NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| 1. | BASIS
OF PRESENTATION AND NATURE OF OPERATIONS |
Organization
Lode-Star
Mining Inc. (the Company) was incorporated in the State of Nevada, U.S.A., on December 9, 2004. The Companys principal
executive offices are located in Reno, Nevada. The Company was originally formed for the purpose of acquiring exploration stage natural
resource properties. The Company acquired a mineral property interest from Lode-Star Gold INC., a private Nevada corporation (LSG)
on December 11, 2014, in consideration for the issuance of 35,000,000 common shares of the Company. As a result of this transaction,
control of the Company was acquired by LSG.
On
December 28, 2021, the Company acquired from Sapir Pharmaceuticals, Inc., a Delaware company (Sapir), all of the assets
used in connection with the proprietary stabilized formulation of the Epigallocatechin-gallate (EGCG) molecule for further pharmaceutical
development (the Assets). The consideration for these Assets is 1,000,000 shares of Series A Convertible Preferred Stock
where each preferred share is convertible into 450 shares of common stock.
Going
Concern
The
accompanying financial statements have been prepared assuming the Company will continue as a going concern. The future of the Company
is dependent upon its ability to and to obtain additional financing to execute its business plan. As shown in the accompanying financial
statements, the Company has had no revenue and has incurred accumulated losses of $2,569,174 as of December 31, 2021. These factors raise
substantial doubt about the Companys ability to continue as a going concern. In order to continue as a going concern, the Company
will need, among other things, additional capital resources and successfully develop its EGCG drug candidates. The Company is significantly
dependent upon its ability, and will continue to attempt, to secure additional equity and/or debt financing. There are no assurances
that the Company will be successful and without sufficient financing it would be unlikely for the Company to continue as a going concern.
These 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.
In
March 2020, the World Health Organization declared COVID-19 a global pandemic. This contagious disease outbreak and the related adverse
public health developments have adversely affected workforces, economies, and financial markets, leading to a global economic downturn.
Governments and central banks have reacted with significant monetary and fiscal interventions designed to stabilize economic conditions.
The duration and impact of the COVID- 19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions.
| 2. | SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES |
The
financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States
(GAAP). Because a precise determination of many assets and liabilities is dependent upon future events, the
preparation of financial statements for a period necessarily involves the use of estimates which have been made using careful judgment. All
dollar amounts are in U.S. dollars unless otherwise noted.
The
financial statements have, in managements opinion, been properly prepared within reasonable limits of materiality and within the
framework of the significant accounting policies summarized below:
a)
Basis of Accounting
The
Companys financial statements have been prepared using the accrual method of accounting. In the opinion of management, all adjustments,
consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for
the periods presented have been reflected herein.
b)
Cash and Cash Equivalents
Cash
consists of cash on deposit with high quality, major financial institutions. For purposes of the balance sheets and statements
of cash flows, the Company considers all highly liquid debt instruments purchased with maturity of 90 days or less to be cash equivalents.
At December 31, 2021 and 2020, the Company had no items that were cash equivalents.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| 2. | SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
c)
Foreign Currency Accounting
The
Companys functional currency is the U.S. dollar. Branch office activities are generally in Canadian dollars. Transactions
in Canadian currency are translated into U.S. dollars as follows:
| i) | monetary
items at the exchange rate prevailing at the balance sheet date; |
| ii) | non-monetary
items at the historical exchange rate; and |
| iii) | revenue
and expense items at the rate in effect of the date of transactions. |
Gains
and losses arising on the settlement of foreign currency denominated transactions or balances are recorded in the statements of operations.
d)
Fair Value of Financial Instruments
ASC
Topic 820-10 establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy
prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market.
These tiers include:
| ■ | Level
1 – defined as observable inputs such as quoted prices in active markets; |
| ■ | Level
2 – defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and |
| ■ | Level
3 – defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. |
The
Companys financial instruments consist of cash, accounts payable and accrued liabilities, due to related parties, and loans payable.
The Company is not exposed to significant interest, currency or credit risks arising from these financial instruments. Pursuant to ASC
820 and 825, the fair value of cash is determined based on Level 1 inputs, which consist of quoted prices in active markets
for identical assets. Accounts payable and accrued liabilities and loans payable are measured using Level 2 inputs as there
are no quoted prices in active markets for identical instruments. The carrying values of cash, accounts payable and accrued liabilities,
and loans payable approximate their fair values due to the immediate or short term maturity of these financial instruments.
e)
Asset Retirement Obligations
The
Company has no asset retirement obligations, including environmental rehabilitation expenditures, which relate to an existing condition
caused by past operations.
f)
Use of Estimates and Assumptions
The
preparation of financial statements, in conformity with GAAP, requires management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying disclosures. By their nature, these estimates are subject to measurement
uncertainty and the effect on the financial statements of changes in such estimates in future periods could be significant. Significant
areas requiring managements estimates and assumptions are determining the fair value of transactions involving related parties
and common stock, fair value of assets acquired with non-monetary consideration, evaluating impairment of mineral property interest and
calculating stock-based compensation. Actual results may differ from the estimates.
g)
Basic and Diluted Earnings Per Share
The
Company reports basic earnings or loss per share in accordance with ASC Topic 260, Earnings Per Share. Basic earnings
per share is computed by dividing net earnings available to common stockholders by the weighted average number of common shares outstanding
during the period. As the Company generated net losses in the periods presented, the impact of including potential shares from outstanding
options and warrants would be anti-dilutive and is therefore not part of the net loss per share calculation.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| 2. | SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
h)
Acquired In-Process Research and Development Expenses
Acquired
in-process research and development (IPR&D) expense includes the initial costs of IPR&D projects, acquired directly
in a transaction other than a business combination, that do not have an alternative future use and is expensed on acquisition.
i)
Income Taxes
The
Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, Income Taxes. This
standard requires the use of an asset and liability approach for financial accounting and reporting on income taxes. If it
is more likely than not that some portion or all of a deferred tax asset will not be realized, a valuation allowance is recognized.
j)
Acquisitions
Business
combinations are accounted for using the acquisition method of accounting, which generally requires that assets acquired, including IPR&D
projects, and liabilities assumed be recorded at their fair values as of the acquisition date on the Balance Sheet. Any excess of consideration
over the fair value of net assets acquired is recorded as goodwill. The determination of estimated fair value requires significant estimates
and assumptions. As a result, adjustments to the fair values of assets acquired and liabilities assumed within the measurement period,
which may be up to one year from the acquisition date, with the corresponding offset to goodwill. Transaction costs associated with business
combinations are expensed as they are incurred.
When
it is determined net assets acquired do not meet the definition of a business combination under the acquisition method of accounting,
the transaction is accounted for as an acquisition of assets and, therefore, no goodwill is recorded and contingent consideration, such
as payments upon achievement of various developmental, regulatory and commercial milestones, generally are not recognized at the acquisition
date. In an asset acquisition, upfront payments allocated to IPR&D projects at the acquisition date and subsequent milestone payments
are expensed as incurred on the Statements of Operations unless there is an alternative future use.
k)
Stock-Based Compensation
Stock-based
compensation is accounted for in accordance with ASC 718 whereby a compensation charge based on the fair value of the equity instruments
issued, measured at the grant date, is recorded against earnings over the period during which the employee is required to perform the
services in exchange for the award (generally the vesting period).
The
Company uses the Black-Scholes pricing model as a method for determining the estimated fair value for all stock options awarded to employees,
officers, directors and consultants. The expected term of the options is based upon an evaluation of historical and expected future exercise
behavior. The risk-free interest rate is based on rates published by the government for bonds with a maturity similar to the expected
remaining life of the options at the valuation date. Volatility is determined based upon historical volatility of the Companys
stock and adjusted if future volatility is expected to vary from historical experience. The dividend yield is assumed to be none as the
Company has not paid dividends nor does the Company anticipate paying any dividends in the foreseeable future.
l)
Related Party Transactions
In
accordance with ASC 850, the Company discloses: the nature of the related party relationship(s) involved; a description of the transactions,
including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are
presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements;
the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in
the method of establishing the terms from that used in the preceding period; and amounts due from or to related parties as of the date
of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| 2. | SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
m)
Recent Accounting Pronouncements
The
Company has implemented all applicable new accounting pronouncements that are in effect. Those pronouncements did not have any material
impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting
pronouncements that have been issued that might have a material impact on its financial position or results of operations.
|
3. |
MINERAL
PROPERTY INTEREST |
The
Companys mineral property interest was in a group of thirty-one claims known as the Goldfield Bonanza Project (the
Property), in the State of Nevada. Pursuant to an option agreement dated October 14, 2014, as amended October 31, 2019
(Option Agreement), with Lode-Star Gold INC. (LSG), a private Nevada corporation, the Company acquired an
initial 20% undivided interest in and to the mineral claims owned by LSG and an option to earn a further 60% interest in the claims.
LSG received 35,000,000 shares of the Companys common stock and is its controlling shareholder. Until the Company has earned the
additional 60% interest, the net smelter royalty will be split 79.2% to LSG, 19.8% to the Company and 1% to the former Property owner.
The
exercise of the 60% option was segregated into two separate 30% options, such that the Company may earn a 30% interest in the Property
(for a total of 50%) (the Second Option) by completing the following actions:
| ● | paying
LSG $5 million in cash from the Propertys mineral production proceeds in the form of a NSR royalty (the Initial Payment); |
| ● | paying
LSG all accrued and unpaid penalty payments under the Option Agreement; |
| ● | repaying
to LSG (i) all loans, advances or other payments made by LSG to the Company and (ii) all expenditures on the Property funded by or on
behalf of LSG until the date on which the Initial Payment has been completed; and |
| ● | funding
all expenditures on the Property until the date on which the Initial Payment has been completed. |
Following
the exercise of the Second Option, the Company may earn an additional 30% interest in the Property (for a total of 80%) (the Third
Option) by completing the following actions:
| ● | paying
LSG a further $5 million in cash from the Propertys mineral production proceeds in the form of an NSR royalty (the Final
Payment); and |
| ● | funding
all expenditures on the Property from the date on which the Second Option is exercised until the date on which the Final Payment has
been completed. |
If
the Company fails to make any cash payments to LSG within one year of the date of the option agreement, it is required to pay LSG an
additional $100,000, and in any subsequent years in which the Company fails to complete the payment of the entire $5 million, it must
make quarterly cash payments to LSG of $25,000.
On
January 11, 2017, LSG agreed to defer payment of all amounts due in accordance with the mineral option agreement until further notice,
however $25,000 per quarter plus interest on amounts due will still be accrued. On January 17, 2017, the Company and LSG agreed that
as of January 1, 2017, all outstanding balances shall carry a compound interest rate of 5% per annum. It was further agreed that the
ongoing payment deferral shall apply to both interest and principal. The total amount of such fees due at December 31, 2020 was $623,913,
with total interest due in the amount of $88,716.
On
January 22, 2020, the Company executed a toll milling agreement (the Agreement) with Scorpio Gold Corporations affiliate,
Goldwedge LLC. The Agreement allowed for the processing of ore delivered from the Companys Property to the 400 ton per day Goldwedge
milling facility located in Manhattan, Nevada.
Under
the terms of the Agreement, the Company would advance funds required for the design, engineering, permitting and modifications to the
Goldwedge facility to include the addition of a flotation circuit, supporting reagent tanks/silos, secondary lining of process containment
ponds, leak detection and monitoring wells associated with fluid containments.
The
Agreement provided for the Company to recoup the advanced funds through a reduction in toll milling rates until all advanced funds have
been offset. Following that, the toll charges would revert to standard rates.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| 3. | MINERAL
PROPERTY INTEREST |
Subsequent
to a change in ownership of Scorpio, the Company re-assessed the agreement, concluding that it is unlikely to be completed and that the
Company has no commitment to continue with it. Based on that, the total of $54,318 incurred in connection with the agreement and included
in prepaid fees has been written off and charged to impairment expense at December 31, 2020.
Termination
of the Option Agreement
On
January 14, 2022, the Company executed a settlement and termination agreement (the Settlement Agreement) with LSG to terminate
the Option Agreement between the parties. Pursuant to the Settlement Agreement, the Company and LSG have agreed to the immediate termination
of the Option Agreement (other than certain standard provisions that will survive according to their terms), with the result that the
Company will return its 20% undivided interest in and to the Property to LSG. In exchange, LSG has agreed to forgive all amounts owing
by the Company to LSG under the Option Agreement, which includes $2,246,146 in accrued, unpaid penalties and other payments. The Settlement
Agreement also includes a broad mutual release.
The
full terms of the Settlement Agreement were agreed to between the parties prior to December 31, 2021, with the formal execution to be
completed as soon as the documentation was prepared. Therefore, the impact of the Settlement Agreement has been reflected in these financial
statements, to most accurately report the Companys financial position on December 31, 2021, resulting in a gain on settlement
of shareholder debt of $2,015,966 recognized in stockholders deficiency (the gain included forgiveness of shareholder debt of
$2,246,146 and write-off of mineral property interest of $230,180).
| 4. | PHARMACEUTICAL
DEVELOPMENT PROJECT |
On
December 23rd, 2021, the Company acquired from Sapir, all of the assets used in connection with the proprietary stabilized
formulation of the Epigallocatechin-gallate (EGCG) molecule for further pharmaceutical development (the Assets).
The
consideration to be paid by the Company for these assets is 1,000,000 shares of Series A Convertible Preferred Stock nominally valued
at $1.00 per share (to be issued). Sapir has the right to convert each preferred share to 450 shares of common stock. Each preferred
share votes as 450 shares per one share of common stock.
The
Company recorded the transaction as an asset acquisition as management concluded that all of the gross value received was related to
the Assets. The fair value of the assets acquired was estimated to be $2,186,917 using level 2 of the fair value hierarchy. Further,
as the asset was still in development at the time of acquisition, management concluded that there was no alternative future use for the
asset and recorded a charge to acquired in-process research and development expense of $2,186,917 at the closing of the transaction,
which consisted of the value assigned to the Series A Convertible Preferred Stock to be issued in connection with the Purchase Agreement.
Pursuant
to the terms of the Purchase Agreement, Sapir, as the holder of the Preferred Stock, agreed that until December 28, 2022, without the
prior written consent of the holders of a majority of the common stock of the Company issued and outstanding immediately prior to the
closing, it will not (i) cause the Company to effect more than one reverse stock split; (ii) issue any additional shares of Preferred
Stock or rights to acquire the same or (iii) create any new series of preferred stock.
At
the closing, the parties also executed and delivered a royalty agreement (the Royalty Agreement) pursuant to which the
Company shall pay Sapir a royalty equal to five percent (5%) of the gross revenues realized from licenses or products generated or derived
from the Business, including all license and/or sublicense fees, development and/or research fees, grants, joint ventures and other royalty
payments received directly or indirectly by the Company. The royalty is due each quarter commencing when the Company first receives revenues
generated by the Assets. The royalty is to be paid for 5 years from the first date that initial proceeds are received by the Company
directly or indirectly from the Business, and is automatically extended for a single additional 5-year period unless terminated in accordance
with the terms of the Royalty Agreement. No amount has been accrued for the royalty payable as management cannot reliably estimate an
amount payable.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
Capitalization
The
authorized capital of the Company is 500,000,000 shares of capital stock, divided into 480,000,000 shares of common stock with a par
value of $0.001 per share, and 20,000,000 shares of preferred stock with a par value of $0.001 per share. The Company reserved 10,000,000
shares of common stock for issuance under its 2016 Omnibus Equity Incentive Plan. The Company has issued 50,634,536 common shares and
no preferred shares. During the year ended December 31, 2021, the Company issued 28,571 shares of its common stock on the cashless exercise
of 50,000 options.
1,000,000
shares of Series A Convertible Preferred Stock are to be issued to Sapir, as consideration for the Assets. Sapir has the right to convert
each preferred share to 450 shares of common stock. Each preferred share votes as 450 shares per one share of common stock.
Options
A
total of 9,950,000 options were issued and outstanding at December 31, 2021, all of which were vested.
On
November 20, 2018, the Company granted 500,000 non-qualified stock options pursuant to its Equity Incentive Plan, to key outside consultants,
with 50% vesting after one year and 50% vesting after two years. Each option is exercisable into one share of the Companys common
stock at a price of $0.06 per share, for a term of five years. The options had an estimated grant date fair value of $10,408. 50,000
of the options were exercised on March 4, 2021 on a cashless basis at a price of $0.06, resulting in the issuance of 28,571 common shares.
The cash component, equivalent to $3,000, is calculated as 21,429 shares at $0.14, the closing market price of the Company on the date
of issuance.
The
500,000 options were fully expensed by December 31, 2020. For the year ended December 31, 2021, $Nil (2020 - $3,535) was included in
consulting services expense, based on fair value estimates determined using the Black-Scholes option pricing model with an average risk-free
rate of 2.88%, a weighted average life of 5 years, volatility of 195.37%, and dividend yield of 0%. At December 31, 2021, the remaining
450,000 options had an intrinsic value of $15,750 (2020 - $40,000) based on the exercise price of $0.06 per option and a market price
of $0.095 per share.
On
February 14, 2017, the Company granted 9,500,000 non-qualified stock options pursuant to the Equity Incentive Plan, to key corporate
officers and outside consultants, with 25% vesting immediately and a further 25% vesting every six months thereafter for eighteen months.
Each option is exercisable into one share of the Companys common stock at a price of $0.06 per share, equal to the closing price
of the common stock on the grant date, for a term of five years. The options were fully amortized by the end of 2018. At December 31,
2021, the options had an intrinsic value of $332,500 (2020 - $760,000) based on the exercise price of $0.06 per option and a market price
of $0.095 per share.
Summary
of option activity in the current year and options outstanding (all fully vested) at December 31, 2021:
Schedule
of Options Outstanding
| |
Options Outstanding | | |
Weighted Average
Life Remaining
(Years) | | |
Intrinsic
Value | |
| |
| | |
| | |
| |
Balance December 31, 2020 and 2019 | |
| 10,000,000 | | |
| | | |
$ | 800,000 | |
Issued | |
| - | | |
| | | |
| | |
Exercised | |
| (50,000 | ) | |
| | | |
| | |
Expired | |
| - | | |
| | | |
| | |
Balance December 31, 2021 | |
| 9,950,000 | | |
| 0.20 | | |
$ | 348,250 | |
Warrants
During
the year ended December 31, 2021, no warrants to purchase shares of common stock were issued, exercised, or expired. On November 19,
2020, 3,336,060 warrants issued in 2015 expired without being exercised, leaving no warrants outstanding and no intrinsic value at December
31, 2021 or 2020.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| 6. | RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE |
As
described in Note 3, the Company has terminated its mineral option agreement with LSG and entered in a Settlement Agreement, with the
result that the Company has returned its 20% undivided interest in and to the Property to LSG, the Companys majority shareholder.
In exchange, LSG agreed to forgive all the following amounts owing by the Company to LSG under the Option Agreement, which includes the
following principal and interest amounts (the parties agreed that no further interest would be accrued after Q3 of 2021).
| i) | $402,540
(2020: $353,007): unsecured; interest at 5% per annum; with no specific terms of repayment,
due to LSG. Accrued interest payable on the loan to December 31, 2021 of $62,009 (2020: $47,701).
During the year ended December 31, 2021, LSG paid expenses directly on behalf of the Company
totaling $49,533 (2020: $105,947). |
| ii) | $805,000
(2020: $730,000): unsecured; interest at 5% per annum from January 1, 2015; with no specific
terms of repayment, due to LSG. Accrued interest payable on the loan to December 31, 2021
was $161,310 (2020: $132,982). During the year ended December 31, 2021, the Company was advanced
an additional $65,000 (2020: $95,000). |
The
settlement of the amounts owing to LSG resulted in a gain on settlement of shareholder debt recognized in stockholders deficiency
of $2,015,966.
The
following amounts are due to a related party, LSGs principal shareholder, not to LSG and therefore remain outstanding.
| i) | $3,950
(2020: $3,915): unsecured; non-interest bearing; with no specific terms of repayment. The
minor change in value during 2021 was due to fluctuation in the US to Canadian dollar exchange
rate. |
| ii) | $33,939
(2020: $40,000): unsecured; interest at 5% per annum; with no specific terms of repayment.
Accrued interest payable on the loan at December 31, 2021 was $3,584 (2020: $1,644). |
During
the year ended December 31, 2021, the Company incurred $75,000 (2020: $100,000) in mineral option fees payable to LSG, which were accrued.
The total amount of such fees accrued and forgiven as part of the termination of the mineral option agreement with LSG was $698,913,
along with interest due totaling $116,374. The accrued fees due at December 31, 2020 was $623,913, with total interest due in the amount
of $88,716.
At
December 31, 2021, the total due to related parties of $41,473 (2020: $2,021,878) was comprised of the following:
| ■ | Loans
and accrued interest - $41,473 (2020: $1,309,249) |
| ■ | Mineral
option fees payable and accrued interest - $0 (2020: $712,629) |
During
the year ended December 31, 2021, the Company incurred $100,000 (2020: $100,000) in consulting fees for strategic and mine development,
payable to a company controlled by the Companys President. $183,500 (2020: $83,500) of those fees was outstanding and included
in Accounts Payable at December 31, 2021. A further $1,779 included in Accounts Payable at that date was owing to the same company controlled
by the President, for expenses outstanding (2019: $422).
| 7. | CONTRACTUAL
OBLIGATIONS AND COMMITMENTS |
See
Notes 3 and 4 for details about the Companys obligations and commitments.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
In
December 2014, the Company underwent a change in control which subjected it to limitations under Internal Revenue Code Section 382. That
section restricts post-change annual net operating loss utilization, based on applying an IRS- prescribed rate to the purchase price
of the stock acquired in the change in control. The Company accordingly revised its estimates of net operating loss carry forwards, resulting
in a reduction in the estimate of losses available for utilization in the amount of approximately $872,000.
A
reconciliation of income tax benefit to the amount computed at the estimated rate of 34% (2020 – 34%) is as follows:
Schedule
of Reconciliation of Income Tax Benefit
Significant
components of deferred income tax assets are as follows:
Schedule of Deferred Income Tax Assets
The
Company has approximately $951,000 (2020: $951,000) in net operating losses carried forward which will expire between 2032 and 2037 if
not utilized and approximately $2,470,000 (2020: $261,000) in net operating losses which will be carried forward indefinitely. Future
tax benefits, which may arise as a result of these losses, have not been recognized in these financial statements, and have been offset
by a valuation allowance.
Realization
of the above losses carried forward is dependent on the Company filing the applicable tax returns with the tax authorities and generating
sufficient taxable income prior to expiration of the losses carried forward. Continuing use of the acquired historic business or a significant
portion of the acquired assets for two years after a change of control transaction is required, otherwise the annual net operating loss
limitation on pre-change losses is zero. The two-year continuing use requirement has been met.