AI assistant
ExGen Resources Inc. — Interim / Quarterly Report 2021
May 26, 2021
45316_rns_2021-05-26_110de14c-f0e9-4964-98bd-c736fa4ad344.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
EXGEN RESOURCES INC.
Condensed Interim Consolidated Financial Statements (Unaudited)
For the period ended March 31, 2021 (Expressed in Canadian dollars)
NOTICE TO READER
Under National Instrument 51-102, Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of the condensed consolidated interim financial statements, they must be accompanied by a notice indicating that an auditor has not reviewed the financial statements.
The accompanying condensed consolidated interim financial statements and the notes thereto have been prepared by, and are the responsibility of, the management of ExGen Resources Inc. These condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards using management’s best judgments.
The Company’s independent auditor has not performed a review of these condensed consolidated interim financial statements in accordance with the standards established by the Canadian Institute of Chartered Professional Accountants.
Vancouver, Canada May 26, 2021
“Signed” “Signed” Jason Riley Jason Tong President Chief Financial Officer
EXGEN RESOURCES INC.
Condensed Consolidated Interim Statements of Financial Position
(Expressed in Canadian dollars) (Unaudited)
| March 31, | December 31 | |
|---|---|---|
| 2021 | 2020 | |
| Assets | ||
| Current assets: | ||
| Cash | $ 335,338 | $ 232,725 |
| GST receivable | 8,979 | 8,416 |
| Prepaid expenses | 696 | - |
| 345,013 | 241,141 | |
| Deposits (note 3) | 43,199 | 43,762 |
| Marketable securities (note 4) | 749,392 | 913,110 |
| Investment in associate (note 5) | 235,905 | 244,942 |
| Mineral properties (note 6) | 17,380 | 17,380 |
| $1,390,889 | $1,460,335 | |
| Liabilities and Shareholders' Equity | ||
| Current liabilities: | ||
| Accounts payable and accrued liabilities (notes 8 and 9) | $ 267,752 | $ 268,222 |
| Shareholders' equity: | ||
| Share capital (note 7) | 20,216,265 | 20,216,265 |
| Warrants reserve (note 7) | 287,770 | 287,770 |
| Contributed surplus | 4,184,944 | 4,184,944 |
| Accumulated other comprehensive income (loss) | (29,777) | 134,789 |
| Deficit | (23,536,065) | (23,631,655) |
| 1,123,137 | 1,192,113 | |
| $1,390,889 | $1,460,335 |
Nature of business and going concern (note 1)
Commitments (note 9)
Subsequent events (note 11)
See accompanying notes to condensed consolidated interim financial statements.
On behalf of the Board:
(Signed) “ Jason Riley ” Director (Signed) “ Dennis Thomas ” Director
EXGEN RESOURCES INC.
Condensed Consolidated Interim Statements of Comprehensive Loss (Expressed in Canadian dollars) (Unaudited)
| Three Months | Three Months | Three Months | |
|---|---|---|---|
| ended | ended | ||
| March 31, | March 31, | ||
| 2021 | 2020 | ||
| Operating expenses (recoveries): | |||
| General and administrative (note 8) | $ 18,084 | $ | 11,717 |
| Professional fees | 75 | 1,236 | |
| Project expenditures | 950 | 950 | |
| Foreign exchange loss (gain) | 3,191 | (17,411) | |
| Additional consideration on mineralproperty | (126,079) | - | |
| (103,779) | (3,508) | ||
| Share of loss of associate (note 5) | 8,189 | 5,865 | |
| Net income (loss) for the period | $ 95,590 | $ | (2,357) |
| Unrealized loss on investments in marketable | |||
| securities (note 4) | (163,718) | (156,808) | |
| Foreign currency translation of equity | |||
| accounted investee (note 5) | (848) | (46,890) | |
| Comprehensive loss | $ (68,976) | $ | (206,055) |
| Net(loss) per share - basic and diluted(note 7) | $ (0.00) | $ | (0.00) |
See accompanying notes to condensed consolidated interim financial statements..
EXGEN RESOURCES INC.
Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity (Expressed in Canadian dollars) (Unaudited)
| Number of | Share capital | Warrants | Contributed | Accumulated other | Deficit | Total equity | |
|---|---|---|---|---|---|---|---|
| shares | reserve | surplus | comprehensive loss | ||||
| December 31, 2019 | 35,093,008 | 20,216,265 | 287,770 | 4,184,944 | (475,239) | (23,514,748) | 698,992 |
| Net loss | - | - | - | - | - | (116,907) | (116,907) |
| Othercomprehensiveincome | - | - | - | - | 610,028 | - | 610,028 |
| December 31, 2020 | 35,093,008 | $ 20,216,265 | $ 287,770 | $ 4,184,944 | $ 134,789 | $ (23,631,655) | $ 1,192,113 |
| Net income | - | - | - | - | - | 95,590 | 95,590 |
| Other comprehensive loss | - | - | - | - | (164,566) | - | (164,566) |
| March 31, 2021 | 35,093,008 | $ 20,216,265 | $ 287,770 | $ 4,184,944 | $(29,777) | $ (23,536,066) | $ 1,123,137 |
See accompanying notes to condensed consolidated interim financial statements.
EXGEN RESOURCES INC.
Condensed Consolidated Interim Statements of Cash Flows (Expressed in Canadian dollars) (Unaudited)
| Three months | Three months | ended March 31, | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Cash provided by (used in): | ||||
| Operations: | ||||
| Net gain (loss) for the period | $ 95,590 | $ (2,357) | ||
| Non-cash items | ||||
| Impairment of mineral properties | 950 | - | ||
| Share of loss of associate | 8,190 | 5,865 | ||
| Change in working capital | (1,166) | (1,615) | ||
| 103,563 | 1,893 | |||
| Investing: | ||||
| Cash received from (used for additions in) | ||||
| mineral properties | (950) | 144,490 | ||
| (950) | 144,490 | |||
| Change in cash | 102,613 | 146,383 | ||
| Cash beginning of period | 232,725 | 277,399 | ||
| Cash,end ofperiod | $335,338 | $423,782 | ||
| Supplemental cash flow information | ||||
| Interest paid | $ | - | $ |
- |
| Interest payments received | - | - | ||
| Taxespaid | - | - |
See accompanying notes to condensed consolidated interim financial statements.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
1. Nature of operations and going concern
ExGen Resources Inc. (the “Company” or “ ExGen ”) is incorporated under the laws of the Province of Alberta, Canada. The Company’s h ead office is located at 1240-1140 West Pender Street, Vancouver, British Columbia, V6E 4G1. The Company is engaged in the exploration of copper-gold mineral properties in Canada and the United States. The Company’s properties are currently in the - exploration stage. Its common shares trade on the TSX Venture Exchange (“TSX V”).
These consolidated financial statements have been prepared by management on the basis of accounting principles applicable to a going concern, which assumes that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its obligations in the normal course of operations. Several adverse conditions indicate the existence of a material uncertainty that may cast significant doubt on the validity of this assumption. At March 31, 2021, the Company had working capital of $77,261, an accumulated deficit of $23,536,065, produced a net income of $95,590 and generated funds in operations of $103,563 for the period then ended. The Company has incurred operating losses to date and is currently unable to selffinance any future operations. The Company’s ability to continue as a going concern is dependent upon raising additional capital or evaluating strategic alternatives.
These consolidated financial statements do not reflect adjustments that would be necessary if the going concern assumption was not appropriate. If the going concern assumption was not appropriate for these condensed consolidated financial statements, adjustments would be necessary in statement of financial position classifications used. Such adjustments could be material.
2. Basis of Preparation:
(a) Statement of compliance
The consolidated financial statements of the Company comply with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Interpreta tions Committee (“IFRIC”).
These condensed consolidated interim financial statements and compliance with IFRS were approved by the Board of Directors on May 26, 2021.
These condensed consolidated interim financial statements have been prepared on the basis of accounting policies and methods of computation consistent with those applied in the Company’s December 31, 2020 annual consolidated financial statements.
(b) Basis of preparation
These consolidated financial statements have been prepared on a historical cost basis except for financial instruments classified as financial instruments at fair value through profit or loss, which are stated at their fair values and available-for-sale financial assets which are initially recorded at fair value with changes in fair value recorded in other comprehensive income. These consolidated financial statements have been prepared using the accrual basis of accounting except for cash flow information.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
2. Basis of Preparation (continued):
(c) Basis of consolidation
These consolidated financial statements comprise the Company and its wholly-owned US subsidiary, 3 Amigos Exploration Inc. and its formerly wholly-owned Canadian subsidiary, Konnex Resources Inc. (“Konnex”) up to the date of loss of control, June 29, 2017. On June 29, 2017, the Company’s interest in Konnex was reduced to 20% resulting in deconsolidation of Konnex, and Konnex subsequently being accounted for as an associate undertaking (note 6).
Subsidiaries are entities controlled by the Company. Control exists when the Company (i) has power over the investee, (ii) is exposed, or has rights, to variable returns from its involvement with the investee and (iii) has the ability to affect those returns through its power over the investee. The financial statements of a subsidiary are included in the consolidated financial statements from the date that control commences until the date that control ceases. All intercompany balances and transactions are eliminated on consolidation.
(d) Functional and presentational currency
All amounts on the consolidated financial statements are presented in Canadian dollars which is the functional currency of the Company.
- (e) Use of estimates and judgments
The preparation of financial statements in conformity with IFRS requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of expenses during the reporting period. Actual results could differ from these estimates. Significant areas requiring the use of management estimates and judgments include:
Estimates:
-
i) Amounts recorded for mineral properties represent costs incurred to date and are not intended to reflect present or future fair values. The recoverability of amounts shown for mineral properties is dependent upon the discovery of economically recoverable reserves, future production or proceeds from the disposition thereof.
-
ii) The determination of the fair value of stock options or warrants using pricing models require the input of highly subjective assumptions, including the expected price volatility and forfeiture rates. Changes in the subjective input assumptions could materially affect the fair value estimate; therefore the existing models do not necessarily provide a reliable single measure of the fai r value of the Company’s stock options and warrants.
-
iii) Deferred tax asset and liability calculations require subjective assumptions regarding future income tax rates and the probability of utilization of available tax losses. Changes in these assumptions could have a material impact on these calculations.
-
iv) The estimated annual gains or losses from income and dilution on the investment in associate.
-
v) The estimated annual gains or losses on the investment in marketable securities.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
2. Basis of Preparation (continued):
- (e) Use of estimates and judgments (continued):
Estimates:
- vi) The determination of the fair value of shares received under option or sale agreements entered into by the Company requires the use of assumptions. Many factors can impact this determination, including if non-public shares, the underlying asset value of the shares or value of the claims under option or sale. The determination is highly subjective.
Judgments:
-
i) The Company is required to make significant judgments regarding the capitalization of exploration expenditures on mineral properties. The Company is also required to make significant judgments on the ongoing feasibility of mineral exploration, whether further exploration plans will change, or whether development of a specific area is unlikely to recover existing exploration costs. If any of these indicators are present, management needs to assess whether the mineral property should be impaired.
-
ii) Although the Company has taken steps to verify title to mineral properties in which it has an interest, in accordance with industry norms for the current stage of exploration of such properties, these procedures do not guarantee the Company’s title. Mineral claims may be subject to unregistered prior agreements or inadvertent non-compliance with regulatory requirements.
-
iii) The Company is required to make judgements with respect to the going concern assumption that the Company will continue in operation for the foreseeable future.
-
iv) Investment in associates - The Company uses judgment in its assessment of whether the Company has significant influence. Significant influence is the power to participate in the financial and operating policy decisions of the investee, including but not limited to, the ability to exercise significant influence through board representation, material transactions with the investee, provision of technical information, and the interchange of managerial personnel. Whether an investment is classified as an investment in associate can have a significant impact on the entries made on and after acquisition.
3. Deposits
Deposits are amounts placed with government entities to provide surface reclamation coverage for operations conducted and also to ensure sufficient work commitments to keep claims in good standing.
4. Marketable securities
– As at March 31, 2021, the Company held 1,330,000 shares (2020 1,330,000 shares) in Phoenix Copper Ltd. (“Phoenix”) (formerly Phoenix Mining Global Ltd.). The shares were received as part of the two option agreements signed with Phoenix (note 6). Marketable securities are measured at fair value by reference to quoted stock prices. During the period ended March 31, 2021, the Company – recorded an unrealized loss of $163,718 (2020 $156,808).
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
5. Investment in associate
On June 29, 2017, Phoenix exercised its option to acquire an 80% ownership in Konnex. Konnex is involved in exploration and evaluation of mineral properties and holds title to the Empire Mine property located in the United States (see note 7). The acquisition by Phoenix diluted the Company’s ownership in Konnex from 100% to 20% resulting in deconsolidation of Konnex and accordingly the Company’s interest in Konnex is recorded as an investment in an associate accounted for using the equity method.
| Investment in Konnex | March 31, 2021 | December 31, 2020 |
|---|---|---|
| Opening balance | $ 244,942 | $ 271,694 |
| Share of loss of Konnex | (8,189) | (20,383) |
| Equity – othercomprehensiveincome | (848) | (6,369) |
| Endingbalance | $235,905 | $244,942 |
| As at | March 31, 2021 | December 31, 2020 |
| Current assets1 | $ 504,136 | $ 140,582 |
| Non-current assets | 16,548,066 | 15,944,771 |
| Current liabilities | (36,737) | (131,324) |
| Non-currentliabilities | (16,312,803) | (15,201,417) |
| Net assets | 702,663 | 752,612 |
| The Company’s share of net assets –20% (2020– | $ 140,533 | $ 150,522 |
| 20%) |
- 1 Inclusive of Cash of $493,510 at March 31, 2021 ($129,060 – December 31, 2020).
Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
EXGEN RESOURCES INC.
6. Mineral properties
Expenditures by activity:
| Expenditures byactivity: | |||
|---|---|---|---|
| December 31, | (Proceeds) | March 31, | |
| 2020 | 2021 | ||
| Property acquisitions(recoveries) | $ 4,246,804 | $ 950 | $ 4,247,754 |
| Lease costs, net of reversals | 1,909,805 | - | 1,909,805 |
| Geological and geophysical services | 6,270,302 | - | 6,270,302 |
| Drilling | 3,772,553 | - | 3,772,553 |
| Impairment | (14,711,610) | (950) | (14,712,560) |
| Deconsolidation | (1,470,474) | - | (1,470,474) |
| $17,380 | $- | $17,380 |
Expenditures by activity:
| Expenditures byactivity: | |||
|---|---|---|---|
| December 31, | (Proceeds) | December 31, | |
| 2019 | 2020 | ||
| Property acquisitions(recoveries) | $ 4,141,737 | $ 105,067 | $ 4,246,804 |
| Lease costs, net of reversals | 1,906,003 | 3,802 | 1,909,805 |
| Geological and geophysical services | 6,270,302 | - | 6,270,302 |
| Drilling | 3,772,553 | - | 3,772,553 |
| Impairment | (14,602,741) | (108,869) | (14,711,610) |
| Deconsolidation | (1,470,474) | - | (1,470,474) |
| $17,380 | $- | $17,380 |
Expenditures by property:
| December 31, | Additions / | (Impairment) / |
March 31, |
|
|---|---|---|---|---|
| 2020 | (Proceeds) | Reversal of |
2020 |
|
| Impairment | ||||
| Boss | $ - | $ - | $ - |
$ - |
| Buena Vista | - | - | - |
- |
| Gordon Lake | 17,380 | - | - |
17,380 |
| DOK | - | 950 | (950) | - |
| $17,380 | $950 | $ (950) |
$17,380 |
Expenditures by property:
| December 31, | Additions / | (Impairment) / | December 31, | |
|---|---|---|---|---|
| 2019 | (Proceeds) | Reversal of | 2020 | |
| Impairment | ||||
| Boss | $ - | $ 492 | $ (492) | $ - |
| Buena Vista | - | 12,445 | (12,445) | - |
| Gordon Lake | 17,380 | 2,130 | (2,130) | 17,380 |
| DOK | - | 93,802 | (93,802) | - |
| $17,380 | $108,869 | $ (108,869) | $17,380 |
The Company has no current mineral resources or mineral reserves on any of its properties.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
6. Mineral properties (continued)
United States Properties
Boss Property
The Company’s 100% owned Boss property consists of a lease agreement with a patented claim owner, as well as 2 unpatented mineral claims. The agreement provides for advance royalty payments of $1,500 per month. On commencement of production, the advance royalty will be converted to a production royalty, which will be equal to a 1.5% N et Smelter Returns (“NSR”) royalty on commercial production. The owner can convert the advance royalty payments to a 20% working interest at any time before completion of a feasibility study.
Empire Mine
The Company held a 100% interest in the Empire Mine property and is required to pay a 4% net smelter return royalty.
On July 15, 2015, ExGen, together with Konnex signed an option agreement with Phoenix, for Phoenix to secure an option to acquire 80% of the issued shares of Konnex, which holds the leases to the Empire Mine Project. On November 9, 2016, ExGen, together with Konnex signed an amended option agreement (“ Amendment ”) with Phoenix on the terms and conditions noted below, including a term requiring the return of the Konnex common shares to ExGen in certain circumstances, as discussed further below. The terms of the original option with Phoenix (the “Original Option”) remain in place except as amended below.
Project Participation
Upon the deposit by Phoenix of $1,000,000 USD into the Konnex bank account (discussed below under Project Expenditures by Phoenix), 80% of Konn ex’s common shares was transferred to Phoenix.
ExGen to retain a 20% carried interest in Konnex until commencement of mine construction. ExGen to be granted a 2.5% net smelter returns royalty for all metals on the Empire Mine Project.
If any of the cash or share payments, or project expenditure requirements, set our below, are not completed as required pursuant to the Original Option and the Amendment, or if the Original Option is terminated, then the 80% of the Konnex common shares will be returned to ExGen without ExGen paying any consideration.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
6. Mineral properties (continued)
Empire Mine (continued)
Cash and Shares
Exgen to be paid cash payments totaling $250,000 USD (received).
ExGen to be issued pre-consolidated 11,300,000 common shares of Phoenix on signing the – Original Agreement (received see note 5).
ExGen to be paid $100,000 USD on each anniversary date of the earlier of the Phoenix IPO or March 31, 2017 (the “IPO Anniversary Payment”) until the completion of a bankable feasibility study on the Empire Mine Project. On March 10, 2021, the company received $100,000 USD from Phoenix to complete their 2021 anniversary payment for Empire Mine (note 7).
The IPO Anniversary Payment increases 100% to $200,000 USD for any payment where during the prior 12 months period the minimum expenditures on the Empire Mine Project has not been met (see below for minimum expenditure requirements).
Project Expenditures by Phoenix
Phoenix to have deposited a minimum of $1,000,000 USD into the Konnex bank account by the earlier of the Phoenix IPO date or by June 30, 2017 (deposited).
Phoenix to spend the $1,000,000 USD on the Empire Mine Project within 12 months of deposit into the Konnex bank account (incurred).
Phoenix to fund all Empire Mine Project property maintenance and sustaining costs of Konnex.
Phoenix to spend a minimum of $500,000 USD on the Empire Mine Project every 12 months until completion of the bankable feasibility study (incurred for 2020).
Deal Protection and Corporate Structure
Should Phoenix sell its 80% interest in Konnex prior to the commencement of commercial production, ExGen shall have the right but not the obligation to sell its 20% interest in Konnex on the same terms as Phoenix.
On June 29, 2017, Phoenix fulfilled all necessary obligations in order to exercise its option to acquire 80% interest in Konnex.
Buena Vista Property
ExGen acquired an 100% interest in the property located in central Nevada by making expenditures on the property of $1,000,000 USD, assuming the obligations on 53 unpatented claims, and making cash payments of USD $80,000 by 2011.
Canadian Properties
Gordon Lake Property
The Company holds 100% interest in the Gordon Lake gold property located in the Northwest Territories. On February 9, 2018, the Company entered into an option agreement allowing Phoenix to earn an 80% interest in Gordon Lake.
Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
EXGEN RESOURCES INC.
6. Mineral properties (continued)
Gordon Lake Property (continued)
During the year ended December 31, 2018, pursuant to the option agreement, the Company received cash payment of $25,000 USD and 2,000,000 common shares of Phoenix valued at $126,000.
In February 2019, the option agreement between the Company and Phoenix to earn an 80% interest in the Gordon Lake property was terminated.
In December 2019, the Company entered into an option agreement with Blue Lagoon Resources Inc. ( “ BLLG ” ), whereby BLLG can acquire an 80% interest in the Gordon Lake gold property with fulfillment of the following commitments.
ExGen to be paid $100,000 in cash over a period of two years
-
& $25,000 to be paid at the execution of the agreement;
-
& $25,000 to be paid on or before 6 months from the execution of the agreement; and
-
& $50,000 to be paid on or before 12 months from the execution of the agreement.
-
ExGen to be issued 100,000 shares of BLLG over a period of two years;
-
& 50,000 shares of BLLG shares to be issued on or before 6 months from the execution of the agreement; and
-
& 50,000 shares of BLLG to be issued on or before 12 months from the execution of the agreement.
ExGen to be paid $50,000 in cash per year until the commencement of commercial production;
ExGen to be issued 650,000 shares of BLLG upon achieving certain milestones as follows:
-
& 100,000 shares upon obtaining a technical report establishing an NI 43-101 resource estimate;
-
& 200,000 shares upon obtaining a further technical report establishing economics on the property; and
-
& 350,000 shares upon commencing commercial production; and
-
BLLG to incur $250,000 in exploration expenditures during the first year of the option.
In addition, upon exercise of the option, ExGen is granted a 2.5% net smelter return royalty, with all prior cash payments being credited towards royalty payments.
On May 22, 2020, the Company terminated its option agreement with BLLG.
DOK Property
On May 16, 2011, the Company signed an option agreement with two private property owners to earn a 100% interest in the DOK copper-gold porphyry property in northern British Columbia, Canada. The property consists of 17 contiguous mineral claims covering approximately 18,500 acres. The option agreement was amended on December 15, 2011, April 13, 2014, July 19, 2016, and July 22, 2019.
Under the amended terms of the Option Agreement, the Company has the right to earn a 100% interest in the DOK property by making the following payments and exploration commitments:
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
6. Mineral properties (continued)
DOK Property (continued)
-
a) Cash payments totaling $340,000 over six years (paid).
-
b) Exploration expenditures totaling $3,000,000 due as follows:
-
$500,000 on or before by April 30, 2012 (incurred), and $2,500,000 on or before April 30, 2025 (amended July 22, 2019 detailed below),
-
c) A 3% NSR to the property vendors, of which the Company has the right to repurchase 2% of the NSR at any time prior to the commencement of commercial production for $2,000,000.
On July 22, 2019, the Company entered into an amending agreement with the following terms replacing the commitment of $2,500,000 exploration expenditures on or before April 30, 2025:
-
$16,000 on execution of the Amendment (paid);
-
$20,000 on or before July 19, 2017 (paid);
-
$40,000 on or before July 19, 2018 (paid);
-
$50,000 on or before July 19, 2019 (paid); $90,000 on or before July 19, 2020 (paid); and
granted a 5-year extension (from April 30, 2020 to April 30, 2025) to incur $2,537,328 of exploration and development expenditures.
Subsequent to March 31, 2021, the Company signed an option agreement with Mountain Boy Minerals Ltd. (“Mountain Boy”), whereby Mountain Boy may earn a 60% interest in the DOK property . Please see Note 11 for details.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
7. Share Capital
(a) Authorized:
Unlimited number of common shares without nominal or par value.
Unlimited number of preferred shares without nominal or par value of which none have been issued.
During the period ended March 31, 2021, the Company did not issue any common shares. On November 13, 2020, the Company completed the consolidation of its common shares on the basis of 10 pre-Consolidation Common Shares for 1 post-Consolidation Common Share. Following the Consolidation, there are 35,093,008 post-Consolidation Common Shares outstanding.
(b) Warrants:
As at March 31, 2021, with the 10 to 1 Consolidation, there were a total of 920,000 warrants outstanding. As at March 31, 2021, the weighted average exercise price and weighted average life of the warrants are $0.66 and 1.29 years, respectively.
| 2021 Number of warrants Amount |
2020 Number of warrants Amount 920,000 $ 287,770 – – – – |
|
|---|---|---|
| Outstanding, beginning of year Expired Issued |
920,000 $ 287,770 – – – – |
|
| Outstanding,end ofyear | 920,000 $ 287,770 |
920,000 $ 287,770 |
| Warrants outstanding at March 31, 2021: | ||
| Expiry Exercise Price Number September 26, 2021 $1.00 300,000 December 21,2022$0.50 620,000 |
||
| 920,000 |
(c) Share options:
Under the Company’s stock option plan, the Company may grant equity -settled options to consultants, officers and directors equal to 10% of the then issued and outstanding common shares. The exercise price and vesting period of options granted is not less than the market price of the common shares traded less the available discount under TSX-V policies, and is determined by the Board of Directors. Options granted can have a term of up to 10 years. Outstanding options to purchase common shares and units under the Company’s stock option plan are as follows:
– As of March 31, 2021, the Company has nil stock options outstanding (2020 nil).
- (d) Share-based compensation:
Compensation expense is recognized for stock options granted over the vesting period, being 12.5% on date of grant with a further 12.5% vesting each quarter thereafter. Options granted are non-transferable and expire after ten years. In accordance with the Company’s incentive stock option plan, these options have an exercise price equal to or greater than the market price at the date of grant.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
7. Share Capital (continued)
- (e) Per share amounts:
In computing loss per share, all options and warrants were excluded from the dilution calculation, as they were anti-dilutive. For the year ended March 31, 2021, the weighted average number of – common shares outstanding was 35,093,008 (2020 35,093,008).
8. Related party transactions
Key Management Personnel:
Key management personnel include those persons having authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of members of the Company's Board of Directors and corporate officers.
Total compensation to key management personnel of $4,500 (2020 - $4,500) consisted of consulting fees to an officer.
At March 31, 2021, accounts payable and accrued liabilities included $8,287 which was owing to a director of the Company. (2020 - $8,287)
Other Related Parties:
During the period ended March 31, 2021, the Company incurred a charge to a spouse of a director $3,750 in rent (2020 - $3,750). At March 31, 2021, accounts payable and accrued liabilities included $86,250 (2020 - $71,250) relating to such services.
9. Commitments
During the year ended December 31, 2012, the Company raised flow-through share proceeds of $247,354 and renounced the expenditure deductions to investors effective December 31, 2012. The Company was unable to incur $160,105 of these expenditures. The Company agreed to indemnify the flow-through shareholders for certain costs they incurred as a result of not meeting its obligation to spend the flow-through share proceeds on qualifying Canadian exploration expenditures in compliance with the applicable tax rules and pursuant to the share subscription agreement entered into.
As at March 31, 2021, the Company has included a provision for the indemnification of flow-through shareholders of $131,820 (December 31, 2020: $131,820) in accounts payable.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
10. Financial instruments and financial risk management:
The Company’s financial instruments include cash, marketable securities and accounts payable.
Fair value
Fair values are determined directly by reference to published price quotations in an active market, when available, or by using a valuation technique that uses inputs observed from relevant markets.
The three levels of the fair value hierarchy are described below:
-
Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
-
Level 2 – Inputs that are observable, either directly or indirectly, but do not qualify as Level 1 inputs (i.e. quoted prices for similar assets or liabilities).
-
Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity)
The fair value of financial instruments traded in active markets is based on quoted market prices at the balance sheet date. A market is regarded as active if quoted prices are readily and regularly available from an exchange, dealer, broker, industry group, pricing service, or regulatory agency, and those prices represent actual and regularly occurring market transactions on an arm’s length basis. The quoted market price used for financial assets held by the group is the current bid price. These instruments are included in Level 1. Instruments included in Level 1 comprise primarily publicly-traded equity investments classified as FVTOCI securities.
Risk management
The Company’s risk management policies are established to identify and analyze the risks faced by the Company, to set appropriate risk limits and controls, and to monitor risks and adhere to market conditions. The Company has exposure to credit risk, liquidity risk and market risk as a result of its use of financial instruments. This note presents information about the Company’s exposure to each of the above risks and the Company’s objectives, policies and process es for measuring and managing these risks. Further quantitative disclosures are included as applicable.
The Board of Directors has the overall responsibility for the establishment and oversight of the Company’s risk management framework. The Board has impl emented and monitors compliance with risk management policies.
- (a) Credit risk
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations. The Company’s credit risk is attributable to cash balances and deposits.
The carrying amount of financial assets recorded in the financial statements, net of any allowances for losses, represents the Company’s maximum exposure to credit risk. Cash is held with Schedule I Canadian banks, while the deposits are held with a governmental authority. Therefore, management believes the risk of loss to be minimal.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
10. Financial instruments and financial risk management (continued):
Risk management (continued)
(b) Liquidity risk
Liquidity risk is the risk that the Company will incur difficulties meeting its financial obligations as they become due. The Company’s approach to managing liquidity is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they become due, under both normal and stressed conditions, without incurring unacceptable losses or risking harm to the Company’s reputation.
As at March 31, 2021 , the Company’s financial liabilities were comprised of accounts payable and accrued liabilities of $267,752 which have either contractual or expected maturities of less than one year. In order for the Company to settle its expected future obligations the Company will be required to raise funds through private placements. See note 1 for discussion of going concern.
(c) Market risk
Market risk consists of currency risk, commodity price risk, other price risk, and interest rate risk. The objective of market risk management is to manage and control market risk exposures within acceptable limits, while maximizing returns:
i) Currency risk
Foreign currency exchange rate risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in foreign exchange rates. Although the Company is considered to be in the exploration stage and has not yet developed commercial mineral interests, the underlying market prices in Canada for minerals are impacted by changes in the exchange rate between the Canadian and United States dollar. As the Company has transactions that are denominated in United States dollars the Company is exposed to foreign currency exchange risk. At March 31, 2021, the Company held, disclosed in US Dollars, US cash of $265,715 (2020 - $334,961), US deposits of $34,353 (2020 - $34,268) and US accounts payable of $2,000 (2020 - $2,000). Every $0.01 change in the foreign exchange rate at March 31, 2021 would have impacted net loss by $2,436 (2020 - $2,364).
The Company is also exposed to fluctuations in the exchange rate between the Canadian dollar and British pounds through its investment in Phoenix (see note 5). At March 31, 2021, the Company held Phoenix shares of $749,392. Every $0.01 change in the foreign exchange rate at March 31, 2021 would have impacted other comprehensive income by $7,494 (2020 - $798).
ii) Commodity price risk
Commodity price risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in commodity prices. Commodity prices for minerals are impacted by world economic events that dictate the levels of supply and demand as well as the relationship between the Canadian and United States dollar, as outlined above. As the Company has not yet developed commercial mineral interests, it is not exposed to commodity price risk at this time.
EXGEN RESOURCES INC. Notes to Condensed Consolidated Interim Financial Statements Period ended March 31, 2021 (Expressed in Canadian dollars) (Unaudited)
10. Financial instruments and financial risk management (continued):
Risk management (continued)
- (c) Market risk (continued)
iii) Other price risk
Other price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices (other than those arising from interest rate risk or currency risk), whether those changes are caused by factors specific to the individual financial instrument or its issuer or by factors affecting all similar financial instruments traded in the market. The Company is exposed to other price risk through its investments in Phoenix shares traded in an active market. A 10% change in the share price, holding other factors consistent, would impact other comprehensive income by $74,939 (2020 - $13,991).
iv) Interest rate risk
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. The Company has no variable rate debt, however is exposed to interest rate risk on its cash or deposits. The Company did not hold any cash equivalents at March 31, 2021 and had no interest rate swap or financial contracts in place at March 31, 2021.
11. Subsequent Events
In May 2021, the Company signed an option agreement with Mountain Boy, whereby Mountain Boy may earn a 60% interest in the DOK property. In order to earn the 60% interest, Mountain Boy must spend $2,500,000, deliver 1,500,000 shares, and pay $230,000 to the Company. The first-year requirement is $30,000 cash, 300,000 shares, and $150,000 of work, with the balance of the earnin requirements spread over another four years .