullion and doré) elsewhere in the world.

 

16.1.1 Commodity Price Projections

 

Precious metal markets are highly liquid and readily sold on open markets around the world. The price of gold used in the cut-off grade analysis in this technical report is US$ 2,000/oz. This price closely aligns with the recent spot price for gold. It reflects the monthly average gold price reported by the World Gold Council (World Gold Council, 2023) for December 2023 of $2,029 per ounce, with rounding.

 

16.1.2 Contracts

 

There are no mining, concentrating, smelting, refining, transportation, handling, sales and hedging, forward sales contracts, or agreements currently in place for the Project that are relevant to this Technical Report. This situation is typical of a project that is still several years away from production.

 

16.2 QP Statement

 

The QP is of the opinion that the use of a $2,000 gold price is appropriate for mineral resource estimation.

 

17. Environmental Studies, Permitting, and Plans, Negotiations, or Agreements with Local Individuals or Groups

 

17.1 Introduction

 

This section outlines the environmental permitting requirements that apply to the Estelle Project (“The Project”) including the mine site and mine access road. It also describes the baseline environmental studies necessary to address the permitting requirements. Finally, it assesses some of the potential social and community issues involving the Project.

 

Page 128 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

17.2 Environmental Assessment

 

This section outlines the major environmental resources in the Project area, gives a summary of any environmental baseline data collection done to date, and describes the work necessary to collect the remaining data necessary for permitting and National Environmental Policy Act (NEPA) analysis.

 

17.2.1 Wetlands

 

A complete delineation of the wetlands types in the Project area will be necessary to obtain the US Army Corps of Engineers (ACOE) permit under Section 404 of the Clean Water Act (wetlands permit). This is a critical authorization, as it is the only major federal authorization necessary for this Project and will trigger the NEPA review. A detailed field mapping program will be required.

 

Reconnaissance-level wetland mapping has been completed for both the RPM and Korbel sites. For Korbel, the area includes the area from airstrip and exploration camp site to and including the valley of the deposit. For RPM, it includes the area beginning at the confluence of Emerald Creek and the Skwentna River and proceeding upstream past the RPM deposit.

 

The reconnaissance-level mapping is adequate for locating facilities and planning transportation routes. More detailed mapping will be necessary for preparation of an application for NEPA analysis and a federal wetlands permit, especially in light of the Supreme Court’s Sackett decision.

 

17.2.2 Hydrology and Water Quality

 

Along with geochemistry, hydrologic information is crucial for permitting and mine design. The project has gathered three years or data on the project in three components.

 

  1. Surface water. The Korbel project established 9 surface water flow and water quality stations and gathered flow and quality data in September 2021: two stations on Portage Creek, five on Prairie Creek, and two on the North Fork of Prairie Creek. Dataloggers were installed and continuous stage measurements is recorded at the sites during the open-water season. The sites were sampled for flow and quality in September 2021; twice in 2022; and twice in 2023. Water quality sampling included the full suite of metals and typical field measurements.

 

For RPM, the project established eight surface water flow and quality sites in 2022. The sites were sampled twice in 2022 and twice in 2023. Dataloggers were also installed for continuous stage levels during the open-water season.

 

  2. Groundwater. Hydrologic monitoring wells at the Korbel site have been tested and sampled to help with aquifer delineation, transmissivity, and groundwater quality. Fourteen wells at Korbel have been sampled for two years. Sampling wells are expected to be established at RPM in the 2024 season.

 

Page 129 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

  3. Conceptual Site Model. The information from groundwater and surface water has been assembled into a conceptual hydrologic site model for Korbel, incorporating the geology and other available information. The conceptual model describes flows through the mining area in a manner that enables mine planning to understand and accommodate hydrologic considerations.

 

17.2.3 Air Quality

 

The major issue with respect to air quality is expected to be control of fugitive dust. The Alaska Department of Environmental Conservation (DEC) requires a year of baseline meteorological data before applying for a minor air permit or a Prevention of Significant Deterioration (PSD) permit. A PSD permit also requires data on background air pollutants in the area. In addition to the year of baseline data collection, modelling and permit preparation can require another six months, and DEC can require roughly a year to process a PSD application. The air quality information required for DEC should be adequate for the NEPA submission.

 

17.2.4 Aquatic Resources

 

The Project has initiated an aquatic baseline data collection program in anticipation of project planning and environmental evaluation. Data collection was designed to establish baseline conditions of aquatic communities and water quality while quantifying natural variability of both, and to evaluate the overall health and productivity of the drainage. The sampling program includes the establishment of long-term biomonitoring sites and aerial and ground-based fish surveys. The goal of the aquatic baseline study is to collect data to support the NEPA evaluation and ADFG Fish Habitat Permit review and issuance.

 

Ground-based fish surveys to establish fish habitat, use, and population have occurred at Korbel since 2021, and at RPM since 2022.

 

According to ADFG’s Anadromous Fish Stream Catalogue, Portage Creek downstream from the deposit is used by King salmon for rearing. The catalogue also shows that the Skwentna River is used by King, Coho, and Sockeye salmon. Emerald Creek, at RPM is not listed in the catalogue. According to the catalogue, it is upstream of the upper limit of anadromous use on the Skwentna River.

 

17.2.5 Wildlife

 

Though the Project may not be in a particularly sensitive area for wildlife, the impact of the Project on wildlife may be an important issue because of commercial and non-commercial big game hunting activity in the area, and some reliance on subsistence resources by residents. In addition, according to USFWS maps, the Project, there are no critical or endangered species habitat within or adjacent to the project area. However, wildlife information will be required to understand the project’s impact on Avian, large mammal, and subsistence resources. This information will be necessary for the required consultations with the USFWS and will be critical to ensure that the Project complies with the Endangered Species Act, Migratory Bird Treaty Act, and the Bald and Golden Eagle Protection Act. Project construction activities will be required to comply with timing restrictions for vegetation clearing during migration and nesting activities.

 

Page 130 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

17.2.6 Cultural Resources

 

It is unknown whether there was significant, historic use of the area by Native peoples, or sites of other historic importance. The extent of cultural resources analysis will depend on the state and federal determination of whether there is a high potential for on-the-ground archaeological resources within the Project footprint.

 

17.2.7 Noise

 

The Project is in a remote part of the state, characterized by relatively low ambient sound levels. Noise impacts from the operating mine are not anticipated for any nearby communities.

 

17.2.8 Land Use and Recreation

 

The mine area is on lands owned by the State of Alaska and managed by the Alaska Department of Natural Resources (DNR). Lands surrounding the project area are primarily owned by the State, with small parcels of privately owned recreational properties scattered throughout the region. There are no Federal lands within the Project area.

 

The mine-area itself is classified for Minerals in the DNR’s land-use plan for the area. Subunit R-07 in the Susitna Matanuska Area plan has the primary designation of Minerals. This designation indicates that DNR expects mineral development but indicates it should be managed in a manner that minimizes harm to anadromous streams with riparian buffers, avoid moose winter concentration areas, and protect the Iditarod Trail.

 

17.2.9 Life Cycle Assessment (LCA)

 

The environmental impacts of a particular product or service and the drivers of those impacts can be conducted via LCA. The large area along the life cycle of a product, or service where emissions are remarkable can identify. LCA helps to reduce the environmental impacts such as GHG emissions, energy, air quality, water consumption and water quality indicators of those products and services.

 

17.3 Environmental Authorizations and Permits

 

This section provides a list of the authorizations that will be required for the construction and operation of the Estelle Mine.

 

17.3.1 Existing Permits and Authorizations

 

The Project currently holds the following authorizations and permits under the Alaska Permit for Mining Activities (APMA) system which are valid through 2027, except as set forth below:

 

  Miscellaneous Land use Permit #3042, which authorizes hard rock exploration activities on the Project site. This permit is issued by the Alaska Department of Natural Resources (DNR) Mining Section.

 

Page 131 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

  Temporary Water Use Authorization, which authorizes water removal from surface waterbodies for exploration activities. This authorization is issued by DNR’s Water Section.
     
  Fish Habitat Permit (and/or fish Passage Permit, which authorizes activities in fish-bearing waters, primarily for water withdrawal structures. This authorization is issued by ADFG’s Habitat Division.
     
  Camp Permit, which authorizes the exploration camp. This permit is issued by DEC’s Division of Environmental Health, Food Safety and Sanitation Program as part of the Miscellaneous Land Use Permit #3042 described above.
     
  Estelle Man Camp Permit, which provides approval to construct modifications to the existing drinking water system. This permit is issued by the Department of Environmental Conservation, Division of Environmental Health, Drinking Water Program (expires November 8, 2025)

 

17.3.2 DNR Plan of Operations, Reclamation Plan Approval, and Mill Site Lease

 

These three authorizations are DNR’s major authorizations for operation of the mine. The authorizations have considerable overlap.

 

The Plan of Operations approval balances the applicant’s right to extract the minerals with the mine’s effect on public resources. DNR has the authority under the plan of operations to stipulate changes in the design and operation of the mine to protect public resources. Subunit R-07 in the Susitna Matanuska Area plan has the primary designation of Minerals. This designation indicates that DNR expects mineral development but indicates it should be managed in a manner that minimizes harm to anadromous streams with riparian buffers, avoid moose winter concentration areas, and protect the Iditarod Trail.

 

The Reclamation Plan provides DNR authority to review operations to ensure that they comply with state’s law, AS 27.19.20: “A mining operation shall be conducted in a manner that prevents unnecessary and undue degradation of land and water resources and the mining operation shall be reclaimed as contemporaneously as practical with the mining operation to leave the site in a stable condition.” For hard rock mines, implementing DNR’s authority under the law typically requires them to review the mine’s plan of operations.

 

The law, AS 27.19.040, directs DNR to require a Reclamation Bond: “an individual financial assurance in an amount not to exceed an amount reasonably necessary to ensure the faithful performance of the requirements of the approved reclamation plan.” The bonding requirement overlaps DEC’s authority to require financial assurance under their waste management plan.

 

A mill site lease provides a surface authorization for mine facilities that are not located on the upland mining lease or mining claim. The mine facilities will be located on mining claims, as is typical of mining projects in the State. Therefore, a mill site lease is not required. A mill site lease requires an annual lease payment equal to the fair market value of the land.

 

Page 132 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

17.3.3 Reclamation Bond

 

The Reclamation Bond is required by DNR under their Reclamation Plan and Dam Safety authorities, and by DEC under the authority of the solid waste permit.

 

Financial assurance is necessary to reclaim the site and to complete post-mining water quality treatment, water quality monitoring, and site maintenance. DNR typically administers the bond. The size of the bond is usually driven by any required water quality treatment. If post-mining water quality treatment is required, the issue will be the annual cost and the length of time such treatment will need to be continued.

 

17.3.4 DEC Air Quality Permit

 

The construction, modification, and operation of mining facilities that produce air contaminant emissions require a state Air Quality Control Permit to Construct, and a separate Air Quality Control Permit to Operate. Generally, air quality must be maintained at the lowest practical concentrations of contaminants specified in the Ambient Air Quality Standards of 18 AAC 50.020(a).

 

DEC requires a minor air permit for ambient air emissions above certain thresholds. If the modeling shows that the total emissions and changes in air quality are above the threshold that requires a permit but below certain other standards, the minor air permit will require best management practices for equipment, and facilities (such as maintenance of the road and methods to minimize dust from operations). If emissions are above these standards, a much more complicated Prevention of Significant Deterioration (PSD) permit is required.

 

One of the minimum thresholds for a minor air quality permit is the presence of a crusher with the rated capacity of more than 5 tons/hour, therefore an air quality permit will be required.

 

Air permit processing is typically independent of the NEPA schedule and other permits. DEC will not allow construction of the mill to begin before the air permit is issued.

 

The air permit requires roughly a year for acquiring the baseline data, and roughly 18 months to two years to prepare the permit application and for DEC to process the permit.

 

17.3.5 DEC APDES Permit

 

DEC authorizes effluent discharges under its Alaska Pollutant Discharge Elimination System Permit (commonly called APDES Permit). DEC requires characterization of the discharge and receiving water. The characterization requires water quality and flowrate information.

 

To comply with regulations, the baseline environmental studies will include hydrologic studies, and presence and identification of fish in the receiving waters.

 

17.3.6 DEC Solid Waste Management Permit

 

The major issue with respect to the tailings and waste rock is the potential for acid rock drainage and metals leaching. Geochemistry and hydrologic investigations will be required before DEC issues these permits.

 

Page 133 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

A solid waste permit is required for the tailings facility. DEC has the authority under the Solid Waste Permit to require financial assurance from the company. This requirement overlaps DNR’s authority to require a reclamation bond under its reclamation authorities, and a dam maintenance bond under its Dam Safety Program. DNR and DEC jointly determine the bond and DNR typically administers the bond.

 

DEC also has the authority but not the mandate to require a solid waste permit for the placement of waste rock. DEC typically only requires a solid waste permit for waste rock if the rock has the potential to generate acid rock drainage or significant metals leaching. If these do not occur, DEC may determine that DNR’s Plan of Authorization approval provides adequate oversight for the waste rock placement.

 

DEC also requires a solid waste permit for the disposal of inert wastes from construction, ash from incineration, etc.

 

17.3.7 U.S. Army Corps of Engineers Wetlands Permit

 

The U.S. Army Corps of Engineers (ACOE) permit under Section 404 of the Clean Water Act requires an authorization (wetlands permit) before allowing discharge of fill into waters of the United States, including wetlands. The wetlands permit is expected to be the only major federal permit for the Project. Activities that may require a wetlands permit include road or bridge construction, construction of dams for tailings or water storage, and stream diversion structures. The ACOE is responsible for determining consistency of the proposed action with Clean Water Act, Section 404 guidelines. Under Section 404(c), the EPA has review authority over the ACOE 404 permit decisions.

 

The ACOE provides detailed methodology for identification of wetlands under federal jurisdiction. DEC must certify that the ACOE permit meets state water quality standards.

 

Over the last decade, the ACOE also requires mitigation for wetlands affected during mine development, even if the reclamation plan will restore the wetlands after mining. Mitigation is proportional to the wetland disturbance area. The ACOE uses a hierarchy of mitigation strategies, beginning with restoring affected wetlands, then on to repairing nearby wetland impacts or enhancing low-functioning wetlands, then to monetary compensation.

 

17.3.8 Right-of-way

 

The access road to the site is planned to be constructed and operated by the state, with a toll paid to the state. Part of the access road may be made available for public use, except for the final 10 to 20km which will require a right-of-way.

 

17.3.9 DNR Water Right or Temporary Water Use Authorization

 

A water right or temporary water use authorization from DNR is required before taking a significant amount of water. DNR conditions those permits to protect other water right holders, other water users, or the presence of fish habitat; none of which is likely to be a problem for the Project. A water right is a long-term or permanent property right to the water. A temporary water use authorization is for a use of less than 5 years. Typically, a mine will require water rights for their permanent use of water, such as for processing, and temporary authorizations for some other uses, such as road building or other construction uses.

 

Page 134 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

A significant amount of water is defined in regulation (11 AAC 93.970) as more than 5,000 gallons per day from a single source; recurring use of more than 500 gallons per day for more than 10 days per year from a single source, or the non-consumptive use of more than 30,000 gallons of water per day from a single source, or any water use that might adversely affect the water rights of other appropriators or the public interest.

 

17.3.10 DNR Materials Sale

 

Most sand and gravel for building the road will presumably be taken from the nearby state land. Material from the road right-of-way and from the mining claims may be used on the mining claims or road without a sale without payment. Material from outside mining claims and outside the right-of-way require a materials sale and payment to DNR. A material sale on state land requires public notice.

 

17.3.11 DNR Mining Lease

 

A mining lease consolidates mining claims into a single lease. It is not a permit or authorization; it differs from the authorizations in this report in that it only consolidates the private property rights of the multiple mining claims into a single legal vehicle – the mining lease. It does not change the underlying property right. A mining lease requires public notice.

 

17.3.12 DEC Stormwater Plan

 

The Clean Water Act requires control of stormwater. A mine (or exploration site) is required to have a stormwater plan to control the discharge of stormwater. Stormwater includes runoff from roads, and other locations within the mine that are not a part of the active mine area and should not have mine leachate or other chemicals. Water from adits, tailings piles, mine areas, etc. is classified as process water and may only be discharged under the APDES discharge program (described in section 20.3.5). Stormwater plan has less stringent requirements than does an APDES permit. DEC administers the program under the supervision of the US Environmental Protection Agency (EPA). These plans are not publicly noticed, but DEC may review the proposed stormwater plan and may inspect the facility for compliance with an approved plan.

 

17.3.13 ADFG Fish Passage Permits

 

The ADFG issues fish passage permits under AS 16.05.841 for work within the ordinary high-water mark of fish streams that are not listed in ADFG’s Anadromous Fish Stream Catalogue. The criterion for the permit is to ensure that the work does not block fish passage. For road crossings the agency will require some basic hydrologic information to assure that a bridge or culvert is appropriately sized.

 

ADFG also requires a fish habitat permit for any activity in waters that are listed in the Anadromous Fish Stream Catalogue (AS 16.05.871). The waters close to the Project that are currently listed in the Catalogue are Portage Creek and Skwentna River, although our aquatic baseline program may result in additional waterbodies being listed in the Catalogue. A fish habitat permit will be required for any activity, such as a water withdrawal, in Portage Creek, or any other waterbodies where anadromous fish are discovered. An examination of Portage Creek upstream and downstream of the project site will be required.

 

Page 135 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

17.3.14 NOAA Fisheries Essential Fish Habitat

 

The National Oceanic and Atmospheric Administration Fisheries agency (NOAA Fisheries), under authority of the Magnuson-Stevens Act, may require that federal agencies condition their permits to protect essential fish habitat. The Act requires cooperation among NOAA Fisheries and other federal agencies to protect, conserve, and enhance “essential fish habitat”. Congress defined essential fish habitat for federally managed fish species as “those waters and substrate necessary to fish for spawning, breeding, feeding, or growth to maturity.” NOAA Fisheries does the essential fish habitat consultation as a part of a federal permit evaluation. Thus, NOAA-recommended stipulations would be applied to the ACOE wetland permit.

 

17.3.15 FWS Bald Eagle Protection Act; Migratory Bird Treaty; and Threatened and Endangered Species Act

 

The US Fish and Wildlife Service (FWS), under authority of the federal Bald Eagle Protection Act, will require identification of eagle nest, roost, and perch trees.

 

Under authority of various migratory bird treaties, the FWS may advise federal agencies to condition their permits to ensure that a project is consistent with various treaties concerning migratory birds.

 

Finally, the FWS has authority over certain threatened and endangered species. FWS mapping shows that there are no threatened or endangered species within the project area.

 

Like the NOAA Fisheries Essential Fish Habitat, a separate authorization is not required. However, the federal agencies have the authority to require conditions on the ACOE wetlands permit. These consultations occur as a part of the NEPA process, and the information generated for the NEPA analysis should be adequate.

 

17.3.16 U.S. Army Corps or DNR Cultural Resources

 

The cultural resource analysis will be required for ground disturbance that could damage archaeological artifacts. The state and federal governments have overlapping jurisdiction over protection of cultural resources. For activities authorized by the state, it is the State Historic Preservation Office (SHPO) within DNR’s Division of Parks and Outdoor Recreation. Because a wetlands permit will be required, the lead federal agency is the ACOE. The ACOE will coordinate evaluation of cultural resources with SHPO. The agencies will require a cultural resources analysis and possibly an on-the-ground survey if they determine there is a likelihood of historic or pre-historic cultural resources affected by the Project.

 

Page 136 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

U.S. Army Corps of Engineers; National Historic Preservation Act

 

Section 106 of the National Historic Preservation Act requires review of any project funded, licensed, permitted, or assisted by the federal government for impact on significant historic properties. The agencies must allow the SHPO and the Advisory Council on Historic Preservation, a federal agency, to comment on a project. Following that review, the ACOE has the authority to require stipulations on federal permits, generally the Wetlands Permit, to protect cultural resources. The stipulation may require that an applicant protect the physical integrity of the cultural resource, or that the applicant ensure that the information from the cultural resources is gathered before an effect takes place, or that another means is used for protection. If there were no wetlands permit, there would be no ACOE jurisdiction over this issue and the cultural resources would be regulated by the state.

 

State Historic Preservation Act

 

The Alaska Historic Preservation Act, AS 41.35, contains a provision similar to Section 106, which mandates that any project with state involvement be reviewed in a similar manner. It gives the SHPO similar jurisdiction to the ACOE for state permits.

 

Through the permit review process, SHPO staff work with federal and state agencies during the early stages of project planning to protect cultural resources. They do this by providing information on the location of known sites and information from cultural resources surveys previously done in an area.

 

The state mitigation required under the Cultural Resources authorizations will most likely be applied to the DNR Plan of Operations. The state mitigation should satisfy both state and federal governments. However, it is possible that some mitigation may be applied to the Corps of Engineers Wetlands Permit.

 

17.3.17 Other DEC Wastewater Permits

 

DEC must authorize the discharge of wastewater into or upon all waters and land surfaces of the state. Any discharge for which an APDES permit is not required (such as a land application of mine wastewater) will require a separate permit from DEC.

 

17.3.18 DNR Dam Safety Permit

 

Dam safety permits can be technically complex and will be required for a tailings storage dam.

 

DNR’s Division of Mining, Land and Water must issue a “Certificate of Approval to Construct” and a separate “Certificate of Approval to Operate” a dam. These authorizations are required for dams that are greater than 10 feet higher and hold back more than 50 acre-feet of water; any dam more than 20 feet high; or any dam that the department determines may pose a threat to lives or property. These certifications involve a detailed engineering review of the dam’s design and operation.

 

The background information is the same needed for a competent dam design: relevant hydrology and geotechnical information. Public notice is not required. Application for this authorization may be made during the EIS processing period or after the major permits are signed, but typically the dam designs are reviewed concurrently with DEC’s waste management permit and DNR’s Plan of Operations Approval.

 

Page 137 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

17.3.19 Alaska’s Large Mine Permitting Process

 

Federal requirements under the National Environmental Policy Act (NEPA) provide the structure for Alaska’s Large Mine Permit Process. This section outlines the NEPA procedures and expected schedule as they likely apply to the Project.

 

17.3.20 NEPA Overview: EA or EIS

 

The National Environmental Policy Act (NEPA) requires federal agencies to incorporate environmental considerations into decision-making. All major federal actions require a NEPA analysis, and the wetlands permit from the U.S. Army Corps of Engineers (ACOE) constitutes a major federal action under the law. Consequently, Estelle will require a NEPA analysis: either an Environmental Assessment (EA) or the Environmental Impact Statement (EIS).1

 

An EA must determine whether the Project, including the mine, road, and mill, would significantly affect the environment. If the answer is “no”, the agency issues a “Finding of No Significant Impact (FONSI)”. The FONSI may address measures that an agency will take to mitigate potentially significant impacts. If, on the other hand, the EA determines that the environmental consequences of a proposed federal undertaking may be significant, an EIS is prepared.

 

Most hard-rock mines in Alaska have required an EIS: Red Dog Mine, Greens Creek Mine, Pogo Mine, and Kensington Mine. The Nixon Fork, and Rock Creek mines were authorized under an EA. The Illinois Creek Gold Mine and the True North Gold Mine did not require any significant federal permit, (no wetlands) and consequently there was no major federal action and no NEPA analysis. The decision whether to require an EA or EIS will be made by the lead federal agency (likely the ACOE) after permit applications are submitted.

 

Both an EA and an EIS will require public notice, typically two rounds of public notice. The first round is for scoping (identifying issues specific to that Project for analysis by the EA/EIS), and the second on the draft document.

 

Lead Agency. The lead federal agency prepares the NEPA analysis, EA or EIS, usually using a 3rd-party NEPA contractor, paid for by the applicant. Since the ACOE is the only federal agency with permit authority in the Project, it will be the lead federal agency – the agency that supervises the NEPA analysis and makes the decision about whether an EA or EIS is required.

 

Cooperating Agencies. A federal, state, tribal or local agency having special expertise with respect to an environmental issue or jurisdiction by law may be a “cooperating agency” in the NEPA process. A cooperating agency has the responsibility to assist the lead agency by participating in the NEPA process at the earliest possible time; by participating in the scoping process; in developing information and preparing environmental analyses including portions of the environmental impact statement concerning which the cooperating agency has special expertise; and in making available staff support at the lead agency’s request to enhance the lead agency’s interdisciplinary capabilities.

 

 

1 Technically, there is a third category of environmental analysis in addition to an EA or EIS. There are small-scale activities which qualify for a categorical exclusion from NEPA analysis. Estelle will not qualify for a categorical exclusion, and so this category is ignored in this report.

 

Page 138 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The EPA and the State of Alaska are usually cooperating agencies in hard-rock mine project EISs and would likely serve in this role for the Estelle NEPA process. More and more, the FWS has been a cooperating agency in Alaska EISs, and there is a high likelihood that they will be cooperators here as well.

 

In recent years, the lead federal agency has typically invited potentially affected tribal governments to be cooperating agencies. Recent efforts indicate that the ACOE may instead consult with the tribes separately, but not integrate them into the process as cooperating agencies.

 

The State of Alaska is a particularly critical cooperating agency. The State’s participation is coordinated by DNR’s Office of Project Management and Permitting (OPMP), who will represent all the relevant state agencies during the process.

 

State Agency Process. Alaska state agencies use the Alaska Large Mine Permitting Process (LMPP) to work with the federal agencies and to issue state decisions on a mine. LMPP is voluntary process, paid for by the applicant, and is run by DNR’s OPMP. The process has significant advantages, and every hard-rock mine project in Alaska has used it. Using the LMPP for mine permitting, rather than relying solely on individual permit staff will ultimately decrease permitting costs by making the overall permitting process more efficient.

 

Once the applicant begins the process, OPMP assigns a project coordinator and creates a permitting team with members from all of the pertinent state agencies. Frequently, federal agencies use the LMPP to coordinate their involvement as well. The ACOE is familiar and supportive of the state process. Other federal agencies that may use the process include the FWS, NOAA Fisheries, and EPA. Also, the project coordinator works with the applicant to coordinate the public process, and so the public can go to one point-of-contact for the Project.

 

The advantage of Alaska’s LMPP is that it is more efficient for the agencies, the public, and the applicant. This is especially true for a project with a significant public process component, with significant technical issues, and one involving an EIS. The advantages for a company are:

 

  There is a lead state official who is responsible to the company for an efficient process. If there is a problem, this official is responsible to see that it is solved;
     
  The team approach should minimize contradictory direction from different agencies;
     
  The team approach should minimize overlapping data requirements — one data program should satisfy all team members;
     
  By using the team to work through mine design questions, it minimizes negative interactions between mine design and permitting; and
     
  The public has a single point-of-contact: the project coordinator.

 

Page 139 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

For projects involving an EIS, there is often another advantage as well. The federal EIS team frequently involves people who do not know Alaska. A LMPP project team has enough respected expertise to help ensure that odd or impractical ideas are eliminated quickly without derailing the process. The LMPP project team provides an avenue to help control rumors that can otherwise become “officially sanctioned” by repetition from un-knowledgeable agencies.

 

NEPA Schedule. With a good quality application based on adequate environmental baseline data, an EA can frequently be completed within a year. Hard-rock mine EIS processes in Alaska have taken significantly longer than that. Pogo required 3-1/2 years from the time of application (i.e., excluding the time to collect baseline environmental information); the Kensington Supplemental EIS required just more than three years from the time of the application to the Record of Decision.

 

Permitting Schedule. The ACOE must complete the EA or EIS before it can issue its Section 404 wetlands permit (the only major federal authorization necessary for the Project). The ACOE must wait at least 30 days after finalizing the EA or EIS before it can first issue its Record of Decision, and then issue the wetlands permit. For planning purposes, 120 days should be budgeted for issuance of the wetlands permit after the EA or EIS is finalized.

 

A major focus of Alaska’s LMPP is to coordinate the processes for all the state permits so that they can be issued concurrently with, or as soon as possible after, the completion of either the EA or the EIS. It is expected that all state authorizations should be issued prior to, or concurrently with, the federal wetlands permit.

 

17.4 Closure and Reclamation

 

At the end of mine life, the mine will be closed and reclaimed in accordance with state laws and regulations. The primary authorities that set closure requirements are 1) DNR Reclamation Plan Approval, 2) ADEC Waste Management Permit, and 3) DNR Dam Safety Certification for any jurisdictional dam structures. These authorizations are described in more detail in Section 20.3.

 

17.4.1 Solid Waste Management Permit

 

A Solid Waste Permit from DEC is required for the tailings facility and may be required for the placement of waste rock. This permit will have closure requirements, primarily focused on ensuring long-term water quality meets state and federal standards. If necessary, this permit will require long-term water treatment and monitoring. DEC has the authority under the Solid Waste Permit to require financial assurance from the company.

 

17.4.2 Dam Safety Certification

 

DNR will require a Dam Safety Certification for any jurisdictional dams necessary for this Project, which would include dams for a wet tailings management facility. The Dam Safety Certification would include requirements for closure, either complete decommissioning, or provisions for care and maintenance. The Certification would include requirements for bonding/financial assurance to cover the costs of closure for the dams.

 

Page 140 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

17.5 QP Statement

 

The QP is of the opinion that the level of environmental assessment for the Estelle Gold Project is adequate for mineral resource estimation.

 

18. Capital and Operating Costs

 

Capital costs have not been estimated for this Initial Assessment Technical Report.

 

The operating cost estimates presented in this Initial Assessment Technical Report are based on comparisons to similar operations in the region and industry standard operating costs. The operating cost estimates for this Initial Assessment were conducted in 2023 US dollars (US$) unless otherwise stated. All cost projections are referenced on a nominal 2023 US dollar basis.

 

The operating cost estimate contained in the Initial Assessment is considered preliminary in nature. The accuracy of the estimate should be considered +/- 50%. Mineral resources are not mineral reserves and have no demonstrated economic viability. There is no certainty that economic forecasts outlined in the Initial Assessment will be realized. The Initial Assessment Technical Summary may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant factors.

 

18.1 Mining Operating Costs

 

The mine operating cost estimates in this Initial Assessment were provided by Nova Minerals and reviewed Roughstock Mining. The operating cost estimate was compiled using a combination of industry factors, database costs, and directly related project experience. The estimate was benchmarked against similar operations (Figure 18-1).

 

 

Figure 18-1: Mining cost of comparable operations

 

Page 141 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

18.2 Processing Operating Costs

 

The process operating cost estimates in this Initial Assessment were provided by Nova Minerals and reviewed METS Engineering. Processing operating costs span the operation and maintenance of processing facilities, including all gold recovery activities to produce gold doré on site. It covers expenses related to process plant labor/personnel, consumables (reagents, grinding media, etc.), power/energy consumption, and process plant equipment maintenance for crushing, grinding, leaching, carbon handling, gold refining, and tailings disposal. Processing costs are expressed in terms of $ per tonne of resource for the purpose of economic cut-off grade calculation.

 

RPM processing costs are estimated to be $9.80 per tonne of resource. Korbel processing costs are estimated to $5.23 per tonne of resource. The Korbel cost are expected to be lower cost per tonne of resource because of the use of sorting after the crushing process.

 

18.3 General and Administration Costs

 

General and Administrative (“G&A”) costs comprise of costs not directly linked to the production of gold. Cost items estimated under G&A were based on previous experience alongside benchmarking with similar projects. G&A costs comprise the following categories:

 

  Administration, site services, and water treatment plant labor.

 

  On-site items such as: health and safety, environmental, human resources, insurance (physical plant, earthquake etc.), legal, external consulting, IT, communications, office supplies, site service equipment operation and maintenance, and employee transportation to and from site.

 

Page 142 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The total G&A unit operating cost is estimated to be $1.30 per tonne of resource.

 

18.4 QP Statement

 

The QP is of the opinion that the level of operating cost estimation for the Estelle Gold Project is adequate for mineral resource estimation.

 

19. Economic Analysis

 

No economic analysis has been performed as part of the Initial Assessment of mineral resources.

 

20. Adjacent Properties

 

This chapter provides public source information on properties adjacent to the Estelle Gold Project. The information and mineralization related to adjacent properties is not necessarily indicative of the mineralization on the Estelle Gold property. Roughstock Mining Services has not verified the information or the styles of mineralization on these adjacent properties held by other companies.

 

20.1 Exploration Properties

 

The Tintina Gold Belt contains an abundance of rare metal mining projects, as shown in Figure 20-1. The closest mineral property to Estelle is the US Goldmining Inc’s Whistler Project; a gold and copper porphyry-style exploration stage project which is located approximately 150km northwest of the city of Anchorage and directly adjacent to the Estelle property.

 

 

Figure 20-1: Mineral deposits within the Tintina Gold Belt

 

Page 143 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

20.2 Whistler Project

 

The Whistler Project, immediately adjacent to the Estelle Gold Project, is show in Figure 20-1. The Whistler Project is comprised of 377 Alaska State Mining claims covering over 218 km2. In 2015, Gold Mining Inc. (formerly Brazil Resources Inc.) acquired control of the Whistler Project form Kiska Metals. Gold Mining Inc. completed a technical report on the Resource Estimate of the property, where a total of 257 drilled holes (70,247m) were reported to have been completed by all operators to date (Giroux, 2016). Gold Mining Inc. created a subsidiary, U.S. Gold Mining Inc. in 2022 to advance the Whistler Project. The Whistler Project is comprised of three deposits: Whistler, Raintree West, and Island Mountain. The estimated indicated resources and commodities are summarized in Table 20-1.

 

The gold equivalent grade assumes metal prices of USD $1,250/oz of gold, USD $16.50/oz of silver, and USD $2.10/lb. of copper and $1.50 mining cost. The recoveries of silver and gold were found to be approximately 75%, whereas copper’s recovery is 85%. A gold equivalent cut-off of 0.3 g/t for all three properties was highlighted in the estimate as a possible open pit cut-off, and a gold equivalent cut-off of 0.6 g/t for underground operations at Raintree was approximated (Giroux, 2016).

 

Table 20-1: Summary of resource estimate for the Whistler Project

 

  Tonnes & Grade Contained Metal
Resource
Category
Tonnes
(Mt)
Au
(g/t)
Ag
(g/t)
Cu
(%)
Au Eq. (g/t) Au
(Moz)
Ag
(Moz)
Cu
(Moz)
Au Eq.
(Moz)
Indicated 110.3 0.50 1.76 0.14 0.79 1.765 6.130 343.1 2.797
Inferred 311.3 0.47 2.26 0.11 0.68 4.626 22.610 713.5 6.731

 

20.3 Donlin Creek Project

 

Donlin Creek is a 39Moz @ 2.2 g/t gold deposit located approximately 450 km west of Anchorage and 250 km northeast of Bethel up the Kuskokwim River. (Figure 20-1) The project is owned by Donlin Gold LLC (Donlin Gold), which is jointly owned by NovaGold (no association with Nova Minerals) and Barrick on a 50:50 basis. Donlin Gold leases 72 complete sections from Calista Corporation, an Alaska native regional corporation. Additional partial sections are leased from Calista Corporation associated with project infrastructure. Donlin Gold leases approximately 200 square kilometers from the Calista Corporation and also holds 493 Alaska State mining claims comprising 290 square kilometers. The total mineral tenure is close to 490 square kilometers. Donlin Gold also has a surface use agreement in place with the Kuskokwim Corporation, which owns a majority of the private surface estate in the area.

 

Placer gold was originally discovered in a tributary to Donlin Creek in the early 1900’s. Modern era exploration has been conducted by Resource Associates of Alaska in 1974-1975 WestGold during 1989-1988, and Teck in 1993. Placer Dome worked the project between 1995 to 2000 and from 2002-2005. NovaGold completed work in 2001 and 2002 before forming a joint venture with Barrick in 2007. Barrick was the sole operator of the property in 2006. Since 2007 the project has been operated by Donlin Gold.

 

Approximately 1,834 exploration and development diamond core (90%) and RC (10%) drill holes totalling 404,420m were completed from 1988 through 2010. In 2017, 85 holes were drilled to test potential high-grade extensions. Model confirmation holes were drilled in 2017, 2020, and 2021.

 

Donlin Creek follows a high-level, reduced intrusion related vein system, with one portion of the district more closely following the low-sulfidation, reduced intrusion related, epizonal system with both vein and disseminated mineral assemblages. The deposits are primarily hosted in igneous rocks associated with an Upper Cretaceous gold-arsenic-antimony-mercury hydrothermal system. Gold primarily occurs in sulfide and quartz-carbonate-sulfide vein networks hosted in igneous rocks, and to a lesser extent sedimentary rock. Table 20-2 summarizes mineral resources at Donlin as of 2021. (Donlin Gold Project S-K 1300, 2021)

 

Page 144 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 20-2: Donlin Creek mineral resources summary

 

Category Tonnage (kt) Au (g/t) Contained Au (koz)
Measured 7,731 2.52 626
Indicated 533,607 2.24 38,380
Total Measured and Indicated 541,337 2.24 39,007
Inferred 92,216 2.02 5,993

 

21.Other Relevant Data and Information

 

21.1Land Status

 

The Estelle Gold Project, as well as any proposed access roads including the West Susitna Access Road, are fully encompassed by State of Alaska lands. There are no federal or native corporation land titles throughout the greater project area.

 

21.2Mining Claims

 

The Estelle Gold Project is comprised of 800 Alaska State mining claims. See Appendix 1. for detailed maps and a claim list.

 

All claims were acquired by our Joint Venture Partner (JVP) by staking in Alaska with the Division of Mining, Land and Water, and the Alaska Department of Natural Resources (DNR). The mining claims are wholly owned by AKCM (AUST) Pty Ltd (an incorporated joint venture company between Nova Minerals Ltd and AK Minerals Pty Ltd) via 100% ownership of Alaskan incorporate company AK Custom Mining LLC. AKCM (AUST) Pty Ltd is owned 85% by Nova Minerals Ltd and 15% by AK Minerals Pty Ltd. Nova owns 85% of the property through the joint venture agreement and AK Minerals Pty Ltd owns the remaining 15% along with a 2% NSR over the property.

 

Under Alaska mining law AK Custom Mining LLC owns the rights to all locatable minerals discovered on and within the allocated claims. Mining claims may be located by what is known as aliquot part legal description, which is meridian, township, range, section, quarter section, and if applicable quarter-quarter section. These claims are known as MTRSC locations, and they are generally located using GPS latitude and longitude coordinates. A quarter section location is typically about 160 acres in size, and a quarter-quarter section location is typically 40 acres in size. Rent for the larger size is always four times greater.

 

All the mining claims are in good standing and to retain title to the property, AK Custom Mining LLC must submit an affidavit of annual labor and pay the annual rents as calculated by the DNR by November 30 each year. The rental fees for the period September 1, 2023, to September 1, 2024, of $164,298 have been paid, and the claims have been renewed accordingly to September 1, 2024.

 

No other rights are held by any other company on the property and the claims are held to perpetuity as long as annual minimum expenditure requirements are met and rents paid on time each year. Reclamation must be completed annually and a reclamation report is submitted to the DNR.

 

As of June 30, 2023, the Company has total capitalized exploration and evaluation expenditure on the property of A$81,070,075 and the associated plant and equipment has a net value of A$3,025,170

 

Figures 21-1 and 21-2 are fact sheets from the Alaska Department of Natural Resources outlining the Alaska State mining claims recording requirements.

 

Page 145 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 21-1: Alaska State mining claim requirements (page 1)

 

Page 146 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Figure 21-2: Alaska State mining claim requirements (page 2)

 

Page 147 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

22.Interpretation and Conclusions

 

The Initial Assessment Technical Review Summary provides justification to state mineral resources at Estelle Gold Project.

 

22.1Sampling, Preparation, Analysis and Security

 

The procedures documented for sampling, analysis and security are deemed adequate. Analysis of the QAQC samples indicates the laboratory results are of sufficient quality for resource estimation.

 

22.2Data Verification

 

The resource database provided is of sufficient quality for resource estimation.

 

22.3Metallurgical Test Work

 

The recoveries used for Resource estimate are reasonable for this level of study based on the metallurgical testing to date.

 

22.4Resource Estimate

 

In the opinion of the QP the block model resource estimate and resource classification reported herein are a reasonable representation of the gold mineral resources found in the Korbel Main, Cathedral, RPM North, and RPM South deposits. Mineral resources are not mineral reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the mineral resource will be converted into mineral reserve.

 

22.5Risk and Opportunities

 

No addition risks or opportunities were identified by the Qualified Persons.

 

Page 148 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

23.Recommendations

 

Based on the results obtained from this TRS, the following steps are recommended to maximize the economic potential of the Estelle Gold Project:

 

  Investigating the feasibility of particle ore sorting on the RPM resources. Ore sorting is crucial to boost the profit recovery on the Korbel Main ore and it may be able to high grade the material sent from RPM.
     
  Metallurgical laboratory program for RPM material to determine whether there is free gold present that is separate from the arsenopyrite, and whether it impacts flotation and leach recoveries. Gravity concentration tests should also be included in the test program.
     
  Conducting laboratory testing on fines to obtain an average grade to determine potential upgrading in fines. Higher grade fines have a considerable positive effect on the economics and help with increasing the sorter performance being fed lower grade ore.
     
  Ongoing resource delineation drilling to continue to prove up and expand existing deposits.
     
  Ongoing exploration activities leading to further discoveries and additional resource deposit potential.
     
  Continue drilling, test work and studies required for completion of a Pre-Feasibility Study

 

24.References

 

Doerksen, G., Pilotto, D., Mcleod, K., Sim, R., Levy, M., Sharp, T., Smith, M. E., & Kappes, D.W. (2016). NI 43-101 Feasibility Study Technical Report for the Coffee Gold Project, Yukon Territory, Canada. Prepared for Kaminak Gold Corp. Accessed November 18th. 2021, from https://emrlibrary.gov.yk.ca/minerals/MajorMines/coffee/feasibility-study-feb2016.pdf

 

Giroux, G. H. (2016). NI 43-101 Resource Estimate for the Whistler Project, Alaska. Prepared for Brazil Resources Inc. Accessed Dec 21, 2021, from https://www.goldmining.com/resources/reports/Whistler-2016-Technical-Report.pdf

 

Goldprice. (2022). Gold Price History. Retrieved from https://goldprice.org/gold-price-history.html

 

Global Energy Monitor. (June 21, 2021). Donlin Gold Mine Pipeline. Accessed Dec 21, 2021, from https://www.gem.wiki/Donlin_Gold_Mine_Pipeline

 

Kitco. (2022). Live Gold Price. Retrieved from https://www.kitco.com/charts/livegold.html

 

Towsey, C. A. J. (Dec 8, 2020). Mineral Resources and Ore Reserves 2020: Gold Technical Report. Prepared for Citigold Corporation Limited. Accessed Dec 18, 2021 from https://www.citigold.com/wp-content/uploads/Announcements/2020/Mineral%20Resources%20and%20Ore%20Reserves%202020.pdf

 

Page 149 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

US Climate Data. (2021). Anchorage Climate Graph. Accessed Dec 16 from https://www.usclimatedata.com/climate/anchorage/alaska/united-states/usak0012

 

Wyck, N. V., & Armitage, A. (2013). Technical Report on the Shotgun Gold Project, Southwest Alaska. Prepared for TNR Gold Corp. Accessed Dec 21, 2021, from https://tnrgoldcorp.com/wp-content/uploads/2019/02/Technical-Report-on-the-Shotgun-Gold-Project-Southwest-Alaska

 

Crowe, D.E., and Millholland, M.A., 1990, High-grade gold mineralization associated with high salinity hydrothermal fluids, Mt. Estelle pluton, central Alaska Range [abs.]: Geological Society of America, Abstracts with Programs, v. 22, p. A41

 

Estelle Gold Project, Technical Presentation, September 24, 2019, p.9

 

https://www.alaskajournal.com/sites/alaskajournal.com/files/estelle.pdf

 

Goldfarb, R. J., Marsh, E. E., Hart, C. J., Mair, J. L., Miller, M. L., & Johnson, C. (2007). Geology and origin of epigenetic lode gold deposits, Tintina Gold Province, Alaska and Yukon. Recent US Geological Survey Studies in the Tintina Gold Province, Alaska, United States, and Yukon, Canada—Results of a.

 

Source: Mining Cost Data

 

https://vgcx.com/site/assets/files/7042/vgcx-_2023_technical_report_update_nr_final.pdf

 

http://s2.q4cdn.com/496390694/files/doc_downloads/technical_reports/2015TR-FortKnox.pdf

 

https://www.equinoxgold.com/wp-content/uploads/2023/01/2020-Mesquite.pdf

 

https://dnr.alaska.gov/mlw/cdn/pdf/factsheets/keydates-for-miners-on-state-land.pdf

 

SK 1300 Technical Summary Report – Whistler Project Alaska, 2022

 

World Gold Council 2023, https://www.gold.org/goldhub/data/gold-prices, accessed 23rd of January 23, 2024

 

25.Reliance on Information Provided by the Registrant

 

Some of the technical information included in the report is reliant on estimates and assumptions provided by Nova Minerals. Roughstock Mining has not researched into the validity of the information provided and considers the client to be responsible for the justification of the information.

 

Page 150 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

This report summarizes the expected responsibilities of work carried out by each company. The scope of work or division of responsibility for each company is listed in Table 25-1 and when combined, makes up the total Project scope.

 

Table 25-1: Estelle Gold Project - Initial Assessment Report division of responsibility

 

Division of Responsibility
Section Section Name Responsible Party
1 Executive Summary Roughstock Mining
2 Introduction Roughstock Mining
3 Property Description Hans Hoffman, Nova
4 Accessibility, Climate, Local Resources,
Infrastructure and Physiography
Hans Hoffman, Nova
5 History Hans Hoffman, Nova
6 Geological Setting, Mineralization and Deposit Hans Hoffman, Nova
7 Exploration Hans Hoffman, Nova
8 Sample Preparation, Analysis, and Security Yukuskokon
9 Data Verification Vannu Khounphakdee, Nova
10 Mineral Processing and Metallurgical Testing METS Engineering
11 Mineral Resource Estimates Matrix Resource Consultants
12 Mineral Reserve Estimates Not applicable
13 Mining Methods Hans Hoffman, Nova
14 Process and Recovery Methods METS Engineering
15 Infrastructure Hans Hoffman, Nova
16 Market Studies Christopher Gerteisen, Nova
17 Environmental Studies, Permitting and
Social or Community Impact
Jade North
18 Capital and Operating Costs Christopher Gerteisen, Nova
19 Economic analysis Not applicable
20 Adjacent Properties Hans Hoffman, Nova
21 Other Relevant Data and Information Hans Hoffman, Nova
22 Interpretation and Conclusions All
23 Recommendations All
24 References All

 

Page 151 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

25.1QP Statements

 

Roughstock Mining Services, LLC

 

Roughstock Mining Services, LLC (Roughstock Mining) certifies that:

 

  1. This certificate applies to the SK-1300 Initial Assessment Technical Report Summary for the Estelle Gold Project Alaska, USA with an effective date of January 31, 2024.
     
  2. Roughstock Mining is located at 250 Blue Sky Trail, Bozeman, Montana 59718, USA.
     
  3. Roughstock Mining employs professional geologists and engineers that conform to the SEC qualified person definition.
     
  4. Roughstock Mining employs qualified persons with at least 5 year of relevant experience with this type of project.
     
  5. Roughstock Mining employees involved with the preparation of the report have read the definition of “qualified person” set out in SEC SK-1300 Regulation and certify that by reason of education, affiliation with a professional association, and past relevant work experience, that said Roughstock Mining employees fulfill the requirements to be a “qualified person” for the purposes of SEC Regulation SK-1300.
     
  6. Roughstock Mining is responsible for the preparation Sections 1 and 2 of this report.
     
  7. Roughstock Mining completed a personal inspection of the Estelle Gold Project on November 30th and December 1st, 2023.
     
  8. As defined in SEC Regulation SK-1300, Roughstock is independent of the issuer, Nova Minerals.
     
  9. To the best of Roughstock Mining’s knowledge, information and belief, at the effective date of January 31, 2024, the Initial Assessment Technical Report Summary contains all scientific and technical information that is required to be disclosed to make the Report not misleading.

 

Effective Date: January 31, 2024

 

Signed Date: 1-24-2024

 

Signed:  

Roughstock Mining Services

 

Page 152 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Hans Hoffman, Nova Minerals

 

I, Hans Hoffman, a State of Alaska Certified Professional Geologist, employed by Nova Minerals do certify that:

 

  1. This certificate applies to the SK-1300 Initial Assessment Technical Report Summary for the Estelle Gold Project Alaska, USA with an effective date of January 31, 2024.
     
  2. I am a Geologist affiliated with Nova Minerals which is located at 1150 S Colony Way, Suite 3-440, Palmer, AK 99645
     
  3. I am American Institute of Professional Geologists member number 11898in good standing. I am a graduate of University of Wisconsin, Madison, Wisconsin in 2003 with a Bachelor of Science in Geological Engineering with a double major in Geology &Geophysics.
     
  4. I am a qualified person with at least 5 years of relevant experience with this type of project. I have nearly 20 years’ experience in mineral exploration and infrastructure development projects across the State of Alaska.
     
  5. I have read the definition of “qualified person” set out in SEC SK-1300 Regulation and certify that by reason of education, affiliation with a professional association, and past relevant work experience, I fulfill the requirements to be a Qualified Person (QP) for the purposes of SEC Regulation SK-1300.
     
  6. I am responsible for the preparation Sections 3, 4, 5, 6, 7, 13, 15, 20 and 21 of this report.
     
  7. I am a direct contractor to Nova Minerals and have been involved with the Estelle Gold Project intermittently since June, 2010.
     
  8. To the best my knowledge, information and belief, at the effective date of January 31, 2024, the Initial Assessment Technical Report Summary contains all scientific and technical information that is required to be disclosed to make the Report not misleading.

 

Effective Date: January 31, 2024

 

Signed Date: ____1-23-2024__________

 

 

Signed:  

Hans Hoffman

 

Page 153 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Yukuskokon Professional Services

 

 

Page 154 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Vannu Khounphakdee, Nova Minerals

 

I, Vannu Khounphakdee, P. Geo employed by Nova Minerals do certify that:

 

  1. This certificate applies to the SK-1300 Initial Assessment Technical Report Summary for the Estelle Gold Project Alaska, USA with an effective date of January 31, 2024.
     
  2. I am a Geologist affiliated with Nova Minerals which is located at Savang village, Vangvieng district, Vientiane province, Lao P.D.R.
     
  3. I am a Professional Geologist, and member (#8369) of the Australian Institute of Geoscientists, in good standing. I am a graduate of Krivoy Rog National University, Ukraine, 1992 with a Master of Science in Mine Geology and Engineering
     
  4. I am a qualified person with at least 5 years of relevant experience with this type of project having held numerous technical roles with a focus primarily on precious metals.
     
  5. I have read the definition of “qualified person” set out in SEC SK-1300 Regulation and certify that by reason of education, affiliation with a professional association, and past relevant work experience, I fulfill the requirements to be a Qualified Person (QP) for the purposes of SEC Regulation SK-1300.
     
  6. I am responsible for the preparation Section 9 of this report.
     
  7. I am an employee of Nova Minerals and have worked on the Estelle Gold Project since August, 2021.
     
  8. To the best my knowledge, information and belief, at the effective date of January 31, 2024, the Initial Assessment Technical Report Summary contains all scientific and technical information that is required to be disclosed to make the Report not misleading.

 

Effective Date: January 31, 2024

 

Signed Date: January 25, 2024

 

Signed:  

Vannu Khounphakdee

 

Page 155 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

METS Engineering

 

METS Engineering certifies that:

 

  1. This certificate applies to the SK-1300 Initial Assessment Technical Report Summary for the Estelle Gold Project Alaska, USA with an effective date of January 31, 2024.
     
  2. METS Engineering is located at located at L3, 44 Parliament Place, West Perth, 6005, Australia.
     
  3. METS Engineering employs professional metallurgists and engineers that conform to the SEC qualified person definition.
     
  4. METS Engineering employs qualified persons with at least 5 year of relevant experience with this type of project.
     
  5. METS Engineering employees involved with the preparation of the report have read the definition of “qualified person” set out in SEC SK-1300 Regulation and certify that by reason of education, affiliation with a professional association, and past relevant work experience, that said METS Engineering employees fulfill the requirements to be a Qualified Person (QP) for the purposes of SEC Regulation SK-1300.
     
  6. METS Engineering is responsible for the preparation Sections 10 and 14 of this report.
     
  7. METS Engineering has not made a personal inspection of the Estelle Gold Project site. The nature of work related to Sections 10 and 14 do not require a personal inspection of the site.
     
  8. As defined in SEC Regulation SK-1300, METS Engineering is independent of the issuer, Nova Minerals.
     
  9. To the best of METS Engineering’s knowledge, information and belief, at the effective date of January 31, 2024, the Initial Assessment Technical Report Summary contains all scientific and technical information that is required to be disclosed to make the Report not misleading.

 

Effective Date: January 31, 2024

 

Signed Date: January 26, 2024

 

Signed:  

METS Engineering

 

Page 156 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Matrix Resource Consultants Pty Ltd

 

Matrix Resource Consultants Pty Ltd (Matrix) certifies that:

 

  1. This certificate applies to the SK-1300 Initial Assessment Technical Report Summary for the Estelle Gold Project Alaska, USA with an effective date of January 31, 2024.
     
  2. Matrix is located at 6/32 Hulme Court, Myaree, Perth 6154, Australia.
     
  3. Matrix employs professional geologists that conform to the SEC qualified person definition.
     
  4. Matrix employs qualified persons with at least 5 year of relevant experience with this type of project.
     
  5. Matrix employees involved with the preparation of the report have read the definition of “qualified person” set out in SEC SK-1300 Regulation and certify that by reason of education, affiliation with a professional association, and past relevant work experience, that said Matrix employees fulfill the requirements to be a Qualified Person (QP) for the purposes of SEC Regulation SK-1300.
     
  6. Matrix is responsible for the preparation of Section 11 of this report.
     
  7. Matrix has not made a personal inspection of the Estelle Gold Project site. The nature of work related to Section 11 does not require a personal inspection of the site.
     
  8. As defined in SEC Regulation SK-1300, Matrix is independent of the issuer, Nova Minerals.
     
  9. To the best of Matrix’s knowledge, information and belief, at the effective date of January 31, 2024, the Initial Assessment Technical Report Summary contains all scientific and technical information that is required to be disclosed to make the Report not misleading.

 

Effective Date: January 31, 2024

 

Signed Date: January 26, 2024

 

Signed:  

Matrix Resource Consultants

 

Page 157 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Christopher Gerteisen, Nova Minerals

 

I, Christopher Gerteisen, is employed by Nova Minerals and certifies that:

 

  1. This certificate applies to the SK-1300 Initial Assessment Technical Report Summary for the Estelle Gold Project Alaska, USA with an effective date of January 31, 2024.
     
  2.  I am a Geologist affiliated with Nova Minerals which is located at 1150 S. Colony Way, Suite 3-440, Palmer, Alaska 99645.
     
  3. I am a Professional Geologist, and member (#2924) of the Australian Institute of Geoscientists, in good standing. I am a graduate of Western Australian School of Mines, Kalgoorlie, Western Australia in 1999 with a Master of Science in Economic Geology.
     
  4. I am a qualified person with at least 5 year of relevant experience with this type of project having held numerous technical and executive roles with a focus primarily on precious and base metals.
     
  5. I have read the definition of “qualified person” set out in SEC SK-1300 Regulation and certify that by reason of education, affiliation with a professional association, and past relevant work experience, I fulfill the requirements to be a Qualified Person (QP) for the purposes of SEC Regulation SK-1300.
     
  6. I am responsible for the preparation Sections 16 and 18 of this report.
     
  7. I am an employee of Nova Minerals and have worked on the Estelle Gold Project since July, 2019.
     
  8. To the best my knowledge, information and belief, at the effective date of January 31, 2024, the Initial Assessment Technical Report Summary contains all scientific and technical information that is required to be disclosed to make the Report not misleading.

 

Effective Date: January 31, 2024

 

Signed Date: January 23, 2024

 

Signed:  

Christopher Gerteisen

 

Page 158 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Jade North

 

 

Page 159 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

26.Appendix 1: Estelle Gold Project Mining Claims

 

 

Figure 26-1: Map of Nova Minerals controlled Alaska State mining claims

 

Page 160 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

The following figures correspond to Figure 26-1 Section 1 through 7:

 

 

Section 1.

 

Page 161 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Section 2.

 

Page 162 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Section 3.

 

Page 163 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Section 4.

 

Page 164 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Section 5.

 

Page 165 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Section 6.

 

Page 166 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

 

Section 7.

 

Page 167 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

Table 26-1: List of Nova Minerals 800 Alaska State mining claims

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 725940 ESTELLE 13 07-SEP-17 S020N020W05 160
ADL 725941 ESTELLE 22 07-SEP-17 S020N020W17 160
ADL 725942 ESTELLE 23 07-SEP-17 S020N020W08 160
ADL 725943 ESTELLE 24 07-SEP-17 S020N020W08 160
ADL 725944 ESTELLE 26 07-SEP-17 S020N020W05 160
ADL 725945 ESTELLE 27 07-SEP-17 S020N020W08 160
ADL 725946 ESTELLE 34 07-SEP-17 S020N020W07 160
ADL 725947 ESTELLE 35 07-SEP-17 S020N020W07 160
ADL 725948 ESTELLE 36 07-SEP-17 S020N020W07 160
ADL 725949 STONEY 18 07-SEP-17 S021N020W22 160
ADL 725950 STONEY 19 07-SEP-17 S021N020W15 160
ADL 725951 STONEY 39 07-SEP-17 S021N020W21 160
ADL 725952 STONEY 40 07-SEP-17 S021N020W16 160
ADL 725953 STONEY 41 07-SEP-17 S021N020W16 160
ADL 725954 STONEY 42 07-SEP-17 S021N020W09 160
ADL 725955 STONEY 43 07-SEP-17 S021N020W09 160
ADL 725956 EMERALD 38 07-SEP-17 S020N021W35 160
ADL 725957 EMERALD 39 07-SEP-17 S019N021W02 160
ADL 725958 EMERALD 40 07-SEP-17 S019N021W03 160
ADL 725959 EMERALD 41 07-SEP-17 S020N021W34 160
ADL 725960 EMERALD 42 07-SEP-17 S020N021W34 160
ADL 725961 EMERALD 43 07-SEP-17 S020N021W34 160
ADL 725962 EMERALD 44 07-SEP-17 S020N021W34 160
ADL 725963 EMERALD 45 07-SEP-17 S019N021W03 160
ADL 725964 EMERALD 46 07-SEP-17 S019N021W04 160
ADL 725965 EMERALD 47 07-SEP-17 S020N021W33 160
ADL 725966 EMERALD 48 07-SEP-17 S020N021W33 160
ADL 726071 OXIDE 1 07-SEP-17 S022N019W18 160
ADL 726072 OXIDE 2 07-SEP-17 S022N019W07 160
ADL 726073 OXIDE 3 07-SEP-17 S022N019W07 160
ADL 726074 OXIDE 4 07-SEP-17 S022N019W06 160
ADL 726075 OXIDE 5 07-SEP-17 S022N020W01 160
ADL 726076 OXIDE 6 07-SEP-17 S022N020W12 160
ADL 726077 OXIDE 7 07-SEP-17 S022N020W12 160
ADL 726078 OXIDE 8 07-SEP-17 S022N020W13 160

 

Page 168 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 726079 OXIDE 9 07-SEP-17 S022N020W12 160
ADL 726080 OXIDE 10 07-SEP-17 S022N020W12 160
ADL 726081 OXIDE 11 07-SEP-17 S022N020W01 160
ADL 726082 OXIDE 12 07-SEP-17 S022N020W02 160
ADL 726083 OXIDE 13 07-SEP-17 S022N020W11 160
ADL 726084 OXIDE 14 07-SEP-17 S022N020W11 160
ADL 726085 OXIDE 15 07-SEP-17 S022N020W11 160
ADL 726086 OXIDE 16 07-SEP-17 S022N020W11 160
ADL 726087 OXIDE 17 07-SEP-17 S022N020W10 160
ADL 726088 OXIDE 18 07-SEP-17 S022N020W10 160
ADL 726089 OXIDE 19 07-SEP-17 S022N020W15 160
ADL 726090 OXIDE 20 07-SEP-17 S022N020W15 160
ADL 726091 OXIDE 21 07-SEP-17 S022N020W15 160
ADL 726092 OXIDE 22 07-SEP-17 S022N020W15 160
ADL 726093 OXIDE 23 07-SEP-17 S022N020W16 160
ADL 726094 OXIDE 24 07-SEP-17 S022N020W16 160
ADL 726095 OXIDE 25 07-SEP-17 S022N020W09 160
ADL 726096 OXIDE 26 07-SEP-17 S022N020W10 160
ADL 726097 OXIDE 27 07-SEP-17 S022N020W10 160
ADL 726098 OXIDE 28 07-SEP-17 S022N020W09 160
ADL 726099 OXIDE 29 07-SEP-17 S022N020W02 160
ADL 726100 OXIDE 30 07-SEP-17 S022N020W03 160
ADL 726101 OXIDE 31 07-SEP-17 S022N020W03 160
ADL 726102 OXIDE 32 07-SEP-17 S022N020W04 160
ADL 726103 STONEY 1 07-SEP-17 S022N020W22 160
ADL 726104 STONEY 2 07-SEP-17 S022N020W22 160
ADL 726105 STONEY 3 07-SEP-17 S022N020W27 160
ADL 726106 STONEY 4 07-SEP-17 S022N020W27 160
ADL 726107 STONEY 5 07-SEP-17 S022N020W34 160
ADL 726108 STONEY 6 07-SEP-17 S022N020W34 160
ADL 726109 STONEY 7 07-SEP-17 S021N020W03 160
ADL 726110 STONEY 8 07-SEP-17 S021N020W03 160
ADL 726111 STONEY 9 07-SEP-17 S021N020W10 160
ADL 726112 STONEY 10 07-SEP-17 S021N020W10 160
ADL 726113 STONEY 11 07-SEP-17 S021N020W15 160
ADL 726114 STONEY 12 07-SEP-17 S021N020W15 160
ADL 726115 STONEY 13 07-SEP-17 S021N020W22 160
ADL 726116 STONEY 14 07-SEP-17 S021N020W22 160
ADL 726117 STONEY 15 07-SEP-17 S021N020W27 160

 

Page 169 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 726118 STONEY 16 07-SEP-17 S021N020W27 160
ADL 726119 STONEY 17 07-SEP-17 S021N020W22 160
ADL 726120 STONEY 20 07-SEP-17 S021N020W15 160
ADL 726121 STONEY 21 07-SEP-17 S021N020W10 160
ADL 726122 STONEY 22 07-SEP-17 S021N020W10 160
ADL 726123 STONEY 23 07-SEP-17 S021N020W03 160
ADL 726124 STONEY 24 07-SEP-17 S021N020W03 160
ADL 726125 STONEY 25 07-SEP-17 S022N020W34 160
ADL 726126 STONEY 26 07-SEP-17 S022N020W34 160
ADL 726127 STONEY 27 07-SEP-17 S022N020W27 160
ADL 726128 STONEY 28 07-SEP-17 S022N020W27 160
ADL 726129 STONEY 29 07-SEP-17 S022N020W22 160
ADL 726130 STONEY 30 07-SEP-17 S022N020W22 160
ADL 726131 STONEY 31 07-SEP-17 S021N020W28 160
ADL 726132 STONEY 32 07-SEP-17 S021N020W27 160
ADL 726133 STONEY 33 07-SEP-17 S021N020W28 160
ADL 726134 STONEY 34 07-SEP-17 S021N020W34 160
ADL 726135 STONEY 35 07-SEP-17 S021N020W33 160
ADL 726136 STONEY 36 07-SEP-17 S021N020W34 160
ADL 726137 STONEY 37 07-SEP-17 S021N020W33 160
ADL 726138 STONEY 38 07-SEP-17 S021N020W21 160
ADL 726139 STONEY 44 07-SEP-17 S021N020W04 160
ADL 726140 STONEY 45 07-SEP-17 S021N020W04 160
ADL 726141 STONEY 46 07-SEP-17 S022N020W33 160
ADL 726142 STONEY 47 07-SEP-17 S022N020W33 160
ADL 726143 STONEY 48 07-SEP-17 S022N020W28 160
ADL 726144 STONEY 49 07-SEP-17 S022N020W28 160
ADL 726145 STONEY 50 07-SEP-17 S022N020W21 160
ADL 726146 STONEY 51 07-SEP-17 S022N020W21 160
ADL 726147 ESTELLE 1 07-SEP-17 S020N020W03 160
ADL 726148 ESTELLE 2 07-SEP-17 S020N020W03 160
ADL 726149 ESTELLE 3 07-SEP-17 S020N020W10 160
ADL 726150 ESTELLE 4 07-SEP-17 S020N020W10 160
ADL 726151 ESTELLE 5 07-SEP-17 S020N020W15 160
ADL 726152 ESTELLE 6 07-SEP-17 S020N020W16 160
ADL 726153 ESTELLE 7 07-SEP-17 S020N020W09 160
ADL 726154 ESTELLE 8 07-SEP-17 S020N020W09 160
ADL 726155 ESTELLE 9 07-SEP-17 S020N020W04 160
ADL 726156 ESTELLE 10 07-SEP-17 S020N020W04 160

 

Page 170 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 726157 ESTELLE 11 07-SEP-17 S020N020W04 160
ADL 726158 ESTELLE 12 07-SEP-17 S020N020W05 160
ADL 726159 ESTELLE 14 07-SEP-17 S020N020W04 160
ADL 726160 ESTELLE 15 07-SEP-17 S020N020W09 160
ADL 726161 ESTELLE 16 07-SEP-17 S020N020W09 160
ADL 726162 ESTELLE 17 07-SEP-17 S020N020W16 160
ADL 726163 ESTELLE 18 07-SEP-17 S020N020W15 160
ADL 726164 ESTELLE 19 07-SEP-17 S020N020W16 160
ADL 726165 ESTELLE 20 07-SEP-17 S020N020W16 160
ADL 726166 ESTELLE 21 07-SEP-17 S020N020W17 160
ADL 726167 ESTELLE 25 07-SEP-17 S020N020W05 160
ADL 726168 ESTELLE 28 07-SEP-17 S020N020W08 160
ADL 726169 ESTELLE 29 07-SEP-17 S020N020W17 160
ADL 726170 ESTELLE 30 07-SEP-17 S020N020W17 160
ADL 726171 ESTELLE 31 07-SEP-17 S020N020W18 160
ADL 726172 ESTELLE 32 07-SEP-17 S020N020W18 160
ADL 726173 ESTELLE 33 07-SEP-17 S020N020W07 160
ADL 726174 ESTELLE 37 07-SEP-17 S020N020W18 160
ADL 726175 ESTELLE 38 07-SEP-17 S020N020W18 160
ADL 726176 ESTELLE 39 07-SEP-17 S020N021W12 160
ADL 726177 ESTELLE 40 07-SEP-17 S020N021W12 160
ADL 726178 ESTELLE 41 07-SEP-17 S020N021W12 160
ADL 726179 ESTELLE 42 07-SEP-17 S020N021W12 160
ADL 726180 EMERALD 1 07-SEP-17 S020N021W24 160
ADL 726181 EMERALD 2 07-SEP-17 S020N021W24 160
ADL 726182 EMERALD 3 07-SEP-17 S020N021W24 160
ADL 726183 EMERALD 4 07-SEP-17 S020N021W24 160
ADL 726184 EMERALD 5 07-SEP-17 S020N021W25 160
ADL 726185 EMERALD 6 07-SEP-17 S020N021W25 160
ADL 726186 EMERALD 7 07-SEP-17 S020N021W25 160
ADL 726187 EMERALD 8 07-SEP-17 S020N021W25 160
ADL 726188 EMERALD 9 07-SEP-17 S020N021W26 160
ADL 726189 EMERALD 10 07-SEP-17 S020N021W26 160
ADL 726190 EMERALD 11 07-SEP-17 S020N021W26 160
ADL 726191 EMERALD 12 07-SEP-17 S020N021W26 160
ADL 726192 EMERALD 13 07-SEP-17 S020N021W35 160
ADL 726193 EMERALD 14 07-SEP-17 S020N021W35 160
ADL 726194 EMERALD 15 07-SEP-17 S020N021W36 160
ADL 726195 EMERALD 16 07-SEP-17 S020N021W36 160

 

Page 171 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 726196 EMERALD 17 07-SEP-17 S020N020W31 160
ADL 726197 EMERALD 18 07-SEP-17 S020N020W31 160
ADL 726198 EMERALD 19 07-SEP-17 S020N020W32 160
ADL 726199 EMERALD 20 07-SEP-17 S020N020W32 160
ADL 726200 EMERALD 21 07-SEP-17 S020N020W33 160
ADL 726201 EMERALD 22 07-SEP-17 S020N020W33 160
ADL 726202 EMERALD 23 07-SEP-17 S020N020W32 160
ADL 726203 EMERALD 24 07-SEP-17 S020N020W32 160
ADL 726204 EMERALD 25 07-SEP-17 S020N020W31 160
ADL 726205 EMERALD 26 07-SEP-17 S020N020W31 160
ADL 726206 EMERALD 27 07-SEP-17 S020N021W36 160
ADL 726207 EMERALD 28 07-SEP-17 S020N021W36 160
ADL 726208 EMERALD 29 07-SEP-17 S020N021W35 160
ADL 726209 EMERALD 30 07-SEP-17 S019N020W04 160
ADL 726210 EMERALD 31 07-SEP-17 S019N020W05 160
ADL 726211 EMERALD 32 07-SEP-17 S019N020W05 160
ADL 726212 EMERALD 33 07-SEP-17 S019N020W06 160
ADL 726213 EMERALD 34 07-SEP-17 S019N020W06 160
ADL 726214 EMERALD 35 07-SEP-17 S019N021W01 160
ADL 726215 EMERALD 36 07-SEP-17 S019N021W01 160
ADL 726216 EMERALD 37 07-SEP-17 S019N021W02 160
ADL 727286 ESTELLE 43 17-FEB-18 S020N021W13 160
ADL 727287 ESTELLE 44 17-FEB-18 S020N021W13 160
ADL 727288 ESTELLE 45 17-FEB-18 S020N021W13 160
ADL 727289 ESTELLE 46 17-FEB-18 S020N021W13 160
ADL 728676 OXIDE 33 22-NOV-18 S022N020W13 160
ADL 728677 OXIDE 34 22-NOV-18 S022N020W14 160
ADL 728678 OXIDE 35 22-NOV-18 S022N020W14 160
ADL 728680 ESTELLE 48 22-NOV-18 S020N020W03 40
ADL 728681 ESTELLE 49 22-NOV-18 S020N020W03 40
ADL 728682 ESTELLE 50 22-NOV-18 S020N020W03 40
ADL 728683 ESTELLE 51 22-NOV-18 S020N020W15 160
ADL 728684 ESTELLE 52 22-NOV-18 S020N020W15 160
ADL 730362 KORBEL 1 23-SEP-19 S021N020W34 40
ADL 730363 KORBEL 2 23-SEP-19 S021N020W34 40
ADL 730364 KORBEL 3 23-SEP-19 S021N020W34 40
ADL 730365 KORBEL 4 23-SEP-19 S021N020W34 40
ADL 730366 KORBEL 5 23-SEP-19 S021N020W27 160
ADL 730367 KORBEL 6 23-SEP-19 S021N020W26 160

 

Page 172 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 730368 KORBEL 7 23-SEP-19 S021N020W26 160
ADL 730369 KORBEL 8 23-SEP-19 S021N020W23 160
ADL 730370 KORBEL 9 23-SEP-19 S021N020W23 160
ADL 730371 KORBEL 10 23-SEP-19 S021N020W14 160
ADL 730372 KORBEL 11 23-SEP-19 S021N020W14 160
ADL 730373 KORBEL 12 23-SEP-19 S021N020W11 160
ADL 730374 KORBEL 13 23-SEP-19 S021N020W11 160
ADL 730375 KORBEL 14 23-SEP-19 S021N020W02 160
ADL 730376 KORBEL 15 23-SEP-19 S021N020W02 160
ADL 730377 KORBEL 16 23-SEP-19 S022N020W35 160
ADL 730378 KORBEL 17 23-SEP-19 S022N020W35 160
ADL 730379 KORBEL 18 23-SEP-19 S022N020W26 160
ADL 730380 KORBEL 19 23-SEP-19 S022N020W26 160
ADL 730381 KORBEL 20 23-SEP-19 S022N020W23 160
ADL 730382 KORBEL 21 23-SEP-19 S022N020W23 160
ADL 730383 KORBEL 22 23-SEP-19 S022N020W14 160
ADL 730384 KORBEL 23 23-SEP-19 S022N020W14 160
ADL 730385 KORBEL 24 23-SEP-19 S022N020W23 160
ADL 730386 KORBEL 25 23-SEP-19 S022N020W23 160
ADL 730387 KORBEL 26 23-SEP-19 S022N020W26 160
ADL 730388 KORBEL 27 23-SEP-19 S022N020W26 160
ADL 730389 KORBEL 28 23-SEP-19 S022N020W35 160
ADL 730390 KORBEL 29 23-SEP-19 S022N020W35 160
ADL 730391 KORBEL 30 23-SEP-19 S021N020W02 160
ADL 730392 KORBEL 31 23-SEP-19 S021N020W02 160
ADL 730393 KORBEL 32 23-SEP-19 S021N020W11 160
ADL 730394 KORBEL 33 23-SEP-19 S021N020W11 160
ADL 730395 KORBEL 34 23-SEP-19 S021N020W14 160
ADL 730396 KORBEL 35 23-SEP-19 S021N020W14 160
ADL 730397 KORBEL 36 23-SEP-19 S021N020W23 160
ADL 730398 KORBEL 37 23-SEP-19 S021N020W23 160
ADL 730399 KORBEL 38 23-SEP-19 S021N020W26 160
ADL 730400 KORBEL 39 23-SEP-19 S021N020W26 160
ADL 730401 KORBEL 40 23-SEP-19 S022N020W24 160
ADL 730402 KORBEL 41 23-SEP-19 S022N020W24 160
ADL 730403 KORBEL 42 23-SEP-19 S022N020W13 160
ADL 730404 KORBEL 43 23-SEP-19 S022N020W13 160
ADL 730405 KORBEL 44 23-SEP-19 S022N020W24 160
ADL 730406 KORBEL 45 23-SEP-19 S022N020W24 160

 

Page 173 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 730407 KORBEL 46 23-SEP-19 S022N019W19 160
ADL 730408 KORBEL 47 23-SEP-19 S022N019W19 160
ADL 730409 KORBEL 48 23-SEP-19 S022N019W18 160
ADL 730410 KORBEL 49 23-SEP-19 S022N019W19 160
ADL 730411 KORBEL 50 23-SEP-19 S022N019W19 160
ADL 730412 KORBEL 51 23-SEP-19 S022N019W18 160
ADL 730413 KORBEL 52 23-SEP-19 S022N019W18 160
ADL 730414 KORBEL 53 23-SEP-19 S022N019W07 160
ADL 730415 KORBEL 54 23-SEP-19 S022N019W07 160
ADL 730416 KORBEL 55 07-SEP-19 S022N019W06 160
ADL 730417 KORBEL 56 23-SEP-19 S022N020W04 160
ADL 730418 KORBEL 57 23-SEP-19 S022N020W09 160
ADL 730419 KORBEL 58 23-SEP-19 S022N020W09 160
ADL 730420 KORBEL 59 23-SEP-19 S022N020W16 160
ADL 730421 KORBEL 60 23-SEP-19 S022N020W16 160
ADL 730422 KORBEL 61 23-SEP-19 S022N020W21 160
ADL 730423 KORBEL 62 23-SEP-19 S022N020W21 160
ADL 730424 KORBEL 63 23-SEP-19 S022N020W28 160
ADL 730425 KORBEL 64 23-SEP-19 S022N020W28 160
ADL 730426 KORBEL 65 23-SEP-19 S022N020W33 160
ADL 730427 KORBEL 66 23-SEP-19 S022N020W33 160
ADL 730428 KORBEL 67 23-SEP-19 S021N020W04 160
ADL 730429 KORBEL 68 23-SEP-19 S021N020W04 160
ADL 730430 KORBEL 69 23-SEP-19 S021N020W09 160
ADL 730431 KORBEL 70 23-SEP-19 S021N020W09 160
ADL 730432 KORBEL 71 23-SEP-19 S021N020W16 160
ADL 730433 KORBEL 72 23-SEP-19 S021N020W16 160
ADL 730434 KORBEL 73 23-SEP-19 S021N020W21 160
ADL 730435 KORBEL 74 23-SEP-19 S021N020W21 160
ADL 730436 KORBEL 75 23-SEP-19 S021N020W28 160
ADL 730437 KORBEL 76 23-SEP-19 S021N020W28 160
ADL 730438 KORBEL 77 23-SEP-19 S021N020W33 160
ADL 730439 KORBEL 78 23-SEP-19 S021N020W33 160
ADL 730440 KORBEL 79 23-SEP-19 S021N020W32 160
ADL 730441 KORBEL 80 23-SEP-19 S021N020W32 160
ADL 730442 KORBEL 81 23-SEP-19 S021N020W29 160
ADL 730443 KORBEL 82 23-SEP-19 S021N020W29 160
ADL 730444 KORBEL 83 23-SEP-19 S021N020W20 160
ADL 730445 KORBEL 84 23-SEP-19 S021N020W20 160

 

Page 174 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 730446 KORBEL 85 23-SEP-19 S021N020W17 160
ADL 730447 KORBEL 86 23-SEP-19 S021N020W17 160
ADL 730448 KORBEL 87 23-SEP-19 S021N020W08 160
ADL 730449 KORBEL 88 23-SEP-19 S021N020W08 160
ADL 730450 KORBEL 89 23-SEP-19 S021N020W05 160
ADL 730451 KORBEL 90 23-SEP-19 S021N020W05 160
ADL 730452 KORBEL 91 23-SEP-19 S022N020W32 160
ADL 730453 KORBEL 92 23-SEP-19 S022N020W32 160
ADL 730454 KORBEL 93 23-SEP-19 S022N020W29 160
ADL 730455 KORBEL 94 23-SEP-19 S022N020W29 160
ADL 730456 KORBEL 95 23-SEP-19 S022N020W20 160
ADL 730457 KORBEL 96 23-SEP-19 S022N020W20 160
ADL 730458 KORBEL 97 23-SEP-19 S022N020W17 160
ADL 730459 KORBEL 98 23-SEP-19 S022N020W17 160
ADL 730460 KORBEL 99 23-SEP-19 S022N020W08 160
ADL 730461 KORBEL 100 23-SEP-19 S022N020W08 160
ADL 730462 KORBEL 101 23-SEP-19 S022N020W05 160
ADL 730463 KORBEL 102 23-SEP-19 S022N020W05 160
ADL 730464 KORBEL 103 23-SEP-19 S022N020W08 160
ADL 730465 KORBEL 104 23-SEP-19 S022N020W08 160
ADL 730466 KORBEL 105 23-SEP-19 S022N020W17 160
ADL 730467 KORBEL 106 23-SEP-19 S022N020W17 160
ADL 730468 KORBEL 107 23-SEP-19 S022N020W20 160
ADL 730469 KORBEL 108 23-SEP-19 S022N020W20 160
ADL 730470 KORBEL 109 23-SEP-19 S022N020W29 160
ADL 730471 KORBEL 110 23-SEP-19 S022N020W29 160
ADL 730472 KORBEL 111 23-SEP-19 S022N020W32 160
ADL 730473 KORBEL 112 23-SEP-19 S022N020W32 160
ADL 730474 KORBEL 113 23-SEP-19 S021N020W05 160
ADL 730475 KORBEL 114 23-SEP-19 S021N020W05 160
ADL 730476 KORBEL 115 23-SEP-19 S021N020W08 160
ADL 730477 KORBEL 116 23-SEP-19 S021N020W08 160
ADL 730478 KORBEL 117 23-SEP-19 S021N020W17 160
ADL 730479 KORBEL 118 23-SEP-19 S021N020W17 160
ADL 730480 KORBEL 119 23-SEP-19 S021N020W20 160
ADL 730481 KORBEL 120 23-SEP-19 S021N020W20 160
ADL 730482 KORBEL 121 23-SEP-19 S021N020W29 160
ADL 730483 KORBEL 122 23-SEP-19 S021N020W29 160
ADL 730484 KORBEL 123 23-SEP-19 S021N020W32 160

 

Page 175 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 730485 KORBEL 124 23-SEP-19 S021N020W32 160
ADL 730486 KORBEL 125 23-SEP-19 S022N020W05 160
ADL 730487 KORBEL 126 23-SEP-19 S022N020W05 160
ADL 730488 KORBEL 127 23-SEP-19 S022N020W04 160
ADL 730489 KORBEL 128 23-SEP-19 S022N020W04 160
ADL 730490 KORBEL 129 07-SEP-19 S022N020W03 160
ADL 730491 KORBEL 130 07-SEP-19 S022N020W03 160
ADL 730492 KORBEL 131 07-SEP-19 S022N020W02 160
ADL 730493 KORBEL 132 07-SEP-19 S022N020W02 160
ADL 730494 KORBEL 133 07-SEP-19 S022N020W01 160
ADL 730495 KORBEL 134 07-SEP-19 S022N020W01 160
ADL 730496 KORBEL 135 07-SEP-19 S022N019W06 160
ADL 730497 KORBEL 136 07-SEP-19 S022N019W06 160
ADL 730498 KORBEL 137 23-SEP-19 S023N020W32 160
ADL 730499 KORBEL 138 23-SEP-19 S023N020W32 160
ADL 730500 KORBEL 139 07-SEP-19 S023N020W33 160
ADL 730501 KORBEL 140 23-SEP-19 S023N020W33 160
ADL 730502 KORBEL 141 07-SEP-19 S023N020W34 160
ADL 730503 KORBEL 142 07-SEP-19 S023N020W34 160
ADL 730504 KORBEL 143 07-SEP-19 S023N020W35 160
ADL 730505 KORBEL 144 07-SEP-19 S023N020W35 160
ADL 730506 KORBEL 145 07-SEP-19 S023N020W36 160
ADL 730507 KORBEL 146 07-SEP-19 S023N020W36 160
ADL 730508 KORBEL 147 07-SEP-19 S023N019W31 160
ADL 730509 KORBEL 148 07-SEP-19 S023N019W31 160
ADL 730510 KORBEL 149 23-SEP-19 S023N020W32 160
ADL 730511 KORBEL 150 07-SEP-19 S023N020W32 160
ADL 730512 KORBEL 151 07-SEP-19 S023N020W33 160
ADL 730513 KORBEL 152 07-SEP-19 S023N020W33 160
ADL 730514 KORBEL 153 07-SEP-19 S023N020W34 160
ADL 730515 KORBEL 154 07-SEP-19 S023N020W34 160
ADL 730516 KORBEL 155 07-SEP-19 S023N020W35 160
ADL 730517 KORBEL 156 23-SEP-19 S023N020W35 160
ADL 730518 KORBEL 157 07-SEP-19 S023N020W36 160
ADL 730519 KORBEL 158 07-SEP-19 S023N020W36 160
ADL 730520 KORBEL 159 07-SEP-19 S023N019W31 160
ADL 730521 KORBEL 160 07-SEP-19 S023N019W31 160
ADL 733438 ESTELLE 47 11-OCT-20 S021N020W35 40
ADL 733439 KORBEL 161 10-OCT-20 S020N020W14 160

 

Page 176 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 733440 KORBEL 162 10-OCT-20 S020N020W14 160
ADL 733441 KORBEL 163 10-OCT-20 S020N020W14 160
ADL 733442 KORBEL 164 10-OCT-20 S020N020W14 160
ADL 733443 KORBEL 165 10-OCT-20 S020N020W19 160
ADL 733444 KORBEL 166 10-OCT-20 S020N020W19 160
ADL 733445 KORBEL 167 10-OCT-20 S020N020W20 160
ADL 733446 KORBEL 168 10-OCT-20 S020N020W20 160
ADL 733447 KORBEL 169 10-OCT-20 S020N020W21 160
ADL 733448 KORBEL 170 10-OCT-20 S020N020W21 160
ADL 733449 KORBEL 171 10-OCT-20 S020N020W22 160
ADL 733450 KORBEL 172 10-OCT-20 S020N020W22 160
ADL 733451 KORBEL 173 10-OCT-20 S020N020W23 160
ADL 733452 KORBEL 174 10-OCT-20 S020N020W23 160
ADL 733453 KORBEL 175 11-OCT-20 S020N020W19 160
ADL 733454 KORBEL 176 11-OCT-20 S020N020W19 160
ADL 733455 KORBEL 177 11-OCT-20 S020N020W20 160
ADL 733456 KORBEL 178 11-OCT-20 S020N020W20 160
ADL 733457 KORBEL 179 11-OCT-20 S020N020W21 160
ADL 733458 KORBEL 180 11-OCT-20 S020N020W21 160
ADL 733459 KORBEL 181 11-OCT-20 S020N020W22 160
ADL 733460 KORBEL 182 11-OCT-20 S020N020W22 160
ADL 733461 KORBEL 183 11-OCT-20 S020N020W23 160
ADL 733462 KORBEL 184 11-OCT-20 S020N020W23 160
ADL 733463 KORBEL 185 11-OCT-20 S020N020W30 160
ADL 733464 KORBEL 186 11-OCT-20 S020N020W30 160
ADL 733465 KORBEL 187 11-OCT-20 S020N020W29 160
ADL 733466 KORBEL 188 11-OCT-20 S020N020W29 160
ADL 733467 KORBEL 189 11-OCT-20 S020N020W28 160
ADL 733468 KORBEL 190 11-OCT-20 S020N020W28 160
ADL 733469 KORBEL 191 11-OCT-20 S020N020W27 160
ADL 733470 KORBEL 192 11-OCT-20 S020N020W27 160
ADL 733471 KORBEL 193 11-OCT-20 S020N020W26 160
ADL 733472 KORBEL 194 11-OCT-20 S020N020W26 160
ADL 733473 KORBEL 195 11-OCT-20 S020N020W30 160
ADL 733474 KORBEL 196 11-OCT-20 S020N020W30 160
ADL 733475 KORBEL 197 11-OCT-20 S020N020W29 160
ADL 733476 KORBEL 198 11-OCT-20 S020N020W29 160
ADL 733477 KORBEL 199 11-OCT-20 S020N020W28 160
ADL 733478 KORBEL 200 11-OCT-20 S020N020W28 160

 

Page 177 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 733479 KORBEL 201 11-OCT-20 S020N020W27 160
ADL 733480 KORBEL 202 11-OCT-20 S020N020W27 160
ADL 733481 KORBEL 203 11-OCT-20 S020N020W26 160
ADL 733482 KORBEL 204 11-OCT-20 S020N020W26 160
ADL 733483 KORBEL 205 10-OCT-20 S019N021W09 160
ADL 733484 KORBEL 206 10-OCT-20 S019N021W10 160
ADL 733485 KORBEL 207 10-OCT-20 S019N021W10 160
ADL 733486 KORBEL 208 10-OCT-20 S019N021W11 160
ADL 733487 KORBEL 209 10-OCT-20 S019N021W11 160
ADL 733488 KORBEL 210 10-OCT-20 S019N021W12 160
ADL 733489 KORBEL 211 10-OCT-20 S019N021W12 160
ADL 733490 KORBEL 212 10-OCT-20 S019N020W07 160
ADL 733491 KORBEL 213 10-OCT-20 S019N020W07 160
ADL 733492 KORBEL 214 10-OCT-20 S019N020W08 160
ADL 733493 KORBEL 215 10-OCT-20 S019N020W08 160
ADL 733494 KORBEL 216 10-OCT-20 S019N020W09 160
ADL 733495 KORBEL 217 10-OCT-20 S019N020W09 160
ADL 733496 KORBEL 218 10-OCT-20 S019N021W04 160
ADL 733497 KORBEL 219 10-OCT-20 S019N021W03 160
ADL 733498 KORBEL 220 10-OCT-20 S019N021W03 160
ADL 733499 KORBEL 221 10-OCT-20 S019N021W02 160
ADL 733500 KORBEL 222 10-OCT-20 S019N021W02 160
ADL 733501 KORBEL 223 10-OCT-20 S019N021W01 160
ADL 733502 KORBEL 224 10-OCT-20 S019N021W01 160
ADL 733503 KORBEL 225 10-OCT-20 S019N020W06 160
ADL 733504 KORBEL 226 10-OCT-20 S019N020W06 160
ADL 733505 KORBEL 227 10-OCT-20 S019N020W05 160
ADL 733506 KORBEL 228 10-OCT-20 S019N020W05 160
ADL 733507 KORBEL 229 10-OCT-20 S019N020W04 160
ADL 733508 KORBEL 230 10-OCT-20 S019N020W04 160
ADL 733509 KORBEL 231 10-OCT-20 S019N020W04 160
ADL 733510 KORBEL 232 10-OCT-20 S020N020W33 160
ADL 733511 KORBEL 233 11-OCT-20 S020N020W33 160
ADL 733512 KORBEL 234 11-OCT-20 S020N020W25 160
ADL 733513 KORBEL 235 11-OCT-20 S020N020W25 160
ADL 733514 KORBEL 236 11-OCT-20 S020N020W25 160
ADL 733515 KORBEL 237 11-OCT-20 S020N020W25 160
ADL 733516 KORBEL 238 11-OCT-20 S020N019W30 160
ADL 733517 KORBEL 239 11-OCT-20 S020N019W30 160

 

Page 178 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 733518 KORBEL 240 11-OCT-20 S020N020W24 160
ADL 733519 KORBEL 241 11-OCT-20 S020N020W24 160
ADL 733520 KORBEL 242 11-OCT-20 S020N019W19 160
ADL 733521 KORBEL 243 11-OCT-20 S020N019W19 160
ADL 733522 KORBEL 244 11-OCT-20 S020N019W20 160
ADL 733523 KORBEL 245 10-OCT-20 S020N020W24 160
ADL 733524 KORBEL 246 10-OCT-20 S020N020W24 160
ADL 733525 KORBEL 247 10-OCT-20 S020N020W13 160
ADL 733526 KORBEL 248 10-OCT-20 S020N020W13 160
ADL 733527 KORBEL 249 10-OCT-20 S020N020W13 160
ADL 733528 KORBEL 250 10-OCT-20 S020N020W13 160
ADL 733529 KORBEL 251 11-OCT-20 S022N019W20 160
ADL 733530 KORBEL 252 11-OCT-20 S022N019W20 160
ADL 733531 KORBEL 253 11-OCT-20 S022N019W21 160
ADL 733532 KORBEL 254 11-OCT-20 S022N019W21 160
ADL 733533 KORBEL 255 11-OCT-20 S022N019W22 160
ADL 733534 KORBEL 256 11-OCT-20 S022N019W22 160
ADL 733535 KORBEL 257 11-OCT-20 S022N019W23 160
ADL 733536 KORBEL 258 11-OCT-20 S022N019W23 160
ADL 733537 KORBEL 259 11-OCT-20 S022N019W24 160
ADL 733538 KORBEL 260 11-OCT-20 S022N019W20 160
ADL 733539 KORBEL 261 11-OCT-20 S022N019W20 160
ADL 733540 KORBEL 262 11-OCT-20 S022N019W21 160
ADL 733541 KORBEL 263 11-OCT-20 S022N019W21 160
ADL 733542 KORBEL 264 11-OCT-20 S022N019W22 160
ADL 733543 KORBEL 265 11-OCT-20 S022N019W22 160
ADL 733544 KORBEL 266 11-OCT-20 S022N019W23 160
ADL 733545 KORBEL 267 11-OCT-20 S022N019W23 160
ADL 733546 KORBEL 268 11-OCT-20 S022N019W24 160
ADL 733547 KORBEL 269 11-OCT-20 S022N019W17 160
ADL 733548 KORBEL 270 11-OCT-20 S022N019W17 160
ADL 733549 KORBEL 271 11-OCT-20 S022N019W17 160
ADL 733550 KORBEL 272 11-OCT-20 S022N019W17 160
ADL 733551 KORBEL 273 10-OCT-20 S023N020W29 160
ADL 733552 KORBEL 274 10-OCT-20 S023N020W29 160
ADL 733553 KORBEL 275 10-OCT-20 S023N020W28 160
ADL 733554 KORBEL 276 10-OCT-20 S023N020W28 160
ADL 733555 KORBEL 277 10-OCT-20 S023N020W27 160
ADL 733556 KORBEL 278 10-OCT-20 S023N020W27 160

 

Page 179 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 733557 KORBEL 279 10-OCT-20 S023N020W26 160
ADL 733558 KORBEL 280 10-OCT-20 S023N020W26 160
ADL 733559 KORBEL 281 10-OCT-20 S023N020W25 160
ADL 733560 KORBEL 282 10-OCT-20 S023N020W25 160
ADL 733561 KORBEL 283 10-OCT-20 S023N019W30 160
ADL 733562 KORBEL 284 10-OCT-20 S023N019W30 160
ADL 733563 KORBEL 285 10-OCT-20 S023N020W29 160
ADL 733564 KORBEL 286 10-OCT-20 S023N020W29 160
ADL 733565 KORBEL 287 10-OCT-20 S023N020W28 160
ADL 733566 KORBEL 288 10-OCT-20 S023N020W28 160
ADL 733567 KORBEL 289 10-OCT-20 S023N020W27 160
ADL 733568 KORBEL 290 10-OCT-20 S023N020W27 160
ADL 733569 KORBEL 291 10-OCT-20 S023N020W26 160
ADL 733570 KORBEL 292 10-OCT-20 S023N020W26 160
ADL 733571 KORBEL 293 10-OCT-20 S023N020W25 160
ADL 733572 KORBEL 294 10-OCT-20 S023N020W25 160
ADL 733573 KORBEL 295 10-OCT-20 S023N019W30 160
ADL 733574 KORBEL 296 10-OCT-20 S023N019W30 160
ADL 733575 KORBEL 297 11-OCT-20 S020N021W23 160
ADL 733576 KORBEL 298 11-OCT-20 S020N021W23 160
ADL 733577 KORBEL 299 11-OCT-20 S020N021W23 160
ADL 733578 KORBEL 300 11-OCT-20 S020N021W23 160
ADL 733579 KORBEL 301 11-OCT-20 S020N021W14 160
ADL 733580 KORBEL 302 11-OCT-20 S020N021W14 160
ADL 733581 KORBEL 303 11-OCT-20 S020N021W14 160
ADL 733582 KORBEL 304 11-OCT-20 S020N021W14 160
ADL 733583 KORBEL 305 11-OCT-20 S020N021W11 160
ADL 733584 KORBEL 306 11-OCT-20 S020N021W11 160
ADL 733585 KORBEL 307 11-OCT-20 S020N021W11 160
ADL 733586 KORBEL 308 11-OCT-20 S020N021W11 160
ADL 733587 KORBEL 309 11-OCT-20 S020N021W02 160
ADL 733588 KORBEL 310 11-OCT-20 S020N021W02 160
ADL 733589 KORBEL 311 11-OCT-20 S020N021W01 160
ADL 733590 KORBEL 312 11-OCT-20 S020N021W01 160
ADL 733591 KORBEL 313 11-OCT-20 S020N020W06 160
ADL 733592 KORBEL 314 11-OCT-20 S020N020W06 160
ADL 733593 KORBEL 315 11-OCT-20 S020N021W02 160
ADL 733594 KORBEL 316 11-OCT-20 S020N021W02 160
ADL 733595 KORBEL 317 11-OCT-20 S020N021W01 160

 

Page 180 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 733596 KORBEL 318 11-OCT-20 S020N021W01 160
ADL 733597 KORBEL 319 11-OCT-20 S020N020W06 160
ADL 733598 KORBEL 320 11-OCT-20 S020N020W06 160
ADL 737162 STYX 1 08-NOV-21 S020N021W03 160
ADL 737163 STYX 2 08-NOV-21 S020N021W03 160
ADL 737164 STYX 3 08-NOV-21 S020N021W10 160
ADL 737165 STYX 4 08-NOV-21 S020N021W10 160
ADL 737166 STYX 5 08-NOV-21 S020N021W15 160
ADL 737167 STYX 6 08-NOV-21 S020N021W15 160
ADL 737168 STYX 7 08-NOV-21 S020N021W22 160
ADL 737169 STYX 8 08-NOV-21 S020N021W22 160
ADL 737170 STYX 9 08-NOV-21 S020N021W27 160
ADL 737171 STYX 10 08-NOV-21 S020N021W27 160
ADL 737172 STYX 11 08-NOV-21 S020N021W03 160
ADL 737173 STYX 12 08-NOV-21 S020N021W03 160
ADL 737174 STYX 13 08-NOV-21 S020N021W10 160
ADL 737175 STYX 14 08-NOV-21 S020N021W10 160
ADL 737176 STYX 15 08-NOV-21 S020N021W15 160
ADL 737177 STYX 16 08-NOV-21 S020N021W15 160
ADL 737178 STYX 17 08-NOV-21 S020N021W22 160
ADL 737179 STYX 18 08-NOV-21 S020N021W22 160
ADL 737180 STYX 19 08-NOV-21 S020N021W27 160
ADL 737181 STYX 20 08-NOV-21 S020N021W27 160
ADL 737182 STYX 21 08-NOV-21 S020N021W04 160
ADL 737183 STYX 22 08-NOV-21 S020N021W04 160
ADL 737184 STYX 23 08-NOV-21 S020N021W09 160
ADL 737185 STYX 24 08-NOV-21 S020N021W09 160
ADL 737186 STYX 25 08-NOV-21 S020N021W16 160
ADL 737187 STYX 26 08-NOV-21 S020N021W16 160
ADL 737188 STYX 27 08-NOV-21 S020N021W21 160
ADL 737189 STYX 28 08-NOV-21 S020N021W21 160
ADL 737190 STYX 29 08-NOV-21 S020N021W28 160
ADL 737191 STYX 30 08-NOV-21 S020N021W28 160
ADL 737192 STYX 31 08-NOV-21 S020N021W04 160
ADL 737193 STYX 32 08-NOV-21 S020N021W04 160
ADL 737194 STYX 33 08-NOV-21 S020N021W09 160
ADL 737195 STYX 34 08-NOV-21 S020N021W09 160
ADL 737196 STYX 35 08-NOV-21 S020N021W16 160
ADL 737197 STYX 36 08-NOV-21 S020N021W16 160

 

Page 181 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 737198 STYX 37 08-NOV-21 S020N021W21 160
ADL 737199 STYX 38 08-NOV-21 S020N021W21 160
ADL 737200 STYX 39 08-NOV-21 S020N021W28 160
ADL 737201 STYX 40 08-NOV-21 S020N021W28 160
ADL 737202 STYX 41 08-NOV-21 S023N020W31 160
ADL 737203 STYX 42 08-NOV-21 S023N020W31 160
ADL 737204 STYX 43 08-NOV-21 S022N020W06 160
ADL 737205 STYX 44 08-NOV-21 S022N020W06 160
ADL 737206 STYX 45 08-NOV-21 S022N020W07 160
ADL 737207 STYX 46 08-NOV-21 S022N020W07 160
ADL 737208 STYX 47 08-NOV-21 S022N020W18 160
ADL 737209 STYX 48 08-NOV-21 S022N020W18 160
ADL 737210 STYX 49 08-NOV-21 S022N020W19 160
ADL 737211 STYX 50 08-NOV-21 S022N020W19 160
ADL 737212 STYX 51 08-NOV-21 S022N020W30 160
ADL 737213 STYX 52 08-NOV-21 S022N020W30 160
ADL 737214 STYX 53 08-NOV-21 S022N020W31 160
ADL 737215 STYX 54 08-NOV-21 S022N020W31 160
ADL 737216 STYX 55 08-NOV-21 S021N020W06 160
ADL 737217 STYX 56 08-NOV-21 S021N020W06 160
ADL 737218 STYX 57 08-NOV-21 S021N020W07 160
ADL 737219 STYX 58 08-NOV-21 S021N020W07 160
ADL 737220 STYX 59 08-NOV-21 S021N020W18 160
ADL 737221 STYX 60 08-NOV-21 S021N020W18 160
ADL 737222 STYX 61 08-NOV-21 S021N020W19 160
ADL 737223 STYX 62 08-NOV-21 S021N020W19 160
ADL 737224 STYX 63 08-NOV-21 S021N020W30 160
ADL 737225 STYX 64 08-NOV-21 S021N020W30 160
ADL 737226 STYX 65 08-NOV-21 S021N020W31 160
ADL 737227 STYX 66 08-NOV-21 S021N020W31 160
ADL 737228 STYX 67 08-NOV-21 S023N020W31 160
ADL 737229 STYX 68 08-NOV-21 S023N020W31 160
ADL 737230 STYX 69 08-NOV-21 S022N020W06 160
ADL 737231 STYX 70 08-NOV-21 S022N020W06 160
ADL 737232 STYX 71 08-NOV-21 S022N020W07 160
ADL 737233 STYX 72 08-NOV-21 S022N020W07 160
ADL 737234 STYX 73 08-NOV-21 S022N020W18 160
ADL 737235 STYX 74 08-NOV-21 S022N020W18 160
ADL 737236 STYX 75 08-NOV-21 S022N020W19 160

 

Page 182 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 737237 STYX 76 08-NOV-21 S022N020W19 160
ADL 737238 STYX 77 08-NOV-21 S022N020W30 160
ADL 737239 STYX 78 08-NOV-21 S022N020W30 160
ADL 737240 STYX 79 08-NOV-21 S022N020W31 160
ADL 737241 STYX 80 08-NOV-21 S022N020W31 160
ADL 737242 STYX 81 08-NOV-21 S021N020W06 160
ADL 737243 STYX 82 08-NOV-21 S021N020W06 160
ADL 737244 STYX 83 08-NOV-21 S021N020W07 160
ADL 737245 STYX 84 08-NOV-21 S021N020W07 160
ADL 737246 STYX 85 08-NOV-21 S021N020W18 160
ADL 737247 STYX 86 08-NOV-21 S021N020W18 160
ADL 737248 STYX 87 08-NOV-21 S021N020W19 160
ADL 737249 STYX 88 08-NOV-21 S021N020W19 160
ADL 737250 STYX 89 08-NOV-21 S021N020W30 160
ADL 737251 STYX 90 08-NOV-21 S021N020W30 160
ADL 737252 STYX 91 08-NOV-21 S021N020W31 160
ADL 737253 STYX 92 08-NOV-21 S021N020W31 160
ADL 737254 STYX 93 08-NOV-21 S023N021W36 160
ADL 737255 STYX 94 08-NOV-21 S023N021W36 160
ADL 737256 STYX 95 08-NOV-21 S022N021W01 160
ADL 737257 STYX 96 08-NOV-21 S022N021W01 160
ADL 737258 STYX 97 08-NOV-21 S022N021W12 160
ADL 737259 STYX 98 08-NOV-21 S022N021W12 160
ADL 737260 STYX 99 08-NOV-21 S022N021W13 160
ADL 737261 STYX 100 08-NOV-21 S022N021W13 160
ADL 737262 STYX 101 08-NOV-21 S022N021W24 160
ADL 737263 STYX 102 08-NOV-21 S022N021W24 160
ADL 737264 STYX 103 08-NOV-21 S022N021W25 160
ADL 737265 STYX 104 08-NOV-21 S022N021W25 160
ADL 737266 STYX 105 08-NOV-21 S022N021W36 160
ADL 737267 STYX 106 08-NOV-21 S022N021W36 160
ADL 737268 STYX 107 08-NOV-21 S021N021W01 160
ADL 737269 STYX 108 08-NOV-21 S021N021W01 160
ADL 737270 STYX 109 08-NOV-21 S021N021W12 160
ADL 737271 STYX 110 08-NOV-21 S021N021W12 160
ADL 737272 STYX 111 08-NOV-21 S021N021W13 160
ADL 737273 STYX 112 08-NOV-21 S021N021W13 160
ADL 737274 STYX 113 08-NOV-21 S021N021W24 160
ADL 737275 STYX 114 08-NOV-21 S021N021W24 160

 

Page 183 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 737276 STYX 115 08-NOV-21 S021N021W25 160
ADL 737277 STYX 116 08-NOV-21 S021N021W25 160
ADL 737278 STYX 117 08-NOV-21 S021N021W36 160
ADL 737279 STYX 118 08-NOV-21 S021N021W36 160
ADL 737280 STYX 119 08-NOV-21 S023N021W36 160
ADL 737281 STYX 120 08-NOV-21 S023N021W36 160
ADL 737282 STYX 121 08-NOV-21 S022N021W01 160
ADL 737283 STYX 122 08-NOV-21 S022N021W01 160
ADL 737284 STYX 123 08-NOV-21 S022N021W12 160
ADL 737285 STYX 124 08-NOV-21 S022N021W12 160
ADL 737286 STYX 125 08-NOV-21 S022N021W13 160
ADL 737287 STYX 126 08-NOV-21 S022N021W13 160
ADL 737288 STYX 127 08-NOV-21 S022N021W24 160
ADL 737289 STYX 128 08-NOV-21 S022N021W24 160
ADL 737290 STYX 129 08-NOV-21 S022N021W25 160
ADL 737291 STYX 130 08-NOV-21 S022N021W25 160
ADL 737292 STYX 131 08-NOV-21 S022N021W36 160
ADL 737293 STYX 132 08-NOV-21 S022N021W36 160
ADL 737294 STYX 133 08-NOV-21 S021N021W01 160
ADL 737295 STYX 134 08-NOV-21 S021N021W01 160
ADL 737296 STYX 135 08-NOV-21 S021N021W12 160
ADL 737297 STYX 136 08-NOV-21 S021N021W12 160
ADL 737298 STYX 137 08-NOV-21 S021N021W13 160
ADL 737299 STYX 138 08-NOV-21 S021N021W13 160
ADL 737300 STYX 139 08-NOV-21 S021N021W24 160
ADL 737301 STYX 140 08-NOV-21 S021N021W24 160
ADL 737302 STYX 141 08-NOV-21 S021N021W25 160
ADL 737303 STYX 142 08-NOV-21 S021N021W25 160
ADL 737304 STYX 143 08-NOV-21 S021N021W36 160
ADL 737305 STYX 144 08-NOV-21 S021N021W36 160
ADL 737306 STYX 145 09-NOV-21 S023N021W35 160
ADL 737307 STYX 146 09-NOV-21 S023N021W35 160
ADL 737308 STYX 147 09-NOV-21 S022N021W02 160
ADL 737309 STYX 148 09-NOV-21 S022N021W02 160
ADL 737310 STYX 149 09-NOV-21 S022N021W11 160
ADL 737311 STYX 150 09-NOV-21 S022N021W11 160
ADL 737312 STYX 151 09-NOV-21 S022N021W14 160
ADL 737313 STYX 152 09-NOV-21 S022N021W14 160
ADL 737314 STYX 153 09-NOV-21 S022N021W23 160

 

Page 184 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 737315 STYX 154 09-NOV-21 S022N021W23 160
ADL 737316 STYX 155 09-NOV-21 S022N021W26 160
ADL 737317 STYX 156 09-NOV-21 S022N021W26 160
ADL 737318 STYX 157 09-NOV-21 S022N021W35 160
ADL 737319 STYX 158 09-NOV-21 S022N021W35 160
ADL 737320 STYX 159 09-NOV-21 S021N021W02 160
ADL 737321 STYX 160 09-NOV-21 S021N021W02 160
ADL 737322 STYX 161 09-NOV-21 S021N021W11 160
ADL 737323 STYX 162 09-NOV-21 S021N021W11 160
ADL 737324 STYX 163 09-NOV-21 S021N021W14 160
ADL 737325 STYX 164 09-NOV-21 S021N021W14 160
ADL 737326 STYX 165 09-NOV-21 S021N021W23 160
ADL 737327 STYX 166 09-NOV-21 S021N021W23 160
ADL 737328 STYX 167 09-NOV-21 S021N021W26 160
ADL 737329 STYX 168 09-NOV-21 S021N021W26 160
ADL 737330 STYX 169 09-NOV-21 S021N021W35 160
ADL 737331 STYX 170 09-NOV-21 S021N021W35 160
ADL 737332 STYX 171 09-NOV-21 S023N021W35 160
ADL 737333 STYX 172 09-NOV-21 S023N021W35 160
ADL 737334 STYX 173 09-NOV-21 S022N021W02 160
ADL 737335 STYX 174 09-NOV-21 S022N021W02 160
ADL 737336 STYX 175 09-NOV-21 S022N021W11 160
ADL 737337 STYX 176 09-NOV-21 S022N021W11 160
ADL 737338 STYX 177 09-NOV-21 S022N021W14 160
ADL 737339 STYX 178 09-NOV-21 S022N021W14 160
ADL 737340 STYX 179 09-NOV-21 S022N021W23 160
ADL 737341 STYX 180 09-NOV-21 S022N021W23 160
ADL 737342 STYX 181 09-NOV-21 S022N021W26 160
ADL 737343 STYX 182 09-NOV-21 S022N021W26 160
ADL 737344 STYX 183 09-NOV-21 S022N021W35 160
ADL 737345 STYX 184 09-NOV-21 S022N021W35 160
ADL 737346 STYX 185 09-NOV-21 S021N021W02 160
ADL 737347 STYX 186 09-NOV-21 S021N021W02 160
ADL 737348 STYX 187 09-NOV-21 S021N021W11 160
ADL 737349 STYX 188 09-NOV-21 S021N021W11 160
ADL 737350 STYX 189 09-NOV-21 S021N021W14 160
ADL 737351 STYX 190 09-NOV-21 S021N021W14 160
ADL 737352 STYX 191 09-NOV-21 S021N021W23 160
ADL 737353 STYX 192 09-NOV-21 S021N021W23 160

 

Page 185 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 737354 STYX 193 09-NOV-21 S021N021W26 160
ADL 737355 STYX 194 09-NOV-21 S021N021W26 160
ADL 737356 STYX 195 09-NOV-21 S021N021W35 160
ADL 737357 STYX 196 09-NOV-21 S021N021W35 160
ADL 740524 STONEY 52 21-AUG-23 S021N019W06 160
ADL 740525 STONEY 53 21-AUG-23 S022N019W31 160
ADL 740526 STONEY 54 21-AUG-23 S022N019W31 160
ADL 740527 STONEY 55 21-AUG-23 S022N019W30 160
ADL 740528 STONEY 56 21-AUG-23 S022N019W30 160
ADL 740529 STONEY 57 21-AUG-23 S022N019W29 160
ADL 740530 STONEY 58 21-AUG-23 S022N019W29 160
ADL 740531 STONEY 59 21-AUG-23 S022N019W32 160
ADL 740532 STONEY 60 21-AUG-23 S022N019W32 160
ADL 740533 STONEY 61 21-AUG-23 S021N019W05 160
ADL 740534 STONEY 62 21-AUG-23 S021N019W05 160
ADL 740535 STONEY 63 21-AUG-23 S021N019W08 160
ADL 740536 STONEY 64 21-AUG-23 S021N019W08 160
ADL 740537 STONEY 65 21-AUG-23 S021N019W17 160
ADL 740538 STONEY 66 21-AUG-23 S021N019W17 160
ADL 740539 STONEY 67 21-AUG-23 S021N019W20 160
ADL 740540 STONEY 68 21-AUG-23 S021N019W20 160
ADL 740541 STONEY 69 21-AUG-23 S021N019W17 160
ADL 740542 STONEY 70 21-AUG-23 S021N019W17 160
ADL 740543 STONEY 71 21-AUG-23 S021N019W08 160
ADL 740544 STONEY 72 21-AUG-23 S021N019W08 160
ADL 740545 STONEY 73 21-AUG-23 S021N019W05 160
ADL 740546 STONEY 74 21-AUG-23 S021N019W05 160
ADL 740547 STONEY 75 21-AUG-23 S022N019W32 160
ADL 740548 STONEY 76 21-AUG-23 S022N019W32 160
ADL 740549 STONEY 77 21-AUG-23 S022N019W29 160
ADL 740550 STONEY 78 21-AUG-23 S022N019W29 160
ADL 740551 STONEY 79 21-AUG-23 S022N019W28 160
ADL 740552 STONEY 80 21-AUG-23 S022N019W28 160
ADL 740553 STONEY 81 21-AUG-23 S022N019W33 160
ADL 740554 STONEY 82 21-AUG-23 S022N019W33 160
ADL 740555 STONEY 83 21-AUG-23 S021N019W04 160
ADL 740556 STONEY 84 21-AUG-23 S021N019W04 160
ADL 740557 STONEY 85 21-AUG-23 S021N019W09 160
ADL 740558 STONEY 86 21-AUG-23 S021N019W09 160

 

Page 186 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 740559 STONEY 87 21-AUG-23 S021N019W16 160
ADL 740560 STONEY 88 21-AUG-23 S021N019W16 160
ADL 740561 STONEY 89 21-AUG-23 S021N019W21 160
ADL 740562 STONEY 90 21-AUG-23 S021N019W04 160
ADL 740563 STONEY 91 21-AUG-23 S021N019W04 160
ADL 740564 STONEY 92 21-AUG-23 S022N019W33 160
ADL 740565 STONEY 93 21-AUG-23 S022N019W33 160
ADL 740566 STONEY 94 21-AUG-23 S022N019W28 160
ADL 740567 STONEY 95 21-AUG-23 S022N019W28 160
ADL 740568 STONEY 96 21-AUG-23 S022N019W27 160
ADL 740569 STONEY 97 21-AUG-23 S022N019W27 160
ADL 740570 STONEY 98 21-AUG-23 S022N019W34 160
ADL 740571 STONEY 99 18-SEP-23 S022N020W25 160
ADL 740572 STONEY 100 18-SEP-23 S022N020W25 160
ADL 740573 STONEY 101 18-SEP-23 S022N020W36 160
ADL 740574 STONEY 102 18-SEP-23 S022N020W36 160
ADL 740575 STONEY 103 18-SEP-23 S021N020W01 160
ADL 740576 STONEY 104 18-SEP-23 S021N020W01 160
ADL 740577 STONEY 105 18-SEP-23 S021N020W12 160
ADL 740578 STONEY 106 18-SEP-23 S021N020W12 160
ADL 740579 STONEY 107 18-SEP-23 S021N020W13 160
ADL 740580 STONEY 108 18-SEP-23 S021N020W13 160
ADL 740581 STONEY 109 18-SEP-23 S021N020W24 160
ADL 740582 STONEY 110 18-SEP-23 S021N020W24 160
ADL 740583 STONEY 111 18-SEP-23 S021N020W25 160
ADL 740584 STONEY 112 18-SEP-23 S021N020W25 160
ADL 740585 STONEY 113 18-SEP-23 S021N020W25 160
ADL 740586 STONEY 114 18-SEP-23 S021N020W25 160
ADL 740587 STONEY 115 18-SEP-23 S021N020W24 160
ADL 740588 STONEY 116 18-SEP-23 S021N020W24 160
ADL 740589 STONEY 117 18-SEP-23 S021N020W13 160
ADL 740590 STONEY 118 18-SEP-23 S021N020W13 160
ADL 740591 STONEY 119 18-SEP-23 S021N020W12 160
ADL 740592 STONEY 120 18-SEP-23 S021N020W12 160
ADL 740593 STONEY 121 18-SEP-23 S021N020W01 160
ADL 740594 STONEY 122 18-SEP-23 S021N020W01 160
ADL 740595 STONEY 123 18-SEP-23 S022N020W36 160
ADL 740596 STONEY 124 18-SEP-23 S022N020W36 160
ADL 740597 STONEY 125 18-SEP-23 S022N020W25 160

 

Page 187 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024
 

 

ADL Number Claim Name Recording Date Meridian, Township, Range, Section Claim Size (Acres)
ADL 740598 STONEY 126 18-SEP-23 S022N020W25 160
ADL 740599 STONEY 127 18-SEP-23 S022N019W30 160
ADL 740600 STONEY 128 18-SEP-23 S022N019W30 160
ADL 740601 STONEY 129 18-SEP-23 S022N019W31 160
ADL 740602 STONEY 130 18-SEP-23 S022N019W31 160
ADL 740603 STONEY 131 18-SEP-23 S021N019W06 160
ADL 740604 STONEY 132 18-SEP-23 S021N019W06 160
ADL 740605 STONEY 133 18-SEP-23 S021N019W07 160
ADL 740606 STONEY 134 18-SEP-23 S021N019W07 160
ADL 740607 STONEY 135 18-SEP-23 S021N019W18 160
ADL 740608 STONEY 136 18-SEP-23 S021N019W18 160
ADL 740609 STONEY 137 18-SEP-23 S021N019W19 160
ADL 740610 STONEY 138 18-SEP-23 S021N019W19 160
ADL 740611 STONEY 139 18-SEP-23 S021N019W30 160
ADL 740612 STONEY 140 18-SEP-23 S021N019W30 160
ADL 740613 STONEY 141 18-SEP-23 S021N019W30 160
ADL 740614 STONEY 142 18-SEP-23 S021N019W30 160
ADL 740615 STONEY 143 18-SEP-23 S021N019W19 160
ADL 740616 STONEY 144 18-SEP-23 S021N019W19 160
ADL 740617 STONEY 145 18-SEP-23 S021N019W18 160
ADL 740618 STONEY 146 18-SEP-23 S021N019W18 160
ADL 740619 STONEY 147 18-SEP-23 S021N019W07 160
ADL 740620 STONEY 148 18-SEP-23 S021N019W07 160
ADL 740621 STONEY 147 18-SEP-23 S021N019W06 160

 

Page 188 of 188
Estelle Gold Project Initial Assessment - January 31st, 2024

 

 

Exhibit 107

Calculation of Filing Fee Tables

F-1

(Form Type)

Nova Minerals Limited

(Exact Name of Registrant as Specified in its Charter)

(Translation of Registrant’s Name into English)

Table 1: Newly Registered and Carry Forward Securities

 

   Security
Type
   Security
Class
Title (1)
   Fee
Calculation
or Carry
Forward
Rule
   Amount
Registered
   Proposed
Maximum
Offering
Price Per
Unit
   Maximum
Aggregate
Offering
Price (2)(3)
   Fee
Rate
   Amount of
Registration
Fee
 
Newly Registered Securities
Fees to Be
Paid
   Equity    Ordinary shares, no par value, represented by American Depositary Shares    457(o)  $ 9,200,000.00     -   $ 9,200,0000.00     0.0001476   $ 1,357.92  
Fees to Be
Paid
   Equity    Representative Warrants to purchase American Depositary Shares(4)    

457(o)

457(g)

    -    -    -    -    - 
Fees to Be
Paid
   Equity    Ordinary shares underlying the American Depository Shares issuable upon exercise of Representative Warrants(5)    

457(o)

457(g)

   $ 690,000.00     -   $ 690,000.00     0.0001476   $ 101.85  
Total Offering Amounts                 $ 9,890,000.00         $ 9,890,000.00     0.0001476   $ 1,459.77  
Registration Fee Previously Paid                                     $2,737.06 
Registration Fee Paid Herewith                                     $0.00 

 

(1)American depositary shares, or ADSs, issuable upon deposit of the ordinary shares registered hereby have been registered under a separate registration statement on Form F-6 (File No. 333- ). Each ADS represents ordinary shares.
(2)Includes additional ordinary shares that are issuable upon the exercise of the underwriters’ option to purchase additional shares to cover over-allotments, if any.
(3)Estimated solely for the purpose of determining the amount of registration fee in accordance with Rule 457(o) under the Securities Act of 1933.
(4)No fee pursuant to Rule 457(g) under the Securities Act.
(5)Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(g) under the Securities Act. The Representative’s Warrants are exercisable at a per share exercise price equal to 150% of the public offering price per ADS. As estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(g) under the Securities, the proposed maximum aggregate offering price of the Representative’s Warrants is $690,000, which is equal to 150% of $460,000.00