ITEM
5. |
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |
|
|
Our
stock is quoted under the symbol LSMG on the OTCQB marketplace of the OTC Markets Group. OTCQB companies must verify
via an annual OTCQB Certification, signed by the company CEO or CFO, that their company information is current, including information
about a companys reporting status, company profile, information on management and boards, major shareholders, law
firms, transfer agents, and IR / PR firms.
The
high and low bid quotations of our common stock for the 2022 and 2021 quarters are as follows:
| |
2022 | | |
2021 | |
Quarter Ended | |
High | | |
Low | | |
High | | |
Low | |
March 31 | |
$ | 0.095 | | |
$ | 0.0325 | | |
$ | 0.14 | | |
$ | 0.06 | |
June 30 | |
$ | 0.038 | | |
$ | 0.0325 | | |
$ | 0.1399 | | |
$ | 0.06849 | |
September 30 | |
$ | 0.05 | | |
$ | 0.037 | | |
$ | 0.13 | | |
$ | 0.0471 | |
December 31 | |
$ | 0.046 | | |
$ | 0.005 | | |
$ | 0.10 | | |
$ | 0.048 | |
These
quotations reflect inter-dealer prices, without retail mark-up, mark-down or commissions and may not represent actual transactions.
The
market for our common stock has been sporadic and there have been significant periods during which there were few, if any, transactions
in the common stock and no reported quotations. Accordingly, reliance should not be placed on the quotes listed above, as the trades
and depth of the market may be limited, and therefore, such quotes may not be a true indication of the current market value of the Companys
common stock.
OTCQB
On
December 31, 2022, we had 70 shareholders on record of our common stock.
Capitalization
Shares
Our
authorized capital 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 par value per share.
At
December 31, 2022, : 120,937,442 (2021: 50,605,965) shares of common stock had been issued.
Stock
Options
During
the year ended December 31, 2022 the remaining 450,000 in stock options were cancelled.
On
November 20, 2018, we granted 500,000 non-qualified stock options pursuant to the 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 our common stock at a price
of $0.06 per share, for a term of five years. 50,000 of the options were exercised March 4, 2021 on a cashless basis, resulting in the
issuance of 28,571 common shares.
On
February 14, 2017, we granted 9,500,000 non-qualified stock options 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 our
common stock at a price of US$0.06 per share, equal to the closing price of the common stock on the grant date, for a term of five years.
All options have expired during the year.
ITEM
5. |
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES (Continued) |
|
|
Securities
Authorized for Issuance under Equity Compensation Plans
We
reserved 10,000,000 shares of common stock for issuance under our 2015 Omnibus Equity Incentive Plan. The purpose of the Plan is to maintain
our ability to attract and retain highly qualified and experienced directors, officers and consultants and to give such directors, officers
and consultants a continued proprietary interest in our success. The Plan is available to any stockholder on request.
Dividends
We
have not declared any cash dividends, nor do we have any plans to do so. Management anticipates that, for the foreseeable future, any
available cash will be needed to fund our operations.
Penny
Stock
Our
common stock is subject to the provisions of Section 15(g) of the Exchange Act and Rule 15g-9 thereunder, commonly referred to as the
penny stock rule. Section 15(g) sets forth certain requirements for transactions in penny stock, and Rule 15g-9(d) incorporates
the definition of penny stock that is found in Rule 3a51-1 of the Exchange Act. The SEC generally defines a penny stock
to be any equity security that has a market price less than $5.00 per share, subject to certain exceptions. We are subject to the SECs
penny stock rules.
Since
our common stock is deemed to be penny stock, trading in the shares of our common stock is subject to additional sales practice requirements
on broker-dealers who sell penny stock to persons other than established customers and accredited investors. Accredited investors
are generally persons with assets in excess of $1,000,000 or annual income exceeding $200,000 or $300,000 together with their spouse.
For transactions covered by these rules, broker-dealers must make a special suitability determination for the purchase of securities
and must have the purchasers written consent to the transaction prior to the purchase. Additionally, for any transaction involving
a penny stock, unless exempt, the rules require the delivery, prior to the first transaction, of a risk disclosure document prepared
by the SEC relating to the penny stock market. A broker-dealer also must disclose the commissions payable to both the broker-dealer and
the registered representative and current quotations for the securities. Finally, monthly statements must be sent disclosing recent price
information for penny stocks held in an account and information to the limited market in penny stocks. Consequently, these rules may
restrict the ability of broker-dealer to trade and/or maintain a market in our common stock and may affect the ability of our stockholders
to sell their shares.
Recent
Sales of Unregistered Securities
During
the years ended December 31, 2022 and 2021, we had no subscriptions for shares of our common stock.
On
June 8, 2022, and in connection with the rescission of the Sapir Agreements, we entered into a debt reinstatement agreement (the Reinstatement
Agreement) with LSG pursuant to which we agreed to reinstate the debt. Also on June 8, 2022, we entered into debt conversion agreements
with three related parties, including LSG, pursuant to which the creditors settled an aggregate of $2,601,207 in accrued, unpaid debt
into 70,302,906 shares of our common stock at a price of $0.037 per share.
Within
the past three years, other than the above and the following, we have not issued any equity securities that were not registered under
the Securities Act.
| ● | On
March 4, 2021, we issued 28,571 common shares upon the cashless exercise of 50,000 stock
options. |
ITEM
8. |
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA |
|
|
LODE-STAR
MINING INC.
FINANCIAL
STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Stockholders and the Board of Directors of
Lode-Star Mining Inc.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheets of Lode-Star Mining Inc. (the Company) as at December 31, 2022 and 2021, the
related statements of operations and comprehensive loss, cash flows, and changes in stockholders deficiency for the years then
ended, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements
present fairly, in all material respects, the financial position of the Company as at December 31, 2022 and 2021, and the results of
its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United
States of America.
Basis
for Opinion
These
financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on the Companys
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over & financial
reporting. As part of our audits, we are required to obtain an understanding of internal control over & financial reporting, but
not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over & financial
reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Going
concern uncertainty
The
accompanying financial statements referred to above have been prepared assuming the Company will continue as a going concern. As discussed
in Note 1 to the financial statements, the Company incurred losses from operations since inception, has not attained profitable operations
and is dependent upon obtaining adequate financing to fulfill its operating activities. These conditions raise substantial doubt about
the Companys ability to continue as a going concern. Managements plans in regard to these matters are also discussed in
Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Critical
Audit Matter
The
critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statements; and (2) involved our especially challenging,
subjective,
or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the financial statements,
taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit
matter or on the accounts or disclosures to which it relates.
We
have determined that there are no critical audit matters to communicate in our auditors report.
Smythe
LLP, Chartered Professional Accountants
We
have served as the Companys auditor since 2017.
Vancouver,
Canada
March
24, 2023
LODE-STAR
MINING INC. |
BALANCE
SHEETS |
| |
31-Dec | | |
31-Dec | |
| |
2022 | | |
2021 | |
ASSETS | |
| | | |
| | |
| |
| | | |
| | |
Current assets | |
| | | |
| | |
Cash | |
$ | 886 | | |
$ | 6,008 | |
Prepaid fees | |
| - | | |
| 273 | |
Total current assets | |
| 886 | | |
| 6,281 | |
| |
| | | |
| | |
Total assets | |
$ | 886 | | |
$ | 6,281 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS DEFICIENCY | |
| | | |
| | |
| |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable and accrued liabilities | |
$ | 7,260 | | |
$ | 190,394 | |
Due to related parties and accrued interest | |
| 20,136 | | |
| 41,473 | |
Total current liabilities and total liabilities | |
| 27,396 | | |
| 231,867 | |
| |
| | | |
| | |
STOCKHOLDERS DEFICIENCY | |
| | | |
| | |
Capital Stock Authorized: 480,000,000 voting common shares with a par value
of $0.001 per share 20,000,000 preferred shares with a par value of $0.001 per share Issued: 120,937,442 common shares and no
preferred shares at December 31, 2022, 50,605,965 common shares and no preferred shares at December 31, 2021 | |
| 73,757 | | |
| 3,454 | |
Shares to be issued – 1,000,000 Series A convertible preferred shares (Rescinded June 6, 2022) | |
| - | | |
| 2,186,917 | |
Additional Paid-In Capital | |
| 4,163,056 | | |
| 1,632,152 | |
Accumulated Deficit | |
| (4,263,323 | ) | |
| (4,048,109 | ) |
Total stockholders deficiency | |
| (26,510 | ) | |
| (225,586 | ) |
| |
| | | |
| | |
Total liabilities and stockholders deficiency | |
$ | 886 | | |
$ | 6,281 | |
The
accompanying notes are an integral part of these financial statements.
LODE-STAR
MINING INC. |
STATEMENTS
OF OPERATIONS AND COMPREHENSIVE LOSS |
| |
|
|
|
|
|
| |
| |
YEARS ENDED DECEMBER 31 | |
| |
2022 | | |
2021 | |
Revenue | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Operating Expenses | |
| | | |
| | |
Consulting services | |
| 58,321 | | |
| 125,117 | |
Corporate support services | |
| 1,953 | | |
| 2,010 | |
Exploration and evaluation | |
| 274 | | |
| 28,443 | |
Mineral option fees | |
| - | | |
| 75,000 | |
Office, foreign exchange and sundry | |
| 7,032 | | |
| 7,475 | |
Professional Fees | |
| 57,976 | | |
| 46,232 | |
Transfer and filing fees | |
| 29,962 | | |
| 25,047 | |
Total operating expenses | |
| 155,518 | | |
| 309,324 | |
| |
| | | |
| | |
Operating Loss | |
| (155,518 | ) | |
| (309,324 | ) |
| |
| | | |
| | |
Other Items | |
| | | |
| | |
Acquired in-process research and development | |
| - | | |
| (2,186,917 | ) |
Rescinded Sapir transaction | |
| 2,186,917 | | |
| - | |
Interest, bank and finance charges | |
| (468 | ) | |
| (72,933 | ) |
Total other items | |
| 2,186,449 | | |
| (2,259,850 | ) |
| |
| | | |
| | |
Net Income (Loss) and Comprehensive Income (Loss) For The Year | |
$ | 2,030,931 | | |
$ | (2,569,174 | ) |
| |
| | | |
| | |
Basic And Diluted Net Loss Per Common Share | |
$ | 0.02 | | |
$ | (0.05 | ) |
| |
| | | |
| | |
Weighted Average Number of Common Shares Outstanding – Basic and Diluted | |
| 87,808,401 | | |
| 50,629,605 | |
The
accompanying notes are an integral part of these financial statements.
LODE-STAR
MINING INC. |
STATEMENTS
OF CASH FLOWS |
| |
|
|
|
|
|
| |
| |
YEARS ENDED DECEMBER 31 | |
| |
2022 | | |
2021 | |
Operating Activities | |
| | | |
| | |
Net income (loss) for the year | |
$ | 2,030,931 | | |
$ | (2,569,174 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Acquired in-process research and development | |
| - | | |
| 2,186,917 | |
Foreign exchange loss | |
| - | | |
| 35 | |
Rescinded Sapir transaction | |
| (2,186,917 | ) | |
| - | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Prepaid fees | |
| 273 | | |
| 3,667 | |
Accrued mineral option fees | |
| - | | |
| 75,000 | |
Accounts payable and accrued liabilities | |
| 52,645 | | |
| 155,746 | |
Due to related parties | |
| 1,050 | | |
| - | |
Accrued interest payable | |
| 418 | | |
| 72,234 | |
Net cash provided (used) in operating activities | |
| (101,600 | ) | |
| (75,575 | ) |
| |
| | | |
| | |
Financing Activities | |
| | | |
| | |
Repayment of loans payable – related party | |
| - | | |
| (6,061 | ) |
Proceeds from loans payable – related party | |
| 96,478 | | |
| 75,000 | |
Net cash provided by financing activities | |
| 96,478 | | |
| 68,939 | |
| |
| | | |
| | |
Net Decrease In Cash | |
| (5,122 | ) | |
| (6,636 | ) |
| |
| | | |
| | |
Cash, Beginning of Year | |
| 6,008 | | |
| 12,644 | |
| |
| | | |
| | |
Cash, End of Year | |
$ | 886 | | |
$ | 6,008 | |
| |
| | | |
| | |
Supplemental Disclosure of Cash Flow Information | |
| | | |
| | |
Cash paid during the period for: | |
| | | |
| | |
Interest | |
$ | - | | |
$ | - | |
Income taxes | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Non-cash Financing Activity | |
| | | |
| | |
Expenses paid by related parties on behalf of the Company | |
$ | - | | |
$ | 49,533 | |
Reinstated debt | |
| 2,246,145 | | |
| 2,015,966 | |
Shares issued to settle debt | |
| 2,601,207 | | |
| - | |
The
accompanying notes are an integral part of these financial statements.
LODE-STAR
MINING INC. |
STATEMENTS
OF CHANGES IN STOCKHOLDERS DEFICIENCY |
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
| |
NUMBER
OF COMMON SHARES | | |
PAR
VALUE | | |
SHARES
TO BE ISSUED | | |
ADDITIONAL
PAID-IN CAPITAL | | |
ACCUMULATED
DEFICIT | | |
TOTAL | |
Balance,
December 31, 2020 | |
| 50,605,965 | | |
$ | 3,425 | | |
| - | | |
$ | 1,632,181 | | |
$ | (3,494,901 | ) | |
$ | (1,859,295 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Shares
issued on cashless exercise of stock options | |
| 28,571 | | |
| 29 | | |
| - | | |
| (29 | ) | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Preferred
shares to be issued (1,000,000 Preferred) | |
| - | | |
| - | | |
| 2,186,917 | | |
| - | | |
| - | | |
| 2,186,917 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Settlement
of shareholder debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,015,966 | | |
| 2,015,966 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
loss for the year | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,569,174 | ) | |
| (2,569,174 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
December 31, 2021 | |
| 50,634,536 | | |
| 3,454 | | |
$ | 2,186,917 | | |
$ | 1,632,152 | | |
$ | (4,048,109 | ) | |
$ | (225,586 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Rescinded
Sapir Transaction | |
| - | | |
| - | | |
| (2,186,917 | ) | |
| - | | |
| - | | |
| (2,186,917 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Reinstated
debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,246,145 | ) | |
| (2,246,145 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Shares
issued to shareholder to settle debt | |
| 70,302,906 | | |
| 70,303 | | |
| - | | |
| 2,530,904 | | |
| - | | |
| 2,601,207 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
income for the year | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,030,931 | | |
| 2,030,931 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
December 31, 2022 | |
| 120,937,442 | | |
$ | 73,757 | | |
$ | - | | |
$ | 4,163,056 | | |
$ | (4,263,323 | ) | |
$ | (26,510 | ) |
The
accompanying notes are an integral part of these financial statements.
LODE-STAR
MINING INC. |
|
NOTES
TO FINANCIAL STATEMENTS |
|
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
| 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.
Pursuant
to a Purchase Agreement and Royalty Agreement (the Sapir Agreements), 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.
Due
to circumstances beyond the control of both parties, the Company was unable to develop the Assets. As a result, on June 6, 2022, the
Company entered into a rescission agreement with Sapir (the Rescission Agreement) in order to rescind the Sapir Agreements
and restore both the Company and Sapir to the respective positions we occupied immediately in advance of the execution and delivery of
the Sapir Agreements.
As
of the date of the Rescission Agreement, the Company did not issue the Preferred Stock to Sapir or execute any payments to Sapir under
the Royalty Agreement.
As
a result of the rescission, we entered into a debt reinstatement agreement (the Reinstatement Agreement) with LSG pursuant
to which we agreed to reinstate the $2,246,145 in debt to LSG that was previously written off in accordance with the settlement and termination
agreement in order to facilitate the Sapir transaction.
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 $4,263,323 as of December 31, 2022. 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, to identify new business opportunities and raise additional capital resources to successfully develop
those business opportunities. 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.
LODE-STAR
MINING INC. |
|
NOTES
TO FINANCIAL STATEMENTS |
|
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
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:
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, 2022 and 2021, the Company had no items that were cash equivalents.
|
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. The carrying value of accounts payable and accrued liabilities approximates its fair value due to the short term
maturity and would be considered a Level 2 measure of fair value.
|
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. The Company uses the Treasury Stock method to estimate the dilutive impact of options, warrants and other dilutive
instruments, if any. Where the Company has generated net losses, the impact of including potential shares from outstanding options and
warrants would be anti-dilutive and therefore basic net loss per is equal to diluted new loss per share.
LODE-STAR
MINING INC. |
|
NOTES
TO FINANCIAL STATEMENTS |
|
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
|
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.
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.
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, 2022 AND 2021 |
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. | TRANSACTIONS
WITH LODE-STAR GOLD INC. |
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 LSG, 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.
| 3. | TRANSACTIONS
WITH LODE-STAR GOLD INC. |
Termination
of the Option Agreement
On
January 14, 2022, in connection with the Sapir Agreements (note 4), 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. The carrying value of the 20% undivided interest was $230,179 at the date of the Settlement Agreement. In exchange, LSG has agreed to forgive all amounts owing by the Company to LSG under the Option Agreement, which includes $2,246,145
in accrued, unpaid penalties and other payments. The Settlement Agreement also includes a broad mutual release.
LODE-STAR
MINING INC. |
|
NOTES
TO FINANCIAL STATEMENTS |
|
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
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 the financial
statements for the year ended December 31, 2021, 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.
On
June 8, 2022, and in connection with the rescission of the Sapir Agreements (note 4), we entered into a debt reinstatement agreement
(the Reinstatement Agreement) with LSG pursuant to which we agreed to reinstate the Debt. Also on June 8, 2022, we entered
into debt conversion agreements with three related parties, including LSG, pursuant to which the creditors converted
an aggregate of $2,601,207 in accrued, unpaid debt into 70,302,906 shares of our common stock at a price of $0.037 per share.
| 4. | PHARMACEUTICAL
DEVELOPMENT PROJECT |
Pursuant
to the Sapir Agreements on December 23, 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 Assets were still in development at the time of acquisition, management concluded that there was no alternative future use for
the Assets 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.
The
Royalty Agreement requires the Company to 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.
In
June 2022, due to circumstances beyond the control of both parties, the Company entered into a Rescission Agreement to terminate the
Sapir Agreements and restore both the Company and Sapir to their respective positions immediately in advance of the execution and delivery
of the Sapir Agreements.
As
of the date of the Rescission Agreement, the Company had not completed the issuance of the Preferred Stock to Sapir or completed any
payments to Sapir under the Royalty Agreement.
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 120,937,442 common shares and
no preferred shares. During the year ended December 31, 2022, the Company issued 70,302,906 shares of its common stock in three debt
settlement agreements dated June 8, 2022.
LODE-STAR
MINING INC. |
|
NOTES
TO FINANCIAL STATEMENTS |
|
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
Options
On
November 20, 2018, the Company granted 500,000 non-qualified stock options pursuant to its Equity Incentive Plan, to key outside consultants.
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.
During the year ended December 31, 2021 50,000 of the options were exercised on March 4, 2021 on a cashless basis, resulting in the issuance
of 28,571 common shares.
At
December 31, 2021, the remaining 450,000 options had an intrinsic value of $15,750 based on the exercise price of $0.06 per option and
a market price of $0.095 per share.
During the year ended December 31, 2022, the remaining 450,000 options were cancelled.
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. 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. At December 31, 2021, the options had an intrinsic value of $332,500 based on the exercise price of $0.06
per option and a market price of $0.095 per share.
During the year ended December 31, 2022, the options expired unexercised.
Summary
of option activity for the fiscal years ended December 31, 2022 and 2021:
Schedule
of Options Outstanding
| |
Options Outstanding | | |
Weighted Average
Life Remaining
(Years) | | |
Intrinsic
Value | |
| |
| | |
| | |
| |
Balance December 31, 2020 | |
| 10,000,000 | | |
| | | |
$ | 800,000 | |
Exercised | |
| (50,000 | ) | |
| | | |
| | |
Balance December 31, 2021 | |
| 9,950,000 | | |
| 0.20 | | |
$ | 348,250 | |
Issued | |
| - | | |
| | | |
| | |
Cancelled | |
| (450,000 | ) | |
| | | |
| | |
Expired | |
| (9,500,000 | ) | |
| | | |
| | |
Balance December 31, 2022 | |
| - | | |
| - | | |
$ | Nil | |
| 6. | RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE |
In
addition to transactions with related parties discussed elsewhere in these financial statements the following transactions occurred with
related parties.
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 during the year ended December 31, 2021.
On
June 8, 2022 the Settlement Agreement was rescinded and the Company reinstated the debt from the prior year and subsequently settled
all debts totaling $2,601,207 to LSG and other related parties in return for 70,302,906 shares of the Companys Common stock.
Since
June 8, 2022, the Company has incurred $5,637 in unsecured debt with no interest rate in vendor advances and $14,500 in unsecured debt
with no interest for cash loans cash loans obtained from LSG.
The
following amounts are due to a related party, LSGs principal shareholder, and therefore remain outstanding.
| i) | $0
(2021: $3,950): unsecured; non-interest bearing; with no specific terms of repayment. |
| ii) | $0
(2021: $33,939): unsecured; interest at 5% per annum; with no specific terms of repayment. Accrued interest payable on the loan at December
31, 2022 was $0 (2021: $3,584). |
During
the year ended December 31, 2022, the Company incurred $0 (2021: $75,000) 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.
LODE-STAR
MINING INC. |
|
NOTES
TO FINANCIAL STATEMENTS |
|
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021 |
During
the year ended December 31, 2022, the Company incurred $50,000 (2021: $100,000) in consulting fees for strategic and mine development,
payable to a company controlled by the Companys President. $0 (2021: $183,500) of those fees was outstanding and included in Accounts
Payable at December 31, 2022.
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 21% 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
The
Company has approximately $1,379,000 (2021: $1,379,000) in net operating losses carried forward which will expire between 2032 and 2037
if not utilized and approximately $1,779,800 (2021: $1,624,000) 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.