ITEM
1. FINANCIAL STATEMENTS.
LODE-STAR MINING INC.
INTERIM
FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
LODE-STAR MINING INC.
BALANCE SHEETS
(Unaudited)
|
|
SEPTEMBER 30
|
|
|
DECEMBER 31
|
|
|
|
2021
|
|
|
2020
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
11,291
|
|
|
$
|
12,644
|
|
Prepaid fees
|
|
|
1,443
|
|
|
|
3,940
|
|
Total current assets
|
|
|
12,734
|
|
|
|
16,584
|
|
|
|
|
|
|
|
|
|
|
Mineral Property Interest, unproven
|
|
|
230,180
|
|
|
|
230,180
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
242,914
|
|
|
$
|
246,764
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS DEFICIENCY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
167,064
|
|
|
$
|
84,181
|
|
Due to related parties and accrued interest
|
|
|
2,270,959
|
|
|
|
2,021,878
|
|
Total current liabilities
|
|
|
2,438,023
|
|
|
|
2,106,059
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS DEFICIENCY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Stock
|
|
|
|
|
|
|
|
|
Authorized: 480,000,000 voting common shares with a par value of $0.001 per share
20,000,000 preferred shares with a par value of $0.001 per share;
Issued: 50,634,536 common shares and no preferred shares at September 30, 2021 50,605,965
common shares and no preferred shares at December 31, 2020
|
|
|
3,454
|
|
|
|
3,425
|
|
Additional Paid-In Capital
|
|
|
1,632,152
|
|
|
|
1,632,181
|
|
Accumulated Deficit
|
|
|
(3,830,715
|
)
|
|
|
(3,494,901
|
)
|
Total stockholders deficiency
|
|
|
(2,195,109
|
)
|
|
|
(1,859,295
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders deficiency
|
|
$
|
242,914
|
|
|
$
|
246,764
|
|
The
accompanying notes are an integral part of these unaudited, interim financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
|
|
|
NINE MONTHS ENDED
|
|
|
|
SEPTEMBER 30
|
|
|
SEPTEMBER 30
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting services
|
|
|
31,308
|
|
|
|
31,897
|
|
|
|
93,883
|
|
|
|
129,378
|
|
Corporate support services
|
|
|
505
|
|
|
|
472
|
|
|
|
1,512
|
|
|
|
1,392
|
|
Exploration and evaluation
|
|
|
7,754
|
|
|
|
3,652
|
|
|
|
28,443
|
|
|
|
10,062
|
|
Mineral option fees
|
|
|
25,012
|
|
|
|
25,012
|
|
|
|
75,000
|
|
|
|
75,000
|
|
Office, foreign exchange and sundry
|
|
|
1,846
|
|
|
|
1,571
|
|
|
|
5,999
|
|
|
|
8,633
|
|
Professional fees
|
|
|
7,931
|
|
|
|
6,852
|
|
|
|
35,715
|
|
|
|
30,057
|
|
Transfer and filing fees
|
|
|
2,192
|
|
|
|
1,951
|
|
|
|
22,914
|
|
|
|
21,971
|
|
Total operating expenses
|
|
|
76,548
|
|
|
|
71,407
|
|
|
|
263,466
|
|
|
|
276,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Loss
|
|
|
(76,548
|
)
|
|
|
(71,407
|
)
|
|
|
(263,466
|
)
|
|
|
(276,493
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest, bank and finance charges
|
|
|
(25,341
|
)
|
|
|
(21,769
|
)
|
|
|
(72,348
|
)
|
|
|
(61,064
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss and Comprehensive Loss For The Period
|
|
$
|
(101,889
|
)
|
|
$
|
(93,176
|
)
|
|
$
|
(335,814
|
)
|
|
$
|
(337,557
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic And Diluted Net Loss Per Common Share
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number of Common Shares Outstanding – Basic and Diluted
|
|
|
50,634,536
|
|
|
|
50,605,965
|
|
|
|
50,627,943
|
|
|
|
50,605,965
|
|
The
accompanying notes are an integral part of these unaudited, interim financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDED
|
|
|
|
SEPTEMBER 30
|
|
|
|
2021
|
|
|
2020
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(335,814
|
)
|
|
$
|
(337,557
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Foreign exchange loss (gain)
|
|
|
7
|
|
|
|
(46
|
)
|
Stock options issued for services
|
|
|
-
|
|
|
|
2,980
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Prepaid fees
|
|
|
2,500
|
|
|
|
(54,318
|
)
|
Accounts payable and accrued liabilities
|
|
|
130,164
|
|
|
|
141,576
|
|
Due to related parties
|
|
|
75,000
|
|
|
|
75,000
|
|
Accrued interest payable
|
|
|
71,790
|
|
|
|
54,528
|
|
Net cash used in operating activities
|
|
|
(56,353
|
)
|
|
|
(117,837
|
)
|
|
|
|
|
|
|
|
|
|
Financing Activity
|
|
|
|
|
|
|
|
|
Proceeds from loans payable – related party
|
|
|
55,000
|
|
|
|
120,000
|
|
Net cash provided by financing activity
|
|
|
55,000
|
|
|
|
120,000
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) In Cash
|
|
|
(1,353
|
)
|
|
|
2,163
|
|
|
|
|
|
|
|
|
|
|
Cash, Beginning of Period
|
|
|
12,644
|
|
|
|
10,499
|
|
|
|
|
|
|
|
|
|
|
Cash, End of Period
|
|
$
|
11,291
|
|
|
$
|
12,662
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash Financing Activity
|
|
|
|
|
|
|
|
|
Expenses paid by related parties on behalf of the Company
|
|
$
|
47,281
|
|
|
$
|
88,284
|
|
The
accompanying notes are an integral part of these unaudited, interim financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF CHANGES IN STOCKHOLDERS DEFICIENCY
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
|
|
NUMBER OF
COMMON
SHARES
|
|
|
PAR
VALUE
|
|
|
ADDITIONAL
PAID-IN
CAPITAL
|
|
|
ACCUMULATED
DEFICIT
|
|
|
TOTAL
|
|
Balance, January 1, 2021
|
|
|
50,605,965
|
|
|
$
|
3,425
|
|
|
$
|
1,632,181
|
|
|
$
|
(3,494,901
|
)
|
|
$
|
(1,859,295
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued on cashless exercise of stock options
|
|
|
28,571
|
|
|
|
29
|
|
|
|
(29
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(126,880
|
)
|
|
|
(126,880
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2021
|
|
|
50,634,536
|
|
|
|
3,454
|
|
|
|
1,632,152
|
|
|
|
(3,621,781
|
)
|
|
|
(1,986,175
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(107,045
|
)
|
|
|
(107,045
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2021
|
|
|
50,634,536
|
|
|
|
3,454
|
|
|
|
1,632,152
|
|
|
|
(3,728,826
|
)
|
|
|
(2,093,220
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(101,889
|
)
|
|
|
(101,889
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2021
|
|
|
50,634,536
|
|
|
$
|
3,454
|
|
|
$
|
1,632,152
|
|
|
$
|
(3,830,715
|
)
|
|
$
|
(2,195,109
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUMBER OF
COMMON
SHARES
|
|
|
PAR
VALUE
|
|
|
ADDITIONAL
PAID-IN
CAPITAL
|
|
|
ACCUMULATED
DEFICIT
|
|
|
TOTAL
|
|
Balance, January 1, 2020
|
|
|
50,605,965
|
|
|
$
|
3,425
|
|
|
$
|
1,628,646
|
|
|
$
|
(3,001,261
|
)
|
|
$
|
(1,369,190
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
991
|
|
|
|
-
|
|
|
|
991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(133,508
|
)
|
|
|
(133,508
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance March 31, 2020
|
|
|
50,605,965
|
|
|
|
3,425
|
|
|
|
1,629,637
|
|
|
|
(3,134,769
|
)
|
|
|
(1,501,707
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
988
|
|
|
|
-
|
|
|
|
988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(110,873
|
)
|
|
|
(110,873
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2020
|
|
|
50,605,965
|
|
|
|
3,425
|
|
|
|
1,630,625
|
|
|
|
(3,245,642
|
)
|
|
|
(1,611,592
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
1,001
|
|
|
|
-
|
|
|
|
1,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(93,176
|
)
|
|
|
(93,176
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2020
|
|
|
50,605,965
|
|
|
$
|
3,425
|
|
|
$
|
1,631,626
|
|
|
$
|
(3,338,818
|
)
|
|
$
|
(1,703,767
|
)
|
The
accompanying notes are an integral part of these unaudited, interim financial statements.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
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 in Reno, Nevada. The Company was originally formed to acquire exploration stage natural resource properties. The
Company acquired a 20% interest in mineral property 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 (Note 3). As a result of this transaction,
control of the Company was acquired by LSG.
Going
Concern
The
accompanying unaudited, interim 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 $3,830,715 as of September
30, 2021. These factors raise substantial doubt about the Companys ability to continue as a going concern. 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 full duration and impact of the COVID-19 outbreak is unknown at this time, as is the efficacy of the government and central bank
interventions.
Basis
of Presentation
The
unaudited, interim financial information furnished herein reflects all adjustments which, in the opinion of management, are necessary
to fairly state the Companys financial position and the results of its operations for the periods presented. These financial statements
should be read in conjunction with the Companys financial statements and notes thereto included in the Companys report
on Form 10-K for the year ended December 31, 2020. The Company assumes that the users of the interim financial information herein have
read, or have access to, the audited financial statements for the preceding fiscal year, and that the adequacy of additional disclosure
needed for a fair presentation may be determined in that context. Accordingly, footnote disclosures, which would substantially duplicate
the disclosures contained in the Companys financial statements for the fiscal year ended December 31, 2020, have been omitted.
The results of operations for the nine months ended September 30, 2021 are not necessarily indicative of results for the entire year
ending December 31, 2021.
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
The
financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States
(GAAP). Because a precise determination of many assets and liabilities is dependent upon future events, the preparation
of financial statements for a period necessarily involves the use of estimates which have been made using careful judgment. All dollar
amounts are in U.S. dollars unless otherwise noted. The financial statements have, in managements opinion, been properly prepared
within reasonable limits of materiality.
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.
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.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
3.
|
MINERAL
PROPERTY INTEREST (Continued)
|
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 failed to make any cash payments to
LSG within one year of the date of the option agreement, it was required to pay LSG an additional $100,000, and in any subsequent years
in which the Company failed to complete the payment of the entire $5 million, it was required to make quarterly cash payments to LSG
of $25,000.
On
January 11, 2017, LSG agreed to defer payment of all amounts due in accordance with the mineral option agreement until further notice.
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 September 30, 2021 was $698,913 (December 31, 2020: $623,913), with total interest due in the amount of $116,374
(December 31, 2020: $88,716).
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 was therefore to increase 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.
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.
Capitalization
The
authorized capital of the Company is 500,000,000 shares of capital stock, divided into 480,000,000 shares of common stock with a par
value of $0.001 per share, and 20,000,000 shares of preferred stock with a par value of $0.001 per share. The Company reserved 10,000,000
shares of common stock for issuance under its 2016 Omnibus Equity Incentive Plan. The Company has issued 50,634,536 common shares and
no preferred shares. During the nine months ended September 30, 2021, the Company issued 28,571 shares of its common stock on the cashless
conversion of 50,000 options.
Options
A
total of 9,950,000 options were issued and outstanding at September 30, 2021, all of which were vested.
On
November 20, 2018, the Company granted 500,000 non-qualified stock options pursuant to its Equity Incentive Plan, to key outside consultants,
with 50% vesting after one year and 50% vesting after two years. Each option is exercisable into one share of the Companys
common stock at a price of $0.06 per share, for a term of five years. The options had an estimated grant date fair value of $10,408.
50,000 of the options were exercised on March 4, 2021 on a cashless basis, resulting in the issuance of 28,571 common shares.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
4.
|
CAPITAL
STOCK (Continued)
|
The
500,000 options were fully expensed by December 31, 2020. For the nine months ended September 30, 2021, $0 (2020 - $2,980) 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 September 30, 2021, the remaining 450,000 options
had an intrinsic value of $16,605 (December
31, 2020: $36,000)
based on the exercise price of $0.06 per
option and a market price of $0.08 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 no related amounts
are included in consulting services expense on these financial statements. At September 30, 2021, the options had an intrinsic value
of $350,550 (December 31, 2020 - $760,000) based on the exercise price of $0.06 per option and a market price of $0.0969 per share.
Summary
of option activity in the current nine-month period and options outstanding (all fully vested) at September 30, 2021:
Schedule
of Options Outstanding
|
|
Options
Outstanding
|
|
|
Weighted
Average Life
Remaining (Years)
|
|
|
Intrinsic
Value
|
|
Balance December 31, 2020
|
|
|
10,000,000
|
|
|
|
|
|
|
$
|
800,000
|
|
Issued
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(50,000
|
)
|
|
|
|
|
|
|
|
|
Expired
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Balance
September 30, 2021
|
|
|
9,950,000
|
|
|
|
0.45
|
|
|
$
|
367,155
|
|
Warrants
During
the nine months ended September 30, 2021, no warrants to purchase shares of common stock were issued, exercised, or expired. On November
19, 2020, 3,336,060 warrants issued in 2015 expired without being exercised, leaving no warrants outstanding and no intrinsic value at
December 31, 2020 or at September 30, 2021.
5.
|
RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE
|
At
September 30, 2021, the Company had the following amounts due to related parties:
|
i)
|
$400,288
(December 31, 2020: $353,007): 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 September 30, 2021 was $62,009 (December 31, 2020: $47,701). During the nine
months ended September 30, 2021, LSG paid expenses directly on behalf of the Company totaling
$47,281 (2020: $88,284).
|
|
ii)
|
$785,000
(December 31, 2020: $730,000): 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 September 30, 2021 was $161,310 (December 31, 2020:
$132,982). During the nine months ended September 30, 2021, the Company borrowed $55,000
(2020: $80,000) from LSG.
|
|
iii)
|
$3,925
(December 31, 2020: $3,915): unsecured; non-interest bearing; with no specific terms of repayment,
due to the controlling shareholder of LSG. The change in value during 2021 was due to fluctuation
in the US to Canadian dollar exchange rate.
|
|
iv)
|
$40,000
(December 31, 2020: $40,000): 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 September 30, 2021 was $3,140 (December 31, 2020: $1,644).
|
At
September 30, 2021, total interest accrued on the above related party loans was $226,459 (December 31, 2020: $182,327).
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
5.
|
RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE (Continued)
|
During
the current nine months, there was a $10 foreign exchange loss (2020: $65 gain) due to a related party loan amount in non-US currency.
No stock-based compensation to related parties was incurred in 2021 or 2020.
During
the nine months ended September 30, 2021, the Company incurred $75,000 (2020: $75,000) in mineral option fees payable to LSG, which have
been accrued. The total amount of such fees due at September 30, 2021 was $698,913 (December 31, 2020: $623,913), with total interest
due in the amount of $116,374 (December 31, 2020: $88,716).
At
September 30, 2021, the total due to related parties of $2,270,959 (December 31, 2020: $2,021,878) was comprised of the following:
|
■
|
Loans
and accrued interest - $1,455,672 (December 31, 2020: $1,309,249)
|
|
■
|
Mineral
option fees payable and accrued interest - $815,287 (December 31, 2020: $712,629)
|
During
the nine months ended September 30, 2021, the Company incurred $75,000 (2020: $75,000) in consulting fees for strategic and mine development,
payable to a company controlled by the Companys President. At September 30, 2021, $158,500 (December 31, 2020: $83,500) of those
fees was outstanding and included in Accounts Payable. A further $1,779 included in Accounts Payable at that date was owing to the same
company controlled by the President, for expenses outstanding (December 31, 2020: $422).
6.
|
CONTRACTUAL
OBLIGATIONS AND COMMITMENTS
|
See
Note 3 for details about the Companys obligations and commitments regarding its Mineral Property Interest.
ITEM 2.
|
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 unaudited
financial statements and related notes appearing elsewhere in this Quarterly Report. In addition to historical financial information,
the following discussion includes forward-looking statements that reflect our plans, estimates and our current views with respect to
future events and financial performance. Forward-looking statements are often identified by words such as: believe, expect, estimate,
anticipate, intend, project and similar expressions, or words which, by their nature, refer to future events. You should not place undue
certainty on these forward-looking statements, which apply only as of the date of this report. Except as required by applicable law,
including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these
statements to actual results
Mineral
Property Interest
Further
to a Mineral Option Agreement (the Option Agreement) dated October 4, 2014, on December 5, 2014, we entered into a subscription
agreement (the Subscription Agreement) with Lode-Star Gold INC., a private Nevada corporation (LSG) in which
we agreed to issue 35,000,000 shares of our common stock, valued at $230,180, to LSG in exchange for an initial 20% undivided beneficial
interest in and to LSGs Goldfield property (the Acquisition), which made LSG our largest and controlling shareholder.
LSGs
Goldfield Bonanza property is comprised of 31 patented mineral claims owned 100% by LSG, located on approximately 460 acres in the district
of Goldfield in the state of Nevada (the Property). The Property is clear titled, with a 1% Net Smelter Royalty (NSR)
existing in the favor of the original property owner.
LSG
was incorporated in the State of Nevada on March 13, 1998 for the purpose of acquiring exploration stage mineral properties. It
currently has one shareholder, Lonnie Humphries, who is the spouse of Mark Walmesley, our President and Chief Financial Officer. Mr.
Walmesley is also the Director of Operations and a director of LSG.
The
execution of the Subscription Agreement was one of the closing conditions of the Option Agreement, pursuant to which we acquired the
sole and exclusive option to earn up to an 80% undivided interest in and to the Property. To earn the additional 60% interest in the
Property, we are required to fund all expenditures on the Property and pay LSG an aggregate of $5 million in cash from the Propertys
mineral production proceeds in the form of an NSR. Until we have earned the additional 60% interest, the NSR will be split 79.2% to LSG,
19.8% to us and 1% to the former Property owner.
The
Option Agreement can be found as Exhibit 10.1 to our report filed on Form 8-K on October 9, 2014 and is incorporated herein by reference.
The Subscription Agreement can be found as Exhibit 10.7 to our report filed on Form 10-K/A on January 11, 2017 and is incorporated by
reference.
If
we fail to make any cash payments to LSG within one year of October 4, 2014, we are required to pay LSG an additional $100,000, and in
any subsequent years in which we fail to complete the payment of the entire $5 million described above, we must make quarterly cash payments
to LSG of $25,000 until we have earned the additional 60% interest in the Property.
LSG
granted us a series of deferrals of the payments, with the most recent being granted on January 11, 2017. LSG agreed on that date to
defer payment of all amounts due in accordance with the Option Agreement until further notice. 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 interest and principal.
LSG
acquired the leases to the Property in 1997 and became the registered and beneficial owner of the Property on September 19, 2009. Since
the earlier of those dates, it has conducted contract exploration work on the Property but has not determined whether it contains mineral
reserves that are economically recoverable. LSG is an exploration stage company and has not generated any revenues since its inception. The
Property represents its only material asset.
The
Property is located in west-central Nevada, in the Goldfield Mining District at Latitude 37° 42, and Longitude 117° 14. The
claims comprising the Property are located in surveyed sections 35 and 36, Township 2 South, Range 42 East, and in sections 1, 2, 11,
and 12, Township 3 South, Range 42 East, in Esmeralda County, Nevada. The Property is accessible by traveling approximately one-half
mile northeast of the community of Goldfield, along a county-maintained road that originates at U.S. Highway 95, which runs through downtown
Goldfield. The town of Goldfield, which is the Esmeralda county seat (population 300), is approximately 200 air miles south of Reno and
180 air miles north of Las Vegas. Surface access on the Property is excellent and the relief is low, at an elevation of approximately
6,000 feet. Vegetation is sparse, consisting largely of sagebrush, rabbitbrush, Joshua trees and grasses. Water, electricity
and other sundry needs such as restaurants, lodging, minor medical needs, fire station, and police are within 1 mile of the property.
ITEM
2.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
All
properties, claims, buildings, equipment, and supplies are owned by LSG and we have free access to utilize and manage all those items.
Operations are managed from a 6,000 sq. ft. office and warehouse facility complete with showers and laundry amenities. Two residential
trailer sites are immediately adjacent to this building for crew needs.
The
Property has one working shaft, the February Premier, which has access to the 300 ft level, with approximately 1/2 mile of ventilated
drift. Underground work has identified 2 high-grade gold-bearing zones which the company plans to further explore. The program that we
envision undertaking includes the mining of approximately 10,000 tons of non-NI 43-101 compliant gold mineralization at an approximate
grade of 0.9 ounces per ton. The estimated grade is based on historic drilling work done by LSG, for which the 1.5-inch core samples
were consumed by assay requirements. In order to provide adequate sample weights to the assaying lab, the entire core was processed for
individual samples.
While
we have encountered several additional high-grade drill anomalies throughout the property, it is important to note that we have no proven
and/or probable reserves at the present time and therefore the program is exploratory in nature. 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.
The
Property has two operating water monitoring wells that were mandatory for us to receive a water pollution control permit. Part of the
permitting application is for the allowance of the company to store its waste rock underground. The property has no milling onsite and
we must rely on a third party to receive our mineralized material and tombstone our tailings.
Amendment
to Option Agreement
On
October 31, 2019, we entered into an amendment (the Amendment) to the Option Agreement with LSG.
Under
the Amendment, the exercise of the 60% option was restructured into two separate 30% options, such that we 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 an 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, we 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 a 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.
The
foregoing description of the Amendment includes a summary of all the material provisions but is qualified in its entirety by reference
to the complete text of the Amendment included as Exhibit 10.8 to our report filed on Form 8-K on November 6, 2019 and incorporated herein
by reference.
We
agreed with LSG that upon the successful completion of a toll milling agreement after permitting is achieved, there will be a basis to
form a joint management committee to outline work programs and budgets, as contemplated in the Option Agreement and for us to act as
the operator of the Property. To the date of this report LSG has borne all costs in connection with operations on the Property.
ITEM
2.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
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 close to $8 million on underground rehab of approximately 1/2 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.
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.
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.
Metallurgy
Reports
To
date the Company has 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 we 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.
ITEM
2.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Key
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 the Companys intentions 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.
Recent
Events
The
Covid-19 pandemic has had minimal effect on the execution of our milestones.
Permitting:
The
Company received notice from NDEP that a major modification to our Water Pollution Control Permit NEV2017109 is necessary to expand the
limitation of waste material produced and backfilled into our historic, abandoned mine shafts. The timeline for this modification may
take as long as one year.
Operations:
In
September the Company experienced a hoist motor failure that required underground activity to be suspended until the motor is repaired.
Mine
Development:
Mine
development has been suspended until such time as the hoist is put back into service and the Company receives notice regarding its water
pollution control permit. Work will then resume on our Secondary Escape-way (an MSHA requirement).
The
target area, as described in our most recent NI 43-101, is the high-grade area referred to as the 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.
Mine
Development - Drilling the Northeast Corridor
For
technical details, see our report filed on Form 10-K for the year ended December 31, 2020. The Propertys Red Hills and Church
zones can support mine development utilizing the Companys current infrastructure. Underground mining in the Red Hills area will extract
ore on the 300 ft-level. We plan to initially mine 10,000 tons of material per year at a rate of approximately 50 tons per day.
We
have a $5.0 million exploration and mine development program that is focused on defining the Propertys existing and mineable gold
mineralization; to advance the geologic modeling in preparation for mining; and bulk sampling of the Projects current underground
workings as well as for working capital purposes.
ITEM
2.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
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.
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.
Personnel
We
have no employees. Since January 1, 2020, we have incurred consulting fees of $25,000 per quarter to a company controlled by our president
and CEO, Mark Walmesley, for services provided to us by Mr. Walmesley. We expect to continue to use outside consultants, advisors, attorneys
and accountants as necessary.
Our
Chief Operating Officer, Thomas Temkin, who is also a director, is a Certified Professional Geologist and a Qualified Person under National
Instrument (NI) 43101, with more than 40 years of experience in the mining industry, primarily in exploration in the Western United States.
He is currently a consulting geologist working with LSG. Mr. Temkin has been associated with LSG and the Property for over 20 years and
has been instrumental through its entire exploration program to date.
Our
Corporate Secretary, Pam Walters, has been associated with the mining industry for over 25 years and has managed the corporate finance
and business operations of LSG and its owners.
Going
Concern
In
the audit report accompanying our financial statements for the year ended December 31, 2020, our auditors 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. We have not generated any revenues to-date and we cannot currently estimate the timing of any possible future
revenues. Currently, our only source of cash is from loans or investments by others in our common stock.
ITEM 2.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)
|
Results
of Operations
The
following summary of our results of operations for the three months and nine months ended September 30, 2021 and 2020 should be
read in conjunction with our financial statements for the period ended September 30, 2021, included above in Part I, Item 1.
|
|
Three Months Ended
September 30
|
|
|
Change
|
|
|
|
2021
|
|
|
2020
|
|
|
Amount
|
|
|
Percentage
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
Revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Operating Expenses
|
|
|
76,548
|
|
|
|
71,407
|
|
|
|
5,141
|
|
|
|
7
|
%
|
Operating Loss
|
|
|
(76,548
|
)
|
|
|
(71,407
|
)
|
|
|
(5,141
|
)
|
|
|
7
|
%
|
Other Expenses
|
|
|
25,341
|
|
|
|
21,769
|
|
|
|
3,572
|
|
|
|
16
|
%
|
Net Loss
|
|
|
(101,889
|
)
|
|
|
(93,176
|
)
|
|
|
(8,713
|
)
|
|
|
9
|
%
|
EPS
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Nine Months Ended
September 30
|
|
|
Change
|
|
|
|
2021
|
|
|
2020
|
|
|
Amount
|
|
|
Percentage
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
Revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Operating Expenses
|
|
|
263,466
|
|
|
|
276,493
|
|
|
|
(13,027
|
)
|
|
|
(5
|
%)
|
Operating Loss
|
|
|
(263,466
|
)
|
|
|
(276,493
|
)
|
|
|
13,027
|
|
|
|
5
|
%
|
Other Expenses
|
|
|
72,348
|
|
|
|
61,064
|
|
|
|
11,284
|
|
|
|
18
|
%
|
Net Loss
|
|
|
(355,814
|
)
|
|
|
(337,557
|
)
|
|
|
1,743
|
|
|
|
(1
|
%)
|
EPS
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
-
|
|
Revenues
We
had no operating revenues during the three-month and nine-month periods ended September 30, 2021 and 2020. We recorded a net loss
of $101,889 for the current quarter (2020: $93,176) and $355,814 for the nine months ended September 30, 2021 (2020: $337,557)
and have an accumulated deficit of $3,830,715. The possibility and timing of revenue being generated from our mineral property
interest remains uncertain.
Expenses
Notable
changes in expenses for the third quarter in 2021 compared to 2020 were as follows:
|
|
Three Months Ended September 30
|
|
|
Increase/(Decrease)
|
|
|
|
2021
|
|
|
2020
|
|
|
Amount
|
|
|
Percentage
|
|
Exploration and evaluation
|
|
|
7,754
|
|
|
|
3,652
|
|
|
|
4,102
|
|
|
|
12
|
%
|
Interest, bank and finance charges
|
|
|
25,341
|
|
|
|
21,769
|
|
|
|
3,572
|
|
|
|
16
|
%
|
Exploration
and evaluation expense in Q3 of both years was for assay costs. More assays were required in the current year as evaluation work
increased.
Interest,
bank and finance charges were higher in Q3 of 2021 as a result of higher balances in interest-bearing amounts due to related parties,
i.e. loans, plus accrued mineral option fees and related interest.