ITEM
1. FINANCIAL STATEMENTS
|
|
|
Page
|
|
|
|
|
|
|
Condensed
Balance Sheets – February 28, 2014 (Unaudited) and May 31, 2013
|
|
|
F-1
|
|
|
|
|
|
|
Condensed
Statements of Operations for the three and nine months ended February 28, 2014 and 2013, and for
the period from October 19, 2006 (Inception) to February 28, 2014 (Unaudited)
|
|
|
F-2
|
|
|
|
|
|
|
Condensed
Statements of Cash Flows for the Nine months ended February 28, 2014 and 2013, and for the
period from October 19, 2006 (Inception) to February 28, 2014(Unaudited)
|
|
|
F-5
|
|
|
|
|
|
|
Notes
to Condensed Financial Statements
|
|
|
F-7
- F-9
|
|
|
|
|
|
|
NATIONAL
GRAPHITE CORP.
|
(FKA
LUCKY BOY SILVER CORPORATION)
|
(An
Exploration Stage Company)
|
Condensed
Balance Sheets
|
February
28, 2014 and May 31, 2013 (Unaudited)
|
|
|
|
|
|
|
|
February
28, 2014
|
|
May
31, 2013
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
15,745
|
|
|
$
|
187,622
|
|
Total
current assets
|
|
|
15,745
|
|
|
|
187,622
|
|
|
|
|
|
|
|
|
|
|
Property
and equipment, net
|
|
|
—
|
|
|
|
541
|
|
|
|
|
|
|
|
|
|
|
Other
assets
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,400
|
|
|
|
1,400
|
|
Mineral
interests
|
|
|
—
|
|
|
|
575,000
|
|
Total
other assets
|
|
|
1,400
|
|
|
|
576,400
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
17,145
|
|
|
$
|
764,563
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued expenses
|
|
$
|
11,701
|
|
|
$
|
9,595
|
|
Accounts
payable - related party
|
|
|
18,000
|
|
|
|
—
|
|
Accrued
interest
|
|
|
168
|
|
|
|
—
|
|
Convertible
note payable (net of unamortized discount of $17,809)
|
|
|
7,191
|
|
|
|
—
|
|
Derivative
liability
|
|
|
15,640
|
|
|
|
—
|
|
Total
current liabilities
|
|
|
52,700
|
|
|
|
9,595
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity (Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock, 1,000,000 shares authorized at par value of $0.001; 675,000 and 675,000 shares issued and outstanding, respectively
|
|
|
675
|
|
|
|
675
|
|
Common
stock, 499,000,000 shares authorized
|
|
|
|
|
|
|
|
|
at
par value of $0.001; 68,669,881 and 68,669,881 shares issued and outstanding, tespectively
|
|
|
68,670
|
|
|
|
68,670
|
|
Additional
paid-in capital
|
|
|
2,616,805
|
|
|
|
2,616,805
|
|
Other
comprehensive income
|
|
|
59
|
|
|
|
59
|
|
Deficit
accumulated during the exploration stage
|
|
|
(2,721,764
|
)
|
|
|
(1,931,241
|
)
|
Total
stockholders’ equity (Deficit)
|
|
|
(35,555
|
)
|
|
|
754,968
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders’ equity (Deficit)
|
|
$
|
17,145
|
|
|
$
|
764,563
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited financial statements.
|
|
|
NATIONAL
GRAPHITE CORP.
|
(FKA
LUCKY BOY SILVER CORPORATION)
|
(An
Exploration Stage Company)
|
Condensed
Statement Of Operations (Unaudited)
|
For
the three and nine months ended February 28, 2014 and 2013
|
For
the periods from October 19, 2006 (Inception) to February 28, 2014 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended February 28, 2014
|
|
Three
Months Ended February 28, 2013
|
|
Nine
Months Ended February 28, 2014
|
|
Nine
Months Ended February 28, 2013
|
|
Periods
from October 19, 2006 (Inception ) to February 28, 2014
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
of resource properties
|
|
|
—
|
|
|
|
6,448
|
|
|
|
33,624
|
|
|
|
99,846
|
|
|
|
232,616
|
|
Impairment
of mineral interests
|
|
|
—
|
|
|
|
—
|
|
|
|
582,820
|
|
|
|
—
|
|
|
|
869,189
|
|
Depreciation
expense
|
|
|
137
|
|
|
|
202
|
|
|
|
541
|
|
|
|
606
|
|
|
|
2,427
|
|
Professional
fees
|
|
|
26,888
|
|
|
|
28,396
|
|
|
|
76,430
|
|
|
|
75,348
|
|
|
|
1,170,061
|
|
General
and administrative expenses
|
|
|
26,140
|
|
|
|
41,660
|
|
|
|
99,093
|
|
|
|
116,049
|
|
|
|
449,456
|
|
Total
operating expenses
|
|
|
53,165
|
|
|
|
76,706
|
|
|
|
792,508
|
|
|
|
291,849
|
|
|
|
2,723,749
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
|
(53,165
|
)
|
|
|
(76,706
|
)
|
|
|
(792,508
|
)
|
|
|
(291,849
|
)
|
|
|
(2,723,749
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain
(loss) on derivative liability
|
|
|
4,931
|
|
|
|
—
|
|
|
|
4,931
|
|
|
|
—
|
|
|
|
4,931
|
|
Amortization
of debt discount
|
|
|
(2,762
|
)
|
|
|
—
|
|
|
|
(2,762
|
)
|
|
|
—
|
|
|
|
(2,762
|
)
|
Interest
expense
|
|
|
(184
|
)
|
|
|
—
|
|
|
|
(184
|
)
|
|
|
—
|
|
|
|
(184
|
)
|
Total
other income/expense
|
|
|
1,985
|
|
|
|
—
|
|
|
|
1,985
|
|
|
|
—
|
|
|
|
1,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
before income taxes
|
|
|
(51,180
|
)
|
|
|
(76,706
|
)
|
|
|
(790,523
|
)
|
|
|
(291,849
|
)
|
|
|
(2,721,764
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
for income taxes
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(51,180
|
)
|
|
$
|
(76,706
|
)
|
|
$
|
(790,523
|
)
|
|
$
|
(291,849
|
)
|
|
$
|
(2,721,764
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted loss per share
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted weighted average number of shares outstanding
|
|
|
68,669,881
|
|
|
|
68,569,881
|
|
|
|
68,669,881
|
|
|
|
71,978,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited financial statements.
|
|
|
NATIONAL
GRAPHITE CORP.
|
(FKA
LUCKY BOY SILVER CORPORATION)
|
(An
Exploration Stgae Company)
|
Condensed
Statement Of Cash Flows (Unaudited)
|
For
the nine months ended February 28, 2014 and 2013
|
For
the period from October 19, 2006 (Inception) to February 28, 2014 (Unaudited)
|
|
|
|
|
|
|
|
|
|
Nine
Months Ended February 28, 2014
|
|
Nine
Months Ended February 28, 2013
|
|
Period
from October 19, 2006 (Inception) to February 28, 2014
|
Cash
flow from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(790,523
|
)
|
|
$
|
(291,849
|
)
|
|
$
|
(2,721,764
|
)
|
Adjustments
to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
|
|
|
|
used
in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
expense
|
|
|
541
|
|
|
|
606
|
|
|
|
2,428
|
|
Contributed
service by an officer
|
|
|
—
|
|
|
|
—
|
|
|
|
150
|
|
Other
comprehensive loss
|
|
|
—
|
|
|
|
—
|
|
|
|
59
|
|
Stock
based compensation for services
|
|
|
—
|
|
|
|
—
|
|
|
|
681,000
|
|
Impairment
of mineral interests
|
|
|
582,820
|
|
|
|
—
|
|
|
|
869,189
|
|
Amortization
of debt discount
|
|
|
2,762
|
|
|
|
—
|
|
|
|
2,762
|
|
Gain
(loss) on derivative liability
|
|
|
(4,931
|
)
|
|
|
—
|
|
|
|
(4,931
|
)
|
Changes
to operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase)
decrease in deposits
|
|
|
—
|
|
|
|
25,000
|
|
|
|
(1,400
|
)
|
Increase(decrease)
in prepaid expenses
|
|
|
—
|
|
|
|
3,500
|
|
|
|
—
|
|
Increase(decrease)
in accounts payable - related party
|
|
|
18,000
|
|
|
|
—
|
|
|
|
18,000
|
|
Increase(decrease)
in accounts payable
|
|
|
2,106
|
|
|
|
2,000
|
|
|
|
11,701
|
|
Increase(decrease)
in accrued interest
|
|
|
168
|
|
|
|
—
|
|
|
|
168
|
|
Net
cash used in operating activities
|
|
$
|
(189,057
|
)
|
|
$
|
(260,743
|
)
|
|
$
|
(1,142,638
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of computer equipment
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,428
|
)
|
Purchase
of mineral interests
|
|
|
(7,820
|
)
|
|
|
(92,478
|
)
|
|
|
(274,189
|
)
|
Net
cash used in investing activities
|
|
$
|
(7,820
|
)
|
|
$
|
(92,478
|
)
|
|
$
|
(276,617
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flow from financing activities
|
|
|
|
|
|
|
(92,478
|
)
|
|
|
|
|
Capital
contributions
|
|
|
—
|
|
|
|
—
|
|
|
|
10,000
|
|
Common
stock issued for cash
|
|
|
—
|
|
|
|
500,000
|
|
|
|
1,400,000
|
|
Proceeds
from convertible notes payable
|
|
|
25,000
|
|
|
|
—
|
|
|
|
25,000
|
|
Net
cash provided by financing activities
|
|
$
|
25,000
|
|
|
$
|
500,000
|
|
|
$
|
1,435,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
increase(decrease) in cash
|
|
|
(171,877
|
)
|
|
|
146,779
|
|
|
|
15,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
at beginning of period
|
|
|
187,622
|
|
|
|
108,209
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
at end of period
|
|
$
|
15,745
|
|
|
$
|
254,988
|
|
|
$
|
15,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
paid for interest
|
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
16
|
|
Cash
paid for income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non
cash financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock issued in conversin of common stock
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
67,500
|
|
Common
stock issued for services
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
561,000
|
|
Common
stock issued for mineral interests
|
|
$
|
—
|
|
|
$
|
60,000
|
|
|
$
|
595,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
NATIONAL
GRAPHITE CORPORATION
(FKA
Lucky Boy Silver Corporation)
(An
Exploration Stage Company)
Notes
to Condensed Financial Statements
February
28, 2014
NOTE
1 - CONDENSED FINANCIAL STATEMENTS
The
accompanying financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments
(which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and
cash flows at February 28, 2014, and for all periods presented herein, have been made.
Certain
information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles
generally accepted in the United States of America have been condensed or omitted. It is suggested that these condensed financial
statements be read in conjunction with the financial statements and notes thereto included in the Company's May 31, 2013 audited
financial statements. The results of operations for the periods ended February 28, 2014 and 2013 are not necessarily indicative
of the operating results for the full years.
NOTE
2 –GOING CONCERN
The
Company's financial statements are prepared using generally accepted accounting principles in the United States of America applicable
to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business.
The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue
as a going concern and no revenues are anticipated until the Company begins extracting and selling gold and silver, and there
is no assurance that a commercially viable deposit exists on the mineral claims that the Company has under option. These conditions
raise substantial doubt as to the Company’s ability to continue as a going concern. 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.
Management’s
plan to support the Company in its operations and to maintain its business strategy is to raise funds through public offerings
and to rely on officers and directors to perform essential functions with minimal compensation. If the Company does not raise
all of the money it needs from public offerings, it will have to find alternative sources, such as a second public offering, a
private placement of securities, or loans from its officers, directors or others. If the Company requires additional cash and
can’t raise it, it will either have to suspend operations until the cash is raised, or cease business entirely.
The
ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described
in the preceding paragraph and eventually secure other sources of financing and attain profitable operations. The accompanying
financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
NOTE
3 – SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
In
preparing financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities
in the balance sheet and revenues and expenses in the statement of operations. Actual results could differ from those estimates.
Recent
Accounting Pronouncements
The
Company has evaluated recent accounting pronouncements and their adoption has not had or is not expected to have a material impact
on the Company’s financial position, or statements.
Basic
Loss per Common Share
Basic
loss per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted average
number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income
available to common shareholders by the diluted weighted average number of shares outstanding during the year. Due to net losses
at February 28, 2014 and 2013, the effect of the potential common shares resulting from warrants was excluded, as the effect would
have been anti-dilutive. The number of common share equivalents were excluded.
NOTE
4 – MINERAL INTERESTS
As
of February 28, 2014 and May 31, 2013 the Company had $0 and $575,000 of costs related to the acquisition of mineral interests
on mineral properties located throughout the United States. As of February 28, 2014 impairment of mineral interest was recorded
for $582,820, since the company abandoned the property on December 9, 2013 and 100% of the asset value is impaired. The Company
has one active exploration project, the Silver Strike project.
NOTE
5 – STOCKHOLDERS’ EQUITY
Common
Stock Activity, Fiscal Year Ended May 31, 2013
The
Company’s authorized capital consists of 1,000,000 preferred shares with 675,000 preferred shares issued and outstanding
at a par value of $0.001 per preferred share. Common stock consists of 499,000,000 authorized shares of $0.001 par
value common stock. As of February 28, 2014 and May 31, 2013 there were 68,669,881 and 68,669,881 shares issued and outstanding,
respectively.
On
July 18, 2012 the Company issued 916,667 shares of common stock for cash of $500,000.
On
December 7, 2012 he Company issued 600,000 shares of common stock for the acquisition of mineral claims. The shares were valued
at fair market value of $235,000.
On
October 19, 2012 the Company cancelled 8,000,000 shares of common stock held by a director of the Company who is a related party.
Shares
issued and outstanding at February 28, 2014 and May 31, 2013 were 68,669,881 common and 675,000 preferred. Each preferred share
carries a 100:1 voting and conversion right.
NOTE
6 – CONVERTIBLE NOTE PAYABLE
On
January 10, 2014 the company issued a convertible note payable to Chancery Lane Investment Group, Inc in the amount of $25,000
at the rate of 5% per annum which is due on January 10, 2015. At any time the holder has the right to convert the note into shares
of common stock. The conversion price (the “Conversion Price”) in effect on any Conversion Date shall be the Variable
Conversion Price (as defined herein) (subject, in each case, to equitable adjustments for stock splits, stock dividends or rights
offerings by the Borrower relating to the Borrower’s securities or the securities of any subsidiary of the Borrower, combinations,
recapitalization, reclassifications, extraordinary distributions and similar events). The “Variable Conversion Price”
shall mean the Applicable Percentage (as defined herein) multiplied by the Market Price (as defined herein). “Market Price”
means the average of the lowest three (3) Trading Prices (as defined below) for the Common Stock during the five (5) Trading Day
period ending one Trading Day prior to the date the Conversion Notice is sent by the Holder to the Borrower via facsimile (the
“Conversion Date”). “Trading Price” means, for any security as of any date, the intraday trading price
on the Over-the-Counter Bulletin Board (the “OTCBB”) as reported by a reliable reporting service (the “Reporting
Service”) mutually acceptable to Borrower and Holder and hereafter designated by Holders of a majority in interest of the
Notes and the Borrower or, if the OTCBB is not the principal trading market for such security, the intraday trading price of such
security on the principal securities exchange or trading market where such security is listed or traded or, if no intraday trading
price of such security is available in any of the foregoing manners, the average of the intraday trading prices of any market
makers for such security that are listed in the “pink sheets” by the National Quotation Bureau, Inc. If the Trading
Price cannot be calculated for such security on such date in the manner provided above, the Trading Price shall be the fair market
value as mutually determined by the Borrower and the holders of a majority in interest of the Notes being converted for which
the calculation of the Trading Price is required in order to determine the Conversion Price of such Notes. “Trading Day”
shall mean any day on which the Common Stock is traded for any period on the OTCBB, or on the principal securities exchange or
other securities market on which the Common Stock is then being traded. “Applicable Percentage” shall mean 90%; provided,
however, that the Applicable Percentage shall be increased to (i) 95% in the event that a Registration Statement covering the
shares to be issued upon conversion is filed prior to the Notice of Conversion and (ii) 100% in the event that the Registration
Statement becomes effective on or before the Notice of Conversion.
As
of February 28, 2014, $7,191 (net of unamortized discount of $17,809) was outstanding towards this loan with accrued interest
of $168.
NOTE
7 – FAIR VALUE MEASUREMENTS AND DERIVATIVE
LIABILITY
The
Company evaluates all of it financial instruments to determine if such instruments are derivatives or contain features that qualify
as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument
is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported
as charges or credits to income. For option-based derivative financial instruments, the Company uses the Black-Scholes option-pricing
model to value the derivative instruments at inception and subsequent valuation dates. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting
period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not
net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date.
Under
ASC-815 the conversion options embedded in the note payable described in Note 6 require liability classification because they
do not contain an explicit limit to the number of shares that could be issued upon settlement.
As
defined in FASB ASC 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an
orderly transaction between market participants at the measurement date (exit price). The Company utilized the market data of
similar entities in its industry or assumptions that market participants would use in pricing the asset or liability, including
assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable,
market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those
inputs. FASB ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement)
and the lowest priority to unobservable inputs (level 3 measurement).
The
three levels of the fair value hierarchy are as follows:
|
|
Level
1 –
|
Quoted
prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those
in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on
an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities
and listed equities.
|
|
|
Level
2 -
|
Pricing
inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable
as of the reported date.
|
|
|
Level
3 –
|
Pricing
inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with
internally developed methodologies that result in management’s best estimate of fair value.
|
The
following table sets forth by level within the fair value hierarchy the Company’s financial assets and liabilities that
were accounted for at fair value as of February 28, 2014.
|
|
|
|
|
|
|
|
|
Recurring
Fair Value Measures
|
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liabilities, February 28, 2014
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,640
|
|
|
$
|
15,640
|
|
The following table summarizes the changes in the derivative liabilities during the quarter ended February 28, 2014:
|
|
|
Balance
as of May 31, 2013
|
|
$-0-
|
Additions
due to new convertible debt and warrants issued
|
|
|
20,571
|
|
Change
in fair value
|
|
|
(4,931
|
)
|
Ending
balance as of February 28, 2014
|
|
$
|
15,640
|
|
The Company uses the Black-Scholes option pricing model to value the derivative liability and subsequent remeasurements. Included
in the model are the following assumptions: stock price at valuation date of $0.0169 - $0.017, exercise price of $0.0122 - $0.0151,
dividend yield of zero, years to maturity of 1, risk free rate of 0.12 percent, and annualized volatility of 139.60 – 142.99
percent.
Note
8- Related Party Transactions
On December 29, 2010 the Company entered into
a consulting agreement with Wannigan Consulting Corp. (“Wannigan”) having a common director of our President, Ken
Liebscher, a related party, wherein Wannigan Consulting Corp. receives $5,500 per month as compensation and minimum of $500 per
month towards pre-approved expenses. This contract was terminated in December 31, 2012.
During
the nine months ended February 28, 2014 and 2013, the company paid consulting fee to Wannigan $0 and $36,000, respectively.
On
January 1, 2013 the Company entered into a consulting agreement with Harbortown Inc. (“Harbortown”) having a common
director of our President, Ken Liebscher, a related party, wherein Harbortown, Inc. receives $5,000 per month as compensation
and minimum of $1,000 per month towards pre-approved expenses.
During
the nine months ended February 28, 2014 and 2013, the company paid consulting fee to Harbortown $54,000 and $18,000, respectively.
As
of February 28, 2014 amount due to related party of $18,000 is unsecured, non-interest bearing, and due on demand.
NOTE
9 – SUBSEQUENT EVENTS
In
accordance with ASC 855 Company management reviewed all material events through filing of these financial statements and there
are no material subsequent events to report.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.
CAUTIONARY
STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This
quarterly report contains forward-looking statements. These forward-looking statements relate to future events or our future financial
performance. Some discussions in this report may contain forward-looking statements that involve risk and uncertainty. A number
of important factors could cause our actual results to differ materially from those expressed in any forward-looking statements
made by us in this report. Forward-looking statements are often identified by words like: “believe”, “expect”,
“estimate”, “anticipate”, “intend”, “project” and similar expressions or words
which, by their nature, refer to future events.
In
some cases, you can also identify forward-looking statements by terminology such as “may”, “will”, “should”,
“plans”, “predicts”, “potential” or “continue” or the negative of these terms
or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and
other factors, including the risks in Item 1A. Risk Factors on page 15 that may cause our or our industry’s actual
results, levels of activity, performance or achievements to be materially different from any future results, levels of activity,
performance or achievements expressed or implied by these forward-looking statements.
Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results,
levels of activity or achievements. Except as required by applicable law, including the securities laws of the United States,
we do not intend to update any of the forward-looking statements to conform these statements to actual results.
GENERAL
INFORMATION
Our
financial statements are stated in United States Dollars (USD or US$) and are prepared in accordance with United States Generally
Accepted Accounting Principles. All references to “common shares” refer to the common shares in our capital stock.
As
used in this quarterly report, the terms “we”, “us”, “our”, “National Graphite Corp
and or Lucky Boy Silver Corp.” and “Lucky Boy” or National Graphite mean National Graphite Corp., unless otherwise
indicated.
Our
company is an exploration stage company. There is no assurance that commercially viable mineral deposits exist on the mineral
property that we have under option. Further exploration will be required before a final evaluation as to the economic and legal
feasibility of the claim is determined.
We
were incorporated in the State of Wyoming on October 19, 2006, as Sierra Ventures, Inc. and established a fiscal year end of May
31. On February 5, 2010 we filed an Amendment to Articles with the Wyoming Secretary of State and changed our name from “Sierra
Ventures Inc.” to “Lucky Boy Silver Corp.” We changed our company name to National Graphite Corp. on May 9,
2012. We changed the name of our company to better reflect the direction and business of our company. On March 22, 2011, the corporation
converted from a Wyoming corporation to a Nevada corporation pursuant to Wyoming Statutes Title 17, ch. 16, Sect.(s) 820, 821
and 1114 and Nevada Revised Statutes 92A.205. This conversion did not alter the number of authorized shares, or the number of
issued and outstanding shares, of the corporation. The voting and other rights of the common and preferred shares of the company’s
capital stock remain substantially similar under Nevada law. The powers of the company’s officers, directors and shareholders
also remain substantially the same. Our authorized capital stock continues to consist of 499,000,000 shares of common stock, par
value $0.001 per share and 1,000,000 shares of preferred stock, par value $0.001per share. Our statutory registered agent’s
office is located at 153 W. Lake Mead Pkwy, Ste. 2240, Henderson, NV 89015. Our telephone number is (702) 839-4029.
The
following analysis of the results of operations and financial condition of the corporation for the period ending February 28,
2014, should be read in conjunction with the corporation’s financial statements, including the notes thereto contained elsewhere
in this form 10-Q and in our annual report filed on form 10-K.
Overview
We
are a start-up, exploration stage, company engaged in the search for gold, silver, graphite and related minerals. Our mineral
properties are without known reserves and our proposed program is exploratory in nature. There is no assurance that commercially
viable mineral deposits exist on our mineral properties.
Active
Projects
Silver Strike Silver Property.
The
Silver Strike area (Candelaria Project) is comprised of 68 unpatented lode mining claims in Esmeralda and Mineral County and currently
covers 1363 acres in the Candelaria District immediately east of Silver Standard Resources Northern Belle and Mount Diablo open
pit silver mines in sections 25, 35, 36, 1, 2, 3, 10, and 11 T 3 & 4N/R35E. The property is approximately 45 miles west of
Tonopah, Nevada
Between
June and September, 2011 68 new lode claims were located. The claims cover the ground from which high-grade silver samples were
taken. The geologic setting of the samples extends from the open pit mines controlled by Silver Standard Resources onto the LAG
claims (Table 1 and Figure 2).
Claim
|
|
Date Located
|
|
County
|
|
|
BLM-NMC
Number
|
|
LAG 1 to 38
|
|
April 8, 2011
|
|
Esmeralda
|
|
|
1047475-1047512
|
|
LAG 39 to 50
|
|
May 25, 2011
|
|
Esmeralda & Mineral
|
|
|
1051010-1051021
|
|
LAG 50 to 66
|
|
June 4, 2011
|
|
Esmeralda & Mineral
|
|
|
1051022-1051037
|
|
LAG 67 to 68
|
|
September 20, 2011
|
|
Esmeralda
|
|
|
1060537-1060538
|
|
On
September 27, 2011 the shares of National Graphite Corp (formerly Lucky Boy Silver Corp.) became Depository Trust Corp. (DTC)
eligible for electronic transfer.
On
May 25, 2011 we expanded our claims in the Silver Strike area from 12 to 68 unpatented claims renaming them the LAG claims.
Abandoned
Projects
Chedic
Graphite Property.
The
Company had a 100% interest in and to the Chedic Graphite Property consisting of 20 U.C. Mineral Lode Claims in Township, 15 North,
Range 19 East, Sections 25 & 26 Carson City, NV mining claims compromising approximately 400 acres. On Sept 17th 2012, the
Company expanded its interests with the acquisition of 15 additional Lode Claims thus expanding the Chedic holdings to 700 acres.
Due
to the delays encountered in its application to drill within the Chedic Voltaire lode claim, the Company has cancelled the drill
program. On March 5, 2013, we submitted an “Intent to Operate” plan with the Humbolt-Toiyabe National Forestry Service,
Elko District Office to drill five holes within the Chedic Voltaire lode claim block. In May 2013, the National Forestry Service
determined that the Company submit a “Plan of Operations” to include an environmental impact study. In July, 2013
the Company completed its environmental impact study on the proposed drilling program and submitted a “Plan of Operations”
for permitting approval.
With
the project being tied up in red tape and substantial property payments coming due, the Board of Directors has decided to abandon
the project. With the project being abandoned there are no further liabilities being incurred on this property.
Black
Butte Property
In
a geological report compiled by Hunsaker dated May 2010, further exploration on the Black Butte project was justified, and defined
by Hunsaker in their follow up work
Summary Report and Update with Recommendations for the Candelaria Project, Esmeralda
County, Nevada - December 2011
delivered to the Lucky Boy December 20th, 2011.
The
Company did not renew the lease of the Black Butte property, but will continue its exploration and expansion of the Silver Strike
properties and determine if there are commercially exploitable deposits of gold and silver.
With
the project being abandoned there are no further liabilities being incurred on this property.
Quebec
Graphite Property
On
April 20, 2012, the Company entered into an agreement with Habitants Minerals Ltd. (“Habitants”) granting the Company
the sole and exclusive right to purchase 100% right, title and interest in and to the applications and subsequent claims to be
issued by Quebec Ministry of Resources and Fauna for the following applications:
The
Quebec applications cover ground referred to in reports GM19842, GM35169, GM35267, GM19844, GM20308, GM13866, reports which report
historic graphite occurrences on Lot 32 and Lot 33 Range 11 in Low Township, Lot 1 Range 2 in Suffolk Township, Lot 9 and Lot
16 Range 3 and Lot 10 Range 9 all in Clarendon Township, Lot 46 Range 11 in Low Township, and ground in Lochaber Township covering
historic mag anomalies.
APPLICATION
1186716 (29 claims)
APPLICATION
1187995 (14 claims)
APPLICATION
1187994 (12 claims)
APPLICATION
1187992 (10 claims)
65
claims approx., 60 hectares each = 3900 hectares
The
consideration for the transaction was payment by the Company to Habitants a total of Fifty Thousand United States Dollars (US$50,000.00)
consisting of Twenty Five Thousand United States Dollars ($25,000.00) on the date of execution of this Agreement and Twenty Five
Thousand United States Dollars ($25,000.00) upon the issuance of the claims in the Company’s name, and the issuance of 100,000
shares of the Company’s common stock within 15 days of the date of the closing of the transaction described in the Agreement.
Upon the renewal date of the claims, the Company decided not to renew these claims. With the project being abandoned there are
no further liabilities being incurred on this property.
Our
Proposed Exploration Program – Plan of Operation
We
will review the
Summary Report and Update with Recommendations for the Candelaria Project, Esmeralda County, Nevada -
December 2011
and proceed with exploration on the Silver Strike (Candelaria) project to determine if there are commercially
exploitable deposits of gold and silver, and if we decide not to proceed, to seek other mineral exploration properties. As of
February 28, 2014 he Silver Strike Property is the only property the Company is exploring.
We
do not have any ores or reserves whatsoever at this time on our propertie.
Results
of Operations
Our
comparative periods for the period ended February 28, 2014 and May 31, 2013 are presented in the following discussion.
Since
inception, we have used our common stock to raise money for our optioned acquisitions and for corporate expenses. Net cash provided
by financing activities (less offering costs) from inception on October 19, 2006 to February 28, 2014, was $1,435,000, with $1,400,000
as proceeds received from sales of our common stock, $10,000 of contributed capital and $25,000 as proceeds from convertible note
payable.
Three
and Nine Months Ended February 28, 2014 and February 28, 2013.
Revenues
We
did not generate any revenues from operations for the three and Nine month periods ended February 28, 2014 or 2013. To date, we
have not generated any revenues from our mineral exploration business.
Expenses
The
table below shows our operating results for the three and Nine month periods ended February 28, 2014 and 2012.
|
|
Nine
months
|
|
Nine
months
|
|
|
Ended
|
|
Ended
|
|
|
February
28, 2014
|
|
February
28, 2013
|
Professional
fees
|
|
$
|
76,430
|
|
|
$
|
75,348
|
|
Depreciation
|
|
|
541
|
|
|
|
606
|
|
Exploration
of resource property
|
|
|
33,624
|
|
|
|
99,846
|
|
Impairment
of mineral interests
|
|
|
582,820
|
|
|
|
—
|
|
General
and administrative
|
|
|
99,093
|
|
|
|
116,049
|
|
Total
operating expenses
|
|
$
|
792,508
|
|
|
$
|
291,849
|
|
During
the nine month ended February 28, 2013 and 2014, Impairment of mineral interests is $0 and $582,820 due to mineral interest property,
the Chedic Voltaire Graphite property abandoned on December 9, 2013
|
|
Three
months
|
|
Three
months
|
|
|
Ended
|
|
Ended
|
|
|
February
28, 2014
|
|
February
28, 2013
|
Professional
fees
|
|
$
|
26,888
|
|
|
$
|
28,396
|
|
Depreciation
|
|
|
137
|
|
|
|
202
|
|
Exploration
of resource property
|
|
|
—
|
|
|
|
6,448
|
|
Impairment
of mineral interests
|
|
|
—
|
|
|
|
—
|
|
General
and administrative
|
|
|
26,140
|
|
|
|
41,660
|
|
Total
operating expenses
|
|
$
|
53,165
|
|
|
$
|
76,706
|
|
Operating
expenses have and will vary from quarter to quarter based on the level of corporate activity, exploration operations and capital-raising.
Operating expenses in the most recently completed quarter decreased relative to the comparable period of the prior year due primarily
to the fact that we have significantly decreased the exploration expenses incurred. For the three months ended February 28, 2014
and 2013, General and administrative expenses decreased to $26,140 from $ 41,660 due to Director Fees and Investor Relation expenses
accounted based on cash basis for the three month ended February 28, 2013
Other
income/expenses for the three months ended February 28, 2014 include Gain (Loss) on derivative liability $4,931, Amortization
of debt discount $(2,762) and Interest expense $(184). When compared to the previous three months ended February 28, 2013 amount
is $0 for those expenses.
We
continue to carefully control our expenses and overall costs as we move our business development plan forward. We do not have
any employees and engages personnel through outside consulting contracts or agreements or other such arrangements, including for
legal, accounting and technical consultants.
Plan
of Operation and Anticipated Cash Requirements
On
October 17, 2012 we announced that the Company had entered into an equity financing agreement for up to $2,500,000. Under the
terms of the agreement, the Company may from time to time request a purchase of up to $250,000 per request at price of 10% discount
to the average price of our shares over the previous five trading days. As part of the terms of the financing, management cancelled
8,000,000 of its common shares in order to minimize dilution as a result of this transaction.
Based
on our current plan of operations, we do not have sufficient funds for the next twelve months, and we will require additional
funds to continue our exploration operations.
Presently,
our revenues are not sufficient to meet operating and capital expenses. We have incurred operating losses since inception, and
this is likely to continue through fiscal 2013-2014. Management projects that we will require up to $1,410,000 to fund ongoing
operating expenses and working capital requirements for the next 12 months, broken down as follows:
General
and administrative expenses
|
|
$
|
80,000
|
|
Future
property acquisitions
|
|
|
180,000
|
|
Working
capital
|
|
|
450,000
|
|
Development
of properties
|
|
|
700,000
|
|
|
|
$
|
1,410,000
|
|
Going
Concern
Due
to the uncertainty of our ability to meet our current operating and capital expenses, in their report on the annual financial
statements for the year ended May 31, 2013, our independent auditors included an explanatory paragraph regarding concerns about
our ability to continue as a going concern. Our financial statements contain additional notes describing the circumstances that
lead to this disclosure by our independent auditors. Our issuance of additional equity securities could result in a significant
dilution in the equity interests of our current stockholders. Obtaining commercial loans, assuming those loans would be available,
will increase our liabilities and future cash commitments.
There
are no assurances that we will be able to obtain further funds required for continued operations. We are pursuing various financing
alternatives to meet immediate and long-term financial requirements. There can be no assurance that additional financing will
be available to us when needed or, if available, that it could be obtained on commercially reasonable terms. If we are not able
to obtain the additional financing on a timely basis, we will not be able to meet our obligations as they come due.
Liquidity
and Capital Resources
As
of February 28, 2014, we have yet to generate any revenues.
Since
inception, we have used our common stock and loans or advances from our officers and directors to raise money for our optioned
acquisition and for corporate expenses.
Working
Capital
As
of February 28, 2014, we had $(36,955) in negative working capital.
|
|
February
28, 2014
|
|
May
31, 2013
|
Current
Assets
|
|
$
|
15,745
|
|
|
|
187,622
|
|
Current
Liabilities
|
|
|
52,700
|
|
|
|
9,595
|
|
Working
Capital
|
|
$
|
(36,955
|
)
|
|
|
178,027
|
|
We
have incurred recurring losses from inception. Our ability to meet our financial obligations and commitments is primarily dependent
upon continued financial support of our shareholders, directors and the continued issuance of equity to new and existing shareholders.
There are no agreements to supply working capital to the Company.
Cash
Flows
|
|
Nine
months
|
|
Nine months
|
|
|
Ended
|
|
Ended
|
|
|
February
28, 2014
|
|
February
28, 2013
|
|
|
|
|
|
Net
cash used in operating activities
|
|
$
|
(189,057
|
)
|
|
$
|
(260,743
|
)
|
Net
cash used in investing activities
|
|
|
(7,820
|
)
|
|
|
(92,478
|
)
|
Net
cash provided by financing activities
|
|
|
25,000
|
|
|
|
500,000
|
|
Net
increase (decrease) in cash
|
|
$
|
(171,877
|
)
|
|
$
|
146,779
|
|
Net
cash used in operating activities
Net
cash used in operating activities from inception on October 19, 2006, to February 28, 2014 was $1,142,638. Net cash used in operating
activities for the nine months ended February 28, 2014 and February 28, 2013 is $189,057 and $260,743. This negative cash flow
from operations is due to the fact that the Company has not generated revenue to date.
Net
cash used in investing activities
Net
cash used in investing activities from inception on October 19, 2006, to February 28, 2014, was $276,617 as a result of the purchase
of additional mining claims and computer equipment. The net decreased by $7,820 and $92,478 during the nine month ended February
28, 2014 and February 28, 2013 due to purchase of mineral interests.
Net
cash provided by financing activities
Net
cash provided by financing activities from inception on October 19, 2006, to February 28, 2014, was $1,435,000 as a result of
gross proceeds received from sales of our common stock, capital contribution from Company officers, and proceeds from convertible
notes payable. The net increased by $25,000 and $500,000 during the nine month ended February 28, 2014 due to proceeds from convertible
notes payable and February 28, 2013 due to common stock issued for cash.
Inflation
/ Currency Fluctuations
Inflation
has not been a factor during the nine months ended February 28, 2014. Although inflation is moderately higher than it was during
2013 the actual rate of inflation is not material and is not considered a factor in our contemplated capital expenditure program.
Subsequent
Events
In
accordance with ASC 855 Company management reviewed all material events through the date of this report and there are no material
subsequent events to report.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital
resources that is material to stockholders.