Item
1. Financial Statements
Nevada
Canyon Gold Corp.
Balance
Sheets
(Presented
in US Dollars)
(Unaudited)
The
accompanying notes are an integral part of these unaudited interim condensed financial statements
Nevada
Canyon Gold Corp.
Statements
of Operations
(Presented
in US Dollars)
(Unaudited)
The
accompanying notes are an integral part of these unaudited interim condensed financial statements
Nevada
Canyon Gold Corp.
Statements
of Cash Flow
(Presented
in US Dollars)
(Unaudited)
The
accompanying notes are an integral part of these unaudited interim condensed financial statements
Nevada
Canyon Gold Corp.
Statements
of Stockholders’ Equity (Deficit)
(Presented
in US Dollars)
(Unaudited)
The
accompanying notes are an integral part of these unaudited interim condensed financial statements
NEVADA
CANYON GOLD CORP.
NOTES
TO THE CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
JUNE
30, 2021
NOTE
1 - NATURE OF BUSINESS
Nevada
Canyon Gold Corp. (the “Company”) was incorporated under the laws of the state of Nevada on February 27, 2014. The Company
is involved in acquiring and exploring mineral properties in Nevada and Idaho.
Going
Concern
The
Company’s unaudited interim condensed financial statements are prepared using accounting principles generally accepted in the United
States of America (“US GAAP”) applicable to a going concern, which contemplates the realization of assets and liquidation
of liabilities in the normal course of business. The Company has only recently begun its exploration operations and has not generated
or realized any revenues from these business operations. The ability of the Company to continue as a going concern is dependent on the
Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate
capital, it could be forced to cease operations.
Continued
Uncertainty due to Global Outbreak of COVID-19
In
March of 2020, the World Health Organization declared an outbreak of COVID-19 Global pandemic. The COVID-19 has impacted vast array of
businesses through the restrictions put in place by most governments internationally, including the USA federal government as well as
state, provincial, and municipal governments, regarding travel, business operations and isolation/quarantine orders. At this time,
it is unknown to what extent the impact of the COVID-19 outbreak may have on the Company as this will depend on future developments that
are highly uncertain and that cannot be predicted with confidence. These uncertainties arise from the inability to predict the ultimate
geographic spread of the disease, and the duration of the outbreak, including the duration of travel restrictions, business closures
or disruptions, and quarantine/isolation measures that are currently, or may be put, in place world-wide to fight the virus. While the
extent of the impact is unknown, the COVID-19 outbreak may hinder the Company’s ability to raise financing for exploration or operating
costs due to uncertain capital markets, supply chain disruptions, increased government regulations and other unanticipated factors, all
of which may also negatively impact the Company’s business and financial condition.
NOTE
2 - BASIS OF PRESENTATION
The
unaudited interim condensed financial statements of the Company have been prepared in accordance with US GAAP for interim condensed financial
information and the rules and regulations of the Securities and Exchange Commission (“SEC”). They do not include all information
and footnotes required by US GAAP for complete financial statements. Except as disclosed herein, there have been no material changes
in the information disclosed in the notes to the financial statements for the year ended December 31, 2020, included in the Company’s
Annual Report on Form 10-K, filed with the SEC. The unaudited interim condensed financial statements should be read in conjunction with
those financial statements included in Form 10-K. In the opinion of management, all adjustments considered necessary for fair presentation,
consisting solely of normal recurring adjustments, have been made. Operating results for the three and six months ended June 30, 2021,
are not necessarily indicative of the results that may be expected for the year ending December 31, 2021.
Recent
Accounting Pronouncements
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and 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.
NOTE
3 – RELATED PARTY TRANSACTIONS
Amounts
due to related parties at June 30, 2021 and December 31, 2020:
SCHEDULE OF RELATED PARTY TRANSACTIONS
|
|
June 30,
2021
|
|
|
December 31,
2020
|
|
Advances due to the Chief Executive Officer (“CEO”) (a)
|
|
$
|
170,232
|
|
|
$
|
170,232
|
|
Amounts due to a company controlled by the CEO(a)
|
|
|
360,000
|
|
|
|
360,000
|
|
Advances due to a director(a)
|
|
|
271,000
|
|
|
|
271,000
|
|
Amounts due to a company controlled by a director(a)
|
|
|
240,000
|
|
|
|
240,000
|
|
Advances due to a major shareholder(a)
|
|
|
21,000
|
|
|
|
21,000
|
|
Related party advances
|
|
$
|
1,062,232
|
|
|
$
|
1,062,232
|
|
(a)
|
These
amounts are non-interest bearing, unsecured and due on demand.
|
During
the six-month periods ended June 30, 2021 and 2020, the Company did not have any transactions with its related parties.
NOTE
4 – ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
|
June 30,
2021
|
|
|
December 31,
2020
|
|
Trade payables
|
|
$
|
380,300
|
|
|
$
|
345,400
|
|
Accrued liabilities
|
|
|
3,700
|
|
|
|
8,200
|
|
Accounts
payable and accrued liabilities
|
|
$
|
384,000
|
|
|
$
|
353,600
|
|
NOTE
5 – MINERAL PROPERTY INTERESTS
As
of June 30, 2021, the Company’s mineral property interests are comprised of the Lazy Claims Property, the Loman Property, and the
Agai-Pah Property located in Mineral County, Nevada, and Belshazzar Property located in Quartzburg mining district, Boise County, Idaho.
Lazy
Claims Property
On
August 2, 2017, the Company entered into an exploration lease agreement (the “Lazy Claims Agreement”) with Tarsis Resources
US Inc. (“Tarsis”), a Nevada corporation, to lease the Lazy Claims, consisting of three claims. The term of the Lazy Claims
Agreement is ten years, and is subject to extension for additional two consecutive 10-year terms. Full consideration of the Lazy Claims
Agreement consists of the following: an initial cash payment of $1,000 to Tarsis, paid upon the execution of the Lazy Claims Agreement,
with $2,000 payable to Tarsis on each subsequent anniversary of the effective date. The Company agreed to pay Tarsis a 2% production
royalty (the “Lazy Claims Royalty”) based on the gross returns from the production and sale of minerals from the Lazy Claims.
Should the Lazy Claims Royalty payments to Tarsis be in excess of $2,000 per year, the Company will not be required to pay a $2,000 annual
minimum payment.
During
the six-month periods ended June 30, 2021 and 2020, the Company did not incur any expenses associated with the Lazy Claims.
Loman
Property
In
December 2019 the Company acquired 27 mining claims for a total of $10,395. The claims were acquired by the Company from a third-party.
During
the six-month periods ended June 30, 2021 and 2020, the Company did not incur any expenses associated with the Loman Claims.
Agai-Pah
Property
On
May 19, 2021, the Company entered into an exploration lease with option to purchase agreement (the “Agai-Pah Agreement”)
with MSM Resource, L.L.C., (“MSM”) a Nevada
limited liability Corporation on the Agai-Pah Property, consisting of 20
unpatented mining claims totaling 400
acres, located in sections 32 & 33, T4N, R34E, MDM, Mineral County, Nevada about 10 miles northeast of the town of Hawthorne
(the “Agai-Pah Property”).
The
term of the Agai-Pah Agreement commenced on May 19, 2021, and continues for ten years, subject to the Company’s right to extend
the Agreement for two additional terms of ten years each, and subject to the Company’s option to purchase the Property.
Full
consideration of the Agai-Pah Agreement consists of the following: (i) an initial cash payment of $20,000
to be paid within 90 days from the execution
of the Agai-Pah Agreement on May 19, 2021 (the “Effective Date”), and (ii) annual payments of $20,000
to be paid on the anniversary of the Effective
Date while the Agai-Pah Agreement remains in effect. The
Company has the exclusive option and right to acquire 100%
ownership
of the Agai-Pah Property (the “Agai-Pah Purchase Option”). To exercise the Agai-Pah Purchase Option, the Company will be
required to pay $750,000
(the
“Agai-Pah Purchase Price”). The Agai-Pah
Purchase Price can be paid in either cash and/or equity of the Company, or a combination thereof, at the election of MSM. The annual
payments paid by the Company to MSM, shall not be applied or credited against the Agai-Pah Purchase Price.
During
the six-month period ended June 30, 2021, the Company did not incur any expenses associated with the Agai-Pah Property. As of the date
of this Quarterly Report on Form 10-Q, the initial cash payment remains outstanding.
Belshazzar
Property
On
June 4, 2021, the Company entered into an exploration lease with option to purchase agreement (the “Belshazzar Agreement”) with Belshazzar Holdings, L.L.C., (“BH”) a Nevada
limited liability Corporation on the Belshazzar Property, consisting of ten
unpatented
lode mining claims and seven
unpatented
placer mineral claim totaling 200
acres,
within Quartzburg mining district, in Boise County, Idaho (the “Belshazzar Property”).
The
term of the Belshazzar Agreement commenced on June 4, 2021, and continues for ten years, subject to the Company’s
right to extend the Belshazzar Agreement for two additional terms of ten years each,
and subject to the Company’s option to purchase the Belshazzar Property.
Full
consideration of the Belshazzar Agreement consists of the following: (i) an initial cash payment of $20,000
to be paid within 90 days from the execution
of the Belshazzar Agreement on June 4, 2021 (the “Belshazzar Effective Date”), and (ii) annual payments of $20,000
to be paid on the anniversary of the Belshazzar
Effective Date while the Belshazzar Agreement remains in effect. The
Company has the exclusive option and right to acquire 100%
ownership
of the Belshazzar Property (the “Belshazzar Purchase Option”). To exercise the Belshazzar Purchase Option, the Company will
be required to pay $800,000
(the
“Belshazzar Purchase Price”). The Belshazzar
Purchase Price can be paid in either cash and/or equity of the Company, or a combination thereof, at the election of BH. The annual payments
paid by the Company to BH, shall not be applied or credited against the Belshazzar Purchase Price. The Belshazzar Property is subject
to a 1%
Gross Returns Royalty payable to the property
owner, from the commencement of commercial production subject to certain terms.
During
the six-month period ended June 30, 2021, the Company did not incur any expenses associated with the Belshazzar Property. As of the date
of this Quarterly Report on Form 10-Q, the initial cash payment remains outstanding.
NOTE
6 – EQUITY INVESTMENT
As
at June 30, 2021, the Company’s equity investments consist of 8,197,000 common shares of Walker River Resources Corp. (“WRR”)
and warrants to acquire an additional 1,900,000 WRR common shares (the “WRR Warrants”).
The
WRR Warrants expire on July 18, 2022, and can be exercised without further consideration into 1,900,000 common shares in the capital
of WRR (the “WRR Shares”). The terms of the WRR Warrants contain a provision which prevents the Company from exercising any
part of the WRR Warrants which would result in the Company owning 10% or more of the issued and outstanding shares of WRR. Because these
warrants can be exercised for no further consideration they have been accounted for as being equivalent to shares and classified as available
for sale.
At
June 30, 2021, the fair market value of the equity investment was calculated to be $570,116 (2020 - $794,542) based on the market price
of WRR Shares at June 30, 2021.
During
the three-month period ended June 30, 2021, the Company sold 21,000 WRR Shares for net proceeds of $2,152. The Company recorded a net
realized gain of $315 on the sale of WRR Shares. During the three-month period ended June 30, 2020, the Company did not sell any WRR
Shares.
The
revaluation of the equity investment in WRR Shares resulted in a $312,971 loss for the three-month period ended June 30, 2021. The loss
resulted from the decrease of the market price of WRR Shares from CAD$0.11 per share at March 31, 2021, to CAD$0.07 per share at June
30, 2021. In comparison, during the three-month period ended June 30, 2020, the market price of WRR Shares increased from CAD$0.07 per
share at March 31, 2020, to CAD$0.09 per share at June 30, 2020, resulting in a $241,954 gain.
During
the six-month period ended June 30, 2021, the Company sold 21,000 WRR Shares for net proceeds of $2,152. The Company recorded a net realized
gain of $315 on the sale of WRR Shares. During the six-month period ended June 30, 2020, the Company sold 1,269,000 WRR Shares for net
proceeds of $165,330. The Company recorded a net realized gain of $82,280 on the sale of WRR Shares.
The
revaluation of the equity investment in WRR Shares resulted in a $222,589 loss for the six-month period ended June 30, 2021. The loss
resulted from the decrease of the market price of WRR Shares from CAD$0.10 per share at December 31, 2020, to CAD$0.07 per share at June
30, 2021. In comparison, during the six-month period ended June 30, 2020, the market price of WRR Shares increased from CAD$0.085 per
share at December 31, 2019, to CAD$0.09 per share at June 30, 2020, resulting in a $9,367 gain.
NOTE
7 – NOTES AND ADVANCES PAYABLE
At
June 30, 2021, the Company’s liability associated with notes and advances payable consisted of $15,064 the Company received as
an advance for its operating activities during the year ended December 31, 2018, and $1,100 the Company received from WRR as a payment
of its vendor payable. The advances are non-interest bearing, unsecured and due on demand.
NOTE
8 – STOCKHOLDERS’ EQUITY
The
Company was formed with one class of common stock, $0.0001 par value and is authorized to issue 100,000,000 common shares and one class
of preferred stock, $0.0001 par value and is authorized to issue 10,000,000 preferred shares. Voting rights are not cumulative and, therefore,
the holders of more than 50% of the common stock could, if they chose to do so, elect all of the directors of the Company.
During
the six-month period ended June 30, 2021, and for the year ended December 31, 2020, the Company did not have any transactions that would
have resulted in issuance of the shares of its common stock
Item
2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations
Forward
Looking Statements
This
Quarterly Report on Form 10-Q, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
in Item 2 of Part I of this report include forward-looking statements within the meaning of Section 27A of the Securities Exchange Act
of 1934, as amended, and the Private Securities Litigation Reform Act of 1995 (collectively, the “Reform Act”). The Reform
Act provides a safe harbor for forward-looking statements to encourage companies to provide prospective information about themselves
so long as they identify these statements as forward-looking and provide meaningful cautionary statements identifying important factors
that could cause actual results to differ from the projected results. All statements, other than statements of historical fact that we
make in this Quarterly Report on Form 10-Q are forward-looking. The words “anticipates,” “believes,” “expects,”
“intends,” “will continue,” “estimates,” “plans,” “projects,” the negative
of these terms and similar expressions are intended to identify forward-looking statements. However, the absence of these words does
not mean the statement is not forward-looking.
Forward-looking
statements involve risks, uncertainties or other factors which may cause actual results to differ materially from the future results,
performance or achievements expressed or implied by the forward-looking statements. These statements are based on our management’s
beliefs and assumptions, which in turn are based on currently available information. Certain risks, uncertainties or other important
factors are detailed in this Quarterly Report on Form 10-Q and may be detailed from time to time in other reports we file with the Securities
and Exchange Commission, including on Forms 8-K and 10-K.
Examples
of forward-looking statements in this Quarterly Report on Form 10-Q include, but are not limited to, our expectations regarding our ability
to generate operating cash flows and to fund our working capital and capital expenditure requirements. Important assumptions relating
to the forward-looking statements include, among others, assumptions regarding demand for our future products, the timing and cost of
capital expenditures, competitive conditions and general economic conditions. These assumptions could prove inaccurate. Although we believe
that the estimates and projections reflected in the forward-looking statements are reasonable, our expectations may prove to be incorrect.
Important factors that could cause actual results to differ materially from the results and events anticipated or implied by such forward-looking
statements include:
|
●
|
management’s
plans, objectives and budgets for its future operations and future economic performance;
|
|
●
|
capital
budget and future capital requirements;
|
|
●
|
meeting
future capital needs;
|
|
●
|
our
dependence on management and the need to recruit additional personnel;
|
|
●
|
limited
trading for our common stock;
|
|
●
|
the
level of future expenditures;
|
|
●
|
impact
of recent accounting pronouncements;
|
|
●
|
the
outcome of regulatory and litigation matters; and
|
|
●
|
the
assumptions described in this report underlying such forward-looking statements.
|
Actual
results and developments may materially differ from those expressed in, or implied by, such statements due to a number of factors, including:
|
●
|
those
described in the context of such forward-looking statements;
|
|
●
|
future
product development and marketing costs;
|
|
●
|
the
markets of our domestic operations;
|
|
●
|
the
impact of competitive products and pricing;
|
|
●
|
the
political, social and economic climate in which we conduct operations; and
|
|
●
|
the
risk factors described in other documents and reports filed with the Securities and Exchange Commission, including our Registration
Statement on Form S-1/A (SEC File No. 333-196075).
|
We
operate in an extremely competitive environment. New risks emerge from time to time. It is not possible for us to predict all of those
risks, nor can we assess the impact of all of those risks on our business or the extent to which any factor may cause actual results
to differ materially from those contained in any forward-looking statement. We believe these forward-looking statements are reasonable.
However, you should not place undue reliance on any forward-looking statements, which are based on current expectations. Further, forward-looking
statements speak only as of the date they are made, and unless required by law, we expressly disclaim any obligation or undertaking to
update publicly any of them in light of new information or future events.
The
following is management’s discussion and analysis of financial condition and results of operations and is provided as a supplement
to the accompanying unaudited interim condensed financial statements and notes to help provide an understanding of our financial condition,
results of operations and cash flows during the periods included in the accompanying unaudited interim condensed financial statements.
In
this Quarterly Report on Form 10-Q, “Company,” “the Company,” “us,” and “our” refer to
Nevada Canyon Gold Corp., a Nevada corporation, unless the context requires otherwise.
We
intend the following discussion to assist in the understanding of our financial position and our results of operations for the three-
and six-month periods ended June 30, 2021 and 2020. You should refer to the Financial Statements and related Notes in conjunction with
this discussion.
Continued
Uncertainty due to Global Outbreak of COVID-19
In
March of 2020, the World Health Organization declared an outbreak of COVID-19 Global pandemic. The COVID-19 has impacted vast array of
businesses through the restrictions put in place by most governments internationally, including the USA federal government as well as
state, provincial, and municipal governments, regarding travel, business operations and isolation/quarantine orders. At this time,
it is unknown to what extent the impact of the COVID-19 outbreak may have on the Company as this will depend on future developments that
are highly uncertain and that cannot be predicted with confidence. These uncertainties arise from the inability to predict the ultimate
geographic spread of the disease, and the duration of the outbreak, including the duration of travel restrictions, business closures
or disruptions, and quarantine/isolation measures that are currently, or may be put, in place world-wide to fight the virus. While the
extent of the impact is unknown, the COVID-19 outbreak may hinder the Company’s ability to raise financing for exploration or operating
costs due to uncertain capital markets, supply chain disruptions, increased government regulations and other unanticipated factors, all
of which may also negatively impact the Company’s business and financial condition.
General
We
were incorporated under the laws of the state of Nevada on February 27, 2014. We are involved in acquiring and exploring mineral properties
in Nevada and Idaho, however, as of the date of this Quarterly Report on Form 10-Q we have not generated or realized any revenues from
these business operations.
We
were a party to an exploration agreement (the “Agreement”) with an option to form a joint venture with Walker River Resources
Corp. (“WRR”) on its wholly-owned Lapon Canyon Gold Project (“Lapon Canyon Project”) located approximately 40
miles southeast of Yerington, Nevada. On July 5, 2017, we entered into a property purchase agreement with WRR on the Lapon Canyon Project,
pursuant to which WRR agreed to buy back our interest in the Lapon Canyon Project in exchange for 9,100,000 common shares of WRR (the
“WRR Shares”) and warrants to acquire an additional 11,900,000 WRR Shares (the “WRR Warrants”). Each WRR Warrant
is exercisable for a period of five years without further consideration into one WRR Share. The terms of the WRR Warrants contain a provision
which prevents us from exercising any WRR Warrants which would result in us owning 10% or more of the issued and outstanding shares of
WRR. We exercised 10,000,000 WRR Warrants on January 9, 2020; at the time of exercise, the WRR Shares had a fair market value of $878,539
(CAD$1,149,042).
On
June 7, 2017, we entered into an exploration lease and option to purchase agreement (the “Garfield Agreement”) with Goodsprings
Development LLC (“Goodsprings”), a Nevada limited liability corporation on the Garfield Flats Project (the “Garfield
Property”), consisting of six Orsa Claims and six Lazy Claims totaling 240 acres located in sections 27 and 28 of T 7 N, R 32 E,
Mineral County, Nevada about 18 miles southeast of the town of Hawthorne.
During
our Fiscal 2017, we staked an additional 69 Orsa Claims and 75 Lazy Claims which we added to the Garfield Flats Project.
On
July 11, 2018, we entered into a definitive purchase agreement with WRR for the sale of the Garfield Agreement. Full consideration for
the Garfield Agreement consisted of a one-time cash payment of $55,000 (the “Cash Consideration”). In lieu of the Cash Consideration,
WRR agreed to extinguish the $55,000 note payable we issued to WRR during our fiscal 2017.
On
August 2, 2017, we entered into an exploration lease agreement (the “Lazy Claims Agreement”) with Tarsis Resources US Inc.
(“Tarsis”), a Nevada corporation, to lease rights to three additional Lazy claims totaling 60 acres and located in the vicinity
of the Garfield Property. The term of the Lazy Claims Agreement is ten years and is subject to extension for an additional two consecutive
10-year terms. Full consideration of the Lazy Claims Agreement consists of the following: an initial cash payment of $1,000 to Tarsis,
which we paid upon the execution of the Lazy Claims Agreement, with $2,000 payable to Tarsis on each subsequent anniversary of the effective
date. We agreed to pay Tarsis a 2% production royalty (the “Lazy Claims Royalty”) based on the gross returns from the production
and sale of minerals from the Lazy Claims Property. Should the Lazy Claims Royalty payments be in excess of $2,000 per year, we will
not be required to pay a $2,000 annual minimum payment.
In
December 2019 we acquired 27 unpatented mining claims for a total of $10,395 from a third-party (the “Loman Property”). As
at the date of this Quarterly Report on Form 10-Q, the Loman Property claims are yet to be re-registered into the Company’s name,
as due to COVID-19 pandemic certain regulatory requirements cannot be finalized. The Company intends to finalize the re-registration
once the current world health crisis has passed and all local regulatory services are operating at full capacity.
On
May 19, 2021, we entered into an exploration lease with option to purchase agreement (the “Agai-Pah Agreement”) with
MSM Resource, L.L.C., (“MSM”) a Nevada limited liability Corporation on the Agai-Pah Property, consisting of 20 unpatented
mining claims totaling 400 acres, located in sections 32 & 33, T4N, R34E, MDM, Mineral County, Nevada about 10 miles northeast of
the town of Hawthorne (the “Agai-Pah Property”). The term of the Agai-Pah Agreement commenced on May 19, 2021, and continues
for ten years, subject to our right to extend the Agai-Pah Agreement for two additional terms of ten years each, and subject to the Company’s
option to purchase the Agai-Pah Property.
Full
consideration of the Agai-Pah Agreement consists of the following: (i) an initial cash payment of $20,000 to be paid within 90 days from
the execution of the Agai-Pah Agreement on May 19, 2021 (the “Effective Date”), and (ii) annual payments of $20,000 to be
paid on the anniversary of the Effective Date while the Agai-Pah Agreement remains in effect. We retain the exclusive option and right
to acquire 100% ownership of the Agai-Pah Property (the “Agai-Pah Purchase Option”). To exercise the Agai-Pah Purchase Option,
we will be required to pay $750,000 (the “Agai-Pah Purchase Price”). The Agai-Pah Purchase Price can be paid in either cash
and/or equity, or a combination thereof, at the election of MSM. The annual payments paid by us, shall not be applied or credited against
the Agai-Pah Purchase Price.
As
of the date of this Quarterly Report on Form 10-Q, the initial cash payment remains outstanding.
On
June 4, 2021, we entered into an exploration lease with option to purchase agreement (the “Belshazzar Agreement”)
with Belshazzar Holdings, L.L.C., (“BH”) a Nevada limited liability Corporation on the Belshazzar Property, consisting of
ten unpatented lode mining claims and seven unpatented placer mineral claim totaling 200 acres, within Quartzburg mining district, in
Boise County, Idaho (the “Belshazzar Property”).
The
term of the Belshazzar Agreement commenced on June 4, 2021, and continues for ten years, subject to our right to extend the Belshazzar
Agreement for two additional terms of ten years each, and subject to our option to purchase the Belshazzar Property.
Full
consideration of the Belshazzar Agreement consists of the following: (i) an initial cash payment of $20,000 to be paid within 90 days
from the execution of the Belshazzar Agreement on June 4, 2021 (the “Belshazzar Effective Date”), and (ii) annual
payments of $20,000 to be paid on the anniversary of the Belshazzar Effective Date while the Belshazzar Agreement remains in effect.
We retain the exclusive option and right to acquire 100% ownership of the Belshazzar Property (the “Belshazzar Purchase Option”).
To exercise the Belshazzar Purchase Option, we will be required to pay $800,000 (the “Belshazzar Purchase Price”). The Belshazzar
Purchase Price can be paid in either cash and/or equity, or a combination thereof, at the election of BH. The annual payments paid by
us to BH, shall not be applied or credited against the Belshazzar Purchase Price. The Belshazzar Property is subject to a 1% Gross Returns
Royalty payable to the property owner, from the commencement of commercial production subject to certain terms.
As
of the date of this Quarterly Report on Form 10-Q, the initial cash payment remains outstanding.
Critical
Accounting Policies and Estimates
Our
financial statements and related public financial information are based on the application of accounting principles generally accepted
in the United States of America (“GAAP”) and are presented in US dollars. GAAP requires the use of estimates; assumptions,
judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenues and expense
amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information
regarding contingencies, risk and financial condition. We believe our use of estimates and underlying accounting assumptions adhere to
GAAP and are consistently and conservatively applied. We base our estimates on historical experience and on various other assumptions
that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions
or conditions. We continue to monitor significant estimates made during the preparation of our financial statements.
The
following discussion of our financial condition and results of operations should be read in conjunction with our unaudited interim condensed
financial statements for the three- and six-month periods ended June 30, 2021, together with notes thereto, which are included in this
Quarterly Report on Form 10-Q, as well as our most recent audited financial statements on Form 10-K for the year ended December 31, 2020.
Results
of Operations
Three-
and six-month periods ended June 30, 2021, compared to the three- and six-month periods ended June 30, 2020:
|
|
Three months
ended
June 30,
|
|
|
Changes
between
the
|
|
|
Six months
ended
June 30,
|
|
|
Changes
between
the
|
|
|
|
2021
|
|
|
2020
|
|
|
periods
|
|
|
2021
|
|
|
2020
|
|
|
periods
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
$
|
24,936
|
|
|
$
|
2,872
|
|
|
$
|
22,064
|
|
|
$
|
28,155
|
|
|
$
|
5,731
|
|
|
$
|
22,424
|
|
Professional fees
|
|
|
2,500
|
|
|
|
2,500
|
|
|
|
-
|
|
|
|
6,000
|
|
|
|
5,000
|
|
|
|
1,000
|
|
Transfer agent and filing fees
|
|
|
2,325
|
|
|
|
2,325
|
|
|
|
-
|
|
|
|
5,115
|
|
|
|
4,812
|
|
|
|
303
|
|
Total operating expenses
|
|
|
(29,761
|
)
|
|
|
(7,697
|
)
|
|
|
22,064
|
|
|
|
(39,270
|
)
|
|
|
(15,543
|
)
|
|
|
23,727
|
|
Other items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value gain/(loss) on equity investments
|
|
|
(312,971
|
)
|
|
|
241,954
|
|
|
|
(554,925
|
)
|
|
|
(222,589
|
)
|
|
|
9,367
|
|
|
|
(231,956
|
)
|
Foreign exchange gain/(loss)
|
|
|
7,380
|
|
|
|
18,024
|
|
|
|
(10,644
|
)
|
|
|
18,408
|
|
|
|
(18,426
|
)
|
|
|
36,834
|
|
Interest income
|
|
|
182
|
|
|
|
488
|
|
|
|
(306
|
)
|
|
|
631
|
|
|
|
1,882
|
|
|
|
(1,251
|
)
|
Realized gain on equity investment
|
|
|
315
|
|
|
|
-
|
|
|
|
315
|
|
|
|
315
|
|
|
|
82,280
|
|
|
|
(81,965
|
)
|
Net and comprehensive income/(loss)
|
|
$
|
(334,855
|
)
|
|
$
|
252,769
|
|
|
$
|
(587,624
|
)
|
|
$
|
(242,505
|
)
|
|
$
|
59,560
|
|
|
$
|
(302,065
|
)
|
Revenues
We
had no revenues for the three- and six-month periods ended June 30, 2021 and 2020. Due to the exploration rather than the production
nature of our business, we do not expect to have significant operating revenue in the foreseeable future.
Operating
Expenses
Our
operating expenses for the three-month periods ended June 30, 2021 and 2020 included general and administrative expenses, professional
fees and transfer agent and filing fees. During the three-month period ended June 30, 2021, our operating expenses increased by $22,064,
or 287%, to $29,761 for the three months ended June 30, 2021, compared to $7,697 for the three months ended June 30, 2020. This change
was associated with $24,936 we incurred in general and administrative expenses, of which $20,700 we paid for redesigning of our website
and corporate presentation materials, the expense we did not have during the three months ended June 30, 2020. Our professional fees
and transfer agent and filing fees remained unchanged.
On
a year-to-date basis, our operating expenses increased by $23,727, or 153%, to $39,270 for the six months ended June 30, 2021, compared
to $15,543 we incurred for the six months ended June 30, 2020. This change was associated with $28,155 we incurred in general and administrative
expenses, of which $20,700 we paid for redesigning of our website and corporate presentation materials, the expense we did not have during
the six months ended June 30, 2020. Our professional fees increased by $1,000 to $6,000 we incurred during the six months ended June
30, 2021. Our transfer agent and filing fees of $5,115 remained comparable with $4,812 we incurred during the six-month
period ended June 30, 2020.
Other
Items
During
the three-month period ended June 30, 2021, we recognized $312,971 loss on fair value of equity investments (2020 – $241,954 gain).
The loss resulted from revaluation of WRR Shares and WRR warrants and was caused mainly by decreased market price of WRR’s shares
from CAD$0.11 per share at March 31, 2021, to CAD$0.07 per share at June 30, 2021, and to a smaller degree from fluctuation of exchange
rates between the US and Canadian dollars. We earned $182 in interest revenue (2020 - $488). Since the funds generated from the sale
of equity investments are held in Canadian dollars, we incurred $7,380 gain associated with foreign exchange fluctuation rates (2020
- $18,024). During the three-month period ended June 30, 2021, we recorded $315 (2020 - $Nil) gain on equity investments which was associated
with the sale of 21,000 WRR Shares for net proceeds of $2,152 (CAD$2,659).
During
the six-month period ended June 30, 2021, we recognized $222,589 loss on fair value of equity investments (2020 – $9,367 gain).
The loss resulted from revaluation of WRR Shares and WRR warrants and was caused mainly by decreased market price of WRR’s shares
from CAD$0.10 per share at December 31, 2020, to CAD$0.07 per share at June 30, 2021, and to a smaller degree from fluctuation of exchange
rates between the US and Canadian dollars. We earned $631 in interest revenue (2020 - $1,882). Since the funds generated from the sale
of equity investments are held in Canadian dollars, we incurred $18,408 gain associated with foreign exchange fluctuation rates (2020
- $18,426 loss). During the six-month period ended June 30, 2021, we recorded $315 (2020 - $82,280) gain on equity investments which
was associated with the sale of 21,000 WRR Shares for net proceeds of $2,152 (CAD$2,659). During the comparative period ended June 30,
2020, we sold a total of 1,269,000 WRR Shares for net proceeds of $165,330(CAD$219,974).
Net
Income (Loss)
During
the three months ended June 30, 2021, we incurred net loss of $334,855, as compared to net income of $252,769 we generated during the
three-month period ended June 30, 2020. This change mainly resulted from $312,971 loss on revaluation of our equity investments in WRR
Shares, as opposed to $241,954 gain we recognized in the comparative period.
During
the six months ended June 30, 2021, we incurred net loss of $242,505, as compared to net income of $59,560 we generated during the six-month
period ended June 30, 2020. This change mainly resulted from $222,589 loss on revaluation of our equity investments in WRR Shares, as
opposed to $9,367 gain we recognized in the comparative period.
Liquidity
and Capital Resources
|
|
June 30,
2021
|
|
|
December 31,
2020
|
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
867,427
|
|
|
$
|
895,106
|
|
Current liabilities
|
|
|
1,462,396
|
|
|
|
1,431,996
|
|
Working capital deficit
|
|
$
|
(594,969
|
)
|
|
$
|
(536,890
|
)
|
As
of June 30, 2021, we had a cash balance of $862,844, of which $503,929 (CAD$624,569) was held in a high-interest savings account with
a major Canadian bank, and working capital deficit of $594,969 with cash flows used in operations totaling $51,539 for the period
then ended. During the six months ended June 30, 2021, our operations were funded with cash on hand.
The
cash that we had on hand at June 30, 2021, was generated by selling our investment in WRR shares. Our operating activities did not generate
sufficient cash flows to satisfy our cash requirements for the six-month period ended June 30, 2021. Due to the exploration rather than
the production nature of our business, there is no assurance that we will be able to generate sufficient cash from our operations. If
we are unable to generate sufficient cash flow from our operations to repay the amounts owing when due, we may be required to continue
selling our equity investments in WRR or raise additional financing by borrowing funds or issuing our equity. There can be no assurance
that we will be successful in our efforts to raise additional capital.
Cash
Flow
|
|
Six Months Ended
June 30,
|
|
|
|
2021
|
|
|
2020
|
|
Cash flows used in operating activities
|
|
$
|
(51,539
|
)
|
|
$
|
(23,711
|
)
|
Cash flows provided by investing activities
|
|
|
2,152
|
|
|
|
165,330
|
|
Effects of foreign currency exchange on cash
|
|
|
18,408
|
|
|
|
(18,426
|
)
|
Net increase/(decrease) in cash during the period
|
|
$
|
(30,979
|
)
|
|
$
|
123,193
|
|
Net
cash used in operating activities
Our
net cash used in operating activities increased by $27,828, or 117%, to $51,539 for the six months ended June 30, 2021, compared with
$23,711 for the comparative period in 2020. During the six months ended June 30, 2021, we used $38,639 to cover our cash operating costs,
$9,600 to decrease our accounts payable and accrued liabilities, and $3,300 to increase our prepaid expenses.
Our
net cash used in operating activities decreased by $10,206, or 30%, to $23,711 for the six months ended June 30, 2020, compared with
$33,917 for the comparable period in 2019. During the six months ended June 30, 2020, we used $13,661 to cover our cash operating costs,
$4,883 to increase our prepaid expenses, and $5,167 to reduce our accounts payable and accrued liabilities.
Adjustments
to reconcile net income/(loss) to net cash used in operating activities
During
the six months ended June 30, 2021, we recognized $222,589 loss on revaluation of fair value of equity investments associated with WRR
Shares and WRR Warrants and recorded $315 gain on sale of 21,000 WRR Shares for net proceeds of $2,152 (CAD$2,659). In addition, we recognized
$18,408 gain on foreign exchange fluctuations associated with cash we held in high-interest savings account at a major Canadian bank.
During
the six months ended June 30, 2020, we recognized $9,367 gain on revaluation of fair value of equity investments associated with WRR
Shares and WRR Warrants and recorded $82,280 gain on sale of 1,269,000 WRR Shares for net proceeds of $165,330 (CAD$219,974). In addition,
we recognized $18,426 loss on foreign exchange fluctuations.
Net
cash generated by investing activities
During
the six-month period ended June 30, 2021, we generated $2,152 from the sale of 21,000 WRR Shares.
During
the six-month period ended June 30, 2020, we generated $165,330 from the sale of 1,269,000 WRR Shares.
Going
Concern
At
June 30, 2021, we had a working capital deficit of $594,969 and cash on hand of $862,844, which is sufficient enough to support our current
plan of operations for the next 12-month period. Our equity investments include 8,197,000 WRR Shares and 1,900,000 WRR Warrants, which
we have been using and are planning to continue to use as a source of additional cash inflow. To support our operations beyond the 12-month
period we may require additional funds; therefore, we continue to actively pursue other means of financing our operations through equity
and/or debt financing. There can be no assurance that we will be able to procure funds sufficient to support our day-to-day operations
and exploration programs. If operating difficulties or other factors (many of which are beyond our control) delay our realization of
revenues or cash flows from operations, we may be limited in our ability to pursue our business plan. Moreover, if our resources from
obtaining additional capital or cash flows from operations, once we commence them, do not satisfy our operational needs or if unexpected
expenses arise due to unanticipated pressures or if we decide to expand our business plan beyond its currently anticipated level or otherwise,
we will require additional financing to fund our operations, in addition to anticipated cash generated from our operations. Additional
financing might not be available on terms favorable to us, or at all. If adequate funds were not available or were not available on acceptable
terms, our ability to fund our operations, take advantage of unanticipated opportunities, develop or enhance our business or otherwise
respond to competitive pressures would be significantly limited. In a worst-case scenario, we might not be able to fund our operations
or to remain in business, which could result in a total loss of our stockholders’ investment. If we raise additional funds through
the issuance of equity or convertible debt securities, the percentage ownership of our stockholders would be reduced, and these newly
issued securities might have rights, preferences or privileges senior to those of existing stockholders.
Impact
of Inflation
We
believe that inflation has had a negligible effect on operations over the past fiscal quarter.
Capital
Expenditures
The
Company expended no amounts on capital expenditures for the six months ended June 30, 2021.
Unproved
Mineral Properties
As
of the date of this Quarterly Report on Form 10-Q, our mineral interests are comprised of the Lazy Claims Property, the Loman
Property, and the Agai-Pah Property located in Mineral County, Nevada, and the Belshazzar Property located in Quartzburg mining district,
Boise County, Idaho.
Lazy
Claims Property
We
acquired the Lazy Claims Property through an exploration lease agreement with Tarsis Resources US Inc. (“Tarsis”), a Nevada
corporation, dated for reference August 2, 2017 (the “Lazy Claims Agreement”). The Lazy Claims Agreement grants us a right
to conduct exploratory work for minerals on three Lazy Claims totaling 60 acres located in Mineral County, Nevada about 18 miles southeast
of the town of Hawthorne (the “Lazy Claims”).
The
term of the Lazy Claims Agreement is ten years and is subject to extension for an additional two consecutive 10-year terms. Full consideration
for the Lazy Claims Agreement consists of the following: an initial cash payment of $1,000 to Tarsis, which we paid upon the execution
of the Lazy Claims Agreement, with $2,000 payable to Tarsis on each subsequent anniversary of the effective date. We agreed to pay Tarsis
a 2% production royalty (the “Lazy Claims Royalty”) based on the gross returns from the production and sale of minerals from
the Lazy Claims Property. Should the Lazy Claims Royalty payments to Tarsis be in excess of $2,000 per year, we will not be required
to pay a $2,000 annual minimum payment.
Loman
Property
In
December 2019 we acquired 27 unpatented mining claims for a total of $10,395 from a third-party (the “Loman Property”). As
at the date of this Quarterly Report on Form 10-Q, the Loman Property claims are yet to be re-registered into the Company’s name,
as due to COVID-19 pandemic certain regulatory requirements cannot be finalized. The Company intends to finalize the re-registration
once the current world health crisis has passed and all local regulatory services are operating at full capacity.
Agai-Pah
Property
On
May 19, 2021, we entered into an exploration lease with option to purchase agreement (the “Agai-Pah Agreement”) with
MSM Resource, L.L.C., (“MSM”) a Nevada limited liability Corporation on the Agai-Pah Property, consisting of 20 unpatented
mining claims totaling 400 acres, located in sections 32 & 33, T4N, R34E, MDM, Mineral County, Nevada about 10 miles northeast of
the town of Hawthorne (the “Agai-Pah Property”). The term of the Agai-Pah Agreement commenced on May 19, 2021, and continues
for ten years, subject to our right to extend the Agai-Pah Agreement for two additional terms of ten years each, and subject to the Company’s
option to purchase the Agai-Pah Property.
Full
consideration of the Agai-Pah Agreement consists of the following: (i) an initial cash payment of $20,000 to be paid within 90 days from
the execution of the Agai-Pah Agreement on May 19, 2021 (the “Effective Date”), and (ii) annual payments of $20,000 to be
paid on the anniversary of the Effective Date while the Agai-Pah Agreement remains in effect. We retain the exclusive option and right
to acquire 100% ownership of the Agai-Pah Property (the “Agai-Pah Purchase Option”). To exercise the Agai-Pah Purchase Option,
we will be required to pay $750,000 (the “Agai-Pah Purchase Price”). The Agai-Pah Purchase Price can be paid in either cash
and/or equity, or a combination thereof, at the election of MSM. The annual payments paid by us, shall not be applied or credited against
the Purchase Price.
As
of the date of this Quarterly Report on Form 10-Q, the initial cash payment remains outstanding.
Belshazzar
Property
On
June 4, 2021, we entered into an exploration lease with option to purchase agreement (the “Belshazzar Agreement”)
with Belshazzar Holdings, L.L.C., (“BH”) a Nevada limited liability Corporation on the Belshazzar Property, consisting of
ten unpatented lode mining claims and seven unpatented placer mineral claim totaling 200 acres, within Quartzburg mining district, in
Boise County, Idaho (the “Belshazzar Property”).
The
term of the Belshazzar Agreement commenced on June 4, 2021, and continues for ten years, subject to our right to extend the Belshazzar
Agreement for two additional terms of ten years each, and subject to our option to purchase the Belshazzar Property.
Full
consideration of the Belshazzar Agreement consists of the following: (i) an initial cash payment of $20,000 to be paid within 90 days
from the execution of the Belshazzar Agreement on June 4, 2021 (the “Belshazzar Effective Date”), and (ii) annual
payments of $20,000 to be paid on the anniversary of the Belshazzar Effective Date while the Belshazzar Agreement remains in effect.
We retain the exclusive option and right to acquire 100% ownership of the Belshazzar Property (the “Belshazzar Purchase Option”).
To exercise the Belshazzar Purchase Option, we will be required to pay $800,000 (the “Belshazzar Purchase Price”). The Belshazzar
Purchase Price can be paid in either cash and/or equity, or a combination thereof, at the election of BH. The annual payments paid by
us to BH, shall not be applied or credited against the Belshazzar Purchase Price. The Belshazzar Property is subject to a 1% Gross Returns
Royalty payable to the property owner, from the commencement of commercial production subject to certain terms.
As
of the date of this Quarterly Report on Form 10-Q, the initial cash payment remains outstanding.
Off-Balance
Sheet Arrangements
None.
Use
of Estimates
Areas
where significant estimation judgments are made and where actual results could differ materially from these estimates are the carrying
value of certain assets and liabilities which are not readily apparent from other sources and the classification of net operating loss
and tax credit carry forwards.
We
evaluate impairment of our long-lived assets by applying the provisions of ASC No. 360. In applying those provisions, we have not recognized
any impairment charge on our long-lived assets during the three-month period ended June 30, 2021.