UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER PURSUANT TO RULE 13a-16 AND 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the Period July 2015 File No. 0-55349
Focus Ventures Ltd.
(Name of Registrant)
200 Burrard Street, Suite 650, Vancouver, British Columbia, Canada V6C 3L6
(Address of principal executive offices)
1.
Interim Financial Statements for the period ended May 31, 2015
2.
Management Discussion and Analysis
Indicate by check mark whether the Registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
FORM 20-F x
FORM 40-F ¨
Indicate by check mark whether the Registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ¨
No x
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Form 6-K to be signed on its behalf by the undersigned, thereunto duly authorized.
Focus Ventures Ltd.
(Registrant)
Dated July 31, 2015 | By: /s/ David Cass David Cass President |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
SIX MONTHS ENDED MAY 31, 2015
Unaudited Prepared by Management)
(Expressed in Canadian Dollars)
|
|
|
|
|
|
|
|
|
NOTICE OF NO AUDITOR REVIEW OF
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
In accordance with National Instrument 51-102 of the Canadian Securities Administrators, the Company discloses that its external auditors have not reviewed the unaudited condensed consolidated interim financial statements for the six months ended May 31, 2015. These financial statements have been prepared by management and approved by the Audit Committee and the Board of Directors of the Company.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION (UNAUDITED)
(Expressed in Canadian Dollars)
|
|
|
As at: | May 31, 2015 | November 30, 2014 |
ASSETS |
|
|
Current assets |
|
|
Cash (Note 10) | $ 3,450,075 | $ 639,764 |
Prepaid expenses and deposits (Note 13) | 123,841 | 92,237 |
Taxes receivable | 17,928 | 8,343 |
Other receivables | 13,650 | 13,926 |
Due from related parties (Note 13) | 1,735 | - |
| 3,607,229 | 754,270 |
|
|
|
Non-current assets |
|
|
Long term deposits (Note 13) | 61,000 | 61,000 |
Property and equipment (Note 7) | 65,415 | 75,600 |
Exploration and evaluation assets (Note 8) | 481,839 | 1,541,532 |
Mineral interests and intangibles (Notes 6 and 8) | 6,933,112 | - |
| 7,541,366 | 1,678,132 |
TOTAL ASSETS | $ 11,148,595 | $ 2,432,402 |
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
Current liabilities |
|
|
Accounts payable and accrued liabilities (Note 13) | $ 992,397 | $ 298,052 |
Due to related parties (Note 13) | 26,292 | 20,122 |
Current portion of long-term debt (Note 10) | 1,869,750 | - |
| 2,888,439 | 318,174 |
|
|
|
Non-current liabilities |
|
|
Long-term debt (Note 10) | 3,912,907 | - |
| 3,912,907 | - |
Total liabilities | 6,801,346 | 318,174 |
|
|
|
Shareholders' equity |
|
|
Share capital (Note 11) | 26,493,694 | 26,274,705 |
Share subscriptions received | 2,793,500 | - |
Other equity reserve | 2,472,722 | 2,468,647 |
Deficit | (29,543,807) | (26,629,124) |
Equity attributed to shareholders of the Company | 2,216,109 | 2,114,228 |
Non-controlling interest | 2,131,140 | - |
Total shareholders' equity | 4,347,249 | 2,114,228 |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 11,148,595 | $ 2,432,402 |
APPROVED ON BEHALF OF THE BOARD OF DIRECTORS ON JULY 29, 2015:
Mario Szotlender | , Director | David Cass | , Director |
Mario Szotlender |
| David Cass |
|
See accompanying notes to the condensed consolidated interim financial statements
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS (UNAUDITED)
(Expressed in Canadian Dollars)
|
|
| ||
| Three months ended May 31, | Six months ended May 31, | ||
| 2015 | 2014 | 2015 | 2014 |
|
|
|
|
|
EXPLORATION EXPENDITURES (Note 9) | $ 1,430,936 | $ 1,339,474 | $ 2,145,346 | $ 1,659,972 |
|
|
|
|
|
GENERAL AND ADMINISTRATIVE EXPENSES |
|
|
|
|
Accounting and legal | 59,916 | 10,218 | 119,068 | 26,550 |
Amortization | 4,694 | 4,239 | 10,837 | 8,476 |
Bank charges and interest | 139,014 | 1,619 | 139,965 | 2,996 |
Consulting fees | 3,028 | - | 12,538 | 3,384 |
Management fees (Note 13) | 25,500 | 15,000 | 51,000 | 73,500 |
Office and miscellaneous (Note 13) | 17,389 | 15,828 | 44,712 | 35,558 |
Regulatory and stock exchange fees (Note 13) | 4,443 | 4,408 | 17,388 | 13,083 |
Rent and utilities (Note 13) | 15,714 | 15,127 | 31,308 | 29,998 |
Salaries and benefits (Note 13) | 76,057 | 44,621 | 143,225 | 104,902 |
Shareholder communication (Note 13) | 34,508 | 29,377 | 54,465 | 62,198 |
Share-based payments (Note 12) | 1,982 | - | 4,075 | 474,758 |
Travel and accommodation (Note 13) | 53,878 | 65,674 | 67,902 | 84,574 |
| 436,123 | 206,111 | 696,483 | 919,977 |
|
|
|
|
|
Loss before other items | (1,867,059) | (1,545,585) | (2,841,829) | (2,579,949) |
|
|
|
|
|
OTHER ITEMS |
|
|
|
|
Interest and other income | 697 | 274 | 937 | 274 |
Finance fee (Note 10) | (56,106) | - | (56,106) | - |
Foreign exchange gain (loss) | (6,367) | (11,825) | 66,397 | (12,732) |
Write-off of exploration and evaluation assets | (89,456) | - | (89,456) | - |
| (151,232) | (11,551) | (78,228) | (12,458) |
|
|
|
|
|
Net loss and comprehensive loss for the period | $ (2,018,291) | $ (1,557,136) | $ (2,920,057) | $ (2,592,407) |
|
|
|
|
|
Net loss and comprehensive loss attributed to: |
|
|
|
|
Equity shareholders of the Company | $ (2,012,917) | $ (1,557,136) | $ (2,914,683) | $ (2,592,407) |
Non-controlling interest | (5,374) | - | (5,374) | - |
| $ (2,018,291) | $ (1,557,136) | $ (2,920,057) | $ (2,592,407) |
|
|
|
|
|
Loss per share |
|
|
|
|
- basic and diluted | ($0.03) | ($0.03) | ($0.04) | ($0.05) |
|
|
|
|
|
Weighted average number of shares outstanding | . |
|
|
|
- basic and diluted | 76,870,000 | 56,726,393 | 76,870,000 | 54,820,617 |
See accompanying notes to the condensed consolidated interim financial statements
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
|
|
|
|
|
|
|
|
| Number of common shares | Share capital | Share subscriptions received (receivable) | Other equity reserve | Deficit | Non-controlling interest | Total |
Balance, November 30, 2013 | 52,783,774 | $ 21,389,620 | $ - | $ 1,972,818 | $(21,514,355) | $ - | $ 1,848,083 |
Loss for the period | - | - | - | - | (2,592,407) | - | (2,592,407) |
Shares issued for private placements | 5,700,000 | 1,254,000 | - | - | - | - | 1,254,000 |
Shares issued for finders' fees | 21,000 | 4,620 | - | - | - | - | 4,620 |
Shares issued for warrant exercises | 2,280,814 | 462,193 | - | - | - | - | 462,193 |
Transfer of other equity reserve on exercise of warrants | - | 5,958 | - | (5,958) | - | - | - |
Share issuance costs | - | (60,432) | - | 12,718 | - | - | (47,714) |
Share-based payments | - | - | - | 474,758 | - | - | 474,758 |
Balance, May 31, 2014 | 60,785,588 | 23,055,959 | - | 2,454,336 | (24,106,762) | - | 1,403,533 |
Loss for the period | - | - | - | - | (2,522,362) | - | (2,522,362) |
Shares issued for warrant exercises | 16,084,412 | 3,205,499 | - | - | - | - | 3,205,499 |
Transfer of other equity reserve on exercise of warrants | - | 13,247 | - | (13,247) | - | - | - |
Share-based payments | - | - | - | 27,558 | - | - | 27,558 |
Balance, November 30, 2014 | 76,870,000 | 26,274,705 | - | 2,468,647 | (26,629,124) | - | 2,114,228 |
Loss for the period | - | - | - | - | (2,914,683) | - | (2,914,683) |
Shares issued for loan fee | 1,018,554 | 218,989 | - | - | - | - | 218,989 |
Shares subscribed | - | - | 2,793,500 | - | - | - | 2,793,500 |
Acquired in a business combination (Note 6) | - | - | - | - | - | 2,136,514 | 2,136,514 |
Net loss attributed to non-controlling interest | - | - | - | - | - | (5,374) | (5,374) |
Share-based payments | - | - | - | 4,075 | - | - | 4,075 |
Balance, May 31, 2015 | 77,888,554 | $ 26,493,694 | $ 2,793,500 | $ 2,472,722 | $(29,543,807) | $ 2,131,140 | $ 4,347,249 |
See accompanying notes to the condensed consolidated interim financial statements
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS (UNAUDITED)
(Expressed in Canadian Dollars)
|
|
| ||
| Three months ended May 31, | Six months ended May 31, | ||
| 2015 | 2014 | 2015 | 2014 |
|
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
Net loss for the period | $ (2,012,917) | $ (1,557,136) | $ (2,914,683) | $ (2,592,407) |
Items not involving cash: |
|
|
|
|
Amortization | 4,694 | 4,239 | 10,837 | 8,476 |
Share-based payments | 1,982 | - | 4,075 | 474,758 |
Write off of exploration and evaluation asset costs | 89,456 | - | 89,456 | - |
| (1,916,785) | (1,552,897) | (2,810,315) | (2,109,173) |
|
|
|
|
|
Changes in non-cash working capital items related to operations: |
|
|
|
|
Due from related parties | 2,275 | (10,009) | (1,735) | (10,009) |
Taxes receivable | (3,583) | (8,198) | (9,585) | (18,072) |
Prepaid expenses and deposits | 139,130 | 66,696 | (31,604) | 10,883 |
Other receivables | 1,221 | (3,197) | 276 | 534 |
Due to related parties | (87,480) | (17,621) | 6,170 | (14,836) |
Accounts payable and accrued liabilities | 240,082 | (26,264) | 459,117 | (113,326) |
Net cash used in operating activities | (1,625,140) | (1,551,490) | (2,387,676) | (2,253,999) |
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
Proceeds from debt | 6,231,500 | - | 6,231,500 | - |
Proceeds from issuance of capital stock | - | 1,647,001 | - | 1,716,193 |
Share issuance costs | - | (43,094) | - | (43,094) |
Share subscriptions received | 2,793,500 | - | 2,793,500 | - |
Net cash provided by financing activities | 9,025,000 | 1,603,907 | 9,025,000 | 1,673,099 |
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
Purchase of property and equipment | 567 | - | (652) | (5,851) |
Proceeds from sale of mineral property royalty rights | 979,868 | - | 1,227,552 | - |
Mineral interests and intangibles acquired | (4,931,166) | - | (4,931,166) | - |
Exploration and evaluation asset acquisition costs | (61,570) | - | (122,747) | (218,822) |
Net cash used in investing activities | (4,012,301) | - | (3,827,013) | (224,673) |
|
|
|
|
|
Increase (decrease) in cash | 3,371,741 | 52,417 | 2,810,311 | (805,573) |
|
|
|
|
|
Cash, beginning of period | 78,334 | 452,029 | 639,764 | 1,310,019 |
|
|
|
|
|
Cash, end of period | $ 3,450,075 | $ 504,446 | $ 3,450,075 | $ 504,446 |
Supplemental disclosure with respect to cash flows Note 14
See accompanying notes to the condensed consolidated interim financial statements
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
1.
CORPORATE INFORMATION
Focus Ventures Ltd. (the Company) was incorporated in British Columbia and its common shares are publicly traded on the TSX Venture Exchange (TSX-V).
The Company is domiciled in Vancouver, Canada and is engaged in the acquisition and exploration of mineral properties located primarily in Peru. The address of the Companys corporate office is 650 200 Burrard Street, Vancouver, BC, Canada V6C 3L6.
2.
BASIS OF PREPARATION
Statement of Compliance
These condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standards (IAS) 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB) on a basis consistent with the significant accounting policies disclosed in note 3 of the audited consolidated financial statements for the year ended November 30, 2014. These condensed consolidated interim financial statements do not include all of the information required for full annual financial statements.
Basis of Measurement
These condensed consolidated interim financial statements have been prepared on the historical cost basis.
The condensed consolidated interim financial statements are presented in Canadian dollars (CDN), which is also the Companys functional currency.
The preparation of financial statements in compliance with IFRS requires management to make certain critical accounting estimates. It also requires management to exercise judgment in applying the Companys accounting policies. The areas involving a higher degree of judgment of complexity, or areas where assumptions and estimates are significant to the condensed consolidated interim financial statements are disclosed in Note 5.
Nature of Operations and Ability to Continue as a Going Concern
These condensed consolidated interim financial statements have been prepared on a going concern basis, which assumes that the Company will be able to meet its obligations and continue its operations for its next fiscal year. Realization values may be substantially different from the carrying values shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. At May 31, 2015, the Company had not yet achieved profitable operations, has accumulated losses of $29,543,807 since inception, and is expected to incur further losses in the development of its business, all of which raises substantial doubt about its ability to continue as a going concern. The Company will periodically have to raise additional financing in order to conduct its planned work programs on mineral properties and meet its ongoing levels of corporate overhead and discharge its liabilities as they come due. While the Company has been successful in securing financings in the past, there is no assurance that it will be able to do so in the future.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
2.
BASIS OF PREPARATION contd
Basis of Consolidation
These condensed consolidated interim financial statements incorporate the financial statements of the Company and the entities controlled by the Company (its subsidiaries). Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases. All material intercompany transactions and balances, income and expenses have been eliminated on consolidation.
The Company applies the acquisition method to account for business combinations. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Acquisition-related costs are expensed as incurred.
Non-controlling interest in the net assets of consolidated subsidiaries are identified separately from the Companys equity. Non-controlling interest consists of the non-controlling interest at the date of the original business combination plus the non-controlling interests share of changes in equity since the date of acquisition.
Details of the Companys principal subsidiaries at May 31, 2015 are as follows:
| Name | Place of incorporation | Ownership % | Principal activity |
| Minera Focus, S.A.C. | Peru | 100% | Exploration company |
| Agrifos Peru S.A.C. | Peru | 100% | Exploration company |
| Focus (Cayman) Inc. | Cayman Islands | 100% | Holding company |
| Agrifos International (Cayman) Inc. | Cayman Islands | 100% | Holding company |
| Juan Paulo Quay S.A.C. | Peru | 70% | Exploration company |
3.
ADOPTION OF NEW AND AMENDED IFRS PRONOUNCEMENTS
Effective December 1, 2014, the Company adopted the following new and revised International Financial Reporting Standards (IFRS) that were issued by the International Accounting Standards Board (IASB):
IAS 24 Related Party Disclosures
The amendments to IAS 24 clarify that a management entity, or any member of a group of which it is a part, that provides key management services to a reporting entity, or its parent, is a related party of the reporting entity. The amendments also require an entity to disclose amounts incurred for key management personnel services provided by a separate management entity. This replaces the more detailed disclosure by category required for other key management personnel compensation. The amendments only affect disclosure and did not have an impact on the Companys condensed interim consolidated financial statements.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
3.
ADOPTION OF NEW AND AMENDED IFRS PRONOUNCEMENTS contd
IFRIC 21 Levies
The IASB issued IFRIC 21 Levies (IFRIC 21), an interpretation of IAS 37 Provisions, Contingent Liabilities and Contingent Assets (IAS 37), on the accounting for levies imposed by governments. IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event (Obligating Event). IFRIC 21 clarifies that the Obligating Event that gives rise to a liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. The adoption of IFRIC 21 did not have an impact on the Companys condensed interim consolidated financial statements.
IAS 32 Financial Instruments: Presentations (Amendment)
The amendments to IAS 32 pertained to the application guidance on the offsetting of financial assets and financial liabilities, focused on four main areas: the meaning of currently has a legally enforceable right of set-off, the application of simultaneous realization and settlement, the offsetting of collateral amounts and the unit of account for applying the offsetting requirements. The adoption of the standard did not have an impact on the Companys condensed interim consolidated financial statements.
4.
STANDARDS, AMENDMENTS AND INTERPRETATIONS NOT YET EFFECTIVE
The following new standard has been issued by the IASB but is not yet effective:
IFRS 9 Financial Instruments
IFRS 9 is part of the IASB's wider project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on the entity's business model and the contractual cash flow characteristics of the financial asset. In response to delays to the completion of the remaining phases of the project, the IASB issued amendments to IFRS 9 and has indefinitely postponed the adoption of this standard. The amendments also provided relief from the requirement to restate comparative financial statements for the effects of applying IFRS 9. IFRS 9 is effective for annual periods beginning on or after January 1, 2018. The Company is in the process of evaluating the impact of the new standard..
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
5.
CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
The Company makes estimates and assumptions about the future that affect the reported amounts of assets and liabilities. Estimates and judgments are continually evaluated based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. In the future, actual experience may differ from these estimates and assumptions.
The effect of a change in an accounting estimate is recognized prospectively by including it in comprehensive loss in the period of the change, if the change affects that period only, or in the period of the change and future periods, if the change affects both.
The key areas which require management to make significant judgments, estimates and assumptions in determining carrying amounts of assets and liabilities are as follows:
a)
Although the Company has taken steps to verify title to mineral properties in which it has an interest, these procedures do not guarantee the Companys title. Such properties may be subject to prior agreements or transfers and title may be affected by undetected defects; and
b)
The carrying value of the investment in exploration and evaluation assets and the recoverability of the carrying value. The Companys accounting policy for exploration and evaluation expenditure requires judgment in determining whether it is likely that future economic benefits will flow to the Company.
If, after exploration and evaluation expenditure is capitalized, information becomes available suggesting that the carrying amount of an exploration and evaluation asset may exceed its recoverable amount, the Company carries out an impairment test at the cash generating unit or group of cash generating units level in the year the new information becomes available.
c)
Business combinations require judgment and estimates to be made at the date of acquisition in relation to identifying the acquirer, determining assets and liability fair values and the allocation of the purchase consideration over the fair value of the assets and liabilities.
In respect to mineral resource company combinations, such as the combination of JPQ in March 2015, excess purchase consideration is typically allocated to the mineral interests being acquired.
d)
The Company may be subject to income tax in several jurisdictions and significant judgment is required in determining the provision for income taxes. During the ordinary course of business and on dispositions of mineral property or interests therein, there are transactions and calculations for which the ultimate tax determination is uncertain. As a result, the Company recognizes tax liabilities based on estimates of whether additional taxes and interest will be due. This assessment relies on estimates and assumptions and may involve a series of judgments about future events, and interpretation of tax law. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact income tax expense in the period in which such determination is made.
e)
Option pricing models require the input of highly subjective assumptions, including the expected price volatility and options expected life. Changes in these assumptions can materially affect the fair value estimate and, therefore, the existing models do not necessarily provide a reliable single measure of the fair value of the Companys stock options.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
6.
ACQUISITION OF JPQ
On March 26, 2015, the Companys Peruvian subsidiary, Agrifos Peru S.A.C. (Agrifos Peru) completed a purchase agreement with the shareholders (the Vendors) of Juan Paulo Quay S.A.C. (JPQ), titleholder of the Bayovar 12 phosphate mining concession (the Bayovar 12 Project) located in Northern Peru, whereby the Company paid to the Vendors $4,985,200 (US$4,000,000) in cash to purchase an outright 70% interest in shares of JPQ (the Bayovar Interest), and thereby cancelling a previously granted option agreement to earn such interest.
Additional terms to the purchase agreement are as follows:
i)
the Company has committed to spending a minimum of US$14.0 million in development of the Bayovar 12 Project, with no time limit for making such expenditure and without dilution to the Vendors remaining 30% interest;
ii)
if after spending US$14.0 million further funding is needed to determine the viability of a phosphate operation, the Company must incur additional development expenditures of up to US$4.0 million of which 30% will be treated as a loan to the Vendors;
iii)
the Company must complete a pre-feasibility study by December 31, 2015 or else obtain a one-year extension by paying a US$500,000 penalty payment to the Vendors by January 15, 2016. Additional US$500,000 penalty payments will be due for each additional year that the study is not completed, to a maximum of US$2.0 million in penalty payments. In the event that the pre-feasibility study is not submitted by each deadline and an extension is not obtained because the applicable penalty has not been paid, the Companys 70% interest in JPQ will be forfeited and transferred back to the Vendors;
iv)
port and loading services for the future export of phosphate rock will be provided by the Vendors at commercial rates at the JPQ Maritime Terminal located 40 kilometres west of the Bayovar 12 Project;
v)
the Vendors will maintain responsibility for gypsum operations on the concession until the completion of the pre-feasibility study; and
vi)
the Company has a right of first refusal for the purchase of the Vendors 30% interest in JPQ.
In addition to the terms above, until such time that the pre-feasibility study is delivered to the Vendors certain decisions by the JPQ Board of Directors will require unanimous agreement by the Company and the Vendors.
The acquisition has been accounted for as a business combination. For the purpose of these financial statements, the purchase consideration has been allocated on a preliminary basis to the fair value of assets acquired and liabilities assumed based on managements best estimates and taking into account all available information at the time of acquisition as well as applicable information at the time these consolidated financial statements were prepared. Due to the underlying assumptions made in the valuation process, the determination of those fair values requires estimations of the effects of uncertain future events at the acquisition date and as a result the carrying amounts of some assets, particularly mineral interests and intangibles could therefore differ significantly in the future. As prescribed by IFRS 3 Business Combinations, if the initial accounting for a business combination can be determined only provisionally by the end of the reporting period in which the combination is effected, the acquirer must account for the business combination using those provisional values and has a period, not to exceed twelve months, to complete the purchase price allocation. Any adjustment of the provisional amount of an identifiable asset acquired or liability assumed made as a result of completing the final accounting will be accounted for retrospectively to the original acquisition date.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
6.
ACQUISITION OF JPQ contd
The preliminary purchase price allocation, which is subject to final adjustments, is as follows:
Net assets acquired (at fair value):
Cash and cash equivalents | $ 246,645 |
Current assets | 67,995 |
Mineral interests and intangibles | 7,067,680 |
Current liabilities | (260,606) |
Non-controlling interest | (2,136,514) |
| $ 4,985,200 |
As of the date of these condensed consolidated interim financial statements, the determination of fair value of assets and liabilities acquired is based on preliminary estimates and has not been finalized. The actual fair value of these assets and liabilities may differ materially from the amounts disclosed in the preliminary fair value above and are subject to change. Management will complete its review of the fair values within twelve months of the acquisition date.
These condensed consolidated interim financial statements include JPQs results from March 26, 2015 to May 31, 2015. The net loss included in the condensed consolidated interim statements of loss and comprehensive loss since March 26, 2015 contributed by JPQ was $5,374.
Until such time that the Company completes a pre-feasibility study, all revenue and net proceeds that may be generated from JPQs gypsum operations are assigned to the 30% interest holders and therefore not included in the Companys consolidated financial statements during that time.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
7.
PROPERTY AND EQUIPMENT
|
| Vehicles | Computer equipment | Furniture and equipment | Leasehold improvements | Total |
| Cost |
|
|
|
|
|
| Balance, November 30, 2013 | $ 31,881 | $ 33,951 | $ 23,732 | $ 19,060 | $ 108,624 |
| Additions | 28,181 | - | 14,272 | - | 42,453 |
| Disposals | - | - | (952) | - | (952) |
| Balance, November 30, 2014 | 60,062 | 33,951 | 37,052 | 19,060 | 150,125 |
| Additions | - | - | 652 | - | 652 |
| Balance, May 31, 2015 | $ 60,062 | $ 33,951 | $ 37,704 | $ 19,060 | $ 150,777 |
|
|
|
|
|
|
|
| Accumulated amortization |
|
|
|
|
|
| Balance, November 30, 2013 | $ 22,884 | $ 22,257 | $ 7,026 | $ 4,380 | $ 56,547 |
| Charge for period | 7,265 | 4,953 | 3,300 | 2,460 | 17,978 |
| Balance, November 30, 2014 | 30,149 | 27,210 | 10,326 | 6,840 | 74,525 |
| Charge for period | 5,220 | 1,832 | 2,555 | 1,230 | 10,837 |
| Balance, May 31, 2015 | $ 35,369 | $ 29,042 | $ 12,881 | $ 8,070 | $ 85,362 |
|
|
|
|
|
|
|
| Carrying amounts |
|
|
|
|
|
| At November 30, 2014 | $ 29,913 | $ 6,741 | $ 26,726 | $ 12,220 | $ 75,600 |
| At May 31, 2015 | $ 24,693 | $ 4,909 | $ 24,823 | $ 10,990 | $ 65,415 |
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
8.
EXPLORATION AND EVALUATION ASSETS
The Company has capitalized the following acquisition costs on its mineral properties as at May 31, 2015:
|
| Peru |
|
| ||
|
| Bayovar | Aurora | Other | Colombia | Total |
| Balance, November 30, 2013 | $ 51,916 | $ 164,760 | $ 172,132 | $ 49,570 | $ 438,378 |
| Acquisition costs - cash | 1,041,068 | 194,332 | 40,631 | - | 1,276,031 |
| Write-off of exploration and evaluation assets | - | - | (123,307) | (49,570) | (172,877) |
| Balance, November 30, 2014 | 1,092,984 | 359,092 | 89,456 | - | 1,541,532 |
| Acquisition costs - cash | - | 122,747 | - | - | 122,747 |
| Write-off of exploration and evaluation costs | - | - | (89,456) | - | (89,456) |
| Recovery of exploration and evaluation asset costs | (1,092,984) | - | - | - | (1,092,984) |
| Balance, May 31, 2015 | $ - | $ 481,839 | $ 89,456 | $ - | $ 481,839 |
Details of the Companys mineral property interests are disclosed in full in the consolidated financial statements for the year ended November 30, 2014. Significant exploration and evaluation asset transactions that have occurred since November 30, 2014 are as follows:
Peru Properties
Bayovar 12 Project
The Companys Peruvian subsidiary, Agrifos Peru signed a binding Letter of Intent in September 2013 and a formal Option Agreement in January 2014 with the Vendors and JPQ whereby the Company was granted the option (the Bayovar 12 Option) to acquire a 70% interest in JPQ which owns the Bayovar 12 Project.
On March 26, 2015, the Bayovar 12 Option was cancelled and Agrifos acquired a 70% interest in the issued share capital of JPQ from the Vendors for US$4.0 million (Note 6).
Bayovar 12 Project Royalty Sale
In April 2015, the Company completed the sale to Radius Gold Inc. (Radius) of a royalty equal to 2% of the Companys 70% interest in future phosphate production from the Bayovar 12 Project for the sum of $1,227,552 (US$1.0 million). Under the terms of the sale agreement, the Company has the right for 12 months to buy back one-half of the royalty for US$1.0 million. If Radius decides to sell any of its royalty interest in the future, the Company will retain a first right of refusal. The Company and Radius have two common directors.
Of the $1,227,552 total proceeds received by the Company, $1,092,984 was recorded as a recovery of exploration and evaluation asset costs bringing the carrying balance for the Bayovar 12 Project to $Nil and the remaining balance of $134,568 as a recovery of mineral interests and intangibles.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
8.
EXPLORATION AND EVALUATION ASSETS contd
Aurora Porphyry Copper-Molybdenum Property
Pursuant to agreements signed in 2012 and amended in June 2014 and in February 2015, the Company holds a portion of the Aurora Property by way of an option to acquire a 100% interest in one concession by making cash payments to the optionor and underlying property owner totalling US$3,885,000 by July 2019. During the period ended May 31, 2015, the Company paid US$100,000 pursuant to these option agreements.
Quebranta Phosphate Project
During the period ended May 31, 2015, the Company relinquished its option agreement on two additional concessions. As a result, the Quebranta Project covered 1,700 hectares consisting of four granted concessions and one concession application; all held 100% by the Company. As a result of the option termination and reduction in 100% held concessions, acquisition costs totaling $117,823 were written off in fiscal 2014. Subsequent to May 31, 2015, the Company let lapse the remaining 100% held concessions.
Machay Phosphate Project
Subsequent to May 31, 2015, the Company has allowed the eight concessions comprising the Machay Project to lapse. As a result, acquisition costs totaling $74,872 have been written off during the period ended May 31, 2015.
Katenwill Project
Subsequent to May 31, 2015, the Company has allowed the seven concessions comprising the Katenwill Project to lapse. As a result, acquisition costs totaling $14,584 have been written off during the period ended May 31, 2015.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
9.
EXPLORATION EXPENDITURES
During the six month period ended May 31, 2015, the Company incurred the following exploration expenditures which were expensed as incurred:
|
| Peru |
| ||
|
| Aurora | Bayovar | General | Total |
| Assaying | $ - | $ 10,328 | $ - | $ 10,328 |
| Community relations | 2,712 | 58,879 | - | 61,591 |
| Drilling | - | 455,000 | - | 455,000 |
| Geological and other consulting | 24,141 | 870,257 | 32,588 | 926,986 |
| Geological expenses | 843 | 29,577 | 413 | 30,833 |
| Legal and accounting | 20,626 | 30,522 | 67 | 51,215 |
| Licenses, rights and taxes | 1,807 | 865 | 2,374 | 5,046 |
| Office and administration | 2,957 | 50,921 | 38,492 | 92,370 |
| Salaries | 9,798 | 147,745 | 125,822 | 283,365 |
| Travel | 18,709 | 51,790 | 38,495 | 108,994 |
| Value added tax | - | - | 119,618 | 119,618 |
|
| $ 81,593 | $ 1,705,884 | $ 357,869 | $ 2,145,346 |
During the six month period ended May 31, 2014, the Company incurred the following exploration expenditures which were expensed as incurred:
|
| Peru | Colombia | Mexico |
| ||
|
| Aurora | Bayovar | General | Luisa Maria | General | Total |
| Assaying | $ - | $ 175,805 | $ - | $ 4,679 | $ - | $ 180,484 |
| Communications | 30 | 2,309 | 3,343 | - | - | 5,682 |
| Community relations | 2,943 | - | - | - | - | 2,943 |
| Drilling | - | 583,937 | - | - | - | 583,937 |
| Geological and other consulting | 32,755 | 125,410 | 55,200 | - | 12,340 | 225,705 |
| Geological expenses | 1,111 | 15,916 | 2,269 | 539 | - | 19,835 |
| Legal and accounting | 12,624 | 21,800 | 3,480 | - | 31,649 | 69,553 |
| Licenses, rights and taxes | 7,505 | - | 460 | 19,709 | - | 27,674 |
| Office and administration | 1,434 | 12,626 | 30,552 | 130 | 36,733 | 81,475 |
| Salaries | 8,430 | 101,501 | 60,155 | 1,495 | 4,978 | 176,559 |
| Travel | 12,293 | 44,501 | 43,700 | 5,565 | 10,257 | 116,316 |
| Value added tax | - | - | 169,809 | - | - | 169,809 |
|
| $ 79,125 | $ 1,083,805 | $ 368,968 | $ 32,117 | $ 95,957 | $ 1,659,972 |
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
10.
LONG-TERM DEBT
Sprott Loan
On March 24, 2015, the Company completed a US$5.0 million loan facility from lenders led by Sprott Resource Lending Partnership (the Lenders). US$4.0 million of the loan funds were used to purchase an interest in the Bayovar 12 Project (Note 6). Key terms of the loan are as follows:
a)
the Lenders received a structuring fee of US$75,000 cash, and a drawdown fee equal to 3.5% of the amount of the loan, paid by the issuance of 1,018,554 common shares with a value of $218,989;
b)
the loan has an interest rate of 12% per annum and a maturity date of September 30, 2016;
c)
security on the loan is provided by a first charge on all material assets of the Companys two Cayman subsidiaries, and its Peru subsidiary, Agrifos Peru S.A.C., which holds the 70% interest in JPQ;
d)
the loan may be repaid prior to maturity, in full or in part, at the option of the Company, provided a minimum of six months of interest has been paid;
e)
the Company is required to maintain a minimum cash balance of $500,000 and minimum working capital of $250,000 during the term of the loan; and
f)
the Company agreed to complete within 90 days of the closing of the Loan an equity financing to raise net proceeds of at least US$1.5 million which will be used to prepay a portion of the Loan. Subsequent to May 31, 2015, the Company completed an equity financing (Note 18) and made a repayment of US$1.5 million to the Lenders.
Transaction costs of $504,949 were incurred, of which $218,989 was the value of 1,018,554 common shares of the Company issued to the Lenders. Transaction costs have been capitalized against the loan amount and are being amortized to the consolidated statements of loss and comprehensive loss over the term of the loan.
|
| Amount |
| Balance, November 30, 2014 | $ - |
| Fair value of Sprott loan at date of issue | 6,231,500 |
| Transaction costs - cash | (285,960) |
| Transaction costs - shares issued | (218,989) |
| Accretion of transaction costs | 56,106 |
|
| 5,782,657 |
| Less portion due within 12 months | (1,869,750) |
| Balance, May 31, 2015 | $ 3,912,907 |
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
11.
SHARE CAPITAL AND RESERVES
(a)
Common Shares
The Company is authorized to issue an unlimited number of common shares without par value.
During the six month period ended May 31, 2015, the following share capital activity occurred:
i)
On March 26, 2015, the Company issued 1,018,554 common shares with a value of $218,989 as a financing fee (Note 10).
(b)
Share Purchase Warrants
The following is a summary of changes in warrants from November 30, 2013 to May 31, 2015:
|
| Number of warrants | Weighted average exercise price |
| Balance, November 30, 2013 | 20,082,273 | $0.20 |
| Issued | 3,040,241 | $0.27 |
| Exercised | (18,365,226) | $0.20 |
| Expired | (1,829,547) | $0.20 |
| Balance, November 30, 2014 | 2,927,741 | $0.27 |
| Expired | (190,241) | $0.265 |
| Balance, May 31, 2015 | 2,737,500 | $0.265 |
As at May 31, 2015, the following warrants were outstanding:
| Expiry date | Number of warrants | Exercise price |
| April 10, 2016(1) | 2,737,500 | $0.265 |
(1)
In April 2015, the expiry date for these warrants was extended from April 10, 2015 to April 10, 2016.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
12.
SHARE-BASED PAYMENTS
Option Plan Details
The Company has a stock option plan that has been ratified and approved by the shareholders of the Company in December 2014 (the Plan). The Plan allows the Board of Directors to grant incentive stock options to the Companys officers, directors, employees and consultants. The exercise price of stock options granted is determined by the Board of Directors at the time of the grant in accordance with the terms of the Plan and the policies of the TSX-V. Options vest on the date of granting unless stated otherwise. Options granted to investor relations consultants vest in accordance with TSX-V regulation. The options are for a maximum term of ten years.
The following is a summary of changes in options for the period ended May 31, 2015:
|
|
|
|
| During the period |
|
| ||
| Grant date | Expiry date | Exercise price | Opening balance | Granted | Exercised | Expired / forfeited | Closing balance | Vested and exercisable |
| Jun 5, 2014 | Jun 4, 2016 | $0.26 | 200,000 | - | - | - | 200,000 | 100,000 |
| Jan 15, 2009 | Jan 14, 2019 | $0.19 | 720,000 | - | - | - | 720,000 | 720,000 |
| Jun 29, 2011 | Jun 28, 2021 | $0.30 | 75,000 | - | - | - | 75,000 | 75,000 |
| Jan 17, 2012 | Jan 16, 2022 | $0.25 | 25,000 | - | - | - | 25,000 | 25,000 |
| Jun 20, 2012 | Jun 19, 2022 | $0.21 | 1,380,000 | - | - | - | 1,380,000 | 1,380,000 |
| Jul 11, 2012 | Jul 10, 2022 | $0.21 | 185,000 | - | - | - | 185,000 | 185,000 |
| Dec 3, 2012 | Dec 2, 2022 | $0.22 | 250,000 | - | - | - | 250,000 | 250,000 |
| Dec 18, 2013 | Dec 17, 2023 | $0.22 | 2,360,000 | - | - | - | 2,360,000 | 2,360,000 |
| Jan 15, 2014 | Jan 14, 2024 | $0.22 | 45,000 | - | - | - | 45,000 | 45,000 |
| Jun 5, 2014 | Jun 4, 2024 | $0.26 | 40,000 | - | - | - | 40,000 | 40,000 |
|
|
|
| 5,280,000 | - | - | - | 5,280,000 | 5,180,000 |
| Weighted average exercise price | $0.22 | - | - | - | $0.22 | $0.22 |
Fair Value of Options Issued During the Period
There were no options granted during the period ended May 31, 2015. The weighted average fair value at grant date of options granted during the period ended May 31, 2014 was $0.20 per option.
The weighted average remaining contractual life of the options outstanding at May 31, 2015 is 7.07 years.
Options Issued to Employees
The fair value at grant date is determined using a Black-Scholes option pricing model that takes into account the exercise price, the term of the option, the impact of dilution, the share price at grant date, the expected price volatility of the underlying share, the expected dividend yield and the risk free interest rate for the term of the option.
Options Issued to Non-Employees
Options issued to non-employees are measured based on the fair value of the goods or services received, at the date of receiving those goods or services. If the fair value of the goods or services received cannot be estimated reliably, the options are measured by determining the fair value of the options granted using the Black-Scholes option pricing model.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
12.
SHARE-BASED PAYMENTS contd
Fair Value of Options Issued During the Period contd
The model inputs for options granted during the period ended May 31, 2014 included:
| Grant date | Expiry date | Share price at grant date | Exercise price | Risk-free interest rate | Expected life | Volatility factor | Dividend yield |
| Dec 18, 2013 | Dec 17, 2023 | $0.22 | $0.22 | 2.68% | 10 years | 99% | 0% |
| Jan 15, 2014 | Jan 14, 2024 | $0.21 | $0.22 | 2.57% | 10 years | 99% | 0% |
The expected volatility is based on the historical volatility (based on the remaining life of the options), adjusted for any expected changes to future volatility due to publicly available information. The risk free rate of return is the yield on a zero-coupon Canadian Treasury Bill of a term consistent with the assumed option life. The expected average option term is the average expected period to exercise, based on the historical activity patterns for each individually vesting tranche.
Option pricing models require the input of highly subjective assumptions, including the expected price volatility. Changes in these assumptions can materially affect the fair value estimate and, therefore, the existing models do not necessarily provide a reliable single measure of the fair value of the Companys stock options.
Expenses Arising from Share-based Payment Transactions
Total expenses arising from the share-based payment transactions recognized during the period ended May 31, 2015 as part of share-based payments expense were $4,075 (2014: $474,758).
As of May 31, 2015 there was no unrecognized compensation cost related to unvested share-based payment awards (November 30, 2014: $4,075).
Amounts Capitalized Arising from Share-based Payment Transactions
There were no expenses arising from the share-based payment transactions that were capitalized during the periods ended May 31, 2015 and 2014.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
13.
RELATED PARTY TRANSACTIONS
The Companys related parties with transactions during the period ended May 31, 2015 consist of directors, officers and the following companies with common directors:
| Related party | Nature of transactions |
| Radius | Shared office, administrative, and personnel costs |
| Gold Group Management Inc. (Gold Group) | Shared office, administrative, and personnel costs |
| Medgold Resources Corp. (Medgold) | Shared personnel costs |
| Mill Street Services Ltd. (Mill Street) | Management services |
Related party transactions for the periods ended May 31, 2015 and 2014, in addition to related party transactions disclosed elsewhere in the condensed consolidated interim financial statements, comprise the following:
a)
The Company reimbursed Gold Group, a company controlled by the Chief Executive Officer of the Company, for shared administration costs consisting of the following:
|
| Three months ended May 31, | Six months ended May 31, | ||
|
| 2015 | 2014 | 2015 | 2014 |
| Office and miscellaneous | $ 11,913 | $ 10,732 | $ 22,367 | $ 23,345 |
| Regulatory and stock exchange fees | 1,852 | 1,723 | 5,971 | 3,112 |
| Rent and utilities | 15,714 | 15,127 | 31,308 | 29,998 |
| Salaries and benefits | 40,972 | 21,115 | 80,123 | 57,359 |
| Shareholder communication | 2,372 | 2,724 | 15,512 | 11,701 |
| Travel and accommodation | 15,135 | 10,661 | 22,722 | 18,184 |
|
| $ 87,958 | $ 62,082 | $ 178,003 | $ 143,699 |
Gold Group is reimbursed by the Company for these shared costs and other business related expenses paid by Gold Group on behalf of the Company. Salary and benefits include those for the Chief Financial Officer and Corporate Secretary.
b)
The Company reimbursed Radius, a company with common directors and officers, for shared administration costs consisting of the following:
| Radius | Three months ended May 31, | Six months ended May 31, | ||
|
| 2015 | 2014 | 2015 | 2014 |
| Office and miscellaneous | $ - | $ - | $ - | $ 1,527 |
During the period ended May 31, 2015, the Company charged Medgold, a company with common directors and officers, a total of $6,291 for shared personnel costs (2014: $Nil).
Prepaid expenses and deposits as of May 31, 2015 include an amount of $7,562 (November 30, 2014: $808) paid to Gold Group.
Amounts due from parties as of May 31, 2015 consists of $1,735 (November 30, 2014: $Nil) owing from Medgold. The amount owing from Medgold is unsecured, non-interest bearing and payable on demand.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
13.
RELATED PARTY TRANSACTIONS contd
Long term deposits as of May 31, 2015 consists of $61,000 (November 30, 2014: $61,000) paid to Gold Group and are related to the shared administrative services agreement with Gold Group. Upon termination of the agreement, the deposit, less any outstanding amounts owing to Gold Group, are to be refunded to the Company.
Amounts due to related parties as of May 31, 2015 consists of $26,292 (November 30, 2014: $20,122) owing to Gold Group. The amount owing to Gold Group is secured by a deposit and is interest bearing if not paid within a certain period.
Key management compensation
Key management personnel are persons responsible for planning, directing and controlling the activities of an entity, and include certain directors and officers. Key management compensation comprises:
|
| Three months ended May 31, | Six months ended May 31, | ||
|
| 2015 | 2014 | 2015 | 2014 |
| Management fees | $ 25,500 | $ 15,000 | $ 51,000 | $ 73,500 |
| Geological fees | 36,000 | 36,000 | 72,000 | 72,000 |
| Salaries and benefits | 34,136 | 24,574 | 70,622 | 54,193 |
| Share-based payments | - | - | - | 311,201 |
|
| $ 95,636 | $ 75,574 | $ 193,622 | $ 510,894 |
Share-based payments made to directors not specified as key management personnel during the period ended May 31, 2015 was $Nil (2014: $9,879).
Key management personnel were not paid post-employment benefits, termination benefits or other long-term benefits during the periods ended May 31, 2015 and 2014.
14.
SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS
During the period ended May 31, 2015, cash paid for interest totaled $137,230 (2014: $Nil). During the periods ended May 31, 2015 and 2014, there was no cash paid for income taxes.
Non-cash transactions
Investing and financing activities that do not have a direct impact on current cash flows are excluded from the condensed consolidated interim statements of cash flows.
During the period ended May 31, 2015, the Company completed the following non-cash transaction:
a)
Issued 1,018,554 common shares with a value of $218,989 as a financing fee.
During the period ended May 31, 2014, the Company completed the following non-cash transactions:
a)
Issued 21,000 units, consisting of 21,000 common shares and 10,500 share purchase warrants at $0.22 per unit, with a value of $4,620 for private placement finders fees; and
b)
Issued 179,741 share purchase warrants with a value of $12,718 for private placement finders fees.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
15.
SEGMENTED INFORMATION
Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. All of the Companys operations are within the mining sector relating to precious metals exploration. Due to the geographic and political diversity, the Companys exploration operations are decentralized whereby exploration managers are responsible for business results and regional corporate offices provide support to the exploration programs in addressing local and regional issues. The Companys operations are therefore segmented on a district basis. The Companys currently held assets are located in Canada, Mexico and Peru.
Details of identifiable assets by geographic segments are as follows:
| Six months ended May 31, 2015 | Canada | Peru | Mexico | Colombia | Consolidated |
| Exploration expenditures | $ - | $ 2,145,346 | $ - | $ - | $ 2,145,346 |
| Exploration and evaluation assets written off | - | 89,456 | - | - | 89,456 |
| Amortization | 1,950 | 7,370 | 1,517 | - | 10,837 |
| Interest and other income | 937 | - | - | - | 937 |
| Net loss | (27,277) | (2,914,842) | 22,062 | - | (2,920,057) |
| Capital expenditures* | - | 7,191,079 | - | - | 7,191,079 |
|
|
|
|
|
|
|
| Six months ended May 31, 2014 | Canada | Peru | Mexico | Colombia | Consolidated |
| Exploration expenditures | $ - | $ 1,531,898 | $ 95,957 | $ 32,117 | $ 1,659,972 |
| Amortization | 2,252 | 4,876 | 1,348 | - | 8,476 |
| Interest and other income | 274 | - | - | - | 274 |
| Net loss | (718,818) | (1,614,641) | (226,831) | (32,117) | (2,592,407) |
| Capital expenditures* | - | 224,673 | - | - | 224,673 |
|
|
|
|
|
|
|
| *Capital expenditures consists of additions of property and equipment, exploration and evaluation assets, and mineral interests and intangibles |
|
|
|
|
|
|
| As at May 31, 2015 | Canada | Peru | Mexico | Consolidated |
| Total current assets | $ 3,271,093 | $ 323,030 | $ 13,106 | $ 3,607,229 |
| Total non-current assets | 76,189 | 7,462,037 | 3,140 | 7,541,366 |
| Total assets | $ 3,347,282 | $ 7,785,067 | $ 16,246 | $ 11,148,595 |
| Total liabilities | $ 6,267,080 | $ 527,994 | $ 6,272 | $ 6,801,346 |
|
|
|
|
|
|
| As at November 30, 2014 | Canada | Peru | Mexico | Consolidated |
| Total current assets | $ 650,004 | $ 88,006 | $ 16,260 | $ 754,270 |
| Total non-current assets | 78,139 | 1,595,336 | 4,657 | 1,678,132 |
| Total assets | $ 728,143 | $ 1,683,342 | $ 20,917 | $ 2,432,402 |
| Total liabilities | $ 244,450 | $ 67,375 | $ 6,349 | $ 318,174 |
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
16.
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
The Company is exposed to the following financial risks:
·
Market Risk
·
Credit Risk
·
Liquidity Risk
In common with all other businesses, the Company is exposed to risks that arise from its use of financial instruments. This note describes the Companys objectives, policies and processes for managing those risks and the methods used to measure them. Further quantitative information in respect of these risks is presented throughout these financial statements.
General Objectives, Policies and Processes
The Board of Directors has overall responsibility for the determination of the Companys risk management objectives and policies and, whilst retaining ultimate responsibility for them, it has delegated the authority for designing and operating processes that ensure the effective implementation of the objectives and policies to the Companys finance function. The Board of Directors reviews the effectiveness of the processes put in place and the appropriateness of the objectives and policies it sets.
The overall objective of the Board is to set policies that seek to reduce risk as far as possible without unduly affecting the Companys competitiveness and flexibility. Further details regarding these policies are set out below.
a)
Market Risk
Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates will affect the Companys income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return. As at May 31, 2015, the Company is exposed to foreign currency risk and interest rate risk.
Foreign Currency Risk
Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Company is exposed to fluctuations in foreign currencies through its operations in Peru and former operations in Mexico. The Company monitors this exposure, but has no hedge positions.
As at May 31, 2015, the Company is exposed to currency risk through the following financial assets and liabilities denominated in currencies other than the Canadian dollar:
|
| May 31, 2015 |
| November 30, 2014 | ||||
|
| Peruvian Soles | Mexican Pesos | US Dollars |
| Peru Soles | Mexican Pesos | US Dollars |
|
| (CDN equivalent) | (CDN equivalent) | (CDN equivalent) |
| (CDN equivalent) | (CDN equivalent) | (CDN equivalent) |
| Cash | $ 4,379 | $ - | $ 484,313 |
| $ 3,895 | $ 2,987 | $ 71,864 |
| Other receivables | 1,608 | 3,283 | - |
| 933 | 3,328 | - |
| Current and non-current liabilities | (78,631) | (6,272) | (6,696,836) |
| (67,375) | (6,349) | (123,230) |
|
| $ (72,644) | $ (2,989) | $(6,212,523) |
| $ (62,547) | $ (34) | $ (51,366) |
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
16.
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT contd
Based on the above net exposures at May 31, 2015, a 10% depreciation or appreciation of the above currencies against the Canadian dollar would result in an increase or decrease of approximately $629,000 (November 30, 2014: $11,400) in the Companys after tax net earnings, respectively.
Interest Rate Risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to interest rate risk on its long-term debt and cash. As the Companys cash is currently held in an interest bearing bank account and the Companys long-term debt is subject to a fixed interest rate, management considers the interest rate risk to be limited.
b)
Credit Risk
Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations. The Companys credit risk is primarily attributable to its cash and other receivables. The Company limits exposure to credit risk by maintaining its cash with large financial institutions. The Company does not have cash that is invested in asset based commercial paper. For other receivables, the Company estimates, on a continuing basis, the probable losses and provides a provision for losses based on the estimated realizable value.
c)
Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Companys approach to managing liquidity risk is to provide reasonable assurance that it will have sufficient funds to meet liabilities when due. The Company manages its liquidity risk by forecasting cash flows required by operations and anticipated investing and financing activities. At May 31, 2015, the Company had working capital of $718,790 (November 30, 2014: $436,096). All of the Companys financial liabilities as of May 31, 2015, other than the Sprott loan, have contractual maturities of less than 45 days and are subject to normal trade terms.
Determination of Fair value
Fair values have been determined for measurement and/or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.
The statement of financial position carrying amounts for cash, receivables, accounts payables and accrued liabilities, and due to related parties approximates fair value due to their short-term nature. Due to the use of subjective judgments and uncertainties in the determination of fair values these values should not be interpreted as being realizable in an immediate settlement of the financial instruments.
Fair Value Hierarchy
Financial instruments that are measured subsequent to initial recognition at fair value are grouped in Levels 1 to 3 based on the degree to which the fair value is observable:
Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities;
Level 2 Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
Level 3 Inputs that are not based on observable market data.
The Company did not have any financial instruments in Level 1, 2 or 3. There were no transfers between Levels in the period.
|
|
|
|
|
|
|
|
|
FOCUS VENTURES LTD.
(An Exploration Stage Company)
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED)
For the six months ended May 31, 2015 and 2014
(Expressed in Canadian Dollars)
17.
CAPITAL MANAGEMENT
The Company monitors its cash, common shares, warrants and stock options as capital. The Companys objectives when managing capital are to safeguard the Companys ability to continue as a going concern in order to explore new mineral property opportunities. In order to facilitate the management of its capital requirements, the Company prepares periodic budgets that are updated as necessary. The Company manages its capital structure and makes adjustments to it in order to effectively support the acquisition and exploration of mineral properties. The properties in which the Company currently has an interest are in the exploration stage, and as such, the Company is dependent on external financing to fund any future activities. In order to pay for general administrative costs, the Company will use its existing capital resources and raise additional amounts as needed. The Company will continue to assess new properties and seek to acquire an interest in additional properties if it feels there is sufficient geologic or economic potential and if it has adequate financial resources to do so.
Management reviews its capital management approach on an on-going basis and believes that this approach, given the relative size of the Company, is reasonable. There were no changes in the Company's approach to capital management during the period ended May 31, 2015. The Companys investment policy is to hold cash in interest bearing bank accounts, which pay comparable interest rates to highly liquid short-term interest bearing investments with maturities of one year or less and which can be liquidated at any time without penalties. The Company is subject to externally imposed capital requirements per the Sprott Loan (Note 10). The Company does not expect its current capital resources to be sufficient to cover its general and administrative costs and fund its proposed exploration programs through the next twelve months. As such, the Company will need to raise additional capital. Actual funding requirements may vary from those planned due to a number of factors, including the progress of property acquisition and exploration activity. The Company believes it will be able to raise additional equity capital as required, but recognizes the uncertainty attached thereto.
18.
EVENTS AFTER THE REPORTING DATE
Subsequent to May 31, 2015, the following events which have not been disclosed elsewhere in these financial statements have occurred:
a)
On June 3, 2015, the Company closed a private placement of 20,000,000 units at $0.20 per unit for gross proceeds of $4,000,000. The Company paid $126,602 cash as finders fees in connection with the financing. Each unit consists of one common share and one full share purchase warrant entitling the holder to purchase an additional common share exercisable for two years at a price of $0.265. If the closing price of the Companys shares exceeds $0.40 for a period of ten trading days, the Company may accelerate the expiry of the warrants by giving notice in writing to the holders, and in such case, the share purchase warrants will expire on the 30th day after the date on which such notice is given.
|
|
|
|
|
|
|
|
|
(the Company)
MANAGEMENTS DISCUSSION AND ANALYSIS
Second Quarter Report May 31, 2015
General
This Managements Discussion and Analysis (MD&A) supplements, but does not form part of, the unaudited condensed consolidated interim financial statements of the Company for the six months ended May 31, 2015. The following information, prepared as of July 29, 2015, should be read in conjunction with the Companys unaudited condensed consolidated interim financial statements for six months ended May 31, 2015 and the related notes contained therein. The Company reports its financial position, results of operations and cash flows in accordance with International Financial Reporting Standards (IFRS). In addition, the following should be read in conjunction with the Consolidated Financial Statements of the Company for the year ended November 30, 2014 and the related MD&A. All amounts are expressed in Canadian dollars unless otherwise indicated. The May 31, 2015 financial statements have not been reviewed by the Companys auditors.
The Companys public filings, including its most recent unaudited and audited consolidated financial statements can be reviewed on the SEDAR website www.sedar.com.
Forward-looking Statements
This MD&A contains certain statements which constitute forward-looking information within the meaning of applicable Canadian securities legislation (Forward-looking Statements). All statements included herein, other than statements of historical fact, are Forward-looking Statements and are subject to a variety of known and unknown risks and uncertainties which could cause actual events or results to differ materially from those reflected in the Forward-looking Statements. The Forward-looking Statements in this MD&A include, without limitation, statements relating to:
·
mineral resources as they involve the implied assessment, based on estimates and assumptions, that the resources described exist in the quantities estimated;
·
the Companys planned exploration, development and marketing activities for the Bayovar 12 Project;
·
the Companys planned exploration activities for the Aurora Project;
·
the intended use of proceeds received from recent financing activities;
·
the sufficiency of the Companys cash position and its ability to raise equity capital or access debt facilities; and
·
maturities of the Companys financial liabilities or other contractual commitments.
Often, but not always, these Forward-looking Statements can be identified by the use of words such as anticipates, believes, plans, estimates, expects, forecasts, scheduled, targets, possible, strategy, potential, intends, advance, goal, objective, projects, budget, calculates or statements that events, will, may, could or should occur or be achieved and similar expressions, including negative variations.
Forward-looking Statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any results, performance or achievements expressed or implied by the Forward-looking Statements. Such uncertainties and factors include, among others:
·
uncertainty of mineral resource estimates;
·
risks associated with mineral exploration and project development;
·
fluctuations in commodity prices;
·
fluctuations in foreign exchange rates and interest rates;
·
credit and liquidity risks;
·
changes in national and local government legislation, taxation, controls, regulations and political or economic developments in countries in which the Company does or may carry on business;
·
reliance on key personnel;
·
property title matters;
·
local community relationships;
·
risks associated with potential legal claims generally or with respect to environmental matters;
·
adequacy of insurance coverage;
·
dilution from further equity financing;
·
competition; and
·
uncertainties relating to general economic conditions.
as well as those factors referred to in the Risks and Uncertainties section in this MD&A.
Forward-looking Statements contained in this MD&A are based on the assumptions, beliefs, expectations and opinions of management, including but not limited to:
·
all required third party contractual, regulatory and governmental approvals will be obtained for the exploration and development of the Companys properties;
·
there being no significant disruptions affecting operations, whether relating to labor, supply, power, damage to equipment or other matter;
·
permitting, exploration and development activities proceeding on a basis consistent with the Companys current expectations;
·
expected trends and specific assumptions regarding commodity prices and currency exchange rates;
·
prices for and availability of fuel, electricity, equipment and other key supplies remaining consistent with current levels; and
·
the accuracy of the Companys current mineral resource estimates.
These Forward-looking Statements are made as of the date hereof and the Company disclaims any obligation to update any Forward-looking Statements, whether as a result of new information, future events or results or otherwise, except as required by law. There can be no assurance that Forward-looking Statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, investors should not place undue reliance on Forward-looking Statements.
Cautionary Note to United States Investors Concerning Estimates of Reserves and Resources
Reserve and resource estimates included in this MD&A have been prepared in accordance with National Instrument 43-101 Standards of Disclosure for Mineral Projects ("NI 43-101") and the Canadian Institute of Mining, Metallurgy, and Petroleum Definition Standards on Mineral Resources and Mineral Reserves. NI 43-101 is a rule developed by the Canadian Securities Administrators that establishes standards for public disclosure by a Canadian company of scientific and technical information concerning mineral projects. Canadian standards, including NI 43-101, differ significantly from the requirements of the United States Securities and Exchange Commission ("SEC"), and reserve and resource information contained in this MD&A may not be comparable to similar information disclosed by U.S. companies. In particular, the term "resource" does not equate to the term "reserves". Under U.S. standards, mineralization may not be classified as a "reserve" unless the determination has been made that the mineralization could be economically and legally produced or extracted at the time the reserve determination is made.
The SEC's disclosure standards normally do not permit the inclusion of information concerning "measured mineral resources", "indicated mineral resources" or "inferred mineral resources" or other descriptions of the amount of mineralization in mineral deposits that do not constitute "reserves" by U.S. standards in documents filed with the SEC. You are cautioned not to assume that resources will ever be converted into reserves. You should also understand that "inferred mineral resources" have a great amount of uncertainty as to their existence and great uncertainty as to their economic and legal feasibility. You should also not assume that all or any part of an "inferred mineral resource" will ever be upgraded to a higher category. Under Canadian rules, estimated "inferred mineral resources" may not form the basis of feasibility or pre-feasibility studies except in rare cases. You are cautioned not to assume that all or any part of an "inferred mineral resource" exists or is economically or legally mineable. Disclosure of "contained ounces" in a resource is permitted disclosure under Canadian regulations; however, the SEC normally only permits issuers to report mineralization that does not constitute "reserves" by SEC standards as in-place tonnage and grade without reference to unit measures. The requirements of NI 43-101 for identification of "reserves" are also not the same as those of the SEC, and reserves reported in compliance with NI 43-101 may not qualify as "reserves" under SEC standards. Accordingly, information concerning mineral deposits set forth in this MD&A may not be comparable with information made public by companies that report in accordance with U.S. standards.
Business of the Company
The Company is engaged in the development of the Bayovar 12 phosphate project in Peru. Bayovar 12 is potentially an important South American source of reactive phosphate rock for use as a direct application fertilizer. The development of new supplies of phosphate is becoming an increasingly important issue for South America given the growing demand and limited supply of phosphate for fertilizer production on the continent, and the current heavy reliance on imported rock. The Company also holds an interest in the Aurora gold and copper property in Peru with its joint venture partner, Daewoo International Corporation.
Financings
On March 24, 2015, the Company completed a US$5.0 million loan facility from lenders led by Sprott Resource Lending Partnership (the Loan). US$4.0 million of the Loan funds were used to purchase an interest in the Bayovar 12 Project, with the balance of the proceeds used for further development of the Bayovar 12 Project.
On June 3, 2015, the Company issued 20,000,000 units by way of private placement to raise gross proceeds of $4.0 million. Each unit consists of one common share and one warrant entitling the holder to purchase one additional common share at $0.265 exercisable for two years. US$1.5 million of the proceeds of this financing was used to pay down the Loan, and the balance has been allocated to development of the Bayovar 12 Project and to provide general working capital.
Property Review
Bayovar 12 Phosphate Project
On March 26, 2015, the Companys Peruvian subsidiary, Agrifos Peru S.A.C., completed the acquisition of a 70% interest in the issued share capital of Juan Paulo Quay S.A.C., the titleholder of the Bayovar 12 phosphate mining concession (the Bayovar 12 Project) for US$4.0 million.
The Bayovar 12 Project is located 70 kilometres south of the city of Piura in northern Peru, close to Vales operating Bayovar phosphate mine. Logistics for the 12,575 hectare concession are excellent, and the project area is accessible year round via a series of multi-lane sealed roads and highways. The Pan-American Highway crosses the eastern end of the property and the Chiclayo-Bayovar road transects the property. A network of un-maintained drill roads and access roads for small surface gypsum mining operations provide four wheel drive vehicle access to the remainder of the property. Power transmission lines for Vales Bayovar Mine, located 15 kilometres to the southwest, transect the Bayovar 12 Project at its northern end.
In April 2015, the Company completed the sale to Radius Gold Inc. (Radius) of a royalty equal to 2% of the Companys 70% interest in future phosphate production from the Bayovar 12 Project for the sum of US$1.0 million. Under the terms of the sale agreement, the Company has the right for 12 months to buy back one-half of the royalty for US$1.0 million. If Radius decides to sell any of its royalty interest in the future, the Company will retain a first right of refusal. The Company and Radius have two common directors.
Phase 1 Drill Program
During March and April 2014, the Company conducted a first phase drill program to target phosphate beds within the Diana Formation, a sequence of horizontally bedded diatomites and sandstones. The program concentrated on the western portion of the Bayovar 12 Project.
The program consisted of 20 HQ vertical core holes totaling 2,027 metres. Drill hole total depths ranged from 81 to 131 metres (mean of 101 metres). All of the drill holes were completed to their planned total depths, and no drill holes were lost or abandoned due to technical or ground issues. The drilling was conducted on a nominal 800 by 800 metres spaced grid covering approximately 650 hectares of the total 12,575 hectare concession.
The Company intercepted 15 distinct and correlatable phosphorite beds (identified as PH01 through PH15) across the concession. The upper 13 phosphorite beds (PH01 to PH13) are Diana ore zone Beds with the lower two beds (PH14 and PH15) interpreted as phosphorite beds occurring in the underlying Tuffaceous Diatomite unit. The individual phosphorite beds exhibit relatively uniform thickness and P2O5 grade profiles across the concession.
All 20 of the drill holes intercepted the full sequence of target phosphorite beds. The entire sequence of 15 phosphorite beds spanned a total mean thickness of 40 metres including interburden diatomite beds. Shallowing of the phosphate beds occurs in the eastern part of the grid, less than 26 metres below surface in some holes. Mineralization is open in all directions outside of the drill grid. The phosphate beds comprise up to 40% apatite pellets, ooliths and fossil debris consisting of mainly fish teeth, bones and scales representing the remains of marine organisms that accumulated on the sea floor. Flat-lying deposits such as sedimentary phosphates and other bulk commodities such as bauxite and gypsum may be amenable to precision mechanized strip mining using continuous surface miners.
A drill collar plan with location of sections, geological cross sections, updated results tables and full set of assays, can be accessed at: http://www.focusventuresltd.com/s/Bayovar12-43101.asp.
Maiden Resource Estimate
In September 2014, the Company announced that it has received the following maiden NI 43-101 compliant mineral resource estimate for the Bayovar 12 Project:
| Resource Summary, Beds 1-13 | |||
| Category | Million Tonnes Wet * | Million Tonnes Dry * | Grade (% P2O5) |
| Indicated (61%) | 151.78 | 114.99 | 12.37 |
| Inferred (39%) | 96.83 | 73.36 | 12.44 |
| * In-Situ Resource, no minimum thickness, grade cut-off or other mining parameters applied. Wet Density: 1.65 g/cm3 Dry Density: 1.25 g/cm3. Dry Tonnes are a component of Wet Tonnes that contain negligible humidity |
|
The independent estimate and report, based on the Companys Phase 1 20-hole drill program, was prepared by Golder Associates (Golder) and supervised by Jerry DeWolfe, MSc. P.Geo, an Independent Qualified Person defined under NI 43-101.
The resource estimate is based on 20 boreholes drilled over 650 hectare of the 12,575 hectare property, at drill spacings of 800 metres. The resources are distributed between 13 individual soft, free digging, horizontal phosphate beds hosted within the Diana Formation, a sequence of diatomites that begin as shallow as 26 metres below surface. The grades and widths of individual beds are very consistent, with no evidence of faulting, and easily correlated across the drilled area. Vale is believed to be mining the same beds at its Bayovar Mine 15 kilometres to the west of the Bayovar 12 Project.
The average grades of individual beds vary from 19.56% P2O5 (Bed 3) to 8.56% P2O5 (Bed 5). Significantly, the beds closest to surface (Beds 1 4) comprise some of the best widths and highest grades, for example Bed 3 (19.56% P2O5) and Bed 4 (15.67% P2O5). These upper four beds contribute 30.9 MT in Indicated at 14.41% P2O5 and 20.5 MT in Inferred at 14.32% P2O5 (dry tonnes). The slight decrease in the average resource grade compared to some of the drill sections is due to the use of slightly wider bed thicknesses for some of the narrower beds in the resource calculation.
For further details of the resource estimate, please see the Companys news release of September 8, 2014, and the NI 43-101 compliant Technical Report, both filed on www.sedar.com.
Phase 2 Drill Program
During April 2015, the Company completed a Phase 2 diamond drill program at the Bayovar 12 Project. A total of 42 vertical holes were drilled mainly in the eastern part of the original drill grid where the horizontal phosphate beds are closest to surface. The drilling to date has outlined phosphate mineralization over approximately eight kilometres from west to east and five kilometres north to south. All holes intersected the same sequence of phosphate beds and highlight once again the remarkably consistent geology and grades of the phosphate mineralization over long distances, with no faults or structures affecting the beds. Assays have been received for 9 holes JPQ-15-41, 15-42, 15-43, 15-44, 15-46, 15-47, 15-49, 15-51 & 15-54. Grades and widths are in line with results received in the Phase 1 holes, as shown by the following statistics:
·
Weighted average grade and widths of the upper 6 phosphate beds is 14.4% P2O5 over 0.48 metres with bed 3 averaging the highest grade of 21.72 % P2O5 over 0.42 metres.
·
Average grade of the lower 7 phosphate beds is 13.5% P2O5 over an average bed width of 0.51 metres.
·
Mineralization is open in all directions outside of the drill grid.
The main objective of the Phase 2 drill program is to increase the confidence category of the existing Inferred and Indicated Resources and expand the resource in the area of least cover in the eastern end of the drill grid. All drill assay results are being incorporated into an updated NI 43-101 compliant mineral resource estimate as part of the preparation of the PFS currently underway (see Preliminary Economic Analysis upgraded to Pre-Feasibility Study below).
Metallurgical Testwork
Bench scale metallurgical testwork commenced on the project core samples in October 2014 and was completed in April 2015. The objective of the study was to determine the best method of processing and the quality of the resultant phosphate rock concentrate using material from 13 individual phosphate beds. Work included physical testing, mineralogical analysis, drum scrubbing, desliming, attrition scrubbing, flotation, determination of product grade and overall recovery for each bed.
Highlights of the results were:
·
A single, robust flowsheet was developed that facilitates beneficiation of all thirteen beds using the same equipment. This simplifies the design, operation, and provides flexibility in any future mining operation.
·
All phosphate beds can be simply processed via washing and flotation; no milling or grinding is required.
·
All beds respond in a similar manner, resulting in a single, versatile flowsheet that will simplify both mining and beneficiation.
·
The weighted average product grade for all layers was 29.1% P2O5 which was produced from ore with an average head grade of 12.68% P2O5.
·
The Minor Element Ratio (MER) of the beneficiated product was 0.068, which indicates that the rock can be readily acidulated and converted to high analysis fertilizers such as DAP and MAP.
·
The average CaO / P2O5 ratio was 1.54, which indicates that sulfuric acid consumption in phosphoric acid production will be reasonable.
·
Recoveries were excellent, averaging 81% P205 for all beds, ranging from 64% in PH08 to 93% in PH03.
The beneficiation flowsheet developed from testing the 13 phosphorite layers indicated that three products will be generated from the Bayovar 12 deposit, two washed products(+28 mesh and 28/100 mesh) and a flotation product (100/270 mesh). The three products will be combined into the final phosphate concentrate. The +28# coarse fraction requires a final stage of scrubbing and desliming to produce a washed concentrate containing from 22% to nearly 32% P2O5. The -28#+100# washed fraction grades from 27% to over 30% P2O5 and requires no further upgrading. The -100#+270# fraction contains most of the silica (SiO2) which is removed by a single inverse flotation stage. Inverse flotation separates the undesired minerals by collecting them in a special froth which floats while the desired phosphate pellets sink and are removed from the bottom of the flotation cell. This process produces a concentrate, again depending on the bed, containing from about 27% to nearly 30% P2O5.
Direct Application Phosphate Rock
Most phosphate rock, roughly 85% of global mine production, is used in the manufacture of water-soluble fertilizers or food-grade chemicals. However, some phosphate rock is reactive enough- usually because the phosphorus mineral apatite contains carbonate in its structure - that under certain soil and climate conditions it can simply be crushed up and used as a fertilizer and applied directly to the soil without further processing. Known as DAPR (also RPR, or Reactive Phosphate Rock), this naturally occurring phosphate rock can be used as a reliable, low cost slow-release source of phosphorus (P) continuously adding P to the soil over a longer period of time than some manufactured fertilizers. DAPR works best on acid soils with 600-700mm of annual rainfall.
Rock from the Bayovar district, known in the fertilizer industry as Sechura Phosphate Rock, is one of a small handful of highly reactive phosphate rocks globally that are suitable for use as a direct application fertilizer. The Company also completed in April 2015, eight large diameter core holes at the Bayovar 12 Project, to collect 400kg of material to investigate the production of DAPR using dry processing.
Mining and processing of DAPR is simpler and cheaper than the manufacture of more complex fertilizers. The rock is mined, usually crushed and sieved into different size fractions, and sometimes washed or made into granules for ease of handling and use. The main perceived cost advantages of DAPR over processed phosphates are therefore lower capital investment, lower processing costs, lower use of raw materials, and lower energy use during processing.
Marketing
The Companys market research has shown that a substantial demand likely exists in South America and elsewhere for DAPR which usually sells at a premium price to acidulation concentrate. The Company is investigating the opportunity for potential production of DAPR from the Bayovar 12 Project, targeting local Latin American agricultural markets and organic farmers.
The Company is also looking to secure strategic partners to participate in the development of the Bayovar 12 Project and is in discussions with several groups to facilitate introductions to fertilizer manufacturers across the region. Additionally the Company has been attending international fertilizer industry conferences and conducting meetings with phosphate consumers, traders and shipping companies interested in the Bayovar 12 Project as a future supply of rock phosphate.
Preliminary Economic Analysis upgraded to Pre-Feasibility Study
In September 2014, the Company commenced a preliminary economic assessment (PEA) study for the Bayovar 12 Project examining options for production of 300KT-1Mt per year of 29-30% P2O5 concentrate by washing and flotation for use in phosphoric acid manufacture. The Company is now upgrading the scope of the PEA to a Pre-Feasibility Study (PFS) of production of phosphate rock concentrate for use as DAPR for the reasons outlined below:
·
Positive mineral beneficiation testwork examining a simple flowsheet showed that a DAPR product with a P2O5 grade of circa 24% could be produced from the majority of beds by drum scrubbing, desliming and sizing.
·
Production of DAPR would potentially give the Company a shorter timeframe to commercial production at a lower CAPEX than production utilizing flotation of a P2O5 concentrate for phosphoric acid manufacture.
·
The Companys market research on potential markets for DAPR indicates that substantial demand exists in a number of South American countries.
Mr. Kevin Ross has recently joined the Company as its Principal Mining Engineer. Mr. Ross is a mining engineer with 39 years of operational experience in the mining industry, and his responsibilities will include overseeing the engineering work and, eventually, construction of the Project as defined by the PFS.
Aurora Porphyry Copper-Molybdenum Property
The Company holds an interest in the 3,500 hectare Aurora porphyry copper-molybdenum property located in the Department of Cusco, Peru. The Company acquired 2,300 hectares of granted concessions, and holds options on the main 400 hectare Aurora concession, plus an 800 hectare concession to the west and south.
Joint Venture with Daewoo International
On October 22, 2014, the Company announced the signing of a Joint Venture Agreement with Daewoo International Corporation (Daewoo International), whereby Daewoo International can earn a 65% interest in the Aurora property. Daewoo International is Koreas largest trading/investment company and a subsidiary of POSCO.
Under the terms of the agreement, the Company and Daewoo International will establish a joint venture company (JVCo) to develop and operate the Aurora project. Upon issuance of a drill permit and associated approvals to commence the work (expected in the summer of 2015), Daewoo International will acquire 49% of the shares of JVCo for a purchase price of US$3,000,000. These funds will be used for an initial exploration program anticipated to include 10,000m of drilling. Daewoo International has the option to earn up to a 65% interest in JVCo by making additional investments into JVCo, contingent on the results of the further drilling.
Property Background
Aurora is a 3,500 hectare advanced-stage porphyry copper-molybdenum exploration project located approximately 65 kilometres north of the city of Cusco, between 2,600 - 2,900 metres above sea level. It is currently being permitted for a major drill program. Thirteen historical drill holes, totaling 3,900 metres that were drilled over an area approximately 900 metres by 800 metres cut significant intervals of copper and molybdenum mineralization, including 190 metres @ 0.57% Cu, 0.008% Mo in DDA-1, 142 metres @ 0.5% Cu, 0.004% Mo in DDA-3, and 71.7 metres @ 0.7% Cu, 0.007% Mo in DDA-3A (see Company news release July 11, 2012).
Observations and interpretations made from the re-logging of available drillcore by the Company have been key in the understanding of the deposits geometry and exploration potential. The porphyry mineralization does not outcrop apart from a small area on the northern edge of the property around drillhole ABC-6.
Drilling in 2001 and 2005 (13 holes) intercepted significant widths of copper and molybdenum hosted by multi-phase quartz-feldspar porphyries and hornfelsed slates and pelitic sandstones belonging to the Ordovician (439 - 463 ma) Sandia Formation. Several of the shallower drillholes were terminated in intrusive rock grading +0.5% copper with grades strengthening towards the bottom of the hole (see drill results on the Companys website). Molybdenum-rich mineralization, characterizing the deeper parts of the sill complex, was drilled in ABC-6, which assayed 302.4 metres @ 0.082% Mo and 0.23% Cu for the length of the hole, including 84 metres @ 0.42% Cu and 0.11% Mo.
Results of the Companys IP and Magnetic Geophysical survey support its interpretation that the Aurora mineralizing system extends well beyond the limits of the historical drilling over an area 1.5 kilometres x 2 kilometres and could contain a large porphyry copper molybdenum deposit.
A supergene enrichment profile marked by the prevalence of secondary chalcocite, is observed in many holes and accounts for the highest grade intercepts e.g. 26 metres @ 0.95% Cu in DDA-1 & 72 metres @ 0.7% Cu, in DDA 3A. Permitting for a 20 hole drill program is continuing.
Other Projects
In June 2015, the Company relinquished its Machay and Quebranta phosphate concessions and its Katenwill gold property.
Qualified Person: Mr. David Cass, the Companys President, is a member of the Association of Professional Engineers and Geoscientists of British Columbia and the Companys Qualified Person as defined by National Instrument 43-101, and is responsible for the accuracy of the technical information in this MD&A.
Selected Quarterly Information
The following table provides information for the eight fiscal quarters ended May 31, 2015:
The quarter ended May 31, 2015 recorded the highest net loss of all quarters presented due to increased exploration activity on the Companys Bayovar 12 Project. The net loss for the quarter ended February 28, 2014 was significantly impacted by a share-based payment expense of $474,758. The net loss for the quarter ended August 31, 2013 was impacted by a write-off of exploration and evaluation asset costs of $116,319 regarding mineral properties in Mexico.
Results of Operations
Quarter ended May 31, 2015
For the three month period ended May 31, 2015, the Company had a net loss of $2,012,917 compared to a net loss of $1,557,136 for the three month period ended May 31, 2014, an increase of $455,781. Contributing to the higher net loss were a write-off of exploration and evaluation cost of $89,456 and a loan finance fee charge of $56,106 recorded in the current quarter compared to no such costs in the comparative quarter. Exploration expenditures for the current quarter were $1,430,936 compared to $1,339,474 in the comparative quarter, an increase of $91,462.
General and administrative expenses during the current quarter were $436,123 compared to $206,111 for the comparative quarter, an increase of $230,012. This increase is primarily due to interest expense being $139,014 for the current quarter compared to $1,619 for the comparative quarter, an increase of $137,395. Interest expense is now higher due to the Loan. Other notable cost increases were in accounting and legal fees and salaries and benefits which increased by $49,698 and $31,436 respectively. Salaries and benefits were higher due to the Vice President of Corporate Development taking a more active role since the comparative quarter and there was an increase in other administrative personnel requirements as well. Accounting and legal fees were higher due to regulatory filings in the United States and the sale of the Bayovar 12 Project royalty.
Six months ended May 31, 2015
For the six month period ended May 31, 2015, the Company had a net loss of $2,914,683 compared to a net loss of $2,592,407 for the six month period ended May 31, 2014, an increase of $322,276. The higher net loss is partly due to an increase of $485,374 in exploration expenditures, which were $2,145,346 in the current period and $1,659,972 in the comparative period. As was the case with the quarterly comparison, the current period recorded a write-off of exploration and evaluation costs of $89,456 and a loan finance fee charge of $56,106 whereas the comparative period did not.
General and administrative expenses during the current period were $696,483 compared to $919,977 for the comparative period, a decrease of $223,494. This decrease is attributable to a share-based compensation expense of $474,758 recorded in the comparative period compared to $4,075 for the current period. The share-based payment expenses are related to the granting of stock options and use an option pricing model to determine the value. Excluding this non-cash expense, the current periods general and administrative expenses were $247,189 higher than the comparative period. As with the quarterly comparison, there were significant cost increases of $136,969 in interest expense, $92,518 in accounting and legal, and $38,323 in salaries and benefits. The reasons for these increases were also the same as those provided in the quarterly comparison. Notable cost decreases were $22,500 in management fees and $16,672 in travel and accommodation. Management fees were less due to a bonus paid to the President during the comparative period while travel and accommodation costs were more exploration-related during the current period.
Mineral Property Expenditures
During the period ended May 31, 2015, the Company incurred exploration costs in Peru totalling $2,145,346, including $1,705,884 on the Bayovar 12 Project, $357,869 on general operations and new property investigation, and $81,593 on the Aurora property.
The most significant overall exploration costs for the period were $926,986 for geological and other consulting fees, $455,000 on drilling, and $283,365 for salaries. Exploration costs also include a Peruvian value added tax amount of $119,618 which is treated as an expense due to the uncertainty of it being refunded.
The Company incurred exploration and evaluation asset costs during the current period totalling $122,747 (US$100,000) which was for two option payments on Aurora property. The Company also recorded an amount of $4,812,416 for mineral interests and intangibles relating to the purchase of the Companys 70% interest in JPQ.
Financial Condition, Liquidity and Capital Resources
The Companys cash resources increased from $639,764 at November 30, 2014 to $3,450,075 as of May 31, 2015. The Company had working capital of $719,350 at May 31, 2015 compared to $436,096 at November 30, 2014.
During the current period, the Company has received funding as follows:
a)
Received US$5.0 million on March 24, 2015 from the Loan, of which US$4.0 million was immediately paid to the shareholders of JPQ for the Companys 70% interest in the Bayovar 12 Project, and the balance of the proceeds being used for further advancement of the Bayovar 12 Project. The Loan is subject to an interest rate of 12% per annum, payable monthly, and a maturity date of September 30, 2016. Subsequent to May 31, 2015, the Company made a loan repayment of US$1.5 million ;
b)
Received $1,227,552 (US$1.0 million) from Radius for the sale of a royalty from future phosphate production from the Bayovar 12 Project; and
c)
On June 3, 2015, the Company closed a private placement of 20,000,000 units at $0.20 per unit for gross proceeds of $4,000,000. The Company paid $126,602 cash as finders fees in connection with the financing. Each unit consists of one common share and one full share purchase warrant entitling the holder to purchase an additional common share exercisable for two years at a price of $0.265. If the closing price of the Companys shares exceeds $0.40 for a period of ten trading days, the Company may accelerate the expiry of the warrants by giving notice in writing to the holders, and in such case, the share purchase warrants will expire on the 30th day after the date on which such notice is given.
The funds received from the Bayovar 12 Project royalty are being used for exploration and general working capital requirements. The Company used part of the private placement proceeds to make a payment of US$1.5 million towards the Loan, and with the balance intended to be used towards exploration and general working requirements.
The Company does not expect its current capital resources to be sufficient to cover its general and administrative costs and fund its exploration programs through the next twelve months. As such, the Company is actively seeking to raise additional capital. Actual funding requirements may vary from those planned due to a number of factors, including the amount of property acquisition and exploration activity. While the Company has been successful in securing financings in the past, there is no assurance that it will be able to do so in the future.
Capital Management
The Company monitors its cash, common shares, warrants and stock options as capital. The Companys objectives when managing capital are to safeguard the Companys ability to continue as a going concern in order to explore new mineral property opportunities. In order to facilitate the management of its capital requirements, the Company prepares periodic budgets that are updated as necessary. The Company manages its capital structure and makes adjustments to it in order to effectively support the acquisition and exploration of mineral properties. The properties in which the Company currently has an interest are in the exploration stage, and as such, the Company is dependent on external financing to fund any future activities. In order to pay for general administrative costs, the Company will use its existing working capital and will seek to raise additional amounts as needed. The Company will continue to assess new properties and seek to acquire an interest in additional properties if it feels there is sufficient geologic or economic potential and if it has adequate financial resources to do so.
Management reviews its capital management approach on an on-going basis and believes that this approach, given the relative size of the Company, is reasonable. There were no changes in the Company's approach to capital management during the period ended May 31, 2015. The Companys investment policy is to hold cash in interest bearing bank accounts, which pay comparable interest rates to highly liquid short-term interest bearing investments with maturities of one year or less and which can be liquidated at any time without penalties. Pursuant to externally imposed capital requirements of the Loan, the Company is required to maintain a minimum cash balance of $500,000 and minimum working capital of $250,000 during the term of the Loan.
Financial Instruments and Risk Management
The Company is exposed to the following financial risks:
·
Market Risk;
·
Credit Risk; and
·
Liquidity Risk
In common with all other businesses, the Company is exposed to risks that arise from its use of financial instruments. This note describes the Companys objectives, policies and processes for managing those risks and the methods used to measure them. Further quantitative information in respect of these risks is presented throughout these financial statements.
General Objectives, Policies and Processes
The Board of Directors has overall responsibility for the determination of the Companys risk management objectives and policies and, whilst retaining ultimate responsibility for them, it has delegated the authority for designing and operating processes that ensure the effective implementation of the objectives and policies to the Companys finance function. The Board of Directors reviews the effectiveness of the processes put in place and the appropriateness of the objectives and policies it sets.
The overall objective of the Board is to set policies that seek to reduce risk as far as possible without unduly affecting the Companys competitiveness and flexibility. Further details regarding these policies are set out below.
a)
Market Risk
Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates will affect the Companys income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return. As at May 31, 2015, the Company is exposed to foreign currency risk and interest rate risk.
Foreign Currency Risk
Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Company is exposed to fluctuations in foreign currencies through its operations in Peru and former operations in Mexico. The Company monitors this exposure, but has no hedge positions.
As at May 31, 2015, the Company was exposed to currency risk through the following financial assets and liabilities denominated in currencies other than the Canadian dollar:
|
| May 31, 2015 |
| November 30, 2014 | ||||
|
| Peruvian Soles | Mexican Pesos | US Dollars |
| Peru Soles | Mexican Pesos | US Dollars |
|
| (CDN equivalent) | (CDN equivalent) | (CDN equivalent) |
| (CDN equivalent) | (CDN equivalent) | (CDN equivalent) |
| Cash | $ 4,379 | $ - | $ 484,313 |
| $ 3,895 | $ 2,987 | $ 71,864 |
| Other receivables | 1,608 | 3,283 | - |
| 933 | 3,328 | - |
| Current and non- current liabilities | (78,631) | (6,272) | (6,696,836) |
| (67,375) | (6,349) | (123,230) |
|
| $ (72,644) | $ (2,989) | $(6,212,523) |
| $ (62,547) | $ (34) | $ (51,366) |
Based on the above net exposures at May 31, 2015, a 10% depreciation or appreciation of the above currencies against the Canadian dollar would result in an increase or decrease of approximately $629,000 (November 30, 2014: $11,400) in the Companys after tax net earnings, respectively.
Interest Rate Risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to interest rate risk on its long-term debt and cash. As the Companys cash is currently held in an interest bearing bank account and the Companys long-term debt is subject to a fixed interest rate, management considers the interest rate risk to be limited.
b)
Credit Risk
Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations. The Companys credit risk is primarily attributable to its cash and other receivables. The Company limits exposure to credit risk by maintaining its cash with large financial institutions. The Company does not have cash that is invested in asset based commercial paper. For other receivables, the Company estimates, on a continuing basis, the probable losses and provides a provision for losses based on the estimated realizable value.
c)
Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Companys approach to managing liquidity risk is to provide reasonable assurance that it will have sufficient funds to meet liabilities when due. The Company manages its liquidity risk by forecasting cash flows required by operations and anticipated investing and financing activities. At May 31, 2015, the Company had working capital of $719,350 (November 30, 2014: $436,096). All of the Companys financial liabilities as of May 31, 2015, other than the Sprott loan, have contractual maturities of less than 45 days and are subject to normal trade terms.
Determination of Fair value
Fair values have been determined for measurement and/or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.
The carrying amounts for the Companys cash, receivables, accounts payables and accrued liabilities, and due to related parties approximate fair value due to their short-term nature. Due to the use of subjective judgments and uncertainties in the determination of fair values these values should not be interpreted as being realizable in an immediate settlement of the financial instruments.
Fair Value Hierarchy
Financial instruments that are measured subsequent to initial recognition at fair value are grouped in Levels 1 to 3 based on the degree to which the fair value is observable:
Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities;
Level 2 Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
Level 3 Inputs that are not based on observable market data.
The Company did not have any financial instruments in Level 1, 2 or 3. There were no transfers between Levels in the period.
Related Party Transactions
The Companys related parties with transactions during the period ended May 31, 2015 consist of directors, officers and the following companies with common directors:
| Related party | Nature of transactions |
| Radius Gold Inc. (Radius) | Shared office, administrative, and personnel costs |
| Gold Group Management Inc. (Gold Group) | Shared office, administrative, and personnel costs |
| Medgold Resources Corp. (Medgold) | Shared personnel costs |
| Mill Street Services Ltd. (Mill Street) | Management services |
Related party transactions for the three and six month periods ended May 31, 2015 and 2014, in addition to related party transactions disclosed elsewhere in the consolidated financial statements, comprise the following:
a)
The Company reimbursed Gold Group, a company controlled by the Chief Executive Officer of the Company, for shared administration costs consisting of the following:
|
| Three months ended May 31, | Six months ended May 31, | ||
|
| 2015 | 2014 | 2015 | 2014 |
| Office and miscellaneous | $ 11,913 | $ 10,732 | $ 22,367 | $ 23,345 |
| Regulatory and stock exchange fees | 1,852 | 1,723 | 5,971 | 3,112 |
| Rent and utilities | 15,714 | 15,127 | 31,308 | 29,998 |
| Salaries and benefits | 40,972 | 21,115 | 80,123 | 57,359 |
| Shareholder communication | 2,372 | 2,724 | 15,512 | 11,701 |
| Travel and accommodation | 15,135 | 10,661 | 22,722 | 18,184 |
|
| $ 87,958 | $ 62,082 | $ 178,003 | $ 143,699 |
Gold Group is reimbursed by the Company for these shared costs and other business related expenses paid by Gold Group on behalf of the Company. Salary and benefits include those for the Chief Financial Officer and Corporate Secretary.
b)
The Company reimbursed Radius, a company with common directors and officers, for shared administration, exploration, and capital costs consisting of the following:
|
| Three months ended May 31, | Six months ended May 31, | ||
|
| 2015 | 2014 | 2015 | 2014 |
| Office and miscellaneous | $ - | $ - | $ - | $ 1,527 |
During the period ended May 31, 2015, the Company charged by Medgold, a company with common directors and officers, a total of $6,291 for shared personnel costs (2014: $Nil).
Prepaid expenses and deposits as of May 31, 2015 include an amount of $7,562 (November 30, 2014: $808) paid to Gold Group.
Amounts due from parties as of May 31, 2015 consists of $1,735 (November 30, 2014: $Nil) owing from Medgold. The amount owing from Medgold is unsecured, non-interest bearing and payable on demand.
Long term deposits as of May 31, 2015 consists of $61,000 (November 30, 2014: $61,000) paid to Gold Group and are related to the shared administrative services agreement with Gold Group. Upon termination of the agreement, the deposits, less any outstanding amounts owing to Gold Group, are to be refunded to the Company.
Amounts due to related parties as of May 31, 2015 consists of $26,292 (November 30, 2014: $20,122) owing to Gold Group. The amount owing to Gold Group was secured by a deposit and interest bearing if not paid within a certain period.
These transactions are in the normal course of operations and are measured at the fair value of the services rendered.
Key management compensation
Key management personnel are persons responsible for planning, directing and controlling the activities of an entity, and include certain directors and officers. Key management compensation comprises:
|
| Three months ended May 31, | Six months ended May 31, | ||
|
| 2015 | 2014 | 2015 | 2014 |
| Management fees | $ 25,500 | $ 15,000 | $ 51,000 | $ 73,500 |
| Geological fees | 36,000 | 36,000 | 72,000 | 72,000 |
| Salaries and benefits | 34,136 | 24,574 | 70,622 | 54,193 |
| Share-based payments | - | - | - | 311,201 |
|
| $ 95,636 | $ 75,574 | $ 193,622 | $ 510,894 |
Share-based payments made to directors not specified as key management personnel during the period ended May 31, 2015 was $Nil (2014: $9,879).
Key management personnel were not paid post-employment benefits, termination benefits or other long-term benefits during the periods ended May 31, 2015 and 2014.
Other Data
Additional information related to the Company is available for viewing at www.sedar.com.
Share Position and Outstanding Warrants and Options
The Companys outstanding share position as at July 29, 2015 is 97,888,554 common shares and the following share purchase warrants and incentive stock options are currently outstanding:
| WARRANTS | ||
| No. of warrants | Exercise price | Expiry date |
| 2,737,500 | $0.265 | April 10, 2016(1) |
| 20,000,000 | $0.265 | June 2, 2017 |
| 22,737,500 |
|
|
(1)
In April 2015, the expiry date for 2,737,500 warrants was extended from April 10, 2015 to April 10, 2016.
| STOCK OPTIONS | ||
| No. of options | Exercise price | Expiry date |
| 200,000 | $0.26 | June 4, 2016 |
| 720,000 | $0.19 | January 14, 2019 |
| 75,000 | $0.30 | June 28, 2021 |
| 25,000 | $0.25 | January 16, 2022 |
| 1,380,000 | $0.21 | June 19, 2022 |
| 185,000 | $0.21 | July 10, 2022 |
| 250,000 | $0.22 | December 2, 2022 |
| 2,360,000 | $0.22 | December 17, 2023 |
| 45,000 | $0.22 | January 14, 2024 |
| 40,000 | $0.26 | June 4, 2024 |
| 5,280,000 |
|
|
Adoption of New and Amended IFRS Pronouncements
Effective December 1, 2014, the Company adopted the following new and revised International Financial Reporting Standards (IFRS) that were issued by the International Accounting Standards Board (IASB):
IAS 24 Related Party Disclosures
The amendments to IAS 24 clarify that a management entity, or any member of a group of which it is a part, that provides key management services to a reporting entity, or its parent, is a related party of the reporting entity. The amendments also require an entity to disclose amounts incurred for key management personnel services provided by a separate management entity. This replaces the more detailed disclosure by category required for other key management personnel compensation. The amendments only affect disclosure and did not have an impact on the Companys condensed interim consolidated financial statements.
IFRIC 21 Levies
The IASB issued IFRIC 21 Levies (IFRIC 21), an interpretation of IAS 37 Provisions, Contingent Liabilities and Contingent Assets (IAS 37), on the accounting for levies imposed by governments. IAS 37 sets out criteria for the recognition of a liability, one of which is the requirement for the entity to have a present obligation as a result of a past event (Obligating Event). IFRIC 21 clarifies that the Obligating Event that gives rise to a liability to pay a levy is the activity described in the relevant legislation that triggers the payment of the levy. The adoption of IFRIC 21 did not have an impact on the Companys condensed interim consolidated financial statements.
IAS 32 Financial Instruments: Presentations (Amendment)
The amendments to IAS 32 pertained to the application guidance on the offsetting of financial assets and financial liabilities, focused on four main areas: the meaning of currently has a legally enforceable right of set-off, the application of simultaneous realization and settlement, the offsetting of collateral amounts and the unit of account for applying the offsetting requirements. The adoption of the standard did not have an impact on the Companys condensed interim consolidated financial statements.
Future Accounting and Reporting Changes
The following new standards and interpretations have been issued by the IASB but are not yet effective:
IFRS 9 Financial Instruments
IFRS 9 is part of the IASB's wider project to replace IAS 39 Financial Instruments: Recognition and Measurement. IFRS 9 retains but simplifies the mixed measurement model and establishes two primary measurement categories for financial assets: amortized cost and fair value. The basis of classification depends on the entity's business model and the contractual cash flow characteristics of the financial asset. In response to delays to the completion of the remaining phases of the project, the IASB issued amendments to IFRS 9 and has indefinitely postponed the adoption of this standard. The amendments also provided relief from the requirement to restate comparative financial statements for the effects of applying IFRS 9. IFRS 9 is effective for annual periods beginning on or after January 1, 2018. The Company is in the process of evaluating the impact of the new standard..
Risks and Uncertainties
Mineral Property Exploration and Mining Risks
The business of mineral deposit exploration and extraction involves a high degree of risk. Few properties that are explored ultimately become producing mines. At present, none of the Companys properties has a known commercially viable ore deposit, with the exception of a small gypsum surface mining operation on the Bayovar 12 Project. Pursuant to its agreement with the other owners of the Project, the Company currently has no rights or obligations with respect to this gypsum operation. The Companys mineral properties are also located in emerging nations and consequently may be subject to a higher level of risk compared to developed countries. The main operating risks include: securing adequate funding to maintain and advance exploration properties; ensuring ownership of and access to mineral properties by confirmation that option agreements, claims and leases are in good standing; and obtaining permits for drilling and other exploration activities.
Title to Mineral Property Risks
Certain of the Companys rights to mineral properties are subject to the terms of option agreements which require the Company to make certain payments in order to obtain and secure a further interest in the property. The Company may fail to, or may choose not to, make such payments, in which case it will forfeit its interest in a property. Any failure by the Company to obtain or secure title to any properties could have a material adverse effect on the Company and the value of the Companys common shares.
The Company does not maintain insurance against title. Title on mineral properties and mining rights involves certain inherent risks due to the difficulties of determining the validity of certain claims as well as the potential for problems arising from the frequently ambiguous conveyance history of many mining properties. The Company has diligently investigated and continues to diligently investigate and validate title to its mineral claims; however, this should not be construed as a guarantee of title. The Company cannot give any assurance that title to properties it acquired will not be challenged or impugned and cannot guarantee that the Company will have or acquire valid title to these mineral properties.
Commodity Price Risk
The Company is exposed to commodity price risk. Declines in the market price of gold, base metals and other minerals may adversely affect the Companys ability to raise capital in order to fund its ongoing operations. Commodity price declines could also reduce the amount the Company would receive on the disposition of its mineral property to a third party.
Financing and Share Price Fluctuation Risks
The Company has limited financial resources, no source of operating cash flow other than proceeds from sales of mineral properties or mineral property rights, and has no assurance that additional funding will be available to it for further exploration and development of its projects. Further exploration and development of the Companys projects may be dependent upon the Companys ability to obtain financing through equity or debt financing or other means. Failure to obtain this financing could result in delay or indefinite postponement of further exploration and development of its projects which could result in the loss of one or more of its properties.
Securities markets have at times in the past experienced a high degree of price and volume volatility, and the market price of securities of many companies, particularly those considered to be exploration stage companies such as the Company, have experienced wide fluctuations in share prices which have not necessarily been related to their operating performance, underlying asset values or prospects. There can be no assurance that these kinds of share price fluctuations will not occur in the future, and if they do occur, how severe the impact may be on the Companys ability to raise additional funds through equity issues.
Political, Regulatory and Currency Risks
The Company is currently operating in countries that have relatively stable political and regulatory environments. However, changing political aspects may affect the regulatory environments in which the Company operates and no assurances can be given that the Company's plans and operations will not be adversely affected by future developments. The Company's property interests and proposed exploration activities in emerging nations are subject to political, economic and other uncertainties, including the risk of expropriation, nationalization, renegotiation or nullification of existing contracts, mining licenses and permits or other agreements, changes in laws or taxation policies, currency exchange restrictions, and changing political conditions and international monetary fluctuations.
The Companys equity financings are sourced in Canadian dollars but for the most part it incurs its expenditures in Peruvian Soles and US dollars. At this time there are no currency hedges in place. Therefore a weakening of the Canadian dollar against the Peruvian Sole or US dollar could have an adverse impact on the amount of exploration conducted.
Insured and Uninsured Risks
In the course of exploration, development and production of mineral properties, the Company is subject to a number of hazards and risks in general, including adverse environmental conditions, operational accidents, labor disputes, unusual or unexpected geological conditions, changes in the regulatory environment and natural phenomena such as inclement weather conditions, floods, and earthquakes. Such occurrences could result in damage to the Companys properties or facilities and equipment, personal injury or death, environmental damage to properties of the Company or others, delays, monetary losses and possible legal liability.
Although the Company may maintain insurance to protect against certain risks in such amounts as it considers reasonable, its insurance may not cover all the potential risks associated with its operations. The Company may also be unable to maintain insurance to cover these risks at economically feasible premiums or for other reasons. Should such liabilities arise, they could reduce or eliminate future profitability and result in increased costs, have a material adverse effect on the Companys results and a decline in the value of the securities of the Company.
Environmental Risks
The activities of the Company are subject to environmental regulations issued and enforced by government agencies. Environmental legislation is evolving in a manner that will require stricter standards and enforcement and involve increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects, and a heightened degree of responsibility for companies and their officers, directors and employees. There can be no assurance that future changes in environmental regulation, if any, will not adversely affect the Companys operations. Environmental hazards may exist on properties in which the Company holds interests which are unknown to the Company at present.
Community Risks
The activities of the Company may be subject to negotiations with the local communities on or nearby its mineral property concessions for access to facilitate the completion of geological studies and exploration work programs. The Companys operations could be significantly disrupted or suspended by activities such as protests or blockades that may be undertaken by such certain groups or individuals within the community.
Competition
The Company will compete with many companies and individuals that have substantially greater financial and technical resources than the Company for the acquisition and development of its projects as well as for the recruitment and retention of qualified employees.
('6
M&/Q=':2,>$OXS%^;'Y1^==O8ZC8:I;+>Z9>Q7$+C*2P2!U;Z$<&D,FHHHH *
M*** "BBB@ HHHH ***,@=: "BLCQE\0? ?PYT>7Q%\0O&VD:%I\*[IK[6=2B
MM88QZL\C*H_$U\W?$O\ X+6?\$R/A=$/_"HC_P *_H8HJ.9@?SS_ /$-G_P4
MI_Z 7A#_ ,*B/_"C_B&S_P""E/\ T O"'_A41_X5_0Q11S,#^>?_ (AL_P#@
MI3_T O"'_A41_P"%'_$-G_P4I_Z 7A#_ ,*B/_"OZ&**.9@?SS_\0V?_ 4I
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M@L)[>V9&C@!W,"I)PS,%X!/W1S7PG^U-\8O$OBKX]^)-:\6Z7>:=?E(+&]
MB:-X8$ 2(;6_V%!ST.2>]?K%7FG[1W[*7PC_ &G/#;:/X_T,)?11,-/UJT 2
MYM6/3#8^9<\E3D']::E9W8-:'Y4?\+ 3_GJ?SH_X6 G_ #U/YUSO[6_P*^*G
M[('Q+E\"^/K1Y+.
7,A;YD.>GM7Z/T4 .:*** "ODW_ (*5?\$8_P!B
MW_@J%8V>K?''PI