Interim / Quarterly Report • May 24, 2016
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
National Storage Mechanism | Additional information
RNS Number : 0503Z
Galantas Gold Corporation
24 May 2016
GALANTAS GOLD CORPORATION
TSXV & AIM : Symbol GAL
GALANTAS REPORTS RESULTS FOR THE QUARTER ENDED MARCH 31, 2016
May 24, 2016: Galantas Gold Corporation (the "Company") is pleased to announce its financial results for the Quarter ended March 31, 2016.
Financial Highlights
Highlights of the first quarter 2016 results, which are expressed in Canadian Dollars, are summarized below:
| Quarter Ended March 31 | ||
| All in CDN$ | 2016 | 2015 |
| Revenue | $ 28,073 | $ 1,123 |
| Cost of Sales | $ (121,531) | $ (69,997) |
| Loss before the items below | $ (93,458) | $ (68,874) |
| Amortization | $ (47,551) | $ (52,293) |
| General administrative expenses | $ (336,111) | $ (261,532) |
| Unrealized gain on fair value of derivative financial liability | $ 79,000 | $ 8,000 |
| Foreign exchange gain (loss) | $ 24,775 | $ (39,400) |
| Net (Loss) for the quarter | $ (373,345) | $ (414,099) |
| Working Capital (Deficit) | $ (4,012,704) | $ (3,677,040) |
| Cash (loss) generated from operations before changes in non-cash working capital | $ (416,547) | $ (501,088) |
| Cash at March 31, 2016 | $ 568,284 | $ 380,764 |
The Net Loss for the quarter ended March 31, 2016 amounted to CDN$ 373,345 (2015: CDN$ 414,099) and the cash outflow from operating activities before changes in non-cash working capital items for the quarter ended March 31, 2016 amounted to CDN$ 416,547 (2015: CDN$ 501,088).
Sales revenues for the quarter ended March 31, 2016 consisted mainly of jewelry sales and amounted to CDN$ 28,073 (2015: CDN $ 1,123). Following the suspension of production during the fourth quarter of 2013 there have not been any shipments of concentrates from the mine.
Cost of sales, which includes production costs and inventory movement, for the quarter ended March 31, 2016 amounted to CDN$ 121,531 (2015: CDN$ 69,997). Production costs were mainly in connection with ongoing care, maintenance and restoration costs at the Omagh mine site.
The Company had a cash balance of $ 568,284 at March 31, 2016 compared to $ 380,764 at March 31, 2015. The working capital deficit at March 31, 2016 amounted to $ 4,012,704 compared to a working capital deficit of $ 3,677,040 at March 31, 2015.
Subsequent to March 31, 2016 the Company announced a proposed private placement of shares and shares for debt exchange. The private placement is expected to be for 16 million shares at a price of $ 0.07875 per share for a total of $1,260,000. While the placing is expected to be for 16 million shares the Company may close for less than or more than this amount. A four month hold period will apply to the shares and issuance will be subject to TSXV approval. In addition to the placing, Roland Phelps, President and CEO of the Company, intends to, subject to approvals, enter into a shares for debt exchange on the same terms as the placing. Mr. Phelps will exchange debt accruing to him, as of March 31, 2016, for up to $935,852 for up to 11,883,835 shares.
Production
Production at the Omagh mine remains suspended. However the granting of planning consent during the second quarter of 2015 for an underground operation at the Omagh site, now subject to a judicial review expected to be heard in September 2016, will permit the continuation and expansion of gold mining. The underground mine will utilize the same processing methods and will be the first underground gold mine, of any scale, in Ireland. The strategy is to establish the underground mine as soon as finance is available and look for further expansion of gold reserves on the property, which has many undrilled targets.
Exploration
The drilling programme, which recommenced in September 2015, continued into the first quarter of 2016 with two drill rigs in operation and a further six holes were completed before the rigs left the site in March. During the first quarter, 1,298 metres were drilled, bringing the total number of metres for the programme to 3,602 m. In early 2016 Galantas reported the assay results for three holes completed in 2015 (see press release dated January 26, 2016). Most notable was hole OML-DD-15-155 which intersected a wide zone (13 m) of the Joshua vein at a vertical depth of 117 m grading 9.9 g/t Au. This drilling programme also identified a new vein, Kestrel, running 70 m west of Joshua. An initial shallow (42.4 m) intersect returned 35.8 g/t Au over 0.7 m. One of the drill holes completed this quarter, targeted the Kestrel vein ~80 north of the previous hole and hit mineralisation at a vertical depth of 73 m (3.7 g/t Au over 1 m).
Vertical longitudinal sections were constructed in Micromine for the Joshua and Kearney veins. Each intersect was categorised according to its width and grade. This enabled an evaluation of the spatial variability of mineralisation across the site and has identified key areas that should be targeted during the next drill programme.
In addition detailed analysis of all available historic maps and geophysical data for the eastern Lack region was conducted during the current quarter. The overall aim was to identify key areas for further study which may facilitate a better understanding of movement on the Lack and Luis shear zones, which are likely to have caused displacement of the main veins. Fieldwork was carried out in the Cornavarrow, Creeven, Corlea and Botera burns during March to assess the availability of outcrop which could be incorporated into a detailed re-mapping exercise. The re-mapping exercise will focus on the Creeven Burn and is underway in parallel with a petrographic study on samples from the main and minor veins. It is hoped that detailed structural mapping, in conjunction with new geochemical information, can be used to tie mineralisation south of the Creeven Burn to the main veins.
Permitting
In June 2015 the Company reported that the Minister of Environment, Northern Ireland had granted planning consent for an underground gold mine at the Omagh site. The planning consent will permit the continuation and expansion of gold mining and is expected to create hundreds of jobs locally. The positive decision is the result of 3 years of examination of environmental and other factors regarding the application. Included were environmental studies by NIEA (Northern Ireland Environment Agency) and independent specialists. The consent includes operating and environmental conditions, which the Company has reviewed. Some conditions require clarification but appear workable with some modifications to operating and construction methodology. A number of conditions precedent to development are required to be satisfied and the Company is carrying those out.
Later in 2015 Galantas reported that they had been made aware of pre-action correspondence from an individual who intends to challenge, by judicial review, the actions of the Department of Environment Northern Ireland (DOENI) in granting planning permission for underground mining beneath the existing open pit. During the current quarter Galantas confirmed that this third party had obtained leave from Belfast High Court to bring a judicial review of the planning consent granted by Department of Environment Northern Ireland, for the Company's underground mine. The review is scheduled to be heard in September 2016.
Roland Phelps, President & CEO, Galantas Gold Corporation, commented, "Work continues at a low level at the mine, satisfying conditions precedent to the underground planning permit, progressing restoration and some advance works related to underground development. The processing plant has been subject to throughput checks and is operational, awaiting ore."
The detailed results and Management Discussion and Analysis (MD&A) are available on www.sedar.com and www.galantas.com and the highlights in this release should be read in conjunction with the detailed results and MD&A. The MD&A provides an analysis of comparisons with previous periods, trends affecting the business and risk factors. Click on, or paste the following link into your web browser, to view the associated PDF document.
http://www.rns-pdf.londonstockexchange.com/rns/0503Z_1-2016-5-23.pdf
Qualified Person
The financial components of this disclosure has been reviewed by Leo O' Shaughnessy (Chief Financial Officer) and the production, exploration and permitting components by Roland Phelps (President & CEO), qualified persons under the meaning of NI. 43-101. The information is based upon local production and financial data prepared under their supervision.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS: This press release contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities laws, including revenues and cost estimates, for the Omagh Gold project. Forward-looking statements are based on estimates and assumptions made by Galantas in light of its experience and perception of historical trends, current conditions and expected future developments, as well as other factors that Galantas believes are appropriate in the circumstances. Many factors could cause Galantas' actual results, the performance or achievements to differ materially from those expressed or implied by the forward looking statements or strategy, including: gold price volatility; discrepancies between actual and estimated production, actual and estimated metallurgical recoveries and throughputs; mining operational risk, geological uncertainties; regulatory restrictions, including environmental regulatory restrictions and liability; risks of sovereign involvement; speculative nature of gold exploration; dilution; competition; loss of or availability of key employees; additional funding requirements; uncertainties regarding planning and other permitting issues; and defective title to mineral claims or property. These factors and others that could affect Galantas's forward-looking statements are discussed in greater detail in the section entitled "Risk Factors" in Galantas' Management Discussion & Analysis of the financial statements of Galantas and elsewhere in documents filed from time to time with the Canadian provincial securities regulators and other regulatory authorities. These factors should be considered carefully, and persons reviewing this press release should not place undue reliance on forward-looking statements. Galantas has no intention and undertakes no obligation to update or revise any forward-looking statements in this press release, except as required by law.
Neither TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
Enquiries
Galantas Gold Corporation
Jack Gunter P.Eng - Chairman
Roland Phelps C.Eng - President & CEO
Email: [email protected]
Website: www.galantas.com
Telephone: +44 (0) 2882 241100
Grant Thornton UK LLP (Nomad)
Philip Secrett, Richard Tonthat
Telephone: +44(0)20 7383 5100
Whitman Howard Ltd (Broker & Corporate Adviser)
Ranald McGregor-Smith, Nick Lovering
Telephone: +44(0)20 7659 1234
NOTICE TO READER
The accompanying unaudited condensed interim consolidated financial statements of Galantas Gold Corporation (the "Company") have been prepared by and are the responsibility of management. The unaudited condensed interim consolidated financial statements have not been reviewed by the Company's auditors.
| Galantas Gold Corporation |
| Condensed Interim Consolidated Statements of Financial Position |
| (Expressed in Canadian Dollars) |
| (Unaudited) |
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| ASSETS | ||||||
| Current assets | ||||||
| Cash | $ | 568,284 | $ | 1,518,332 | ||
| Accounts receivable and prepaid expenses (note 4) | 135,883 | 249,659 | ||||
| Inventories (note 5) | 26,859 | 43,875 | ||||
| Total current assets | 731,026 | 1,811,866 | ||||
| Non-current assets | ||||||
| Property, plant and equipment (note 6) | 8,189,771 | 8,686,902 | ||||
| Long-term deposit (note 8) | 559,560 | 612,210 | ||||
| Exploration and evaluation assets (note 7) | 2,183,751 | 2,371,328 | ||||
| Total non-current assets | 10,933,082 | 11,670,440 | ||||
| Total assets | $ | 11,664,108 | $ | 13,482,306 | ||
| EQUITY AND LIABILITIES | ||||||
| Current liabilities | ||||||
| Accounts payable and other liabilities (note 9) | $ | 931,809 | $ | 1,388,762 | ||
| Current portion of financing facility (note 10) | 6,454 | 6,947 | ||||
| Due to related parties (note 14) | 3,805,467 | 4,022,216 | ||||
| Total current liabilities | 4,743,730 | 5,417,925 | ||||
| Non-current liabilities | ||||||
| Non-current portion of financing facility (note 10) | 27,259 | 31,122 | ||||
| Decommissioning liability (note 8) | 586,066 | 637,988 | ||||
| Derivative financial liability (note 11(c)) | 53,000 | 132,000 | ||||
| Total non-current liabilities | 666,325 | 801,110 | ||||
| Total liabilities | 5,410,055 | 6,219,035 | ||||
| Capital and reserves | ||||||
| Share capital (note 11(a)(b)) | 33,960,190 | 33,960,190 | ||||
| Reserves | 7,843,073 | 8,478,946 | ||||
| Deficit | (35,549,210 | ) | (35,175,865 | ) | ||
| Total equity | 6,254,053 | 7,263,271 | ||||
| Total equity and liabilities | $ | 11,664,108 | $ | 13,482,306 |
The notes to the unaudited condensed interim consolidated financial statements are an integral part of these statements.
Going concern (note 1)
Contingency (note 16)
Events after the reporting period (note 17)
| Galantas Gold Corporation |
| Condensed Interim Consolidated Statements of Loss |
| (Expressed in Canadian Dollars) |
| (Unaudited) |
| Three Months Ended | ||||||
| March 31, | ||||||
| 2016 | 2015 | |||||
| Revenues | ||||||
| Gold sales | $ | 28,073 | $ | 1,123 | ||
| Cost and expenses of operations | ||||||
| Cost of sales (note 13) | 121,531 | 69,997 | ||||
| Depreciation (note 6) | 47,551 | 52,293 | ||||
| 169,082 | 122,290 | |||||
| Loss before general administrative and other (incomes) expenses | (141,009 | ) | (121,167 | ) | ||
| General administrative expenses | ||||||
| Management and administration wages (note 14) | 177,943 | 130,619 | ||||
| Other operating expenses | 21,557 | 33,772 | ||||
| Accounting and corporate | 15,465 | 15,396 | ||||
| Legal and audit | 50,402 | 21,810 | ||||
| Shareholder communication and investor relations | 39,080 | 30,217 | ||||
| Transfer agent | 1,623 | 1,980 | ||||
| Director fees (note 14) | 5,000 | 5,000 | ||||
| General office | 1,949 | 1,981 | ||||
| Accretion expenses (note 8) | 3,102 | 2,966 | ||||
| Loan interest and bank charges (note 14) | 19,990 | 17,791 | ||||
| 336,111 | 261,532 | |||||
| Other (incomes) expenses | ||||||
| Unrealized gain on fair value of derivative financial liability (note 11(c)) | (79,000 | ) | (8,000 | ) | ||
| Foreign exchange (gain) loss | (24,775 | ) | 39,400 | |||
| (103,775 | ) | 31,400 | ||||
| Net loss for the period | $ | (373,345 | ) | $ | (414,099 | ) |
| Basic and diluted net loss per share (note 12) | $ | (0.00 | ) | $ | (0.01 | ) |
| Weighted average number of common shares outstanding - basic and diluted | 107,297,154 | 81,747,570 |
The notes to the unaudited condensed interim consolidated financial statements are an integral part of these statements.
| Galantas Gold Corporation |
| Condensed Interim Consolidated Statements of Other Comprehensive (Loss) Income |
| (Expressed in Canadian Dollars) |
| (Unaudited) |
| Three Months Ended | ||||||
| March 31, | ||||||
| 2016 | 2015 | |||||
| Net loss for the period | $ | (373,345 | ) | $ | (414,099 | ) |
| Other comprehensive (loss) income | ||||||
| Items that will be reclassified subsequently to profit or loss | ||||||
| Foreign currency translation differences | (635,873 | ) | 254,399 | |||
| Total comprehensive loss | $ | (1,009,218 | ) | $ | (159,700 | ) |
The notes to the unaudited condensed interim consolidated financial statements are an integral part of these statements.
| Galantas Gold Corporation |
| Condensed Interim Consolidated Statements of Cash Flows |
| (Expressed in Canadian Dollars) |
| (Unaudited) |
| Three Months Ended | ||||||
| March 31, | ||||||
| 2016 | 2015 | |||||
| Operating activities | ||||||
| Net loss for the period | $ | (373,345 | ) | $ | (414,099 | ) |
| Adjustment for: | ||||||
| Depreciation | 47,551 | 52,293 | ||||
| Interest expense | 9,920 | - | ||||
| Foreign exchange | 354,745 | (134,248 | ) | |||
| Accretion expenses (note 8) | 3,102 | 2,966 | ||||
| Unrealized gain on fair value of derivative financial liability (note 11(c)) | (79,000 | ) | (8,000 | ) | ||
| Non-cash working capital items: | ||||||
| Accounts receivable and prepaid expenses | 113,776 | 12,952 | ||||
| Inventories | 17,016 | (4,692 | ) | |||
| Accounts payable and other liabilities | (456,953 | ) | 15,914 | |||
| Due to related parties | (226,669 | ) | 236,313 | |||
| Net cash used in operating activities | (589,857 | ) | (240,601 | ) | ||
| Investing activities | ||||||
| Purchase of property, plant and equipment | (295,050 | ) | - | |||
| Exploration and evaluation assets | (11,191 | ) | (17,019 | ) | ||
| Net cash used in investing activities | (306,241 | ) | (17,019 | ) | ||
| Financing activities | ||||||
| Proceeds of private placements | - | 607,062 | ||||
| Share issue costs | - | (49,197 | ) | |||
| Advances from related parties | - | 45,362 | ||||
| Repayment of financing facility | (1,140 | ) | - | |||
| Net cash (used in) provided by financing activities | (1,140 | ) | 603,227 | |||
| Net change in cash | (897,238 | ) | 345,607 | |||
| Effect of exchange rate changes on cash held in foreign currencies | (52,810 | ) | 14,898 | |||
| Cash, beginning of period | 1,518,332 | 20,259 | ||||
| Cash, end of period | $ | 568,284 | $ | 380,764 |
The notes to the unaudited condensed interim consolidated financial statements are an integral part of these statements.
| Galantas Gold Corporation |
| Condensed Interim Consolidated Statements of Changes in Equity |
| (Expressed in Canadian Dollars) |
| (Unaudited) |
| Reserves | ||||||||||||||||||
| Equity settled | Foreign | |||||||||||||||||
| share-based | currency | |||||||||||||||||
| Share | payments | Warrant | translation | |||||||||||||||
| capital | reserve | reserve | reserve | Deficit | Total | |||||||||||||
| Balance, December 31, 2014 | $ | 31,825,575 | $ | 5,471,109 | $ | - | $ | 1,133,221 | $ | (33,382,788 | ) | $ | 5,085,186 | |||||
| Shares issued in private placement (note 11(b)(i)) | 607,062 | - | - | - | - | 607,062 | ||||||||||||
| Warrants issued (note 11(b)(i)) | (32,000 | ) | - | - | - | - | (32,000 | ) | ||||||||||
| Share issue costs | (49,197 | ) | - | - | - | - | (49,197 | ) | ||||||||||
| Net loss and other comprehensive income for the period | - | - | - | 254,399 | (414,099 | ) | (159,700 | ) | ||||||||||
| Balance, March 31, 2015 | $ | 32,351,440 | $ | 5,471,109 | $ | - | $ | 1,387,620 | $ | (33,796,887 | ) | $ | 5,451,351 | |||||
| Balance, December 31, 2015 | $ | 33,960,190 | $ | 5,809,109 | $ | 766,000 | $ | 1,903,837 | $ | (35,175,865 | ) | $ | 7,263,271 | |||||
| Net loss and other comprehensive loss for the period | - | - | - | (635,873 | ) | (373,345 | ) | (1,009,218 | ) | |||||||||
| Balance, March 31, 2016 | $ | 33,960,190 | $ | 5,809,109 | $ | 766,000 | $ | 1,267,964 | $ | (35,549,210 | ) | $ | 6,254,053 |
The notes to the unaudited condensed interim consolidated financial statements are an integral part of these statements.
| Galantas Gold Corporation |
| Notes to Condensed Interim Consolidated Financial Statements |
| Three Months Ended March 31, 2016 |
| (Expressed in Canadian Dollars) |
| (Unaudited) |
| 1. | Going Concern |
These unaudited condensed interim consolidated financial statements have been prepared on a going concern basis which contemplates that Galantas Gold Corporation (the "Company") will be able to realize assets and discharge liabilities in the normal course of business. In assessing whether the going concern assumption is appropriate, management takes into account all available information about the future, which is at least, but is not limited to, twelve months from the end of the reporting period. Management is aware, in making its assessment, of material uncertainties related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. The Company's future viability depends on the consolidated results of the Company's wholly-owned subsidiary Cavanacaw Corporation ("Cavanacaw"). Cavanacaw has a 100% shareholding in both Omagh Minerals Limited ("Omagh") and Flintridge Resources Limited ("Flintridge") who are engaged in the acquisition, exploration and development of gold properties, mainly in Omagh, Northern Ireland. The Omagh mine has an open pit mine, which was in production and is reported as property, plant and equipment and an underground mine which is in the development stage and reported as exploration and evaluation assets. The production at the open pit mine was suspended in 2013.
The going concern assumption is dependent upon the ability of the Company to obtain the following:
| a. | Securing sufficient financing to fund ongoing operational activity and the development of the underground mine. | |
| b. | Obtaining consent for an underground mine which is currently subject to a judicial review process scheduled for September 2016. |
Should the Company be unsuccessful in securing the above, there would be significant uncertainty over the Company's ability to continue as a going concern. The Company is currently in discussions with a number of potential financiers.
As at March 31, 2016, the Company had a deficit of $35,549,210 (December 31, 2015 - $35,175,865). Management is confident that it will be able to secure the required financing to enable the Company to continue as a going concern. However, this is subject to a number of factors including market conditions.
These unaudited condensed interim consolidated financial statements do not reflect adjustments to the carrying values of assets and liabilities, the reported expenses and financial position classifications used that would be necessary if the going concern assumption was not appropriate. These adjustments could be material.
| 2. | Incorporation and Nature of Operations |
The Company was formed on September 20, 1996 under the name Montemor Resources Inc. on the amalgamation of 1169479 Ontario Inc. and Consolidated Deer Creek Resources Limited. The name was changed to European Gold Resources Inc. by articles of amendment dated July 25, 1997. On May 5, 2004, the Company changed its name from European Gold Resources Inc. to Galantas Gold Corporation. The Company was incorporated to explore for and develop mineral resource properties, principally in Europe. In 1997, it purchased all of the shares of Omagh which owns a mineral property in Northern Ireland, including a delineated gold deposit. Omagh obtained full planning and environmental consents necessary to bring its property into production.
The Company entered into an agreement on April 17, 2000, approved by shareholders on June 26, 2000, whereby Cavanacaw, a private Ontario corporation, acquired Omagh. Cavanacaw has established an open pit mine to extract the Company's gold deposit near Omagh. Cavanacaw also has developed a premium jewellery business founded on the gold produced under the name Galántas Irish Gold Limited ("Galántas"). As at July 1, 2007, the Company's Omagh mine began production and in 2013 production was suspended. On April 1, 2014, Galántas amalgamated its jewelry business with Omagh.
On April 8, 2014, Cavanacaw acquired Flintridge. Following a strategic review of its business by the Company during 2014 certain assets owned by Omagh were acquired by Flintridge.
The Company's operations include the consolidated results of Cavanacaw, and its wholly-owned subsidiaries Omagh, Galántas and Flintridge.
The Company's common shares are listed on the TSX Venture Exchange ("TSXV") and London Stock Exchange AIM under the symbol GAL. The primary office is located at 36 Toronto Street, Suite 1000, Toronto, Ontario, Canada, M5C 2C5.
| 3. | Significant Accounting Policies |
Statement of compliance
The Company applies International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") and interpretations issued by the International Financial Reporting Interpretations Committee. These unaudited condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting. Accordingly, they do not include all of the information required for full annual financial statements.
The policies applied in these unaudited condensed interim consolidated financial statements are based on IFRSs issued and outstanding as of May 20, 2016 the date the Board of Directors approved the statements. The same accounting policies and methods of computation are followed in these unaudited condensed interim consolidated financial statements as compared with the most recent annual consolidated financial statements as at and for the year ended December 31, 2015, except for changes noted below. Any subsequent changes to IFRS that are given effect in the Company's annual consolidated financial statements for the year ending December 31, 2016 could result in restatement of these unaudited condensed interim consolidated financial statements.
Change in accounting policies
(i) IAS 1 - Presentation of Financial Statements was amended in December 2014 in order to clarify, among other things, that information should not be obscured by aggregating or by providing immaterial information, that materiality consideration apply to all parts of the financial statements and that even when a standard requires a specific disclosure, materiality considerations do apply. At January 1, 2016, the Company adopted this pronouncement and there was no material impact on the Company's unaudited condensed interim consolidated financial statements.
Recent accounting pronouncements
(i) IFRS 9 - Financial Instruments ("IFRS 9") was issued by the IASB in October 2010 and will replace IAS 39 - Financial Instruments: Recognition and Measurement ("IAS 39"). IFRS 9 uses an incurred loss approach to determine whether a financial asset is measured at amortized cost or fair value, replacing the expected loss approach in IAS 39. The approach in IFRS 9 is based on how an entity manages its financial instruments in the context of its business model and the contractual cash flow characteristics of the financial assets. In July 2014, the IASB issued the final version of IFRS 9. The final amendments made in the new version include guidance for the classification and measurement of financial assets and a third measurement category for financial assets, fair value through other comprehensive income. The standard also contains a new expected loss impairment model for debt instruments measured at amortized cost or fair value through other comprehensive income, lease receivables, contract assets and certain written loan commitments and financial guarantee contracts. Most of the requirements in IAS 39 for classification and measurement of financial liabilities were carried forward unchanged to IFRS 9. IFRS 9 will be effective for accounting periods beginning January 1, 2018. The Company is currently assessing the impact of this pronouncement.
(ii) In May 2014, the IASB issued IFRS 15 - Revenue from Contracts with Customers ("IFRS 15") to replace IAS 18 - Revenue and IAS 11 - Construction Contracts and the related interpretations on revenue recognition. The new revenue standard introduces a single, principles based, five-step model for the recognition of revenue when control of a good or service is transferred to the customer. The five steps are identify the contract(s) with the customer, identify the performance obligations in the contract, determine transaction price, allocate the transaction price and recognize revenue when the performance obligation is satisfied. IFRS 15 also requires enhanced disclosures about revenue to help investors better understand the nature, amount, timing and uncertainty of revenue and cash flows from contracts with customers and improves the comparability of revenue from contracts with customers. IFRS 15 will be effective for annual periods beginning on or after January 1, 2018, with early adoption permitted.
(iii) IFRS 16 - Leases ("IFRS 16") was issued on January 13, 2016 to require lessees to recognize assets and liabilities for most leases. For lessors, there is little change to the existing accounting in IAS 17 - Leases.
The IASB issued its standard as part of a joint project with the Financial Accounting Standards Board ("FASB"). The FASB has not yet issued its new standard, but it is also expected to require lessees to recognize most leases on their statement of financial position.
The new standard will be effective for annual periods beginning on or after 1 January 2019. Early application is permitted, provided the new revenue standard, IFRS 15, has been applied, or is applied at the same date as IFRS 16.
| 4. | Accounts Receivable and Prepaid Expenses |
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| Sales tax receivable - Canada | $ | 5,406 | $ | 3,083 | ||
| Valued added tax receivable - Northern Ireland | 61,015 | 141,976 | ||||
| Accounts receivable | 38,496 | 62,725 | ||||
| Prepaid expenses | 30,966 | 41,875 | ||||
| $ | 135,883 | $ | 249,659 |
Prepaid expenses includes advances for consumables and for construction of the passing bays in the Omagh mine.
The following is an aged analysis of receivables:
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| Less than 3 months | $ | 66,422 | $ | 165,666 | ||
| 3 to 12 months | - | 1,837 | ||||
| More than 12 months | 38,495 | 40,281 | ||||
| Total accounts receivable | $ | 104,917 | $ | 207,784 |
| 5. | Inventories |
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| Concentrate inventories | $ | 12,124 | $ | 13,265 | ||
| Finished goods | 14,735 | 30,610 | ||||
| $ | 26,859 | $ | 43,875 |
Refer to note 13 for inventory movement.
| 6. | Property, Plant and Equipment |
| Freehold | Plant | Mine | ||||||||||||||||
| land and | and | Motor | Office | development | ||||||||||||||
| Cost | buildings | machinery | vehicles | equipment | costs | Total | ||||||||||||
| Balance, December 31, 2014 | $ | 2,440,515 | $ | 5,159,328 | $ | 81,732 | $ | 111,292 | $ | 14,943,018 | $ | 22,735,885 | ||||||
| Additions | - | 10,278 | 40,198 | - | 855,937 | 906,413 | ||||||||||||
| Foreign exchange adjustment | 315,480 | 663,775 | 14,714 | 14,387 | 1,931,651 | 2,940,007 | ||||||||||||
| Balance, December 31, 2015 | 2,755,995 | 5,833,381 | 136,644 | 125,679 | 17,730,606 | 26,582,305 | ||||||||||||
| Additions | - | - | - | - | 295,050 | 295,050 | ||||||||||||
| Foreign exchange adjustment | (237,014 | ) | (499,264 | ) | (11,752 | ) | (10,809 | ) | (1,524,831 | ) | (2,283,670 | ) | ||||||
| Balance, March 31, 2016 | $ | 2,518,981 | $ | 5,334,117 | $ | 124,892 | $ | 114,870 | $ | 16,500,825 | $ | 24,593,685 |
| Freehold | Plant | Mine | ||||||||||||||||
| land and | and | Motor | Office | development | ||||||||||||||
| Accumulated depreciation | buildings | machinery | vehicles | equipment | costs | Total | ||||||||||||
| Balance, December 31, 2014 | $ | 1,969,052 | $ | 4,300,385 | $ | 75,803 | $ | 85,203 | $ | 9,217,987 | $ | 15,648,430 | ||||||
| Depreciation | 24,105 | 173,340 | 6,466 | 4,000 | - | 207,911 | ||||||||||||
| Foreign exchange adjustment | 266,155 | 560,042 | 10,085 | 11,191 | 1,191,589 | 2,039,062 | ||||||||||||
| Balance, December 31, 2015 | 2,259,312 | 5,033,767 | 92,354 | 100,394 | 10,409,576 | 17,895,403 | ||||||||||||
| Depreciation | 5,321 | 38,504 | 2,812 | 914 | - | 47,551 | ||||||||||||
| Foreign exchange adjustment | (194,569 | ) | (432,482 | ) | (8,085 | ) | (8,680 | ) | (895,224 | ) | (1,539,040 | ) | ||||||
| Balance, March 31, 2016 | $ | 2,070,064 | $ | 4,639,789 | $ | 87,081 | $ | 92,628 | $ | 9,514,352 | $ | 16,403,914 |
| Freehold | Plant | Mine | ||||||||||||||||
| land and | and | Motor | Office | development | ||||||||||||||
| Carrying value | buildings | machinery | vehicles | equipment | costs | Total | ||||||||||||
| Balance, December 31, 2015 | $ | 496,683 | $ | 799,614 | $ | 44,290 | $ | 25,285 | $ | 7,321,030 | $ | 8,686,902 | ||||||
| Balance, March 31, 2016 | $ | 448,917 | $ | 694,328 | $ | 37,811 | $ | 22,242 | $ | 6,986,473 | $ | 8,189,771 |
| 7. | Exploration and Evaluation Assets |
Exploration and evaluation assets are expenditures for the underground mining operations in Omagh. The proposed underground mine is dependent on the ability of the Company to obtain the necessary planning permission. On June 11, 2015, the Company announced that it had obtain planning consent for an underground gold mine at the Omagh site. However, the planning permission is subject to a judicial review which is scheduled for September 2016. The consent includes operating and environmental conditions.
| Exploration | |||
| and | |||
| evaluation | |||
| Cost | assets | ||
| Balance, December 31, 2014 | $ | 2,070,772 | |
| Additions | 40,636 | ||
| Foreign exchange adjustment | 259,920 | ||
| Balance, December 31, 2015 | 2,371,328 | ||
| Additions | 11,191 | ||
| Foreign exchange adjustment | (198,768 | ) | |
| Balance, March 31, 2016 | $ | 2,183,751 |
| Exploration | |||
| and | |||
| evaluation | |||
| Carrying value | assets | ||
| Balance, December 31, 2015 | $ | 2,371,328 | |
| Balance, March 31, 2016 | $ | 2,183,751 |
| 8. | Decommissioning Liability |
The Company's decommissioning liability is a result of mining activities at the Omagh mine in Northern Ireland. The Company estimated its decommissioning liability at March 31, 2016 based on a risk-free discount rate of 1% (December 31, 2015 - 1%) and an inflation rate of 1.50% (December 31, 2015 - 1.50%) . The expected undiscounted future obligations allowing for inflation are GBP 330,000 and based on management's best estimate the decommissioning is expected to occur over the next 5 to 10 years. On March 31, 2016, the estimated fair value of the liability is $586,066 (December 31, 2015 - $637,988). Changes in the provision during the three months ended March 31, 2016 are as follows:
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| Decommissioning liability, beginning of period | $ | 637,988 | $ | 553,544 | ||
| Accretion | 3,102 | 12,341 | ||||
| Foreign exchange | (55,024 | ) | 72,103 | |||
| Decommissioning liability, end of period | $ | 586,066 | $ | 637,988 |
As required by the Crown in Northern Ireland, the Company is required to provide a bond for reclamation related to the Omagh mine in the amount of GBP 300,000 (December 31, 2015 - GBP 300,000), of which GBP 300,000 was funded as of March 31, 2016 (GBP 300,000 was funded as of December 31, 2015) and reported as long-term deposit of $559,560 (December 31, 2015 - $612,210).
| 9. | Accounts Payable and Other Liabilities |
Accounts payable and other liabilities of the Company are principally comprised of amounts outstanding for purchases relating to exploration costs on exploration and evaluation assets, general operating activities, amounts payable for financing activities and professional fees activities.
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| Accounts payable | $ | 364,930 | $ | 756,682 | ||
| Accrued liabilities | 566,879 | 632,080 | ||||
| Total accounts payable and other liabilities | $ | 931,809 | $ | 1,388,762 |
The following is an aged analysis of the accounts payable and other liabilities:
| As at | As at | |||||
| March 31, | December 31, | |||||
| 2016 | 2015 | |||||
| Less than 3 months | $ | 394,840 | $ | 680,077 | ||
| 3 to 12 months | 91,915 | 220,071 | ||||
| 12 to 24 months | 50,594 | 67,029 | ||||
| More than 24 months | 394,460 | 421,585 | ||||
| Total accounts payable and other liabilities | $ | 931,809 | $ | 1,388,762 |
| 10. | Financing Facility |
Amounts payable on the long-term debt are as follow:
| As at | As at | ||||||||
| March 31, | December 31, | ||||||||
| Interest | 2016 | 2015 | |||||||
| Financing facility, beginning of period | $ | 38,069 | $ | - | |||||
| Financing facility received (GBP 19,900) | 6.79% | - | 40,610 | ||||||
| Less current portion | (6,454 | ) | (6,947 | ) | |||||
| Repayment of financing facility | (1,140 | ) | (2,541 | ) | |||||
| Foreign exchange adjustment | (3,216 | ) | - | ||||||
| Financing facility - long term portion | $ | 27,259 | $ | 31,122 |
In June 2015, the Company obtained financing in the amount of GBP 19,900 for the purchase of a vehicle. The financing is for three years at interest of 6.79% per annum with monthly principal and interest payments of GBP 377 together with a final payment in June 2018 of GBP 9,383. The financing was secured on the vehicle.
| 11. | Share Capital and Reserves |
| a) | Authorized share capital |
At March 31, 2016, the authorized share capital consisted of an unlimited number of common and preference shares issuable in Series.
The common shares do not have a par value. All issued shares are fully paid.
No preference shares have been issued. The preference shares do not have a par value.
| b) | Common shares issued |
At March 31, 2016, the issued share capital amounted to $33,960,190. The change in issued share capital for the periods presented is as follows:
| Number of | ||||||
| common | ||||||
| shares | Amount | |||||
| Balance, December 31, 2014 | 76,697,155 | $ | 31,825,575 | |||
| Shares issued in private placement (i) | 10,599,999 | 607,062 | ||||
| Warrants issued (i) | - | (32,000 | ) | |||
| Share issue costs | - | (49,197 | ) | |||
| Balance, March 31, 2015 | 87,297,154 | $ | 32,351,440 | |||
| Balance, December 31, 2015 and March 31, 2016 | 107,297,154 | $ | 33,960,190 |
(i) On February 16, 2015, the Company closed a private placement of 10,599,999 common shares at GBP 0.03 ($0.05727) per common share for gross proceeds of GBP 316,667 ($607,062). Commissions of $36,424 were paid in connection with the placement and was included in the share issue costs. The agent also received 636,000 broker warrants. Each broker warrant can be exercised for one common share at an exercise price of GBP 0.045 for a period of 3 years.
The fair value of the 636,000 broker warrants was estimated at $32,000 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield - 0%, expected volatility - 168.98%, risk-free interest rate - 0.43% and an expected average life of 3 years. As a result of the exercise price of the broker warrants being denominated in a currency other than the functional currency, the broker warrants are considered a derivative financial liability.
| c) | Warrant reserve |
The following table shows the continuity of warrants for the periods presented:
| Weighted | ||||||
| average | ||||||
| Number of | exercise | |||||
| warrants | price | |||||
| Balance, December 31, 2014 | 10,330,000 | $ | 0.18 | |||
| Issued (note 11(b)(i)) | 636,000 | 0.08 | ||||
| Balance, March 31, 2015 | 10,966,000 | $ | 0.18 | |||
| Balance, December 31, 2015 and March 31, 2016 | 30,966,000 | $ | 0.17 |
The following table reflects the actual warrants issued and outstanding as of March 31, 2016:
| Fair value | ||||||||||||
| Grant date | March 31, | |||||||||||
| Number | fair value | Exercise | 2016 | |||||||||
| Expiry date | of warrants | ($) | price | ($) | ||||||||
| May 7, 2016 | 10,330,000 | 383,000 | 0.10 | (1) | 26,000 | |||||||
| July 24, 2016 | 20,000,000 | 766,000 | 0.16 | 766,000 | ||||||||
| February 16, 2018 | 636,000 | 32,000 | 0.045 | (1) | 27,000 | |||||||
| 30,966,000 | 1,181,000 | 819,000 |
(1) Exercise price is in GBP. As a result of the exercise price of the warrants being denominated in a currency other than the functional currency, the warrants are considered a derivative financial liability. The warrants are revalued at each period end with any gain or loss in the fair value being record in the unaudited condensed interim consolidated statements of loss as an unrealized gain or loss on fair value of derivative financial liability.
On March 31, 2016, the fair value of the warrants, denominated in a currency other than the functional currency, was estimated using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 119% to 192%; risk free interest rate of 0.54%; and an expected life of 0.10 years to 1.88 years. As a result, the fair value of the warrants was calculated to be $53,000 and the Company recorded an unrealized gain on fair value of derivative financial liability for the three months ended March 31, 2016 of $79,000 (three months ended March 31, 2015 - unrealized gain of $8,000).
| d) | Stock options |
The following table shows the continuity of stock options for the periods presented:
| Weighted | ||||||
| average | ||||||
| Number of | exercise | |||||
| options | price | |||||
| Balance, December 31, 2014 and March 31, 2015 | 940,000 | $ | 0.50 | |||
| Balance, December 31, 2015 | 4,440,000 | $ | 0.17 | |||
| Expired | (50,000 | ) | 0.50 | |||
| Balance, March 31, 2016 | 4,390,000 | $ | 0.17 |
The following table reflects the actual stock options issued and outstanding as of March 31, 2016:
| Weighted average | Number of | ||||||||||||||
| remaining | Number of | options | Number of | ||||||||||||
| Exercise | contractual | options | vested | options | |||||||||||
| Expiry date | price ($) | life (years) | outstanding | (exercisable) | unvested | ||||||||||
| September 6, 2016 | 0.50 | 0.44 | 690,000 | 690,000 | - | ||||||||||
| June 1, 2020 | 0.105 | 4.17 | 3,550,000 | 3,550,000 | - | ||||||||||
| June 12, 2020 | 0.105 | 4.21 | 150,000 | 150,000 | - | ||||||||||
| 0.17 | 3.59 | 4,390,000 | 4,390,000 | - |
| 12. | Net Loss per Common Share |
The calculation of basic and diluted loss per share for the three months ended March 31, 2016 was based on the loss attributable to common shareholders of $373,345 (three months ended March 31, 2015 - $414,099) and the weighted average number of common shares outstanding of 107,297,154 (three months ended March 31, 2015 - 81,747,570) for basic and diluted loss per share. Diluted loss did not include the effect of 30,966,000 warrants (three months ended March 31, 2015 - 10,966,000) and 4,390,000 options (three months ended March 31, 2015 - 940,000) for the three months ended March 31, 2016, as they are anti-dilutive.
| 13. | Cost of Sales |
| Three Months Ended | ||||||
| March 31, | ||||||
| 2016 | 2015 | |||||
| Production wages | $ | 60,480 | $ | 24,532 | ||
| Oil and fuel | 18,269 | 8,799 | ||||
| Repairs and servicing | 15,398 | 15,167 | ||||
| Equipment hire | - | 2,113 | ||||
| Royalties | - | 9,236 | ||||
| Other costs | 13,434 | 10,150 | ||||
| Production costs | 107,581 | 69,997 | ||||
| Inventory movement | 13,950 | - | ||||
| Cost of sales | $ | 121,531 | $ | 69,997 |
| 14. | Related Party Disclosures |
Related parties include the Board of Directors, close family members, other key management individuals and enterprises that are controlled by these individuals as well as certain persons performing similar functions.
Related party transactions conducted in the normal course of operations are measured at the fair value and approved by the Board of Directors in strict adherence to conflict of interest laws and regulations.
(a) The Company entered into the following transactions with related parties:
| Three Months Ended | |||||||||
| March 31, | |||||||||
| Note | 2016 | 2015 | |||||||
| Interest on related party loans | (i) | $ | 18,113 | $ | 16,610 |
(i) G&F Phelps Limited ("G&F Phelps"), a company controlled by a director of the Company, had amalgamated loans to the Company of $2,458,994 (GBP 1,318,354) (December 31, 2015 - $2,690,365 - GBP 1,318,354) included with due to related parties bearing interest at 2% above UK base rates, repayable on demand and secured by a mortgage debenture on all the Company's assets. Interest accrued on related party loans is included with due to related parties. As at March 31, 2016, the amount of interest accrued is $309,723 (GBP 166,054) (December 31, 2015 - $320,053 - GBP 156,835).
(b) Remuneration of key management of the Company was as follows:
| Three Months Ended | ||||||
| March 31, | ||||||
| 2016 | 2015 | |||||
| Salaries and benefits (1) | $ | 121,486 | $ | 116,288 |
(1) Salaries and benefits include director fees. As at March 31, 2016, due to directors for fees amounted to $88,750 (December 31, 2015 - $83,750) and due to key management, mainly for salaries and benefits accrued amounted to $948,000 (GBP 508,256) (December 31, 2015 - $928,048 - GBP 454,769), and is included with due to related parties.
(c) As of March 31, 2016, Kenglo One Limited owns 13,222,068 common shares of the Company or approximately 12.32% of the outstanding common shares of the Company. Ross Beaty owns 16,000,000 common shares of the Company or approximately 14.91% of the outstanding common shares. Roland Phelps, Chief Executive Officer ("CEO") and director, owns, directly and indirectly, 21,472,915 common shares of the Company or approximately 20.01% of the outstanding common shares of the Company. The remaining 52.76% of the shares are widely held, which includes various small holdings which are owned by directors of the Company. These holdings can change at anytime at the discretion of the owner.
The Company is not aware of any arrangements that may at a subsequent date result in a change in control of the Company.
| 15. | Segment Disclosure |
The Company has determined that it has one reportable segment. The Company's operations are substantially all related to its investment in Cavanacaw and its subsidiaries, Omagh and Flintridge. Substantially all of the Company's revenues, costs and assets of the business that support these operations are derived or located in Northern Ireland. Segmented information on a geographic basis is as follows:
| March 31, 2016 | United Kingdom | Canada | Total | ||||||
| Current assets | $ | 354,655 | $ | 376,371 | $ | 731,026 | |||
| Non-current assets | 10,872,566 | 60,516 | 10,933,082 | ||||||
| Revenues | $ | 28,073 | $ | - | $ | 28,073 |
| December 31, 2015 | United Kingdom | Canada | Total | ||||||
| Current assets | $ | 447,691 | $ | 1,364,175 | $ | 1,811,866 | |||
| Non-current assets | 11,609,887 | 60,553 | 11,670,440 |
| 16. | Contingency |
During the year ended December 31, 2010, the Company's subsidiary Omagh received a payment demand from Her Majesty's Revenue and Customs in the amount of $567,562 (GBP 304,290) in connection with an aggregate levy arising from the removal of waste rock from the mine site during 2008 and early 2009. The Company believes this claim is without merit. An appeal has been lodged and the Company's subsidiary Omagh intends to vigorously defend itself against this claim. A hearing date for the appeal has not yet been determined. No provision has been made for the claim in the unaudited condensed interim consolidated financial statements.
| 17. | Events After the Reporting Period |
(i) On May 7, 2016, 10,330,000 warrant with an exercise price of GBP $0.10 expired unexercised.
(ii) On May 11, 2016, the Company announced a proposed private placement of shares and shares for debt exchange. The private placement is expected to be for 16 million shares at a price of $0.07875 per share (the "Placing") for a total of $1,260,000. While the Placing is expected for 16 million shares the Company may close for less than or more than this amount. A four month hold period will apply to the shares and issuance will be subject to TSXV approval. The shares will rank pari passu with the existing shares in issue of the Company.
(ii) (continued) In addition to the Placing, Roland Phelps, President and CEO of the Company, intends to, subject to approvals, enter into a shares for debt exchange on the same terms as the Placing. Mr. Phelps will exchange debt accruing to him, as of March 31, 2016, for up to $935,852 for up to 11,883,835 shares.
This information is provided by RNS
The company news service from the London Stock Exchange
END
QRFGMGZKKFRGVZM
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.