Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 1
Nature of Operations and Ability to Continue as a Going Concern
The Company was incorporated in the state of Nevada, United States of America on August 17, 2010. The Company is an exploration stage company and was formed for the purpose of acquiring exploration and development stage mineral properties. The Companys year-end is August 31.
On August 31, 2010, the Company incorporated a wholly-owned subsidiary, LRE Exploration LLC, (LRE) in the State of Nevada, United States of America (USA) for the purpose of mineral exploration in the USA.
On November 30, 2010, LRE entered into a property option agreement with Arbutus Minerals LLC. (Arbutus) whereby the Company was granted an option to earn up to a 100% interest in 20 mineral claims (the ABR Claims) located approximately 15 miles north of Elko, Nevada. (Note 4). During the year ended August 31, 2012, the Company abandoned the property.
Effective October 30, 2012, the Company increased the number of authorized common shares of the Company from 90,000,000 to 4,500,000,000 shares per directors resolution dated October 30, 2012. The Company also conducted a fifty to one forward stock split of the Companys issued and outstanding common shares per directors resolution. Following this stock split, the number of outstanding shares of the Companys common stock increased from 3,570,000 shares to 178,500,000 shares. All share and per share information in these financial statements has been retro-actively restated for all periods presented to give effect of this stock split.
These financial statements have been prepared in accordance with generally accepted accounting principles applicable to a going concern, which assumes that the Company will be able to meet its obligations and continue its operations for its next fiscal year. Realization values may be substantially different from carrying values as shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. The Company has yet to achieve profitable operations, has accumulated losses of $120,470 since its inception and expects to incur further losses in the development of its business, all of which casts substantial doubt about the Companys ability to continue as a going concern.
The Companys ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary financing from shareholders or other sources to meet its obligations and repay its liabilities arising from normal business operations when they become due. Management has no formal plan in place to address this concern but considers that the Company will be able to obtain additional funds by equity financing and/or related party advances, however there is no assurance of additional funding being available or on acceptable terms, if at all. The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the company cannot continue in existence.
F-6
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 2
Summary of Significant Accounting Policies
The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) and are stated in US dollars. The preparation of financial statements in conformity with U.S. GAAP 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 expense during the reporting period. Actual results could differ from those estimates.
The financial statements have, in managements opinion, been properly prepared within the framework of the significant accounting policies summarized below:
Principles of Consolidation
These consolidated financial statements include the accounts of the Company and LRE Exploration LLC., a wholly owned subsidiary incorporated in Nevada, USA on August 31, 2010. All significant inter-company transactions and balances have been eliminated.
Exploration Stage Company
The Company is an exploration stage company. All losses accumulated since inception are considered part of the Companys exploration stage activities.
Cash and cash equivalents
The Company considers all highly liquid instruments purchased with a maturity of three months or less to be cash equivalents. There were no cash equivalents at August 31, 2012.
The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At August 31, 2012, the balance did not exceed the federally insured limit.
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 FASB ASC 930, Extractive Activities-Mining, 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 are not met.
F-7
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 2
Summary of Significant Accounting Policies
- (continued)
Mineral Property - (continued)
In the event that mineral property acquisition costs are paid with Company shares, those shares are recorded at the estimated fair value at the time the shares are due in accordance with the terms of the property agreements.
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 and pre-feasibility, the costs incurred to develop such property are capitalized.
Estimated future removal and site restoration costs, when determinable are provided over the life of proven reserves on a units-of-production basis. Costs, which include production equipment removal and environmental remediation, are estimated each period by management based on current regulations, actual expenses incurred, and technology and industry standards. Any charge is included in exploration expense or the provision for depletion and depreciation during the period and the actual restoration expenditures are charged to the accumulated provision amounts as incurred.
To date the Company has not established any proven or probable reserves on its mineral properties.
Asset Retirement Obligations
Asset retirement obligations (ARO) associated with the retirement of a tangible long-lived asset, are recognized as liabilities in the period in which it is incurred and becomes determinable, with an offsetting increase in the carrying amount of the associated assets. The cost of tangible long-lived assets, including the initially recognized ARO, is amortized, such that the cost of the ARO is recognized over the useful life of the assets. The ARO is recorded at fair value, and accretion expense is recognized over time as the discounted fair value is accreted to the expected settlement value.
The fair value of the ARO is measured using expected future cash flow, discounted at the Companys credit-adjusted risk-free interest rate. As of August 31, 2012, the Company has determined no provision for AROs is required.
Impairment of Long- Lived Assets
The Company reviews and evaluates long-lived assets for impairment when events or changes in circumstances indicate that the related carrying amounts may not be recoverable. The assets are subject to impairment consideration under FASB ASC 360-10-35-17 if events or circumstances indicate that their carrying amount might not be recoverable. When the Company determines that an impairment analysis should be done, the analysis will be performed using the rules of FASB ASC 930-360-35, Asset Impairment, and 360- 0 through 15-5, Impairment or Disposal of Long- Lived Assets.
F-8
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 2
Summary of Significant Accounting Policies
- (continued)
Foreign Currency Translation
The Companys functional currency is the United States dollar as substantially all of the Companys operations are in the USA. The Company uses the United States dollar as its reporting currency for consistency with registrants of the Securities and Exchange Commission (SEC).
Assets and liabilities denominated in a foreign currency are translated at the exchange rate in effect at the balance sheet date and capital accounts are translated at historical rates. Income statement accounts are translated at the average rates of exchange prevailing during the period.
Translation adjustments from the use of different exchange rates from period to period are included in the Accumulated Other Comprehensive Income account in Stockholders Equity, if applicable.
Transactions undertaken in currencies other than the functional currency of the entity are translated using the exchange rate in effect as of the transaction date. Any exchange gains and losses are included in the Statement of Operations and Comprehensive Loss.
Earnings per share
In accordance with accounting guidance now codified as FASB ASC Topic 260, Earnings per Share, basic earnings per share (EPS) is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential of shares of common stock outstanding during the period including stock options or warrants, using the treasury stock method (by using the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of stock options or warrants), and convertible debt or convertible preferred stock, using the if-converted method. Diluted EPS excludes all dilutive potential of shares of common stock if their effect is anti-dilutive. As there are no common stock equivalents outstanding, diluted and basic loss per share are the same.
Income Taxes
The Company uses the asset and liability method of accounting for income taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statements carrying amounts of existing assets and liabilities and loss carry-forwards and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The effect of a change in tax rules on deferred tax assets and liabilities is recognized in operations in the year of change. A valuation allowance is recorded when it is more likely-than-not that a deferred tax asset will not be realized.
F-9
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 2
Summary of Significant Accounting Policies
- (continued)
Stock-based Compensation
The Company is required to record compensation expense, based on the fair value of the awards, for all awards granted after the date of the adoption.
Comprehensive Income
The Company is required to report comprehensive income, which includes net loss as well as changes in equity from non-owner sources.
Note 3
Financial Instruments
Fair value is defined as the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous market for that asset or liability.
The fair value should be calculated based on assumptions that market participants would use in pricing the asset or liability, not on assumptions specific to the entity. In addition, the fair value of liabilities should include consideration of non-performance risk including our own credit risk.
In addition to defining fair value, the standard expands the disclosure requirements around fair value and establishes a fair value hierarchy for valuation inputs. The hierarchy prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market. Each fair value measurement is reported in one of the three levels which is determined by the lowest level input that is significant to the fair value measurement in its entirety. These levels are:
Level 1 -
inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.
Level 2 -
inputs are based upon significant observable inputs other than quoted prices included in Level 1, such as quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 -
inputs are generally unobservable and typically reflect managements estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models, and similar techniques.
F-10
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 3
Financial Instruments
- (continued)
The carrying value of the Companys financial assets and liabilities which consist of cash, accounts payable and accrued liabilities, and notes payable in managements opinion approximates fair value due to the short maturity of such instruments. These financial assets and liabilities are valued using level 3 inputs, except for cash which is at level 1. Unless otherwise noted, it is managements opinion that the Company is not exposed to significant interest, exchange or credit risks arising from these financial instruments.
Note 4
Mineral Property
|
|
|
| |
|
August 31,
|
August 31,
|
|
2012
|
2011
|
ABR Claims
|
| |
Option Costs
|
$
|
-
|
$
|
10,000
|
|
|
|
|
|
Net cost
|
$
|
-
|
$
|
10,000
|
On November 30, 2010, LRE entered into a property option agreement (amended April 3, 2012) with Arbutus Minerals LLC (Arbutus) whereby the Company was granted an option to earn up to a 100% interest in 20 mineral claims (the ABR Claims) located approximately 15 miles north of Elko, Nevada. Arbutus holds only the mineral rights to the ABR Claims as the ABR Claims are on Bureau of Land Management managed land. Consideration for the option consists of cash payments to Arbutus totalling $90,000, and aggregate exploration expenditures of $295,000 as follows:
Payments to Arbutus
·
$10,000 upon execution of option agreement;
·
$10,000 on or before November 30, 2011 (payment extended to November 30, 2012);
·
$20,000 on or before November 30, 2012; and
·
$50,000 on or before November 30, 2013.
Exploration Expenditures
·
$15,000 in aggregate exploration expenditures prior to November 30, 2012;
·
$65,000 in aggregate exploration expenditures prior to November 30, 2013; and
·
$215,000 in aggregate exploration expenditures prior to November 30, 2014.
As at August 31, 2012, the Company had incurred $10,000 in acquisition costs and accrued an additional $10,000 in the form of option payments to Arbutus per the option agreement. When a property reaches the production stage, the related capitalized costs will be amortized, using the units of production method on the basis of periodic estimates of ore reserves, currently no property has reached the production stage. When the Company has capitalized mineral properties, these properties will be periodically assessed for impairment of value and any diminution in value.
F-11
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 4
Mineral Property
- (continued)
From Inception (August 17, 2010) to August 31, 2012, the Company had incurred an aggregate amount of $4,500 for geological surveys, which are considered geological and geophysical costs which are expensed when incurred.
During August 2012, the Company abandoned the property and all property option costs incurred were written off. The Company also negotiated the forgiveness of $10,000 which was due pursuant to the property option agreement on November 30, 2012.
Note 5
Related Party Transactions
On May 21, 2012, the Company President loaned $10,000 to the Company and the Company issued a promissory note in the amount of $10,000. The promissory note is unsecured, bears interest at 6% per annum, and matures on May 31, 2014. During the year ended August 31, 2012, the Company accrued $270 (2011 - $nil) of interest expense in respect of this note payable. Total accrued interest on this note as of August 31, 2012 was $270 (2011 - $nil).
On March 20, 2012, the Company President loaned $7,500 to the Company and the Company issued a promissory note in the amount of $7,500. The promissory note is unsecured, bears interest at 6% per annum, and matures on March 31, 2013. During the year ended August 31, 2012, the Company accrued $202 (2011 - $nil) of interest expense in respect of this note payable. Total accrued interest on this note as of August 31, 2012 was $202 (2011 - $nil).
On November 22, 2011, the Company President loaned $15,000 to the Company and the Company issued a promissory note in the amount of $15,000. The promissory note is unsecured, bears interest at 6% per annum, and matures on November 30, 2013. During the year ended August 31, 2012, the Company accrued $698 (2011 - $nil) of interest expense in respect of this note payable. Total accrued interest on this note as of August, 2012 was $698 (2011 - $nil).
On September 13, 2011, the Company President loaned $15,000 to the Company and the Company issued a promissory note in the amount of $15,000. The promissory note is unsecured, bears interest at 6% per annum, and matures on September 30, 2013. During the year ended August 31, 2012, the Company accrued $870 (2011 - $nil) of interest expense in respect of this note payable. Total accrued interest on this note as of August 31, 2012 was $870 (2011 - $nil).
On August 22, 2011, the Company President loaned $4,000 to the Company and the Company issued a promissory note in the amount of $4,000. The promissory note is unsecured, bears interest at 6% per annum, and matures on August 31, 2013. During the year ended August 31, 2012, the Company accrued $240 (2011 - $6) of interest expense in respect of this note payable. Total accrued interest on this note as of August 31, 2012 was $246 (2011 - $6).
F-12
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 5
Related Party Transactions
- (continued)
On May 10, 2011, the Company President loaned $10,000 to the Company and the Company issued a promissory note in the amount of $10,000. The promissory note is unsecured, bears interest at 6% per annum, and matures on May 31, 2013. During the year ended August 31, 2012, the Company accrued $601 (2011 - $186) of interest expense in respect of this note payable. Total accrued interest on this note as of August 31, 2012 was $787 (2011 - $186).
On February 15, 2011, the Company President loaned $10,000 to the Company and the Company issued a promissory note in the amount of $10,000. The promissory note is unsecured, bears interest at 6% per annum, and matures on February 28, 2013. During the year ended August 31, 2012, the Company accrued $601 (2011 - $324) of interest expense in respect of this note payable. Total accrued interest on this note as of August 31, 2012 was $925 (2011 - $324).
On September 2, 2010, the Company President loaned $15,000 to the Company and the Company issued a promissory note in the amount of $15,000. The promissory note is unsecured, non-interest bearing, and matures on September 30, 2012. During the year ended August 31, 2012, the Company accrued $902 (2011 - $895) of interest expense in respect of this note payable. The Company also recorded a capital contribution for the year ended August 31, 2012 of $902 (2011 - $895) in respect of the imputed interest charged on this note payable.
On August 19, 2010, the Company received and accepted a subscription to purchase 2,000,000 shares of common stock at $0.0078 per share for aggregate proceeds of $15,625 from the Companys president. The subscription agreement permitted the Company to accept 200,000 Mexican Pesos in full settlement of the share subscription. The share subscription was settled in Mexican Pesos.
Subsequent to the year end, on September 10, 2012, the President resigned and her controlling interest of 100,000,000 post split shares was transferred to a third party who subsequently was appointed President.
On September 10, 2012, the Company assigned all membership units of LRE to the former President of the Company and received as consideration the release and discharge of all liabilities under all the promissory notes and accrued interest to the date of the transaction. As at August 31, 2012, this amount aggregated $90,688.
F-13
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 6
Capital Stock
The Company has 10,000,000 shares of authorized preferred stock with a par value of 0.001 per share. There were zero shares of preferred stock issued and outstanding as of August 31, 2012 and 2011.
The Company has 4,500,000,000 shares of authorized common stock, with a par value of 0.001 per share. There were 3,570,000 shares of common stock issued and outstanding as of August 31, 2012 and 2011. Following a forward split on the basis of 50 for 1 effective October 30, 2012, there were 178,500,000 shares of common stock issued and outstanding.
Issued:
On August 19, 2010, the Company issued 100,000,000 post split shares of common stock to the Companys president at $0.000156 per share for total proceeds of $15,625.
On August 27, 2010, the Company issued 78,500,000 shares of common stock at $0.000157 per share for total proceeds of $12,560 pursuant to a private placement. The Company paid commissions of $200 for net proceeds of $12,360.
All references in these financial statements to number of common shares, price per share and weighted number of common shares outstanding prior to 50 to 1 stock split on October 30, 2012 have been adjusted to reflect this stock split on a retroactive basis, unless otherwise noted.
Note 7
Income Taxes
A reconciliation of the income tax provision computed at statutory rates to the reported tax provision is as follows:
|
|
|
|
| |
|
Year Ended
|
|
August 31,
|
|
2012
|
|
2011
|
|
|
|
|
Basic statutory and state income tax rate
|
|
35.0%
|
|
|
35.0%
|
|
|
|
|
|
|
Approximate loss before income taxes
|
$
|
56,356
|
|
$
|
56,789
|
|
|
|
|
|
|
Expected approximate tax recovery on net loss, before income tax
|
$
|
19,700
|
|
$
|
19,900
|
Valuation allowance
|
|
(19,700)
|
|
|
(19,900)
|
|
|
|
|
|
|
Deferred income tax recovery
|
$
|
-
|
|
$
|
-
|
Significant components of the Companys deferred tax assets and liabilities are as follows:
|
|
|
| |
|
|
|
|
|
|
|
Year Ended
|
Year Ended
|
|
August 31,
|
August 31,
|
|
2012
|
2011
|
|
|
|
Deferred income tax assets
|
|
|
Non-capital losses carried forward
|
$
|
42,200
|
$
|
22,500
|
Less: valuation allowance
|
|
(42,200)
|
|
(22,500)
|
|
|
|
|
|
Deferred income tax assets
|
$
|
-
|
$
|
-
|
F-14
LAREDO RESOURCES CORP.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
August 31, 2012 and 2011
(Stated in US Dollars)
Note 7
Income Taxes
- (continued)
At August 31, 2012, the Company has incurred accumulated net operating losses in the United States of America totalling approximately $120,470 which are available to reduce taxable income in future years.
These losses expire as follows:
|
| |
Year of Expiry
|
Amount
|
|
|
2030
|
$
|
7,325
|
2031
|
$
|
56,789
|
2032
|
$
|
56,356
|
The amount taken into income as deferred tax assets must reflect that portion of the income tax loss carryforwards that is more-likely-than-not to be realized from future operations. The Company has chosen to provide an allowance of 100% against all available income tax loss carryforwards, regardless of their time of expiry.
Note 8
Subsequent Events
i)
On September 10, 2012, the Company assigned all membership units of LRE to the former President of the Company and received as consideration the release and discharge of all liabilities under all the promissory notes and accrued interest entered into prior to August 31, 2012.
ii)
On September 10, 2012, the Company issued a promissory note of $20,000 to the Companys newly appointed president and received $20,000 cash in exchange. The promissory note is unsecured, bears interest at 6% per annum, and matures on September 30, 2014.
iii)
Effective October 30, 2012, the Company increased the number of authorized common shares of the Company from 90,000,000 to 4,500,000,000 shares per directors resolution dated October 30, 2012. The Company also conducted a fifty to one forward stock split of the Companys issued and outstanding common shares per directors resolution. Following this stock split, the number of outstanding shares of the Companys common stock increased from 3,570,000 shares to 178,500,000 shares. All share and per share information in these financial statements has been retro-actively restated for all periods presented to give effect of this stock split.
iv)
On November 2, 2012, the Company entered into a letter agreement with Magna Management Ltd. (Magna) whereby the Company was granted the exclusive right, for a period of sixty days, to negotiate for the acquisition of all rights held by Magna in a mineral Property known as Pony Gold Mountain located in southwestern Montana.
F-15
Note 8
Subsequent Events
(Continued)
Should the acquisition be completed as contemplated the Company pay $3,000,000 in quarterly instalments of $250,000 commencing December 5, 2012. for the property. The agreement is subject to a 2% net smelter royalty.
F-16