F- 1
|
BROOKMOUNT EXPLORATIONS INC.
|
(AN EXPLORATION STAGE COMPANY)
|
FINANCIAL STATEMENTS
|
|
MAY 31, 2009
Unaudited
|
F- 2
Brookmount Explorations Inc.
(An Exploration Stage Company)
INDEX
|
|
|
PAGE
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
F3
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
F4
|
|
|
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS DEFICIT
|
F5 - F6
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
F7
|
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
F8 F15
|
F- 3
Brookmount Explorations Inc.
(An Exploration Stage Company)
Consolidated Balance Sheets
|
|
|
|
|
May 31,
|
|
November 30,
|
|
2009
|
|
2008
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
Cash
|
$ 2
|
|
$ 10,575
|
|
|
|
|
Total Assets
|
$ 2
|
|
$ 10,575
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
$ 198,351
|
|
$ 197,176
|
Due to related parties (Note 6)
|
527,281
|
|
407,142
|
|
|
|
|
Total Liabilities
|
725,632
|
|
604,318
|
|
|
|
|
Commitments and Contingencies (Notes 1 and 4)
|
-
|
|
-
|
|
|
|
|
Stockholders' Deficit:
|
|
|
|
|
|
|
|
Common Stock, $0.001 par value, 200,000,000 shares authorized,
|
|
|
|
38,645,169 and 38,158,503 shares issued at May 31, 2009
|
|
|
|
and November 30, 2008, respectively (Note 5)
|
38,645
|
|
38,158
|
Additional paid-in capital
|
4,583,602
|
|
4,560,489
|
Stock subscriptions receivable
|
(6,600)
|
|
(6,600)
|
Deficit accumulated during the exploration stage
|
(5,341,277)
|
|
(5,185,790)
|
|
|
|
|
Total Stockholders' Deficit
|
(725,630)
|
|
(593,743)
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
$ 2
|
|
$ 10,575
|
The accompanying notes are an integral part of these financial statements.
F- 4
Brookmount Explorations Inc.
(An Exploration Stage Company)
Consolidated Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 9,
|
|
|
|
|
|
|
|
|
|
1999 (date of
|
|
Three months ended May 31,
|
|
Six months ended May 31,
|
|
inception) to
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
May 31, 2009
|
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
|
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative (Note 6)
|
85,091
|
|
123,326
|
|
155,487
|
|
211,729
|
|
3,057,976
|
Mineral property costs (Note 4)
|
-
|
|
31,361
|
|
-
|
|
31,361
|
|
2,483,301
|
Total Expenses
|
(85,091)
|
|
(154,687)
|
|
(155,487)
|
|
(243,090)
|
|
(5,541,277)
|
|
|
|
|
|
|
|
|
|
|
Other income (loss)
|
-
|
|
200,000
|
|
-
|
|
200,000
|
|
200,000
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
$ (85,091)
|
|
$ 45,313
|
|
$ (155,487)
|
|
$ (43,090)
|
|
$ (5,341,277)
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share
|
$ (0.00)
|
|
$ 0.00
|
|
$ (0.00)
|
|
$ (0.00)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in calculating
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share
|
38,645,169
|
|
37,621,600
|
|
38,607,403
|
|
37,621,236
|
|
|
The accompanying notes are an integral part of these financial statements.
F- 5
Brookmount Explorations Inc.
(An Exploration Stage Company)
Consolidated Statements of Changes in Stockholders Deficit
For the period December 9, 1999 (date of inception) to May 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
Additional
|
|
Stock
|
|
During the
|
|
|
|
|
Common Stock
|
|
Paid-in
|
|
Subscriptions
|
|
Exploration
|
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Receivable
|
|
Stage
|
|
Total
|
Balance at December 9, 1999
|
|
|
|
|
|
|
|
|
|
|
|
|
(date of inception)
|
|
-
|
|
$ -
|
|
$ -
|
|
$ -
|
|
$ -
|
|
$ -
|
Common stock issued for cash at $0.001
|
|
3,500,000
|
|
3,500
|
|
-
|
|
-
|
|
-
|
|
3,500
|
Common stock issued for cash at $0.002
|
|
5,750,000
|
|
5,750
|
|
5,750
|
|
-
|
|
-
|
|
11,500
|
Common stock issued for cash at $0.20
|
|
32,400
|
|
32
|
|
6,448
|
|
-
|
|
-
|
|
6,480
|
Contributions to capital by officers
|
|
-
|
|
-
|
|
9,000
|
|
-
|
|
-
|
|
9,000
|
Net loss for the period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(31,327)
|
|
(31,327)
|
Balance at November 30, 2000
|
|
9,282,400
|
|
9,282
|
|
21,198
|
|
-
|
|
(31,327)
|
|
(847)
|
Contributions to capital by officers
|
|
-
|
|
-
|
|
9,000
|
|
-
|
|
-
|
|
9,000
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(17,215)
|
|
(17,215)
|
Balance at November 30, 2001
|
|
9,282,400
|
|
9,282
|
|
30,198
|
|
-
|
|
(48,542)
|
|
(9,062)
|
Contributions to capital by officers
|
|
-
|
|
-
|
|
9,000
|
|
-
|
|
-
|
|
9,000
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(17,811)
|
|
(17,811)
|
Balance at November 30, 2002
|
|
9,282,400
|
|
9,282
|
|
39,198
|
|
-
|
|
(66,353)
|
|
(17,873)
|
Common stock issued for cash at $0.25
|
|
176,500
|
|
177
|
|
43,948
|
|
-
|
|
-
|
|
44,125
|
Common stock issued for cash at $0.50
|
|
250,000
|
|
250
|
|
125,262
|
|
-
|
|
-
|
|
125,512
|
Contributions to capital by officers
|
|
-
|
|
-
|
|
2,250
|
|
-
|
|
-
|
|
2,250
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(164,407)
|
|
(164,407)
|
Balance at November 30, 2003
|
|
9,708,900
|
|
9,709
|
|
210,658
|
|
-
|
|
(230,760)
|
|
(10,393)
|
Common stock issued for cash at $0.50
|
|
575,948
|
|
576
|
|
287,398
|
|
(100)
|
|
-
|
|
287,874
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(322,261)
|
|
(322,261)
|
Balance at November 30, 2004
|
|
10,284,848
|
|
10,285
|
|
498,056
|
|
(100)
|
|
(553,021)
|
|
(44,780)
|
Common stock issued for cash at $0.21
|
|
100,000
|
|
100
|
|
21,130
|
|
-
|
|
-
|
|
21,230
|
Common stock issued for cash at $0.25
|
|
200,000
|
|
200
|
|
46,300
|
|
-
|
|
-
|
|
46,500
|
Common stock issued for cash at $0.35
|
|
134,100
|
|
134
|
|
46,867
|
|
(6,500)
|
|
-
|
|
40,501
|
Common stock issued for cash at $0.40
|
|
62,500
|
|
63
|
|
24,937
|
|
-
|
|
-
|
|
25,000
|
Common stock issued for cash at $0.50
|
|
411,190
|
|
411
|
|
205,184
|
|
-
|
|
-
|
|
205,595
|
Common stock issued for cash at $0.56
|
|
35,714
|
|
35
|
|
19,965
|
|
-
|
|
-
|
|
20,000
|
Common stock issued for cash at $0.60
|
|
10,333
|
|
10
|
|
6,190
|
|
-
|
|
-
|
|
6,200
|
Common stock issued for cash at $0.63
|
|
30,000
|
|
30
|
|
18,870
|
|
-
|
|
-
|
|
18,900
|
Common stock issued for mineral
|
|
|
|
|
|
|
|
|
|
|
|
|
property at $0.40
|
|
5,000,000
|
|
5,000
|
|
1,995,000
|
|
-
|
|
-
|
|
2,000,000
|
Common stock issued for mineral
|
|
|
|
|
|
|
|
|
|
|
|
|
property at $0.30
|
|
500,000
|
|
500
|
|
149,500
|
|
-
|
|
-
|
|
150,000
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,510,579)
|
|
(2,510,579)
|
Balance at November 30, 2005
|
|
16,768,685
|
|
16,768
|
|
3,031,999
|
|
(6,600)
|
|
(3,063,600)
|
|
(21,433)
|
The accompanying notes are an integral part of these financial statements.
F- 6
Brookmount Explorations Inc.
(An Exploration Stage Company)
Consolidated Statements of Changes in Stockholders Deficit
For the period December 9, 1999 (date of inception) to May 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
Additional
|
|
Stock
|
|
During the
|
|
|
|
|
Common Stock
|
|
Paid-in
|
|
Subscriptions
|
|
Exploration
|
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Receivable
|
|
Stage
|
|
Total
|
Balance at November 30, 2005
|
|
16,768,685
|
|
16,768
|
|
3,031,999
|
|
(6,600)
|
|
(3,063,600)
|
|
(21,433)
|
Common stock issued for cash at $0.09
|
|
1,580,000
|
|
1,580
|
|
131,366
|
|
-
|
|
-
|
|
132,946
|
Common stock issued for cash at $0.40
|
|
759,975
|
|
760
|
|
274,240
|
|
-
|
|
-
|
|
275,000
|
Common stock issued for cash at $0.60
|
|
163,001
|
|
163
|
|
99,837
|
|
-
|
|
-
|
|
100,000
|
Common stock issued for mineral
|
|
|
|
|
|
|
|
|
|
|
|
|
property at $0.10
|
|
100,000
|
|
100
|
|
9,900
|
|
-
|
|
-
|
|
10,000
|
Common stock issued for mineral
|
|
|
|
|
|
|
|
|
|
|
|
|
property at $0.15
|
|
375,000
|
|
375
|
|
55,875
|
|
-
|
|
-
|
|
56,250
|
Common stock issued for services
|
|
7,921,000
|
|
7,921
|
|
2,021,241
|
|
-
|
|
-
|
|
2,029,162
|
Common stock cancelled
|
|
(5,291,000)
|
|
(5,291)
|
|
(1,560,992)
|
|
-
|
|
-
|
|
(1,566,283)
|
Common stock issued for debt
|
|
3,621,841
|
|
3,622
|
|
175,953
|
|
-
|
|
-
|
|
179,575
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,403,413)
|
|
(1,403,413)
|
Balance at November 30, 2006
|
|
25,998,502
|
|
25,998
|
|
4,239,419
|
|
(6,600)
|
|
(4,467,013)
|
|
(208,196)
|
Common stock issued for cash at $0.12
|
|
125,000
|
|
125
|
|
14,875
|
|
-
|
|
-
|
|
15,000
|
Common stock issued for cash at $0.11
|
|
45,454
|
|
46
|
|
4,851
|
|
-
|
|
-
|
|
4,897
|
Common stock issued for cash at $0.35
|
|
28,571
|
|
29
|
|
10,249
|
|
-
|
|
-
|
|
10,278
|
Common stock issued for cash at $0.30
|
|
33,333
|
|
33
|
|
10,092
|
|
-
|
|
-
|
|
10,125
|
Common stock issued for cash at $0.30
|
|
33,333
|
|
33
|
|
10,092
|
|
-
|
|
-
|
|
10,125
|
Common stock issued for debt at $0.021
|
|
11,324,074
|
|
11,324
|
|
226,489
|
|
-
|
|
-
|
|
237,813
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(466,255)
|
|
(466,255)
|
Balance at November 30, 2007
|
|
37,588,267
|
|
37,588
|
|
4,516,067
|
|
(6,600)
|
|
(4,933,268)
|
|
(386,213)
|
Common stock issued for cash at $0.30
|
|
33,333
|
|
33
|
|
9,966
|
|
-
|
|
-
|
|
9,999
|
Common stock issued for cash at $0.10
|
|
100,000
|
|
100
|
|
9,900
|
|
-
|
|
-
|
|
10,000
|
Common stock issued for cash at $0.12
|
|
41,666
|
|
42
|
|
4,958
|
|
-
|
|
-
|
|
5,000
|
Common stock issued for cash at $0.07
|
|
28,571
|
|
29
|
|
1,971
|
|
-
|
|
-
|
|
2,000
|
Common stock issued for cash at $0.05
|
|
200,000
|
|
200
|
|
9,800
|
|
-
|
|
-
|
|
10,000
|
Common stock issued for services at $0.06
|
166,666
|
|
166
|
|
9,833
|
|
-
|
|
-
|
|
9,999
|
Share issue cost
|
|
-
|
|
-
|
|
(2,006)
|
|
-
|
|
-
|
|
(2,006)
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(252,522)
|
|
(252,522)
|
Balance at November 30, 2008
|
|
38,158,503
|
|
38,158
|
|
4,560,489
|
|
(6,600)
|
|
(5,185,790)
|
|
(593,743)
|
Common stock issued for cash at $0.05
|
|
200,000
|
|
200
|
|
9,800
|
|
-
|
|
-
|
|
10,000
|
Common stock issued for services at $0.06
|
166,666
|
|
167
|
|
9,833
|
|
-
|
|
-
|
|
10,000
|
Common stock issued for services at $0.03
|
120,000
|
|
120
|
|
3,480
|
|
-
|
|
-
|
|
3,600
|
Net loss for the period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(155,487)
|
|
(155,487)
|
Balance at May 31, 2009 (unaudited)
|
|
38,645,169
|
|
$ 38,645
|
|
$ 4,583,602
|
|
$ (6,600)
|
|
$ (5,341,277)
|
|
$(725,630)
|
The accompanying notes are an integral part of these financial statements.
F- 7
Brookmount Explorations Inc.
(An Exploration Stage Company)
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 9, 1999
|
|
Six months ended May 31,
|
|
(date of inception)
|
|
2009
|
|
2008
|
|
to May 31, 2009
|
|
|
|
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
Net loss
|
$ (155,487)
|
|
$ (43,090)
|
|
$ (5,341,277)
|
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
used by operating activities
|
|
|
|
|
|
Amortization
|
-
|
|
-
|
|
1,813
|
Capital contributions
|
-
|
|
-
|
|
29,250
|
Common stock issued for services
|
13,600
|
|
-
|
|
486,480
|
Common stock issued for mineral property
|
-
|
|
-
|
|
2,216,250
|
Provision for unrecoverable advances
|
-
|
|
-
|
|
193,618
|
Changes in operating assets and liabilities
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
1,175
|
|
(18,718)
|
|
222,061
|
Net cash used by operating activities
|
(140,712)
|
|
(61,808)
|
|
(2,191,805)
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
Advances
|
-
|
|
-
|
|
(193,617)
|
Acquisition of equipment
|
-
|
|
-
|
|
(1,813)
|
Net cash used by investing activities
|
-
|
|
-
|
|
(195,430)
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
Due to related parties
|
120,139
|
|
34,369
|
|
920,958
|
Common stock issued, net
|
10,000
|
|
7,999
|
|
1,466,279
|
Net cash provided by financing activities
|
130,139
|
|
42,368
|
|
2,387,237
|
|
|
|
|
|
|
Increase (decrease) in cash
|
(10,573)
|
|
(19,440)
|
|
2
|
Cash, beginning of period
|
10,575
|
|
23,950
|
|
-
|
|
|
|
|
|
|
Cash, end of period
|
$ 2
|
|
$ 4,510
|
|
$ 2
|
|
|
|
|
|
|
Supplemental disclosures information:
|
|
|
|
|
|
Interest paid
|
$ -
|
|
$ -
|
|
$ -
|
Income taxes paid
|
$ -
|
|
$ -
|
|
$ -
|
Supplemental Non-Cash transaction disclosures (Note 7)
The accompanying notes are an integral part of these financial statements.
F- 8
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 1 NATURE OF CONTINUED OPERATIONS AND BASIS OF PRESENTATION
The Company is an exploration stage company. The Company is incorporated in Nevada and was organized for the purpose of acquiring, exploring and developing mineral properties. The recoverability of amounts from properties acquired will be dependent upon discovery of economically recoverable reserves, confirmation of the Companys interest in the underlying property, the ability of the Company to obtain necessary financing to satisfy the expenditure requirements under the property agreement and to complete the development of the property and upon future profitable production.
In December 2006, the Company incorporated a wholly-owned subsidiary, Brookmount Peru SAC, in Peru. As at May 31, 2009, this subsidiary is inactive and has no assets or liabilities.
Going Concern
The consolidated financial statements have been prepared on the basis of a going concern which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has a working capital deficiency of $725,630 at May 31, 2009 (November 30, 2008 - $593,743) and has incurred losses since inception of $5,341,277 and further losses are anticipated in the development of its mineral properties raising substantial doubt as to the Companys ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on raising additional capital to fund ongoing exploration and development and ultimately on generating future profitable operations. Management plans to continue funding the Companys operations with advances, other debt sources and further equity placements.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The unaudited interim consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulations S-X in the United States of America and are presented in United States dollars. They do not include all information and footnotes required by United States generally accepted accounting principles for complete financial statements. However, except as disclosed herein, there has been no material changes in the information disclosed in the notes to the consolidated financial statements for the year ended November 30, 2008 included in the Companys Annual Report on Form 10-K filed with the Securities and Exchange Commission. The interim unaudited consolidated financial statements should be read in conjunction with those consolidated financial statements included in Form 10-K. In the opinion of Management, all adjustments considered necessary for fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the six months ended May 31, 2009 are not necessarily indicative of the results that may be expected for the year ending November 30, 2009.
Exploration Stage Company
The Company complies with Financial Accounting Standards Board Statement No. 7 its characterization of the Company as an exploration stage enterprise.
Mineral Property
The Company is primarily engaged in the acquisition, exploration and development of mineral properties. Mineral property acquisition costs are capitalized in accordance with EITF 04-2 when management has determined that probable future benefits consisting of a contribution to future cash inflows, have been identified and adequate financial resources are available or are expected to be available as required to meet the terms of property acquisition and budgeted exploration and development expenditures.
Mineral property acquisition costs are expensed as incurred if the criteria for capitalization is not met. Mineral property exploration costs are expensed as incurred. When it has been determined that a mineral property can be economically developed as a result of establishing proven and probable reserves, the costs incurred to develop such property are capitalized. As of the date of these financial statements, the Company has incurred only acquisition and exploration costs which have been expensed.
To date the Company has not established any proven or probable reserves on its mineral properties.
F- 9
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Use of Estimates and Assumptions
The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.
Foreign Currency Translation
The consolidated financial statements are presented in United States dollars. In accordance with Statement of Financial Accounting Standards No. 52, Foreign Currency Translation, foreign denominated monetary assets and liabilities are translated into their United States dollar equivalents using foreign exchange rates which prevailed at the balance sheet date. Revenue and expenses are translated at average rates of exchange during the year. Gains or losses resulting from foreign currency transactions are included in results of operations.
Fair Value of Financial Instruments
Financial instruments are recorded at fair value in accordance with FASB Statement No. 157.
Environmental Costs
Environmental expenditures that relate to current operations are expensed or capitalized as appropriate. Expenditures that relate to an existing condition caused by past operations, and which do not contribute to current or future revenue generation, are expensed. Liabilities are recorded when environmental assessments and/or remedial efforts are probable, and the cost can be reasonably estimated. Generally, the timing of these accruals coincides with the earlier of completion of a feasibility study or the Companys commitments to plan of action based on the then known facts.
Income Taxes
The Company follows the liability method of accounting for income taxes. Under this method, deferred income tax assets and liabilities are recognized for the estimated tax consequences attributable to differences between the financial statement carrying values and their respective income tax basis (temporary differences). The effect on deferred income tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
At May 31, 2009 a full deferred tax asset valuation allowance has been provided and no deferred tax asset benefit has been recorded.
Loss Per Share
Basic loss per share includes no dilution and is computed by dividing loss available to common stockholders by the weighted average number of common shares outstanding for the period. Dilutive loss per share reflects the potential dilution of securities that could share in the earnings of the Company. Because the Company does not have any potentially dilutive securities, basic loss per share is equal to dilutive loss per share.
Stock-based Compensation
The Company has not adopted a stock option plan and has not granted any stock options. Accordingly no stock-based compensation has been recorded to date.
F- 10
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Recent Accounting Pronouncements
In December 2007, the FASB issued SFAS No. 160, Non-controlling Interests in Consolidated Financial Statements. This Statement amends ARB 51 to establish accounting and reporting standards for the non-controlling (minority) interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a non-controlling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. The Company has not yet determined the impact, if any, that SFAS No. 160 will have on its financial statements. SFAS No. 160 is effective for the Companys fiscal year beginning December 1, 2009. Management has determined that the accounting standard will have no effect on the Company.
On December 4, 2007, the FASB issued SFAS No. 141R, Business Combinations (SFAS No. 141R). SFAS No. 141R requires the acquiring entity in a business combination to recognize all the assets acquired and liabilities assumed, establishes the acquisition date fair value as the measurement objective for all assets acquired and liabilities assumed, and requires the acquirer to expand disclosures about the nature and financial effect of the business combination. SFAS No. 141R is effective for business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. We have not yet determined the impact of the adoption of SFAS No. 141R on our financial statements and footnote disclosures.
In April 2008, the FASB issued Staff Position FAS 142-3, Determination of the Useful Life of Intangible Assets (FSP FAS 142-3) which amends the factors an entity should consider in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under FAS No. 142, Goodwill and Other Intangible Assets (FAS No. 142). FSP FAS 142-3 applies to intangible assets that are acquired individually or with a group of assets and intangible assets acquired in both business combinations and asset acquisitions. It removes a provision under FAS No. 142, requiring an entity to consider whether a contractual renewal or extension clause can be accomplished without substantial cost or material modifications of the existing terms and conditions associated with the asset. Instead, FSP FAS 142-3 requires that an entity consider its own experience in renewing similar arrangements. An entity would consider market participant assumptions regarding renewal if no such relevant experience exists. FSP FAS 142-3 is effective for year ends beginning after December 15, 2008 with early adoption prohibited We have not yet determined the effect, if any, of the adoption of this statement on our financial condition or results of operations.
In June 2008, the Financial Accounting Standards Board (FASB) issued FSP No. EITF 03-6-1, Determining Whether Instruments Granted In Share-Based Payment Transactions Are Participating Securities (FSP EITF 03-6-1). FSP EITF 03-6-1 concludes that unvested share-based payment awards that contain rights to receive non-forfeitable dividends or dividend equivalents are participating securities, and thus, should be included in the two-class method of computing earnings per share (EPS). FSP EITF 03-6-1 is effective for fiscal years beginning after December 15, 2008, and interim periods within those years. Early application of EITF 03-06-1 is prohibited. It also requires that all prior-period EPS data be adjusted retrospectively. We have not yet determined the effect, if any, of the adoption of this statement on our financial condition or results of operations
In March 2009, FASB unanimously voted for the FASB Accounting Standards Codification (the Codification) to be effective beginning on July 1, 2009. Other than resolving certain minor inconsistencies in current GAAP, the Codification is not supposed to change GAAP, but is intended to make it easier to find and research GAAP applicable to particular transactions or specific accounting issues. The Codification is a new structure which takes accounting pronouncements and organizes them by approximately ninety accounting topics. Once approved, the Codification will be the single source of authoritative U.S. GAAP. All guidance included in the Codification will be considered authoritative at that time, even guidance that comes from what is currently deemed to be a non-authoritative section of a standard. Once the Codification becomes effective, all non-grandfathered, non-SEC accounting literature not included in the Codification will become non-authoritative.
F- 11
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
In April 2009, the FASB issued FSP FAS 157-4, "Determining Fair Value When Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly" (FSP 157-4). FSP 157-4 provides guidance on how to determine the fair value of assets and liabilities when the volume and level of activity for the asset/liability
has significantly decreased. FSP 157-4 also provides guidance on identifying circumstances that indicate a transaction is not orderly. In addition, FSP 157-4 requires disclosure in interim and annual periods of the inputs and valuation techniques used to measure fair value and a discussion of changes in valuation techniques. We have not yet determined the effect, if any, of the adoption of this statement on our financial condition or results of operations.
Recent Accounting Pronouncements (continued)
In April 2009, the FASB issued FSP FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairment (FSP 115-2/124-2). FSP 115-2/124-2 amends the requirements for the recognition and measurement of other-than-temporary impairments for debt securities by modifying the pre-existing intent and ability indicator. Under FSP 115-2/124-2, another-than-temporary impairment is triggered when there is an intent to sell the security, it is more likely than not that the security will be required to be sold before recovery, or the security is not expected to recover the entire amortized cost basis of the security. Additionally, FSP 115-2/124-2 changes the presentation of another-than-temporary impairment in the income statement for those impairments involving credit losses. The credit loss component will be recognized in earnings and the remainder of the impairment will be recorded in other comprehensive income. FSP 115-2/124-2 is effective for us beginning in the second quarter of fiscal year 2009. Upon implementation at the beginning of the second quarter of 2009, FSP 115-2/124-2 is not expected to have a significant impact on our consolidated financial statements.
In April 2009, FASB issued FSP SFAS No. 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments. FSP SFAS No. 107-1 and APB 28-1 enhances consistency in financial reporting by increasing the frequency of fair value disclosures. The FSP relates to fair value disclosures for any financial instruments that are not currently reflected a companys balance sheet at fair value. Prior to the effective date of this FSP, fair values for these assets and liabilities have only been disclosed once a year. The FSP will now require these disclosures on a quarterly basis, providing qualitative and quantitative information about fair value estimates for all those financial instruments not measured on the balance sheet at fair value. The disclosure requirement under this FSP is effective for interim reporting periods ending after June 15, 2009, and early adoption is permitted for periods ending after March 15, 2009.
F- 12
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
NOTE 3 ADVANCES
On May 13, 2005, the Company signed a Letter of Agreement with a private corporation Jemma Resources Corp. (Jemma) to acquire 100% of the outstanding capital stock of Jemma. Significant terms contained in the Letter of Agreement were the appointment of two of Jemmas directors to the Companys board of directors, Jemma completing a debt financing of $15 million, the Companys right to elect not to proceed with the transaction resulting in all advances made to Jemma by the Company being refundable, and the replacement of the Letter of Agreement with a binding contract. The purchase price consisted of 3,000,000 shares of common stock of the Company, 3,000,000 share purchase warrants at $1.50 per warrant exercisable within 24 months from the date of the agreement and approximately CDN $75,000 in refundable advances to secure an extension for the option to purchase a mineral property and for operating costs. During May 2005 two directors of Jemma were appointed to the Companys board of directors. During the year ended November 30, 2005, the Company advanced $43,617 (CDN $54,400) pursuant to the Letter of Agreement. At November 30, 2005 the Letter of Agreement had not been replaced by a binding contract and Jemma had not raised the debt financing as contemplated in the Letter of Agreement. Accordingly the Companys management decided not to proceed with this transaction. The decision was as a result of the Companys due diligence and Jemmas inability to raise the agreed financing. As a result, the advances totaling $43,617 became refundable pursuant to the terms of the Letter of Agreement. As of May 31, 2009, the Company has not received the funds from Jemma. Due to delays in collecting this advance the Company has fully provided against this advance during the year ended November 30, 2006.
During the year ending November 30, 2006, $150,000 was withdrawn from the Companys bank account by a former director of the Company. The former director was not an authorized signatory on the Companys bank account and had not been granted any such authority to withdraw the funds by the Companys Board of Directors. Upon completion of an investigation, the Company determined that the former director had not used the funds for corporate purposes. The Company took legal action against the former director in an effort to recover the $150,000. As a result, the Supreme Court of British Columbia ordered the former director to pay the Company a sum of USD $173,700 plus accrued interest of USD $5,341 and legal costs of $20,959. The sum of $200,000 was received by the Company in May 2008 and included in other income.
On June 29, 2006, a former director of the Company commenced legal action against the Company and its director. The former director claimed damages in excess of $5,000,000 for alleged breach of contract, libel, fraud, intentional deceit, wrongful conduct and emotional distress. On February 12, 2007 the United States District Court issued a notice of dismissal. The legal action against the Company was dismissed in its entirety.
NOTE 4 MINERAL PROPERTIES
Brookmount Claims, Abitibi West County, Quebec, Canada
During the year ended December 31, 2003, the Company acquired five mineral claims located in the Chazel Township, in the Province of Quebec for $47,779. At November 14, 2006, the mineral claims lapsed and the Company chose not to renew them as the claims did not appear to be promising.
F- 13
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 4 MINERAL PROPERTIES (continued)
Mercedes Property, Junin, Peru
Pursuant to a property acquisition agreement dated July 3, 2003, and amended on January 24, 2005, the Company acquired a 100% interest in 2,611 hectares located in Central Peru from a director of the Company (the Vendor) for consideration of $22,500 (paid) and the issuance of 5,000,000 common shares valued at $0.40 per share (issued). The property is held in trust by the Vendor for the Company. Upon request from the Company the title will be recorded in the name of the Company. At May 31, 2009, the title of this property has not been recorded in the name of the Company.
Rock Creek Claims, British Columbia, Canada
On May 25, 2006, the Company entered into an option agreement (the Agreement) to acquire an option to purchase 100% of the issued share capital of 722161 B.C. Ltd (BC Ltd) on the following terms:
1.
The Company must issue 100,000 common shares upon execution of the Agreement (issued);
2.
Although the Company has not made its cash payments in accordance with the Agreement, BC Ltd has agreed to uphold the Agreement to date. In accordance with the Agreement, the Company is obligated to make cash payments totalling CAD$250,000 as follows:
-
August 15, 2006 - $10,000; (paid)
-
September 15, 2006 - $12,500; (paid)
-
November 15, 2006 - $12,500; (unpaid)
-
$12,500 on or before January 15, 2007 , and instalment payments of $12,500 quarterly thereafter on or before the 15
th
days of April, July October and January of each year until the total of $250,000 has been paid or satisfied;
Although the Company has not made its cash payments in accordance with the Agreement, BC Ltd has not given the Company a notice of default in terms of the Agreement.
3.
The Company must issue 500,000 common shares in four equal tranches of 125,000 each on or before the 15
th
of October in each of 2006, 2007, 2008 and 2009. During the year November 30, 2006, the Company issued 125,000 shares;
4.
The Company must incur exploration expenses of $1,000,000 over a period of five years from the date of the Agreement. BC Ltd has a 56% interest in mineral claims located in the Rock Creek area of British Columbia, Canada.
5.
On March 31, 2008, a formal notice of default was issued to the Company by BC Ltd. The Company had 30 days to cure the default at which time the agreement terminated except as to the Companys obligations prior to the default of approximately $80,000 which has been recorded as a liability by the Company. The Company did not cure the default and the agreement terminated on April 30, 2008.
Due to the preliminary stage of exploration activities on the Companys properties, all mineral property acquisition cost have been expensed.
F- 14
Brookmount Explorations Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
May 31, 2009
(Unaudited)
NOTE 5 CAPITAL STOCK
The total number of common shares authorized that may be issued by the Company is 200,000,000 shares with a par value of one tenth of one cent ($0.001) per share and no other class of shares is authorized. At May 31, 2009 there were 38,645,169 shares issued and outstanding (November 30, 2008 38,158,503).
During the year ending November 30, 2008, the Company issued:
- 403,570 common shares for net cash proceeds of $34,993;
- 166,666 common shares for services of $9,999.
During the six month period ended May 31, 2009, the Company issued:
-
On December 12, 2008, the Company issued 200,000 units for cash proceeds of $10,000. Each unit consisted of one common share of the Company and one-half warrant. One warrant entitles the holder to subscribe for one additional common share at a price of $0.25 until December 12, 2009. The grant date fair market value of the warrants granted in connection with this issuance was estimated to be $Nil, have been included in share capital on a net basis and accordingly have not been recorded as a separate component of shareholders equity.
-
286,666 shares of common stock for services of $13,600.
As at May 31, 2009, the Company has granted no stock options and granted 100,000 warrants (November 30, 2008 Nil). Each warrant entitles the holder to subscribe for one additional common share at a price of $0.25 until December 12, 2009. The weighted average remaining life of these warrants as at May 31, 2009 was .52 years.
NOTE 6 RELATED PARTY TRANSACTIONS
The Company paid or incurred the following amounts to directors of the Company, a former director and/or companies with common directors or officers:
|
|
|
|
|
|
|
Six months ended May 31,
|
General and administrative:
|
|
2009
|
|
2008
|
Consulting fees
|
$
|
60,000
|
$
|
60,000
|
Interest on loans
|
|
3,646
|
|
682
|
Management fees
|
|
60,000
|
|
60,000
|
|
$
|
123,646
|
$
|
120,682
|
The management and consulting fees were measured at the exchange amount which is the amount agreed upon by the transacting parties.