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 2020 and 2019 quarters are as follows:
|
|
2020
|
|
|
2019
|
|
Quarter Ended
|
|
High
|
|
|
Low
|
|
|
High
|
|
|
Low
|
|
March 31
|
|
$
|
0.28
|
|
|
$
|
0.065
|
|
|
$
|
0.06
|
|
|
$
|
0.022
|
|
June 30
|
|
$
|
0.14
|
|
|
$
|
0.065
|
|
|
$
|
0.15
|
|
|
$
|
0.045
|
|
September 30
|
|
$
|
0.138
|
|
|
$
|
0.095
|
|
|
$
|
0.056
|
|
|
$
|
0.0425
|
|
December 31
|
|
$
|
0.148
|
|
|
$
|
0.065
|
|
|
$
|
0.07402
|
|
|
$
|
0.0325
|
|
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.
On
December 31, 2020, we had 67 shareholders of record of our common stock.
We
competed our NI 43-101 report as of January 15, 2020.
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, 2020, 50,605,965 (2019: 50,605,965) shares of common stock had been issued. No shares of preferred stock have
been issued to date. On March 4, 2021, 28,571 common shares were issued on the exercise of stock options as described
below.
Stock
Options
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. None of the options have been exercised to date.
Warrants
3,336,060
warrants that were issued in connection with a 2015 consulting agreement, expired, without being exercised, on November 19, 2020.
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,
all 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, 2020 and 2019, we had no subscriptions for shares of our common stock.
Within
the past three years, other than the following, we have not issued any equity securities that were not registered under the Securities
Act.
|
●
|
On
December 3, 2018, we issued 1,478,140 common shares in exchange for debt totaling $48,778 owed to a related party, comprised of
$40,205 in loans and $8,573 in accrued interest.
|
|
●
|
After
year end, on March 4, 2021, we issued 28,571common shares upon the cashless exercise of 50,000 stock options.
|
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with our
audited financial statements and related notes appearing elsewhere in this report. In addition to historical financial information,
the following discussion includes a number of forward-looking statements that reflect our plans, estimates and our current views
with respect to future events and financial performance. See Cautionary Note Regarding Forward Looking Statements
above for a discussion of forward-looking statements and the significance of such statements in the context of this Report. It
is important to note, while we have encountered several high-grade drill anomalies throughout the property, we have no proven
and/or probable reserves at the present time.
Property
- Previous Exploration Work, Mineralization and State of Exploration
The
Property is wholly owned by LSG, our largest shareholder, and is clear titled. A 1% net smelter royalty exists in the favor of
the original property owner. The property consists of 31 patented claims on approximately 460 acres. LSG, over the past 15 years
and continuing, has spent over $7 million on underground rehab of approximately 1/4 mile of drift at the 300ft sub-surface level.
LSG also executed 22 surface core drill holes for a total of 10,400ft and 152 underground core drill holes for a total of 23,000ft.
It
is important to note the following sample preparation and quality controls used by LSG and by ICN, a previous operator of the
Property:
Lode-Star
Gold drill hole core sampling and analytical protocol
All
drill core samples were prepared and delivered to ALS Minerals in Reno by Tom Temkin, our COO. Individual sampled intervals varied
from one to five-foot lengths, based on geologic parameters, and included 100% of core intervals. No core splitting was conducted.
No duplicate samples or standards were introduced other than those inserted and utilized by ALS for their internal quality control.
Lab preparation of individual samples included crushing and grinding to minus 200 mesh, followed by a 1-ton assay for gold. All
samples that initially assayed over 1.0 opt Au were systematically re-assayed.
ICN
drill hole core and Rotary RC sampling and analytical protocol
All
drill core samples were prepared by ICN personnel and either delivered to the assay lab or were picked up on-site by lab personnel.
Rotary RC chip drilling samples were collected on-site and transported to Reno by the respective labs. The labs used included
ALS Minerals and American Assay Lab. Core was sawn by ALS Minerals and/or ICN personnel. Individual core sampled intervals varied
from one to five-foot lengths, based on geologic parameters, and included one-half of the original core material. Rotary RC samples
were taken at five-foot intervals entirely. Quality control for all samples included a protocol of inserting duplicate samples,
blanks, and known standards, at repeating intervals to maintain .08% check sampling. Lab preparation of Individual samples included
crushing and grinding to minus 200 mesh, followed by a 1-ton assay for gold. All samples that initially assayed over 1.0 opt Au
were systematically re-assayed.
Underground
work has identified 2 high-grade gold-bearing zones (see the small yellow stars in Fig. 1. and see Fig. 2.) that can support mine
development utilizing our current infrastructure. The property is now permitted for production and should be mine ready by the
end of Q2, 2020. It is our intention to then start mining the property. Much of the property remains under-explored and it is
our belief that the districts high-grade, million-ounce ore zones repeat themselves. Further surface and underground exploration
work need to be executed. We plan to explore through production and chase our known, high-grade vein zones.
Third
Party Assay Data Audit
Mine
Development Associates (MDA Reno), a highly regarded, third party NI 43-101 service provider, has audited our drill hole database
and performed a comparative QA/QC check assay analysis on selected drilling and determined no inconsistencies to exist and assays
were repeatable within both the Red Hills and Church Zones.
NI
43-101 Update Status
We
filed an independent Technical Report written in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral
Projects (NI 43-101) on our property located in Goldfield, Nevada. Although not required for OTC listing, we had this report prepared
under NI 43-101 guidelines to provide a summary of the Goldfield Bonanza Project. This NI 43-101 is required documentation for
future possible business transactions and listings on Canadian exchanges. The Technical Report titled Technical Report on
the Goldfield Bonanza Project Esmeralda County Nevada U.S.A. dated January 15, 2020 has been prepared by Mr. Robert M. Hatch,
SME Registered Geologist.
The
report is available for review on EDGAR (https://www.sec.gov/edgar/searchedgar/companysearch.html) and SEDAR (https://www.sedar.com/)
under Lode-Star Minings issuer profile.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
The
red areas (See Figure 1a. below) show the historic vein zones where, at an average grade of 1oz Au/ton, roughly 4 million
ounces were produced during the period 1904-1918: Last year of production by Goldfield Consolidated, (Source: Albers and Stewart,
1972). For historic Goldfield production see Figure 1b.
The
large yellow stars indicate areas we need to explore to repeat the past high-grade production intercepts. The yellow
lines are known geophysical interpreted structures. The small yellow stars are the immediate definition drilling and
production zones.
Fig.
1a. - The red vein zones contained in the aerial photo below depict the historic mined veins
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
HISTORIC
PRODUCTION
Figure
1b. - Production from Goldfield Mining District
Year
|
Ore
(tons)
|
Gold
(ounces)
|
Grade
Gold
(avg.
oz/ton)
|
Silver
(ounces)
|
Grade
Silver
(avg.
oz/ton)
|
|
|
|
|
|
|
1903
|
|
3,419
|
|
287
|
|
1904
|
8,000
|
113,293
|
14.16
|
19,954
|
2.49
|
1905
|
11,700
|
91,088
|
7.79
|
8,589
|
0.73
|
1906
|
59,628
|
339,890
|
5.70
|
15,648
|
0.26
|
1907
|
101,136
|
406,756
|
4.02
|
71,710
|
0.71
|
1908
|
88,152
|
236,082
|
2.68
|
30,823
|
0.35
|
1909
|
297,199
|
453,915
|
1.53
|
33,164
|
0.11
|
1910
|
339,219
|
538,760
|
1.59
|
117,598
|
0.35
|
1911
|
390,431
|
497,637
|
1.27
|
126,406
|
0.32
|
1912
|
362,777
|
301,848
|
0.83
|
125,736
|
0.35
|
1913
|
364,785
|
242,815
|
0.67
|
153,984
|
0.42
|
1914
|
367,166
|
227,612
|
0.62
|
129,830
|
0.35
|
1915
|
418,935
|
212,337
|
0.51
|
165,305
|
0.39
|
1916
|
383,456
|
128,250
|
0.33
|
129,781
|
0.34
|
1917
|
339,488
|
91,917
|
0.27
|
78,184
|
0.23
|
1918*
|
264,237
|
58,685
|
0.22
|
90,560
|
0.34
|
1919
|
16,435
|
35,810
|
2.18
|
39,912
|
2.43
|
1920
|
6,571
|
7,536
|
1.15
|
6,081
|
0.93
|
1921
|
1,903
|
7,101
|
3.73
|
1,761
|
0.93
|
1922
|
5,619
|
12,773
|
2.27
|
5,755
|
1.02
|
1923
|
3,137
|
4,471
|
1.43
|
3,613
|
1.15
|
1924
|
7,352
|
4,336
|
0.59
|
3,982
|
0.54
|
1925
|
2,773
|
5,053
|
1.82
|
2,369
|
0.85
|
1925-1960
|
129,705
|
168,616
|
1.30
|
88,967
|
0.69
|
Total
|
3,958,104
|
4,190,000
|
1.06
|
1,450,000
|
0.37
|
|
*
|
Last
year of production by Goldfield Consolidated
|
SOURCE:
Albers and Stewart, 1972
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Geologic
Structure
The
geologic model, as seen in Fig. 1c. below, shows the modern interpretation of expected structural intersections that created the
Goldfield high-grade gold zones. Current thinking, based on finding these repeated intersections, is that more multi-million-ounce
intercepts are possible.
Fig.
1c. Geologic Structural Model
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Mine
Development:
Lode
Star Gold has completed underground rehabilitation and is developing the mine on two headings. Respectively, these are named the
Red Hills Stope Zone and Decline Vein Zone. Additional muck bays have been added for underground storage of ore. Four bays are
presently storing 0.15 - 0.25 oz/ton gold, 0.25 - 0.50 oz/ton gold, 0.50 - 1.00 oz/ton gold and 1.00 oz/ton or better gold, respectively.
Grade-control samples have been analyzed in Scorpios Mineral Ridge Gold laboratory and Paragon Geochemicals Reno,
NV office. The variety of grade-control samples include channel samples, blast-hole samples and muck pile samples.
The
majority of work has been done in the Stope Zone which has been our most productive heading followed by the Decline Zone. A surprise
addition to activities at the north end of the Stope Zone found considerable veining becoming an additional area of development.
The Company is awaiting assays from its efforts on this new heading. This is further explained below in Item 7. Red Hills Vein
System - Priority 1.
The
Company has elected not to repurpose the Church shaft nor the January Whiterock shaft as mentioned in earlier reports. Instead,
as noted in Fig. 2a below we have initiated the development of a raise that will accommodate a secondary escapeway and access
to the Church ore zone. We are calling this the Church Raise Zone. This raise to the surface will allow us to intersect and develop
the high-grade ore zone identified by ICNs Church Zone drilling of core holes ICN-003, 013, 014. This is further explained
below in Item 7. Church Zone - Priority 2. Work on this began in late January of 2021. As of the drafting of this report,
the Company has completed 25% of intended initial 100ft portion of the escapeway.
Step
Out Drilling and Exploration:
Surface
definition drilling is underway in the aforementioned Church Vein Zone. This zone measures up to 40 feet in width and trends at
least 600 feet north-northeasterly, immediately west of the Church shaft. Drilling by ICN in 2011 included 19 core holes with
varying results. Some holes did not hit the intended target and will be re-drilled to better test the target. As drilling progressed
into the vein area, marginal gold was identified. Three holes, ICN-003, ICN-013 and ICN-014 (results below) hit solid high- grade
intercepts which need further drilling to define. (Grams per Metric Tonne = 34.2857).
Hole
ICN-003: included 9.5 ft (2.90 m) weighted averaged assays of 40.79 oz/ton (1398.6 g/t) gold. Hole ICN-013: included 4.5 ft (1.37
m) with 51.46 oz/ton (1764.2 g/t) gold. Hole ICN-014: included 3.5 ft (1.00 m) with 68.02 oz/ton (2332.0 g/t) gold. Hole ICN-001
included 3.0 ft (0.90 m) with averaged assays of 6.29 oz/ton (215.7 g/t) gold and ICN-023 included 4.0 ft (1.22 m) with averaged
assays of 1.44 oz/ton (49.35 g/t) gold.
The
Company is currently waiting for assays from six core drill holes which commenced in Oct. of 2020 and completed to date. Due to
extensive industry assay work in calendar 2020 and ongoing, Reno labs are backlogged.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
The
figure below indicates the relationship between the overall ICN core drilling, high-grade gold intercepts, underground workings,
the Church shaft, January/Whiterock shaft, the Church Raise Zone and our planned area of definition drilling. Geologic modeling
to date has identified what may prove to be a robust production area. Our drilling phase will determine the accuracy of that modeling.
Fig.
2. ICN Drill Holes and Planned drilling
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Fig.
3. - Church and Red Hills Area Vein Zones are the two high-grade gold-bearing
zones
that we expect to yield high-grade gold concentrations.
Red
Hills Vein System - Priority 1.
Two
major vein zones exist in the Red Hills area, including the Stope veins and the Decline vein (see Fig. 3 above). The respective
names refer to the nature of brief mining conducted previously in these areas. As further defined through LSGs drilling
to date, the area referred to as the Stope Veins is comprised of two intersecting vein-filled faults, including the West vein
zone and the East vein zone with a third vein delineation called the New Vein Zone . The average width of each of these vein zones
is approximately three feet. Drilling to date suggests the West vein zone to be essentially vertical and near parallel to the
East vein zone. The Decline vein zone is also shown on Fig. 3, as a north-northwest trending zone. Drilling on the Decline vein
zone indicates a generally westerly dipping feature with an average width of several feet. To date, drilling and mine development
has yielded very encouraging gold values within each of the vein zones described above. As shown on Figures 4 and 5 on the following
page, several high-grade drill intercepts have been encountered with values up to 75.0 oz/ton gold (East vein zone). Drilling
indicates each of these vein zones to be open along strike and at depth.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Fig.
4. - Red Hills Vein Zones Composite Cross Section
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Two
readily obvious targets where high-grade gold in excess of 1.0 ounce of gold per ton has been intersected is shown on Figure 5
below with dashed outlines. Some drill holes have been combined with their respective actual values for sake of clarity. Additionally,
each of these vein zones appear to be open to the north, to the south, and to depth.
Fig.
5. - Red Hills Vein Zones Plan View
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
A
3-D depiction, (Fig. 6 below), of the three identified vein zones within the Red Hills shows the complex nature of their intersecting
relationship. This complex intersection of the three vein components provides several locations where high-grade gold concentrations
are identified.
Fig.
6. - 3D Section of the Red Hills Vein Zones
Red
Hills Zone Summary
The
drilling of this resource area was performed by LSG from 2000 to 2006 and assaying was performed by ALS Chemex. All activity was
performed prior to the companys need to have the drilling be resource NI 43-101 compliant. Mine Development Associates has
audited LSGs drilling data base and concluded analyses of drill-sample pulps compared well with the original database gold
analyses at grades relevant to the potential underground mining scenario at Red Hills.
We
assume the zone contains 10,000 ounces of AU (This assumption is non-NI 43-101 compliant). Historic underground mining was executed
by chasing veins that yielded pockets of high-grade gold production. LSM is following the same method and chasing its known high-grade
gold-bearing veins. LSMs initial mining stage in the Red Hills area will extract mineralized material from the currently
exposed Stope Vein Zone, and the Decline Vein Zone on the 300-foot mine level. Mining dimensions in the Stope Zone are expected
to be an average up to 4 feet wide, approximately 80 feet upwards and 100 feet along strike. The mining in the Decline will achieve
mineralized material extraction while developing access to lower levels. Eventually the gold mineralization below the 300-foot
level in both the Stope and Decline Vein Zones will be removed through the development of a downward spiral ramping approach,
ultimately accessing mining depths to approximately the 450-foot mine level.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Church
Vein Zone - Priority 2.
Based
on the success and encouragement realized through drilling conducted by Trafalgar in 1982 and Westley in 1985, and further success
through follow-up drilling by LSG and ICN to date, a vein zone measuring up to 40 feet in width and trending at least 600 feet
north-northeasterly, exists immediately west of the Church shaft (fig. 6 below).
Our
interpretation of drilling to date indicates this vein zone, which is comprised of numerous individual veins up to several inches
in width each, to be a steeply westerly-dipping feature, with several intercepts of high-grade gold exceeding 1.0 ounce of gold
per ton. Areas highlighted in red on figures 7 and 8 display interpreted orientation of repeated vein sets based on drill intercepts.
Figure 7 also shows the high priority drill targets we are currently drilling to yield additional high-grade gold concentrations
in the Church Vein zone. The nearly 200-foot vertical interval between the 100-level gold mineralization and the 300-level gold
mineralization is a high priority target, as are the extensions to the north and south, and down-dip from the 300-level workings.
As
seen in red in Fig. 7. below, the Company has executed 6 core holes definition drilling of 6 core holes. Total drilling do date
is approximately 1500 ft. We are awaiting assay results to plan our next series of drill holes.
Also
shown on Fig. 7. is the approximate location of the Church Raise Zone.
Fig.
7 - Church Vein Zones and Decline Vein Zone
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Figure
8 - Cross Section of Church Vein Zone at Section 3555
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
ICN
Resources Drilling
ICN
Resources acquired control of the property in March 2011. During that year ICN drilled 26 core holes for a total of 5,795 ft (1,767
m) and an additional 63 RC holes for a total of 27,470 ft (8,375 m). The core holes (hole ID prefixed with ICN- )
were drilled largely in the Church Zone and the RC holes (hole ID prefixed with ICR-) were utilized to test other
exploration targets throughout the property.
The
third core hole, ICN-003, returned a weighted-average intercept of 9.5 ft (2.90 m) that assayed 40.8 oz/ton (1.4 kg/t) gold. Eleven
holes were then drilled around the ICN-003 discovery hole within a 100 meter by 150-meter area. Additional extraordinary high-grade
intercepts included 4.5 ft (1.37 m) in ICN-013 that assayed 51.46 oz/ton (1.76 kg) gold, and a weighted average of 9.5 ft (2.9
m) in ICN-014 that averaged 26.8 oz/ton (918.0 g/t) gold. The next highest-grade intervals are 4 ft (1.22 m) in ICN-023 that averaged
1.46 oz/ton (50 g/t) and 3 ft (.91 m) in ICN-024 that assayed .802 oz/ton (27.5 g/t). All of these high-grade intercepts lie along
the same north-northeast structural trend, which also falls in the broader NE corridor of mineralization. See the table below
for drill hole intercepts greater or equal to 0.5 oz/ton (17.14 g/t).
ICNs
core drilling showed that the Church Zone is covered by as little as 55 ft (16.9 m) of post-mineral cover. The zone remains open
along strike and down-dip and falls within the NE Corridor as defined by mineralization and geophysics.
The
RC drilling program was designed to test four areas. Most of the work was focused on the 600-foot (183 m) strike length of the
NE Corridor between the Church Zone and the Combination Pit. Six holes were drilled to test the January area, immediately west
of the Combination Pit. An additional 19 holes were drilled to test mineralized zones noted by prior exploration programs in the
northeastern portion of the claim block, including the Sheets-Ish Silver Pick and Phelan Shaft areas. Five holes were located
in the Newmont Lode area to test extensions of known mineralization.
Drilling
in the NE Corridor (away from the Church Zone) showed that the structure and alteration persist throughout, and that attractive
gold mineralization is present. Numerous lower grade intercepts were encountered, which contained shorter high-grade intervals.
The degree of silicification, quartz veining and fracturing in these intercepts indicates that the lower grade intercepts may
represent halos to higher grade mineralization. Additional drilling will be required to better delineate these mineralized zones.
ICN
Resources Drill Intercepts Greater or Equal To 0.5 oz/ton (17.14 g/t)
Intervals
greater than 1.0 oz/ton (34.29 g/t) are in bold.
Hole
ID
|
From
m
|
To
m
|
From
ft
|
To
ft
|
Length
ft
|
Au
g/t
|
Au
oz/ton
|
ICN-001
|
59.7
|
60.7
|
196.0
|
199.0
|
3.0
|
23.2
|
0.677
|
ICN-001
|
60.7
|
61.6
|
199.0
|
202.0
|
3.0
|
215.7
|
6.290
|
ICN-003
|
16.9
|
19.8
|
55.5
|
65.0
|
9.5
|
1398.6
|
40.793
|
Incl.
|
16.9
|
18.6
|
55.5
|
61.0
|
5.5
|
547.3
|
15.963
|
Incl.
|
18.6
|
19.8
|
61.0
|
65.0
|
4.0
|
2569.2
|
74.935
|
ICN-003
|
24.8
|
26.8
|
81.5
|
88.0
|
6.5
|
57.1
|
1.665
|
ICN-008
|
94.5
|
95.3
|
310.0
|
312.5
|
2.5
|
183.6
|
5.355
|
ICN-013
|
28.0
|
29.4
|
92.0
|
96.5
|
4.5
|
1,764.2
|
51.455
|
ICN-014
|
25.1
|
26.1
|
82.5
|
85.5
|
3.0
|
181.9
|
5.306
|
ICN-014
|
27.0
|
28.0
|
88.5
|
92.0
|
3.5
|
2,332.0
|
68.018
|
ICN-015
|
66.4
|
67.2
|
218.0
|
220.5
|
2.5
|
24.5
|
0.714
|
ICN-018
|
57.9
|
59.4
|
190.0
|
195.0
|
5.0
|
23.5
|
0.684
|
ICN-023
|
64.3
|
64.9
|
211.0
|
213.0
|
2.0
|
61.6
|
1.798
|
ICN-023
|
64.9
|
65.5
|
213.0
|
215.0
|
2.0
|
37.1
|
1.081
|
ICN-024
|
24.1
|
25.0
|
79.0
|
82.0
|
3.0
|
27.6
|
0.805
|
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
ICN
Resources Drill Intercepts Greater or Equal To 0.5 oz/ton (17.14 g/t) (Continued)
Intervals
greater than 1.0 oz/ton (34.29 g/t) are in bold.
ICN
Resources rotary-reverse circulation
|
ICR-003
|
18.3
|
19.8
|
60.0
|
65.0
|
5.0
|
39.0
|
1.138
|
ICR-003
|
19.8
|
21.3
|
65.0
|
70.0
|
5.0
|
21.7
|
0.633
|
ICR-003
|
39.6
|
41.1
|
130.0
|
135.0
|
5.0
|
17.2
|
0.502
|
ICR-003
|
59.4
|
61.0
|
195.0
|
200.0
|
5.0
|
19.0
|
0.554
|
ICR-031
|
105.2
|
106.7
|
345.0
|
350.0
|
5.0
|
17.3
|
0.505
|
ICR-032
|
64.0
|
65.5
|
210.0
|
215.0
|
5.0
|
18.2
|
0.530
|
ICR-044
|
12.2
|
13.7
|
40.0
|
45.0
|
5.0
|
28.3
|
0.826
|
GOLD
MINERALIZATION and ALTERATION
Goldfield
is one of the most prominent North American examples of the epithermal subclass classification known as high-sulfidation (or alunite-gold)
deposits. This type of deposit is characterized by intense pyritization and low-pH, acid-sulfate hydrothermal alteration of the
volcanic host rocks. Gold mineralization occurs in brecciated, quartz-alunite vein-filled faults and fractures. Individual veined
zones are typically one to three feet in total width and are characterized by a clustering of several smaller veins up to three
inches in width each. Gold deposition has been dated (using isotopes) as occurring 22 to 18 million years ago (Silberman, 1985).
Fluid inclusion and oxygen isotope data from several locations within the district indicate an ore deposition temperature ranging
from 200 to 2900 degrees C.
Host
rocks surrounding the brecciated quartz-alunite-filled faults and fractures typically display a near-symmetrical pattern of three
successive hydrothermal alteration zones. The gold-bearing veined zones containing predominantly quartz, alunite and pyrite, invariably
are surrounded by strongly developed silicification (silica replacement of host rock). An advanced argillic zone enveloping the
silicification is characterized by the presence of alunite, kaolinite, pyrite, quartz and montmorillonite, which further grades
into a more regional propylitic alteration zone containing calcite, chlorite, and pyrite. Widespread intense hydrothermal alteration
often makes it difficult to trace individual volcanic units.
HIGH-GRADE
GOLD OCCURRENCES
The
Goldfield mining district has recorded production of more than 4.2 million ounces of gold and 1.5 million ounces of silver. Production
in the district generally has been limited to an area about one mile (east-west) by about one and one-half mile (north-south).
High-grade
gold ores (>1.0 oz/ton) typically occur as breccia-matrix and open-space vug fillings within a series of banded quartz-alunite
veins, surrounded by pervasively silicified zones that often contain lower-grade gold (>0.05 oz/ton). From 1903 to 1925, about
fifteen individual high-grade ore bodies averaging 100,000 tons and yielding 100,000 to 500,000 ounces of gold each were mined
from the veins in the immediate vicinity of the Apex of the Main Vein at the Combination pit. Typical dimensions of these ore
bodies are approximately 200 feet along strike, 300 feet on dip, and up to 20 feet in width. Of the total tonnage, high-grade
ores accounted for 51% mined. The average grade of total gold produced during this period was 1.13 ounces per ton; 96% of total
gold produced had an average grade greater than 1 ounce per ton, while 39% of total gold produced had an average grade of 2.9
ounces per ton. The cutoff grade in the district was 0.25 ounces of gold per ton. The majority (75% to 80%) of the districts
gold production occurred from depths of 600 feet or less. The deepest ores mined at Goldfield were 1,900 feet below the surface
and approximately 2,500 feet downdip from the apex of the lode.
Unoxidized
ore, formed as cavity fillings in brecciated veins, consists of varying proportions of native gold and gold tellurides including
calaverite and goldfieldite, as well as sulfosalt minerals including bismuthinite and famatinite, each of which are associated
with high-grade gold.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Geophysics
CSAMT
In
2008, Lode-Star Gold contracted Zonge Geophysics to carry out an orientation CSAMT (controlled source, audio-frequency magneto-telluric)
survey. The objective was to determine the effectiveness of this technique in detecting resistivity variations that correlate
with known gold-bearing quartz vein zones. Five east-west lines were run across the Church-Red Hills-Newmont Zone area for a total
of 1.7 line miles (2.7km) of coverage. The results clearly defined several pronounced resistivity gradients with patterns associated
with aforementioned areas of known gold mineralization.
In
February 2012, ICN contracted Zonge Geophysics to carry out a similar CSAMT survey which covered nearly all of the Goldfield Bonanza
property. It included 32 lines for a total of 10.6 line-miles (17 line-kilometers). The survey data was acquired using 30-meter
(100 ft) receiver dipoles in spreads of six down-line electric field dipoles with two magnetic field measurements taken per spread
in the broadside mode of operation. The signal source was a Zonge GGT-30 constant current transmitter. Survey control was maintained
using a Trimble PRO-XRS GPS receiver.
Figure
9 below displays the results of the property-wide survey. Overlain on the CSAMT is drilling in the Northeast Corridor with drill
hole assays presented as calculated grade X thickness (GxT) values. There is a clear association of CSAMT resistivity highs with
high gold assays from these drill holes, occurring in highly silicified areas. Also shown on figure 8, the biogeochemical survey
anomalies are overlain on the CSAMT results, indicating close correlation with high resistivity values. The biogeochemistry patterns
are discussed further in the Biogeochemistry section below.
The
main NE Corridor is defined by a major break in the CSAMT data. This break is directly indicative of significant northwest and
northeast oriented structures at depth, some of which have been observed in underground exposures and interpreted through drilling.
The potential significance of the CSAMT break is demonstrated by the drill holes in and around the Newmont Lode in the southern
portion of the grid.
Holes
in this area are weakly to strongly gold mineralized, suggesting that further drill testing southwest along this break is warranted.
In
addition, the mineralization trending northwesterly in the Sheets-Ish, Silver Pick, Phelan area is shown to hug the sharp Northwest
break in the CSAMT response. Thus, the better gold grades seem to follow the margins of the CSAMT highs. The principal conclusion
was that the general exploration model was verified – Main District style high-grade gold mineralization is,
in fact, localized beneath the post-mineral cover below the Lode-Star Gold claim block.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Figure
9 - Geophysics & Biochemistry Anomalies w/ GxT Drill Assays
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Biogeochemistry
|
Figure
10
Biogeochemical Interpretive Map
|
Conventional
surface sampling of outcrops and soils on the Lode-Star claims is not useful due to poor
exposures and contamination by waste dumps and tailings. However, biogeochemical sampling
has been shown to be effective in indicating areas of anomalous gold and other gold-related
trace metal values below the Seibert gravels.
In
August 2011, ICN personnel sampled rabbit brush in an area measuring approximately 4000 feet (1200 m) by 2000 feet (600
m) in the northern and central portions of the property, including in the Silver Pick shaft area and in the NE Corridor
target area. The program was designed, and the data interpreted by Shea Clark Smith of Minerals Exploration & Environmental
Geochemistry (Smith, 2012). Large areas that are defined by gold concentrations from 2 – 60 ppb are significant
and attest to the volume (and possibly grade) of mineralized rock in contact with groundwater in these areas. Smith states
that metal uptake in rabbit brush is not overwhelmed by mineralized dust that might have masked the metal concentrations
in plant tissues of less well endowed (by gold) areas.
The
Figure to the right displays the gold-mineralized areas indicated by the biogeochemical data. The anomalies cluster in
areas of historically mined mineralization near the Phelan, Sheets-Ish and Silver Pick shafts. Most importantly multiple
clusters occur in the Northeast Corridor area, which includes the Newmont Lode and especially the Church Zone. Of particular
note is the cluster of anomalies that exist to the northwest of the NE Corridor, correlating closely with interpreted
northwest-trending structures. Thus, the biogeochemical data confirms the conclusions from drilling and underground geologic
work as shown on Figure 8 above. Overall the biogeochemical anomalies were found in four areas of the property that have
had no drilling, as follows:
|
|
|
1.
|
the
area immediately east of the Church Zone coinciding with a CSAMT anomaly;
|
|
2.
|
several
grouped anomalies immediately northwest of the Newmont Lode and the January-Whiterock shaft;
|
|
3.
|
a
northwest trending series of anomalies extending 400 meters to the northwest of the Church discovery zone; and,
|
|
4.
|
three
separate anomalies located to the west of the Silver Pick shaft and to the east of the Phelan shaft in the northern portion of
the claim group. In general, all of the drill holes with anomalous gold values fall within biogeochemical anomalies and all those
holes with no significant gold intercepts are outside the biogeochemical anomalies.
|
Seismic
Survey
In
1980 Trafalgar Mines contracted Cooksley Geophysics to conduct a refraction seismic survey over a small area in the Church zone.
This survey delineated several shallow silica ledges which were confirmed by drilling to be gold bearing. Westley Mines leased
the property during 1985. They contracted Dr. McWilliams, a professor at Stanford, to conduct a more extensive refraction seismic
survey. Thirteen east-west lines were run at approximately a 400-foot (122m) spacing covering an area from about 600 feet (183m)
south of the Silver Pick shaft to 2000 feet (610m) south of the January-Whiterock shaft. This work delineated silicified zones
and ledges which are interpreted to have horizontal thicknesses of up to 200 feet (61 m) and varying lengths. See Fig. 10 below.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Figure
11 - Seismic Survey Anomalies
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Mine
Development - Drilling the Northeast Corridor
The
Companys immediate drill program is to define its existing and mineable Gold mineralization within the northeast corridor.
See Fig. 13. Specifically, the Church, Red Hills/Decline and Newmont Zones, referred to as the CRN Area. Current drill budget
is US$1,800,000 plus $200,000 in analytical fees. Combined total cost: US$2,000,000. To date the Company has commenced definition
drilling in the Church Zone. Approximately 1500 ft of core drilling has been executed at a price of roughly $100,000. All the
costs for drilling have been paid by the Companys largest shareholder Lode Star Gold, INC
Fig.
12 Immediate Drill Program Area
|
Red
Hills, Decline Zone:
The
Company is planning for 6,000 combined feet of deep core drilling for the Red Hills and Decline Zone.
Anticipated
Cost $400,000. See Table 11a.
Church
Zone:
The
Company has commenced its 6,400 combined feet of drilling for the Church Zone with approximate 1500 feet drilled to date
Anticipated
Cost $400,000 See Table 11b.
Newmont
Zone:
Future
planning for an initial 22,200 combined feet of surface drilling in the Newmont Zone.
Anticipated
Cost (Surface) $1,000,000 See Table 11c.
|
Phase
1
Table
12a. - Red Hills / Decline Zone Drilling Budget
Red
Hills Surface
|
Hole
Depth
|
$/ft
|
Cost/Hole
|
#
of Holes
|
Cost
|
TTl
ft Drilled
|
|
Core
Drilling
|
1000
avg.
|
60.00
|
$ 60,000
|
6
|
$ 360,000
|
6,000
|
|
Contingency
|
|
|
|
|
$ 40,000
|
|
|
Total
Budget
|
|
|
|
6
|
$ 400,000
|
6,000
|
Sample
Prep., Assays, CSAMT interpretation and third-party verification of the drilling results are expected to add a cost of approximately
$100,000.
Table
12b. - Church Zone Drilling Budget
Church
Zone Surface
|
Hole
Depth
|
$/ft
|
Cost/Hole
|
#
of Holes
|
Price
|
TTl
ft Drilled
|
|
Core
Drilling
|
300
|
50.00
|
$ 15,000
|
8
|
$ 120,000
|
2,400
|
|
Core
Drilling
|
1000
|
60.00
|
$ 60,000
|
4
|
$ 240,000
|
4,000
|
|
Contingency
|
|
|
|
|
$ 40,000
|
|
|
Total
Budget
|
|
|
|
12
|
$ 400,000
|
6,400
|
Sample
Prep., Assays, CSAMT interpretation and third-party verification of the drilling results are expected to add a cost of approximately
$100,000.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Phase
2
Table
12c. - Newmont Zone Surface Drilling Budget (Planned)
Newmont
Zone Surface
|
Hole
Depth
|
$/ft
|
Cost/Hole
|
#
of Holes
|
Price
|
TTl
ft Drilled
|
|
RC
Drilling
|
1000
|
38.00
|
$ 38,000
|
10
|
$ 380,000
|
10,000
|
|
RC
Drilling
|
500
|
38.00
|
$ 19,500
|
10
|
$ 190,000
|
5,000
|
|
Core
Drilling
|
1000
|
60.00
|
$ 60,000
|
4
|
$ 240,000
|
4,000
|
|
Core
Drilling
|
400
|
50.00
|
$ 20,000
|
8
|
$ 160,000
|
3,200
|
|
Contingency
|
|
|
|
|
$ 30,000
|
|
|
Surface
Budget
|
|
|
|
32
|
$
1,000,000
|
22,200
|
Sample
Prep., Assays, CSAMT interpretation and third-party verification of the drilling results are expected to add a cost of approximately
$200,000.
|
Underground
Budget
|
Newmont
Underground - Yet to be Determined
|
Unplanned
|
|
Total
for Phase 1 planned step-out drilling – Red Hills/Decline Zone and Church Zone
|
Combined
12a & 12b
|
Drilling
|
$800,000
|
|
|
|
Analytical
Fees
|
$200,000
|
|
|
Total
|
|
$1,000,000
|
|
Underground
mining in the Red Hills area will extract ore on the 300-level and raise to higher levels. The Company has continued its mine
development and we plan to initially mine 10,000 tons of material at a rate of approximately 50 tons per day. On-going development
has identified several additional areas where tonnage will be added.
We
have a $5.0 million exploration and mine development program that will be focused on defining and mining of the Propertys
gold mineralization; advance the geologic modeling for continued mining; and bulk sampling of the Projects current underground
workings as well as for working capital purposes.
Funding
Details
of the development program are as follows:
Item
|
Major
Categories
|
Cost
|
1.
|
Equipment
& Mining Materials
|
$275,000
|
2.
|
Secondary
Escape & Second Production Shaft
|
$1
million
|
3.
|
Red
Hills/Stope & Decline Vein Zones Mining
|
$860,000
|
4.
|
Drilling
the Northeast Corridor
|
$2
million
|
5.
|
Corporate
& General Admin.
|
$865,000
|
|
Total
|
$5
million
|
Line
items 1, 2, 3 and 5 above, totaling $3.0 million are required for bulk sampling of the Propertys current workings.
Line
item 4 accounts for the Development Drilling totaling $2.0 million required to fully assess the Northeast Corridor.
The
estimates above are for planning purposes only. No information contained herein should be considered an official corporate offering.
The application of funds shown above is an estimate and may not exactly match the actual future costs.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Future
Exploration Targets
Target
Area 1.
North-south
oriented CSAMT gradient that indicates extension of the known high-grade gold in the Red Hills Vein Zone.
Target
Area 2.
Several
Refractive Seismic responses along a north-northwest oriented alignment, suggesting the existence of one (or more) siliceous
zones, likely below the 1,700 meter search horizon.
The
pronounced south-pointing protruding gradient at the south end of this linear, which is similar to the northeast pointing
gradient in the Red Hills. This is indicative of the existence of a siliceous zone.
Target
Area 3.
A
major northwest oriented CSAMT gradient trending similar to numerous historic ore zones in the main district (note the
repeated spacing of the prominent NW historic ore zones).
Intersection
of this northwest oriented gradient with the southern projection of the NE Corridor, that correlates with the existence
of biogeochemical anomalies.
Target
Area 4.
A
north-northeast oriented CSAMT gradient adjacent to the NE Corridor with coincident Refractive Seismic responses and biogeochemical
anomalies.
A
sharp embayment and protruding CSAMT gradient with coincident RS responses and biogeochemical anomaly.
Target
Area 5.
Several
Refractive Seismic responses along a north-northwest oriented alignment, suggesting the existence of one (or more) siliceous
zones, likely below the 1,700 meter search horizon.
The
intersection of RS responses with CSAMT gradient.
Target
Area 6.
A
major northwest oriented CSAMT gradient trending similar to numerous historic ore zones in the main district coincident with biogeochemical
anomalies.
|
Figure
13 - Seismic Survey
|
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Developments
On
November 20, 2018 we were issued Water Pollution Control Permit NEV2017109 from the Nevada Department of Environmental Protection
(NDEP) regarding production at the property. This Permit authorizes the construction, operation, and closure of approved mining
facilities in Esmeralda County, Nevada. The Permit is effective for 5 years until November 20, 2023 and authorizes the processing
of 10,000 tons of ore per year from Lode-Stars underground operations. 100% of the permitting cost has been borne by our largest
shareholder, Lode-Star Gold INC.
Unique
to our production permit, the Nevada Department of Environmental Protection has endorsed our intensions to temporarily store waste
rock underground. Once stockpiled, waste rock is brought to the surface to backfill and remediate our historic abandoned mine
shafts. This will save us the significant time and expense of having to permit and build a surface waste containment facility.
We
have received our blasting permit from the ATF.
Company
is actively engaged in underground mine development and surface definition core drilling.
The
Covid-19 pandemic has had minimal effect on the execution of our milestones.
Metallurgy
Reports
To
date we have had three metallurgy reports prepared. In order they are: Kappes Cassady & Associates located in Reno, NV dated
July 10,2006, Newmont Mining located in Carlin, NV dated May 27, 2010, and McClelland Laboratories, Inc. located in Reno, NV dated
January 26, 2016. Indications are that the Company can expect at a minimum, an 85% AU recovery from floatation milling. Better
recovery is achieved by Agitated Leach processing, which show results closer to +90%. The best recovery results, +95%, due to
the high sulphide content of the ore, is achieved through roasting. An additional lab report has been generated by Kappes Cassady
& Associates to determine ore compatibility for processing at Scorpio Golds milling circuit.
Milling
On
February 17, 2017, we executed an agreement with Scorpio Gold Corporation (Scorpio) for a pilot toll milling test. We
completed the first test in May 2017 and both companies have determined that further testing needs to be completed to determine
a definitive cost analysis and other operational details. The sample processed was historic
material stockpiled on the property surface and therefore of limited metallurgical value, but indicative of material that will
be run through the mill. Milling throughput did identify specific equipment configuration details that need to be considered for
future runs. Both parties agree that additional milling circuitry is needed for the most optimum gold yield.
On
January 22, 2020 we executed a toll milling agreement (the Agreement) with Scorpio Gold Corporations affiliate, Goldwedge
LLC. The Agreement allows for the processing of ore delivered from our Property to the 400 ton per day Goldwedge milling facility
located in Manhattan, Nevada.
Based
on previous metallurgical testing, our ore requires gravity combined with flotation for optimal recoveries of contained precious
metals. The Goldwedge milling circuit is currently configured with a gravity recovery circuit. Under the terms of the Agreement,
we wouldl advance funds required for the design, engineering, permitting and modifications to the Goldwedge facility to include
the addition of a flotation circuit, supporting reagent tanks/silos, secondary lining of process containment ponds, leak detection
and monitoring wells associated with fluid containments. The Agreement provides for us to recoup the advanced funds through a
reduction in toll milling rates until all advanced funds have been repaid. Following repayment, the toll charges would revert
to standard rates.
Subsequent
to a change in ownership of Scorpio, the Company re-assessed the agreement, concluding that it is unlikely to be completed and
that the Company has no commitment to continue with it. Based on that, the total of $54,318 incurred in connection with the agreement
and included in Prepaid fees has been written off and charged to Impairment expense at December 31, 2020.
Mine
Design and Utilization of Equipment
The
mine will be designed through the interpretation of detailed drilling data in cross sections and the use of conventional software.
Currently there are two areas, the Red Hills and the Church, containing high-grade gold mineralization identified that are to
be incorporated into the mine plan. Currently the mine is equipped with a 1-yard scoop-tram loader. Mining activity will be conducted
with the utilization of this loader, pneumatic equipment and by an existing conveyor system providing for the transfer of ore
to the surface.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Production
Mining Method
We
intend to maximize profitability through a disciplined approach involving the separation of high-grade gold ore from waste rock
during the mining stage, thus avoiding the additional cost of pre-shipment concentration. In order to maintain the highest grade
of ore production the blast holes will be sampled during drilling, then assayed to determine ore boundaries prior to blasting.
The current plan is to ship ore directly from the mine to an offsite mill employing a toll-milling arrangement. A summary of the
mining methodology is as follows:
|
●
|
Cut & Fill/Resuing Narrow Vein Stoping (described
below)
|
|
●
|
Mechanized internal decline
|
Figure
M1. - A typical blast pattern to extract the ore from waste using two detonations.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Timbered
Raise Summary
The
design accommodates the ease of installation of the timber using pre-cut timbers. Caps, and Gerts are jointed on each end so that
each fits on another, with a place for each corner post. The timbers are designed to be carried by a pneumatic tugger hoist and
set by a crew of two men. A man-way is provided with landings every 4 sets vertically. A utility compartment is provided with
accommodation for air and water lines as well as ventilation tubing. The raise timbering is designed to accommodate chute lagging
on each end of the raise, with a timber slide along the footwall. Each set is to be blocked to the sides and ends of the raise
using similar size timber and wedges. The timbering in this design is intended for temporary vertical access for mining operations
and is not intended for permanent long-term ground support. (Fig. M2 below).
Cut
& Fill/Resuing Stope Summary
Access
is provided by first constructing an internal ramp system, or by timbered raise. RESUING (Shrink Stoping): A method that reduces
dilution when the vein is narrower than the heading. Historically a drift round was taken in two passes. First pass was to extract
the gold vein, and the second pass was to extract the waste. CUT & FILL: Access is provided by first taking a sill cut, then
taking down the back in successive slices. After mucking, the stope is backfilled, but enough space is left to mine the next slice.
Fig.
M2 - A typical timber raise and a spiral ramp. The arrow indicates where the raise will be constructed.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Plan
of Operations
Drilling
and Mine Development:
The
Companys underground workings are 100% rehabbed and ready to mine.
The
capital requirement to achieve our next phase of project development is estimated at US$5,000,000.
-
Line items 1, 2, 3 and 5 below, totaling $3,000,000 are required for bulk sampling of the mines current workings.
-
Line item 4 accounts for the Development Drilling required to fully assess the propertys resource.
Application
of Funds
Item
|
Major
Categories
|
Cost
|
1.
|
Equipment
& Mining Materials
|
$275,000
|
2.
|
Secondary
Escape & Second Production Shaft
|
$1,000,000
|
3.
|
Red
Hills/Stope & Decline Vein Zones Mining
|
$860,000
|
4.
|
Drilling
the North-East Corridor
|
$2,000,000
|
5.
|
Corporate
& General Admin.
|
$865,000
|
|
Total
|
$5,000,000
|
The
estimates above are for discussion purposes only. No information contained herein should be considered an official corporate offering.
All costing of the application of funds is an estimate and may not exactly match the actual future costs.
The
following tables shows the estimated, detailed application of the $5.0 million Total above, by Category, required for step-out
property development and gold output from the Red Hills Vein Zone.
|
1.
|
Equipment
& Mining Materials
|
Description
|
Cost
|
Quantity
|
Total
|
a.
Blasting Materials and Storage
|
$30,000
|
N/A
|
Stocked
|
b.
Pneumatic Jackleg new
|
$5,000
|
4
|
$20,000
|
c.
Pneumatic Slusher/w bucket used
|
$20,000
|
2
|
Purchased
|
d.
Pneumatic Tugger used
|
$5,000
|
1
|
Purchased
|
e.
Stopers/Buzzies
|
$2,000
|
2
|
Purchased
|
f.
1-yard used Scoop
|
$200,000
|
1
|
$200,000
|
g.
Compressor
|
$130,000
|
1
|
Leased
|
h.
Hoist Rehab and Retrofitting
|
$25,000
|
1
|
$25,000
|
i.
Ancillary
|
$30,000
|
1
|
$30,000
|
Total
Equipment Items and Cost
|
|
|
$275,000
|
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
|
2.
|
Secondary
Escape and Second, Higher Volume Production Shaft
|
Location
|
Description
|
Costs
|
Comments
|
300
ft Level
|
Labor
+ Equipment
|
$1,000,000
|
MSHA
Mandated
|
|
|
|
|
300
ft Level
|
Total
|
$1,000,000
|
Budgeted
|
|
3.
|
Phase
1. Mining the Red Hills/Stope and Decline Vein Zones
|
Location
|
Description
|
Costs
|
Comments
|
RH/St/Dec
|
Labor
Related
|
$450,000
|
5-man
crew @ 10 hours per day, estimated 15 months to complete
|
|
Ore
Grade Control
|
$50,000
|
Sampling
time and logistics
|
|
Timber
|
$35,000
|
Timber
Prep, crib, man-way & service raise timbers
|
|
Equipment
Maintenance
|
$30,000
|
0.5-man
hours. $2,000=Tire wear, service & diesel consumption
|
|
Ground
Support
|
$20,000
|
4
Split Set w/plate& monster mat. Estimated 1000 bolts
|
|
Explosives
|
$100,000
|
Ongoing
Blasting Materials
|
|
Fuel
|
$75,000
|
15
months @ $5,000/month
|
|
Backfill
Material
|
$40,000
|
Limestone
|
|
Consumables
|
$5,000
|
Small
hand tools (Fin hoes, drill steel, bits, drivers, axes, nails, etc.
|
|
Utilities
|
$5,000
|
24
vent bag, 2 water & 2 air pipe
|
|
Contingency
|
$50,000
|
|
RH
|
Total
|
$860,000
|
Budgeted
|
|
4.
|
Mine
Development - Drilling the Northeast Corridor
|
|
Description
|
Cost
|
|
Red
Hills / Decline / Church Zone
|
$800,000
|
|
Newmont
Zone
|
$1,000,000
|
|
Analytical
Fees
|
$200,000
|
|
Total
|
$2,000,000
|
|
5.
|
General
Corporate and Administration Fees
|
Public
Company Administrative Costs
|
Description
|
Cost
|
|
Personnel
|
$365,000
|
|
Regulatory
|
$200,000
|
|
General
|
$300,000
|
|
Total
|
$865,000
|
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Funding
All
of our ongoing operations, since the inception of our Mineral Option Agreement on October 4, 2014, have been funded by monies
advanced to us by Lode-Star Gold INC. (LSG) our largest shareholder. We do not currently have enough funds to carry out our entire
plan of operations, so we intend to meet the balance of our cash requirements for the next 12 months through a combination of
debt financing and equity financing through private placements. There is no assurance that we will be successful in completing
any such financings.
If
we are unsuccessful in obtaining sufficient funds through our capital raising efforts, we may review other financing options,
although we cannot provide any assurance that any such options will be available to us or on terms reasonably acceptable to us. Further,
if we are unable to secure any additional financing then we plan to reduce the amount that we spend on our operations, including
our management-related consulting fees and other general expenses, so as not to exceed the capital resources available to us. Regardless,
our current cash reserves and working capital will not be sufficient for us to sustain our business for the next 12 months, even
if we decide to scale back our operations.
Going
Concern
Our
auditors have issued a going concern opinion. This means that there is substantial doubt that we can continue as an on-going business
for the next twelve months unless we obtain additional capital to pay our expenses. This is because we have not generated any
revenues to date, and we cannot currently estimate the timing of any possible future revenues. Our only source for cash currently
is loans or investments by others in our common stock.
Intellectual
Property
We
do not own any intellectual property and we have not filed for any protection of our trademark.
Personnel
We
have no employees. Our president and CEO, our COO and our Corporate Secretary received no compensation in the years ended December
31, 2020 and 2019 for their services, other than the value charged to those years for stock options issued in 2017, as detailed
in Item 11 and $100,000 in consulting fees incurred to another company controlled by our CEO in 2020 (2019: $12,000). We expect
to continue to use outside consultants, advisors, attorneys and accountants as necessary. See Item 10 for information regarding
our officers and directors.
We
now have a crew of 4 miners and 1 grade-control geologist working underground. The manpower component allows for mine development
to advance in multiple headings.
Government
Regulations
We
plan to engage in mineral exploration and are accordingly exposed to environmental risks associated with mineral exploration activity.
LSG is currently in the exploration stage on the Property and, pursuant to the Option Agreement, once formal work plans are mutually
agreed between us and LSG, we will be the operator.
In
general, in Nevada, no government permits are required on mining claims for exploration activities which do not involve the use
of powered equipment. Any disturbance of existing land and vegetation by powered means will generally require a permit which will
specify that after work is completed land be re-contoured to the original surface and be seeded with native plant species. On
unpatented claims with federally owned surface, a Notice of Intent must be filed with the BLM for all activities
involving the disturbance of five acres (two hectares) or less of the surface. A Notice of Intent will include details on the
company submitting the notice, maps of the proposed disturbance, equipment to be utilized, the general schedule of operations,
a calculation of the total disturbance anticipated, and a detailed reclamation plan and budget. A bond will be required to
ensure reclamation and the amount will be determined by the calculated acreage being disturbed. The notice does not have
an approval process associated with it but the bond calculation does have to be approved with a letter from the BLM before work
can proceed. It is not necessary to file a Notice of Intent prior to work on land with privately owned surface.
Measurement
of land disturbance is cumulative, and once five acres total has been disturbed on one project, a Plan of Operations
must be filed and approved by the BLM before additional work can take place. This too requires a cash bond along with a reclamation
plan.
LSG
is not required to file a Notice of Intent for the Property with the BLM; instead, it is required to file one with the Department
of Environmental Protection of the State of Nevada (NDEP), since the only portion of the Property that has publicly owned surface
rights is that which overlaps the Goldfield town limits. This form of notice includes the same information as the BLM Notice of
Intent except that a detailed reclamation plan, budget and bond are not required. The notice also has a very informal approval
process associated with it.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
LSG
is currently operating under a Notice of Intent filed with the NDEP and dated January 2011. This is an open-ended permit that
does not require bonding for reclamation and allows for a total of five acres of disturbance. We do not have any additional pending
Notices of Intent.
To
the best of our knowledge, there are no existing environmental liabilities on the Property. A detailed environmental investigation
has not been conducted.
Results
of Operations
The
following summary of our results of operations should be read in conjunction with our audited financial statements for the year
ended December 31, 2020 which are included with this Report. See the Cautionary Note Regarding Forward Looking Statements
above for a discussion of forward-looking statements and the significance of such statements in the context of this Report.
We
recorded a net loss of $493,640 for the year ended December 31, 2020, have an accumulated deficit of $3,494,901 and have had no
operating revenues. The possibility and timing of revenue being generated from our mineral property interest is uncertain.
Revenues
and Net Loss
|
|
Years
Ended December 31
|
|
|
Increase/(Decrease)
|
|
|
|
2020
|
|
|
2019
|
|
|
Amount
|
|
|
Percentage
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
Operating
Expenses
|
|
|
355,732
|
|
|
|
231,811
|
|
|
|
123,921
|
|
|
|
53%
|
|
Operating
Loss
|
|
|
(355,732
|
)
|
|
|
(231,811
|
)
|
|
|
(123,921
|
)
|
|
|
53%
|
|
Other
Expenses
|
|
|
(137,908
|
)
|
|
|
(65,076
|
)
|
|
|
(72,832
|
)
|
|
|
112%
|
|
Net
Loss
|
|
$
|
(493,640
|
)
|
|
$
|
(296,887
|
)
|
|
$
|
(196,753
|
)
|
|
|
66%
|
|
Expenses
Our
expenses for the years ended December 31, 2020 and 2019 are shown below:
|
Years
Ended December 31
|
|
|
Increase/(Decrease)
|
|
|
2020
|
|
|
2019
|
|
|
Amount
|
|
|
Percentage
|
|
Consulting
services
|
$
|
160,892
|
|
|
$
|
46,274
|
|
|
$
|
114,618
|
|
|
|
248%
|
|
Corporate
support services
|
|
1,869
|
|
|
|
1,835
|
|
|
|
34
|
|
|
|
2%
|
|
Exploration
and evaluation
|
|
18,043
|
|
|
|
-
|
|
|
|
18,043
|
|
|
|
-
|
|
Impairment
expense
|
|
54,318
|
|
|
|
-
|
|
|
|
54,318
|
|
|
|
-
|
|
Interest,
bank and finance charges
|
|
83,590
|
|
|
|
65,076
|
|
|
|
18,514
|
|
|
|
28%
|
|
Mineral
option fees
|
|
100,000
|
|
|
|
100,000
|
|
|
|
-
|
|
|
|
-
|
|
Office,
foreign exchange and sundry
|
|
10,425
|
|
|
|
15,567
|
|
|
|
(5,142
|
)
|
|
|
(33%
|
)
|
Professional
fees
|
|
40,574
|
|
|
|
45,342
|
|
|
|
(4,768
|
)
|
|
|
(11%
|
)
|
Transfer
and filing fees
|
|
23,929
|
|
|
|
22,793
|
|
|
|
1,136
|
|
|
|
5%
|
|
Total
Operating and Other Expenses
|
$
|
493,640
|
|
|
$
|
296,887
|
|
|
$
|
196,753
|
|
|
|
66%
|
|
Consulting
services
In
2020, we incurred $100,000 in consulting fees payable to a company controlled by our CEO, compared to $12,000 in 2019, an
increase of $88,000. We granted stock options to key outside consultants in 2018. The related Consulting services expense for
the year ended December 31, 2020 based on a Black-Scholes calculation, was $3,535, compared to $10,562 in 2019, a decrease of
approximately $7,000. 2020 Consulting services included approximately $34,000 paid to an advisory firm for assistance in
exploring fund raising opportunities, with no equivalent expense in 2019. The net of those changes accounted for the total
year over year increase.
Exploration
and evaluation
Exploration
and evaluation expense in 2020 was for assay costs. No such costs were incurred in 2019.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Impairment
expense
Management
concluded that the mill modification agreement with Goldwedge LLC is unlikely to be completed and that we have no commitment to
continue with it. Based on that, the total of $54,318 incurred in connection with the agreement and included in Prepaid fees was
written off and charged to Impairment expense at December 31, 2020. There was no equivalent expense in 2019.
Interest,
bank and finance charges
The
increase in interest expense in 2020 was mainly due to a net increase of approximately $241,000 in interest-bearing loans and
approximately $131,000 in interest-bearing amounts due to LSG for mineral option fees and accrued interest.
Office,
foreign exchange and sundry
The
decrease of approximately $5,000 from 2019 was primarily due to reductions in Meal expenses of approximately $3,000, in Contributions
of approximately $1,000, and in Licenses and permits of approximately $1,000.
Professional
fees
Professional
fees were lower in 2020 primarily due to costs in 2019 of approximately $2,000 for an NI-43-101 report and approximately $2,000
for a US tax filing, with no equivalents in 2020.
Assets
and Liabilities
Balance
Sheet items with notable year over year differences are as follows:
|
|
December
31
|
|
|
Change
|
|
|
|
2020
|
|
|
2019
|
|
|
Amount
|
|
|
Percentage
|
|
Prepaid
fees
|
|
$
|
3,940
|
|
|
$
|
2,078
|
|
|
$
|
1,862
|
|
|
|
90%
|
|
Accounts
payable and accrued liabilities
|
|
|
84,181
|
|
|
|
8,014
|
|
|
|
76,167
|
|
|
|
950%
|
|
Due
to related parties and accrued interest
|
|
$
|
2,021,878
|
|
|
$
|
1,598,114
|
|
|
$
|
423,764
|
|
|
|
27%
|
|
Loans
payable and accrued interest
|
|
$
|
-
|
|
|
$
|
5,819
|
|
|
$
|
(5,819
|
)
|
|
|
(100%
|
)
|
Additional
Paid-In Capital
|
|
|
1,632,181
|
|
|
|
1,628,646
|
|
|
|
3,535
|
|
|
|
-
|
|
Prepaid
fees increased primarily due to prepayment in 2020 of approximately $3,000 for ongoing assay costs, offset by approximately
$1,000 in legal fees drawn from prepaid amounts.
Accounts
payable and accrued liabilities increased in 2020 primarily due to the accrual of $83,500 in consulting fees for strategic
and mine development, partially offset by the payment of approximately $8,000 in payables from December 31, 2019.
Due
to related parties and accrued interest increased due to the following:
|
°
|
the
accrual of mineral option fees and related interest due to LSG totaling approximately $131,000;
|
|
°
|
net
cash loan advances from related parties of $135,000;
|
|
°
|
accrued
loan interest due to related parties of approximately $51,000; and
|
|
°
|
expenses
paid by related parties on our behalf of approximately $106,000
|
Loans
payable and accrued interest decreased due to the repayment of $5,819 of accrued loan interest, which was the final balance
due.
Additional
Paid-In Capital increased as a result of the current year expense of a portion of the value assigned to 500,000 stock options
issued November 20, 2018, calculated using the Black-Scholes option pricing model. The expense was charged to Consulting services.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Liquidity
and Capital Resources
Our
financial condition at December 31, 2020 and 2019 and the changes between those dates are summarized below:
Working
Capital
|
|
December
31
|
|
|
Increase/(Decrease)
|
|
|
|
2020
|
|
|
2019
|
|
|
Amount
|
|
|
Percentage
|
|
Current
Assets
|
|
$
|
16,584
|
|
|
$
|
12,577
|
|
|
$
|
4,007
|
|
|
|
32%
|
|
Current
Liabilities
|
|
|
2,106,059
|
|
|
|
1,611,947
|
|
|
|
494,112
|
|
|
|
31%
|
|
Working
Capital (Deficiency)
|
|
$
|
(2,089,475
|
)
|
|
$
|
(1,599,370
|
)
|
|
$
|
(490,105
|
)
|
|
|
31%
|
|
Our
working capital decreased, as expected, from December 31, 2019 to December 31, 2020, primarily due to:
|
o
|
ongoing
funding in 2020 from LSG and its controlling shareholder, together with related interest (increase of approximately $292,000),
together with the accrual of mineral option fees and related interest due to LSG (increase of approximately $131,000); and
|
|
o
|
the
accrual of $83,500 in mine consulting expense, partially offset by the net change of approximately $2,000 in prepaid expenses;
the payment of approximately $8,000 in payables from December 31, 2019, and the repayment of approximately $6,000 of accrued loan
interest.
|
Cash
Flows
|
|
Year
Ended December 31
|
|
|
Increase/(Decrease)
|
|
|
|
2020
|
|
|
2019
|
|
|
Amount
|
|
|
Percentage
|
|
Cash
Flows Provided By (Used In):
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Activities
|
|
$
|
(127,036
|
)
|
|
$
|
(100,009
|
)
|
|
$
|
(27,027
|
)
|
|
27%
|
|
Financing
Activities
|
|
|
129,181
|
|
|
|
104,000
|
|
|
|
25,181
|
|
|
24%
|
|
Net
increase (decrease) in cash
|
|
$
|
2,145
|
|
|
$
|
3,991
|
|
|
$
|
(1,846
|
)
|
|
(46%)
|
|
As
of the date of this report, we have yet to generate any revenues from our business operations. Our principal sources of working
capital have been related party loans and funds received as subscriptions for our common stock. For the foreseeable future, we
will continue to rely on those sources for funding. We have no assurance that we can successfully engage in any private sales
of our securities or that we can obtain any additional loans.
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 are material to investors.
Commitments
We
do not have any commitments as of December 31, 2020 which are required to be disclosed in tabular form.
Critical
Accounting Policies
Our
critical accounting policies are mainly those subject to significant judgments and uncertainties which could potentially result
in materially different results under different conditions and assumptions. We believe the following critical accounting policies
reflect our most significant estimates, judgments and assumptions used in the preparation of our financial statements:
Use
of Estimates and Assumptions
The
preparation of financial statements, in conformity with US 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.
Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under
the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities
that are not readily apparent from other sources. Significant areas requiring managements estimates and assumptions are
determining the fair value of transactions involving related parties and common stock. Actual results may differ from the
estimates.
ITEM
7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Foreign
Currency Accounting
Our
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:
|
●
|
monetary
items at the exchange rate prevailing at the balance sheet date;
|
|
●
|
non-monetary
items at the historical exchange rate; and
|
|
●
|
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.
Income
Taxes
We
use 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.
In
addition, and as a result of completing the Acquisition, we anticipate that the following critical accounting policies of LSG
will also become our critical accounting policies:
Mineral
Property
Mineral
property interests are capitalized and recorded at cost. The property interests are periodically assessed for impairment of value
when facts and circumstances suggest that the carrying amount of the property interest may exceed its recoverable amount. Costs
of exploration, evaluation and retaining mineral property interests are expensed as incurred. Once we have identified proven and
probable reserves in our investigation of our property interests and upon development of a plan for operating a mine, we would
enter the development stage and capitalize future costs until production is established. When a property reaches the production
stage, the related capital costs will be amortized, using the units-of-production method over proven and probable reserves.
Reclamation
Liabilities and Asset Retirement Obligations
Minimum
standards for site reclamation and closure have been established by various government agencies that affect our operations. We
calculate estimates of reclamation liabilities based on current laws and regulations. US GAAP requires that the fair value of
a liability for an asset retirement obligation be recognized in the period in which it is incurred. It further requires the recording
of a liability for the present value of estimated environmental remediation costs and the related asset when a recoverable asset
(long-lived asset) can be realized. To date, no asset retirement obligation exists due to the early stage of exploration. Accordingly,
no liability has been recorded.
Recent
Accounting Pronouncements
From
time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board, (FASB) or other
standard setting bodies that are adopted by us as of the specified effective date. Unless otherwise discussed, we believe that
the impact of recently issued standards that are not yet effective will not have a material impact on our financial statements
upon adoption.
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
LODE-STAR
MINING INC.
FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2020 AND 2019
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, 2020 and 2019,
the related statements of operations, 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, 2020 and 2019, 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.
Emphasis
of Matter
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.
Mineral
property interests impairment consideration
As
described in Note 3 to the financial statements, the carrying amount of the Companys mineral property interest was $230,180
as at December 31, 2020. The property interests are periodically assessed for impairment of value when facts and circumstances
suggest that the carrying amount of the property interest may exceed its recoverable amount. Management evaluates various qualitative
factors in determining whether or not events or changes in circumstances indicate that the carrying amount of an asset or group
of assets may not be recoverable.
Auditing
the Companys impairment assessment involved our subjective judgment because, in determining whether any indicators of impairment
occurred, management uses judgments that include, among others, assumptions about managements intentions and future exploration
plans, he ability to fund continued exploration activities, forecasts on future gold prices, and market capitalization. Significant
uncertainty exists with these assumptions. Further, managements evaluation of any new information indicating that continued
exploration will not likely occur requires significant judgment.
To
test the Companys impairment assessment, our audit procedures included, among others, assessing the Companys right
to explore in the relevant exploration area; evaluating the Companys ability and managements intent to carry out
significant exploration and evaluation activity; considering whether there was any other data or information that indicated the
carrying amount of the capitalized mineral property interests would not be recovered in full from successful development or by
sale; and assessing the adequacy of the associated disclosures in the financial statements.
/s/
Smythe LLP
Smythe
LLP, Chartered Professional Accountants
We
have served as the Companys auditor since 2017.
Vancouver,
Canada
March
24, 2021
LODE-STAR
MINING INC.
BALANCE
SHEETS
|
|
DECEMBER 31
|
|
|
|
2020
|
|
|
2019
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
12,644
|
|
|
$
|
10,499
|
|
Prepaid fees
|
|
|
3,940
|
|
|
|
2,078
|
|
Total current assets
|
|
|
16,584
|
|
|
|
12,577
|
|
|
|
|
|
|
|
|
|
|
Mineral Property Interest, unproven
|
|
|
230,180
|
|
|
|
230,180
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
246,764
|
|
|
$
|
242,757
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS DEFICIENCY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
84,181
|
|
|
$
|
8,014
|
|
Due to related parties and accrued interest
|
|
|
2,021,878
|
|
|
|
1,598,114
|
|
Loans payable and accrued interest
|
|
|
-
|
|
|
|
5,819
|
|
Total current liabilities
|
|
|
2,106,059
|
|
|
|
1,611,947
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS DEFICIENCY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Stock:
|
|
|
|
|
|
|
|
|
Authorized:
|
|
|
|
|
|
|
|
|
480,000,000 voting common shares and 20,000,000 preferred shares
|
|
|
|
|
|
|
|
|
Issued:
|
|
|
3,425
|
|
|
|
3,425
|
|
50,605,965 common shares and no preferred shares at December 31, 2020 and 2019
|
|
|
|
|
|
|
|
|
Additional Paid-In Capital
|
|
|
1,632,181
|
|
|
|
1,628,646
|
|
Accumulated Deficit
|
|
|
(3,494,901
|
)
|
|
|
(3,001,261
|
)
|
Total stockholders deficiency
|
|
|
(1,859,295
|
)
|
|
|
(1,369,190
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders deficiency
|
|
$
|
246,764
|
|
|
$
|
242,757
|
|
The
accompanying notes are an integral part of these financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF OPERATIONS
|
|
YEARS ENDED DECEMBER 31
|
|
|
|
2020
|
|
|
2019
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
Consulting services
|
|
|
160,892
|
|
|
|
46,274
|
|
Corporate support services
|
|
|
1,869
|
|
|
|
1,835
|
|
Exploration and evaluation
|
|
|
18,043
|
|
|
|
-
|
|
Mineral option fees
|
|
|
100,000
|
|
|
|
100,000
|
|
Office, foreign exchange and sundry
|
|
|
10,425
|
|
|
|
15,567
|
|
Professional fees
|
|
|
40,574
|
|
|
|
45,342
|
|
Transfer and filing fees
|
|
|
23,929
|
|
|
|
22,793
|
|
Total operating expenses
|
|
|
355,732
|
|
|
|
231,811
|
|
|
|
|
|
|
|
|
|
|
Operating Loss
|
|
|
(355,732
|
)
|
|
|
(231,811
|
)
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
Impairment
|
|
|
(54,318
|
)
|
|
|
-
|
|
Interest, bank and finance charges
|
|
|
(83,590
|
)
|
|
|
(65,076
|
)
|
Total other expenses
|
|
|
(137,908
|
)
|
|
|
(65,076
|
)
|
|
|
|
|
|
|
|
|
|
Net Loss and Comprehensive Loss For The Year
|
|
$
|
(493,640
|
)
|
|
$
|
(296,887
|
)
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Net Loss Per Common Share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding – Basic and Diluted
|
|
|
50,605,965
|
|
|
|
50,605,965
|
|
The
accompanying notes are an integral part of these financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF CASH FLOWS
|
|
YEARS ENDED DECEMBER 31
|
|
|
|
2020
|
|
|
2019
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
$
|
(493,640
|
)
|
|
$
|
(296,887
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Foreign exchange loss
|
|
|
30
|
|
|
|
85
|
|
Stock options issued for services
|
|
|
3,535
|
|
|
|
10,562
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Prepaid fees
|
|
|
(1,827
|
)
|
|
|
-
|
|
Accounts payable and accrued liabilities
|
|
|
182,114
|
|
|
|
38,417
|
|
Accrued mineral option fees
|
|
|
100,000
|
|
|
|
100,000
|
|
Accrued interest payable
|
|
|
82,752
|
|
|
|
47,814
|
|
Net cash used in operating activities
|
|
|
(127,036
|
)
|
|
|
(100,009
|
)
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
Repayment of loans payable
|
|
|
(5,819
|
)
|
|
|
(6,000
|
)
|
Proceeds from loans payable – related party
|
|
|
135,000
|
|
|
|
110,000
|
|
Net cash provided by financing activities
|
|
|
129,181
|
|
|
|
104,000
|
|
|
|
|
|
|
|
|
|
|
Net Increase in Cash
|
|
|
2,145
|
|
|
|
3,991
|
|
|
|
|
|
|
|
|
|
|
Cash, Beginning of Year
|
|
|
10,499
|
|
|
|
6,508
|
|
|
|
|
|
|
|
|
|
|
Cash, End of Year
|
|
$
|
12,644
|
|
|
$
|
10,499
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash Financing Activity
|
|
|
|
|
|
|
|
|
Expenses paid by related party on behalf of the Company
|
|
$
|
105,947
|
|
|
$
|
35,657
|
|
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, 2020 AND 2019
|
|
NUMBER OF
COMMON
SHARES
|
|
|
PAR
VALUE
|
|
|
ADDITIONAL
PAID-IN
CAPITAL
|
|
|
ACCUMULATED
DEFICIT
|
|
|
TOTAL
|
|
Balance, December 31, 2018
|
|
|
50,605,965
|
|
|
$
|
3,425
|
|
|
$
|
1,618,084
|
|
|
$
|
(2,704,374
|
)
|
|
$
|
(1,082,865
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
10,562
|
|
|
|
-
|
|
|
|
10,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(296,887
|
)
|
|
|
(296,887
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2019
|
|
|
50,605,965
|
|
|
|
3,425
|
|
|
|
1,628,646
|
|
|
|
(3,001,261
|
)
|
|
|
(1,369,190
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
3,535
|
|
|
|
-
|
|
|
|
3,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(493,640
|
)
|
|
|
(493,640
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2020
|
|
|
50,605,965
|
|
|
$
|
3,425
|
|
|
$
|
1,632,181
|
|
|
$
|
(3,494,901
|
)
|
|
$
|
(1,859,295
|
)
|
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, 2020 AND 2019
|
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.
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 establish a business and to obtain new 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 $3,494,901 as
of December 31, 2020. These factors raise substantial doubt about the Companys ability to continue as a going concern.
In order to continue as a going concern, the Company will need, among other things, additional capital resources. 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 generally accepted accounting principles in the United
States (GAAP). Because a precise determination of many assets and liabilities is dependent upon future
events, the preparation of financial statements for a period necessarily involves the use of estimates which have been made using
careful judgment. All dollar amounts are in U.S. dollars unless otherwise noted.
The
financial statements have, in managements opinion, been properly prepared within reasonable limits of materiality and within
the framework of the significant accounting policies summarized below:
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, 2020 and 2019, 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.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2020 AND 2019
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
d)
|
Fair
Value of Financial Instruments
|
ASC
Topic 820-10 establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value. The
hierarchy prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable
in the market. These tiers include:
|
■
|
Level
1 – defined as observable inputs such as quoted prices in active markets;
|
|
■
|
Level
2 – defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and
|
|
■
|
Level
3 – defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its
own assumptions.
|
The
Companys financial instruments consist of cash, accounts payable and accrued liabilities, due to related parties, and loans
payable. The Company is not exposed to significant interest, currency or credit risks arising from these financial instruments.
Pursuant to ASC 820 and 825, the fair value of cash is determined based on Level 1 inputs, which consist of quoted
prices in active markets for identical assets. Accounts payable and accrued liabilities and loans payable are measured using Level
2 inputs as there are no quoted prices in active markets for identical instruments. The carrying values of cash, accounts
payable and accrued liabilities, and loans payable approximate their fair values due to the immediate or short term maturity of
these financial instruments.
|
e)
|
Asset
Retirement Obligations
|
The
Company has no asset retirement obligations, including environmental rehabilitation expenditures, which relate to an existing
condition caused by past operations.
|
f)
|
Use
of Estimates and Assumptions
|
The
preparation of financial statements, in conformity with GAAP, requires management to make estimates and assumptions that affect
the amounts reported in the financial statements and accompanying disclosures. By their nature, these estimates are
subject to measurement uncertainty and the effect on the financial statements of changes in such estimates in future periods could
be significant. Significant areas requiring managements estimates and assumptions are determining the fair value
of transactions involving related parties and common stock, evaluating impairment of mineral property interest and calculating
stock-based compensation. Actual results may differ from the estimates.
|
g)
|
Basic
and Diluted Earnings Per Share
|
The
Company reports basic earnings or loss per share in accordance with ASC Topic 260, Earnings Per Share. Basic
earnings per share is computed by dividing net earnings available to common stockholders by the weighted average number of common
shares outstanding during the period. As the Company generated net losses in the periods presented, the impact of including
potential shares from outstanding options and warrants would be anti-dilutive and is therefore not part of the net loss per share
calculation.
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.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2020 AND 2019
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
i)
|
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..
|
j)
|
Mineral
Property Interest and Impairment
|
Mineral
property interests are capitalized and recorded at fair value. The property interests are periodically assessed for impairment
of value when facts and circumstances suggest that the carrying amount of the property interest may exceed its recoverable amount.
Costs of exploration, evaluation and retaining mineral property interests are expensed as incurred. Once the Company has identified
proven and probable reserves in its investigation of its property interests and upon development of a plan for operating a mine,
it would enter the development stage and capitalize future costs until production is established. When a property reaches the
production stage, the related capital costs will be amortized, using the units-of-production method over proven and probable reserves.
|
k)
|
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.
|
l)
|
Recent
Accounting Pronouncements
|
The
Company has implemented all applicable new accounting pronouncements that are in effect. Those pronouncements did not have any
material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other
new accounting pronouncements that have been issued that might have a material impact on its financial position or results of
operations.
|
3.
|
MINERAL
PROPERTY INTEREST
|
The
Companys mineral property interest is 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 with Lode-Star Gold
INC. (LSG), a private Nevada corporation, the Company acquired an initial 20% undivided interest in and to the mineral
claims owned by LSG and an option to earn a further 60% interest in the claims. LSG received 35,000,000 shares of the Companys
common stock and is its controlling shareholder. Until the Company has earned the additional 60% interest, the net smelter royalty
will be split 79.2% to LSG, 19.8% to the Company and 1% to the former Property owner.
To
earn the additional 60% interest, the Company was required to fund all expenditures on the Property and pay LSG an aggregate of
$5 million in cash in the form of a net smelter royalty, commencing after December 11, 2014. 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.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2020 AND 2019
|
3.
|
MINERAL
PROPERTY INTEREST (Continued)
|
On
January 11, 2017, LSG agreed to defer payment of all amounts due in accordance with the mineral option agreement until further
notice, however $25,000 per quarter plus interest on amounts due will still be accrued. On January 17, 2017, the Company and LSG
agreed that as of January 1, 2017, all outstanding balances shall carry a compound interest rate of 5% per annum. It was further
agreed that the ongoing payment deferral shall apply to both interest and principal. The total amount of such fees due at December
31, 2020 was $623,913 (2019: $523,913), with total interest due in the amount of $88,716 (2019: $57,414).
On
October 31, 2019, the Company and LSG executed an amendment (the Amendment) to the Option Agreement. Under the Amendment,
the exercise of the 60% option was restructured into two separate 30% options, such that the Company may now 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.
|
The
primary effect of the Amendment is therefore to increase to the purchase price for the additional 60% interest in the Property
from $5 million to $10 million, while at the same time separating it into tranches.
On
January 22, 2020, the Company executed a toll milling agreement (the Agreement) with Scorpio Gold Corporations affiliate,
Goldwedge LLC. The Agreement allowed for the processing of ore delivered from the Companys Property to the 400 ton per
day Goldwedge milling facility located in Manhattan, Nevada.
Based
on previous metallurgical testing, the Companys ore requires gravity combined with flotation for optimal recoveries of contained
precious metals. The Goldwedge milling circuit is currently configured with a gravity recovery circuit. Under the terms of the
Agreement, the Company would advance funds required for the design, engineering, permitting and modifications to the Goldwedge
facility to include the addition of a flotation circuit, supporting reagent tanks/silos, secondary lining of process containment
ponds, leak detection and monitoring wells associated with fluid containments.
The
Agreement provided for the Company to recoup the advanced funds through a reduction in toll milling rates until all advanced funds
have been offset. Following that, the toll charges would revert to standard rates.
Subsequent
to a change in ownership of Scorpio, the Company re-assessed the agreement, concluding that it is unlikely to be completed and
that the Company has no commitment to continue with it. Based on that, the total of $54,318 incurred in connection with the agreement
and included in prepaid fees has been written off and charged to impairment expense at December 31, 2020.
The
Company assessed its mineral property interest to the date of issue of these financial statements and concluded that facts and
circumstances do not suggest that the mineral property interests carrying value exceeds its recoverable amount and therefore
no impairment is required.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2020 AND 2019
Capitalization
The
authorized capital of the Company is 500,000,000 shares of capital stock, divided into 480,000,000 shares of common stock with
a par value of $0.001 per share, and 20,000,000 shares of preferred stock with a par value of $0.001 per share. The Company reserved
10,000,000 shares of common stock for issuance under its 2016 Omnibus Equity Incentive Plan. The Company has issued 50,605,965
common shares and no preferred shares. No shares were issued during the years ended December 31, 2020 and 2019.
Options
A
total of 10,000,000 options are issued and outstanding, all of which were vested by December 31, 2020.
On
November 20, 2018, the Company 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 the
Companys common stock at a price of $0.06 per share, for a term of five years. For the year ended December 31, 2020, $3,535
(2019 - $10,562) was included in consulting services expense, based on fair value estimates determined using the Black-Scholes
option pricing model with an average risk-free rate of 2.88%, a weighted average life of 5 years, volatility of 195.37%, and dividend
yield of 0%. At December 31, 2020, the options had an intrinsic value of $40,000 ($2019 - $7,000) based on the exercise price
of $0.06 per option and a market price of $0.14 per share.
On
February 14, 2017, the Company granted 9,500,000 non-qualified stock options pursuant to the Equity Incentive Plan, to key corporate
officers and outside consultants, with 25% vesting immediately and a further 25% vesting every six months thereafter for eighteen
months. Each option is exercisable into one share of the Companys common stock at a price of $0.06 per share, equal to
the closing price of the common stock on the grant date, for a term of five years. The options were fully amortized by the end
of 2018, so for the years ended December 31, 2020 and 2019, no related amounts were included in consulting services expense. At
December 31, 2020, the options had an intrinsic value of $760,000 (2019 - $133,000) based on the exercise price of $0.06 per option
and a market price of $0.14 per share.
Summary
of option activity in the current year and options outstanding at December 31, 2020:
|
|
Options
|
|
|
Years
|
|
|
|
|
|
|
Issued
|
|
|
Vested
|
|
|
Weighted
Average
Life Remaining
(Issued)
|
|
Expiry Date
|
|
December
31, 2020
Intrinsic Value
|
Issued
February 14, 2017
|
|
|
9,500,000
|
|
|
|
9,500,000
|
|
|
|
|
February 14, 2022
|
|
$760,000
|
Exercise Price: $0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued November 20,
2018
|
|
|
500,000
|
|
|
|
250,000
|
|
|
|
|
November 20, 2023
|
|
$40,000
|
Exercise
Price: $0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31,
2019
|
|
|
10,000,000
|
|
|
|
9,750,000
|
|
|
2.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued / Expired /
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
Vested
|
|
|
-
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
December 31, 2020
|
|
|
10,000,000
|
|
|
|
10,000,000
|
|
|
1.21
|
|
|
|
$800,000
|
50,000
of the options issued on November 20, 2018 were exercised subsequent to year end, on March 4, 2021 on a cashless basis, resulting
in the issuance of 28,571 common shares.
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2020 AND 2019
|
4.
|
CAPITAL
STOCK (Continued)
|
Warrants
During
the years ended December 31, 2020 and 2019, no warrants to purchase shares of common stock were issued and no warrants were exercised.
On November 19, 2020, 3,336,060 warrants issued in 2015 expired without being exercised, leaving no intrinsic value at December
31, 2020. At December 31, 2019 they had an intrinsic value of $180,147, based on the exercise price of $0.02 per warrant and a
market price of $0.074 per share.
Summary
of warrant activity in the current year and warrants outstanding at December 31, 2020:
|
|
Number
of
Warrants
|
|
|
Exercise
Price
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average Life
Remaining
(Years)
|
|
|
Expiry
Date
|
|
|
Intrinsic
Value
December 31,
2020
|
|
Balance December 31, 2019 and 2018
|
|
|
3,336,060
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
|
0.89
|
|
|
|
November
19, 2020
|
|
|
|
|
|
Issued
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
(3,336,060
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance
outstanding and exercisable December 31, 2020
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
During
the year ended December 31, 2020, the Company repaid $5,819, which was the outstanding accrued interest due on a non-related party
loan. During the year ended December 31, 2019, the Company repaid $14,929 of accrued interest and the remaining $5,000 of principal
of that loan.
|
6.
|
RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE
|
At
December 31, 2020, the Company had the following amounts due to related parties:
|
i)
|
$353,007
(2019: $247,060): unsecured; interest at 5% per annum; with no specific terms of repayment, due to LSG, the Companys majority
shareholder. Accrued interest payable on the loans at December 31, 2020 was $47,701 (2019: $32,414). During the current year,
LSG paid expenses directly on behalf of the Company totaling $105,947 (2019: $35,657).
|
|
ii)
|
$730,000
(2019: $635,000): unsecured; interest at 5% per annum from January 1, 2015; with no specific terms of repayment, due to LSG, the
Companys majority shareholder. Accrued interest payable on the loan at December 31, 2020 was $132,982 (2019: $98,464).
During the current year, the Company borrowed $95,000 (2019: $110,000) from LSG.
|
|
iii)
|
$3,915
(2019: $3,850): unsecured; non-interest bearing; with no specific terms of repayment, due to the controlling shareholder of LSG.
The change in value during the year was due to fluctuation in the US to Canadian dollar exchange rate.
|
|
iv)
|
$40,000
(2019: $0): unsecured; interest at 5% per annum; with no specific terms of repayment, due to the controlling shareholder of LSG.
Accrued interest payable on the loan at December 31, 2020 was $1,644 (2019: $0).
|
At
December 31, 2020, total interest accrued on the above related party loans was $182,327 (2019: 130,878).
|
●
|
During
the current year, there was a $65 foreign exchange loss (2019: $185 loss) due to a related party loan amount in non-US currency.
|
|
●
|
No
stock-based compensation to related parties was incurred during the years ended December 31, 2020 or 2019.
|
|
●
|
During
the year ended December 31, 2020, the Company incurred $100,000 (2019: $100,000) in mineral option fees payable to LSG, which
have been accrued. The total amount of such fees due at December 31, 2020 was $623,913 (2019: $523,913), with total interest due
in the amount of $88,716 (2019: $57,414).
|
LODE-STAR
MINING INC.
NOTES
TO FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2020 AND 2019
|
6.
|
RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE (Continued)
|
At
December 31, 2020, the total due to related parties of $2,021,878 (2019: $1,598,114) was comprised of the following:
|
■
|
Loans
and accrued interest - $1,309,249 (2019: $1,016,788)
|
|
■
|
Mineral
option fees payable and accrued interest - $712,629 (2019: $581,326)
|
During
the year ended December 31, 2020, the Company incurred $100,000 (2019: $12,000) in consulting fees for strategic and mine development,
payable to a company controlled by the Companys President. $83,500 (2019: $0) of those fees was outstanding and included
in Accounts Payable at December 31, 2020. A further $422 included in Accounts Payable at that date was owing to the same company
controlled by the President, for expenses outstanding (2019: $0).
|
7.
|
CONTRACTUAL
OBLIGATIONS AND COMMITMENTS
|
See
Note 3 for details about the Companys obligations and commitments.
In
December 2014, the Company underwent a change in control which subjected it to limitations under Internal Revenue Code Section
382. That section restricts post-change annual net operating loss utilization, based on applying an IRS- prescribed rate to the
purchase price of the stock acquired in the change in control. The Company accordingly revised its estimates of net operating
loss carry forwards, resulting in a reduction in the estimate of losses available for utilization in the amount of approximately
$872,000.
A
reconciliation of income tax benefit to the amount computed at the estimated rate of 34% (2019 – 34%) is as follows:
|
|
2020
|
|
|
2019
|
|
Expected income tax recovery
|
|
$
|
167,800
|
|
|
$
|
100,900
|
|
Adjustment for non-deductible amounts
|
|
|
(120,900
|
)
|
|
|
(78,900
|
)
|
Increase in valuation allowance
|
|
|
(46,900
|
)
|
|
|
(22,000
|
)
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Significant
components of deferred income tax assets are as follows:
|
|
2020
|
|
|
2019
|
|
Deferred income tax assets
|
|
|
|
|
|
|
|
|
Net operating losses carried forward
|
|
$
|
412,300
|
|
|
$
|
365,400
|
|
Valuation allowance
|
|
|
(412,300
|
)
|
|
|
(365,400
|
)
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The
Company has approximately $951,000 (2019: $951,000) in net operating losses carried forward which will expire between 2032 and
2037 if not utilized and approximately $261,000 (2019: $123,000) 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.