AI assistant
Glen Eagle Resources Inc. — Annual Report 2019
Jun 15, 2020
42904_rns_2020-06-15_b2c1c91b-ed2c-4ee0-917a-de79e558ca14.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [114 x 88] intentionally omitted <==
Consolidated Financial Statements
Glen Eagle Resources Inc.
December 31, 2019 and 2018 (in Canadian dollars, unless otherwise stated)
==> picture [78 x 59] intentionally omitted <==
Kpfgrgpfgpv!cwfkvqt�u!tgrqtv!
Vq!vjg!Ujctgjqnfgtu!qh!Ingp!Gcing!Tguqwtegu!Kpe/!
Qwt!qrkpkqp!
Kp!qwt!qrkpkqp-!vjg!ceeqorcp{kpi!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!rtgugpv!hcktn{-!kp!cnn!ocvgtkcn!tgurgevu-! vjg!hkpcpekcn!rqukvkqp!qh!Ingp!Gcing!Tguqwtegu!Kpe/!cpf!kvu!uwdukfkct{!)vqigvjgt-!vjg!Eqorcp{!cu!cv! Fgegodgt!42-!312;!cpf!3129!cpf!Lcpwct{!2-!3129-!cpf!kvu!hkpcpekcn!rgthqtocpeg!cpf!kvu!ecuj!hnqyu!hqt!vjg! {gctu!gpfgf!Fgegodgt!42-!312;!cpf!3129!kp!ceeqtfcpeg!ykvj!Kpvgtpcvkqpcn!Hkpcpekcn!Tgrqtvkpi!Uvcpfctfu! cu!kuuwgf!d{!vjg!Kpvgtpcvkqpcn!Ceeqwpvkpi!Uvcpfctfu!Dqctf!)KHTU/!
Yjcv!yg!jcxg!cwfkvgf!
Vjg!Eqorcp{�u!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!eqortkug<!
-
" vjg!eqpuqnkfcvgf!uvcvgogpvu!qh!hkpcpekcn!rqukvkqp!cu!cv!Fgegodgt!42-!312;!cpf!3129!cpf!Lcpwct{!2-! 3129=!
-
" vjg!eqpuqnkfcvgf!uvcvgogpvu!qh!eqortgjgpukxg!nquu!hqt!vjg!{gctu!gpfgf!Fgegodgt!42-!312;! cpf!3129=!
-
" vjg!eqpuqnkfcvgf!uvcvgogpvu!qh!ejcpigu!kp!gswkv{!hqt!vjg!{gctu!gpfgf!Fgegodgt!42-!312;!cpf!3129=!
-
" vjg!eqpuqnkfcvgf!uvcvgogpvu!qh!ecuj!hnqyu!hqt!vjg!{gctu!gpfgf!Fgegodgt!42-!312;!cpf!3129=!cpf!
-
" vjg!pqvgu!vq!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu-!yjkej!kpenwfg!c!uwooct{!qh!ukipkhkecpv! ceeqwpvkpi!rqnkekgu/!
Dcuku!hqt!qrkpkqp!
Yg!eqpfwevgf!qwt!cwfkv!kp!ceeqtfcpeg!ykvj!Ecpcfkcp!igpgtcnn{!ceegrvgf!cwfkvkpi!uvcpfctfu/!Qwt! tgurqpukdknkvkgu!wpfgt!vjqug!uvcpfctfu!ctg!hwtvjgt!fguetkdgf!kp!vjg!Cwfkvqt�u!tgurqpukdknkvkgu!hqt!vjg!cwfkv! qh!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!ugevkqp!qh!qwt!tgrqtv/!
Yg!dgnkgxg!vjcv!vjg!cwfkv!gxkfgpeg!yg!jcxg!qdvckpgf!ku!uwhhkekgpv!cpf!crrtqrtkcvg!vq!rtqxkfg!c!dcuku!hqt! qwt!qrkpkqp/!
Kpfgrgpfgpeg!
Yg!ctg!kpfgrgpfgpv!qh!vjg!Eqorcp{!kp!ceeqtfcpeg!ykvj!vjg!gvjkecn!tgswktgogpvu!vjcv!ctg!tgngxcpv!vq!qwt! cwfkv!qh!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!kp!Ecpcfc/!Yg!jcxg!hwnhknngf!qwt!qvjgt!gvjkecn! tgurqpukdknkvkgu!kp!ceeqtfcpeg!ykvj!vjgug!tgswktgogpvu/
RtkegycvgtjqwugEqqrgtu!NNR0u/t/n/0u/g/p/e/t/n/! 2361!Tgpë.Nëxguswg!Dqwngxctf!Yguv-!Uwkvg!3611-!Oqpvtëcn-!Swgdge-!Ecpcfc!J4D!5[2! V<!,2!625!316!6111-!H<!,2!625!987!2613!!
“PwC” refers to PricewaterhouseCoopers LLP/s.r.l./s.e.n.c.r.l., an Ontario limited liability partnership.
==> picture [78 x 59] intentionally omitted <==
Ocvgtkcn!wpegtvckpv{!tgncvgf!vq!iqkpi!eqpegtp!
Yg!ftcy!cvvgpvkqp!vq!Pqvg!2!kp!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu-!yjkej!fguetkdgu!gxgpvu!qt!eqpfkvkqpu! vjcv!kpfkecvg!vjg!gzkuvgpeg!qh!c!ocvgtkcn!wpegtvckpv{!vjcv!oc{!ecuv!ukipkhkecpv!fqwdv!cdqwv!vjg!Eqorcp{�u! cdknkv{!vq!eqpvkpwg!cu!c!iqkpi!eqpegtp/!Qwt!qrkpkqp!ku!pqv!oqfkhkgf!kp!tgurgev!qh!vjku!ocvvgt/!
Qvjgt!kphqtocvkqp!
Ocpcigogpv!ku!tgurqpukdng!hqt!vjg!qvjgt!kphqtocvkqp/!Vjg!qvjgt!kphqtocvkqp!eqortkugu!vjg!Ocpcigogpv�u! Fkuewuukqp!cpf!Cpcn{uku/!
Qwt!qrkpkqp!qp!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!fqgu!pqv!eqxgt!vjg!qvjgt!kphqtocvkqp!cpf!yg!fq!pqv! gzrtguu!cp{!hqto!qh!cuuwtcpeg!eqpenwukqp!vjgtgqp/!
Kp!eqppgevkqp!ykvj!qwt!cwfkv!qh!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu-!qwt!tgurqpukdknkv{!ku!vq!tgcf!vjg! qvjgt!kphqtocvkqp!kfgpvkhkgf!cdqxg!cpf-!kp!fqkpi!uq-!eqpukfgt!yjgvjgt!vjg!qvjgt!kphqtocvkqp!ku!ocvgtkcnn{! kpeqpukuvgpv!ykvj!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!qt!qwt!mpqyngfig!qdvckpgf!kp!vjg!cwfkv-!qt! qvjgtykug!crrgctu!vq!dg!ocvgtkcnn{!okuuvcvgf/!
Kh-!dcugf!qp!vjg!yqtm!yg!jcxg!rgthqtogf-!yg!eqpenwfg!vjcv!vjgtg!ku!c!ocvgtkcn!okuuvcvgogpv!qh!vjku!qvjgt! kphqtocvkqp-!yg!ctg!tgswktgf!vq!tgrqtv!vjcv!hcev/!Yg!jcxg!pqvjkpi!vq!tgrqtv!kp!vjku!tgictf/!
Tgurqpukdknkvkgu!qh!ocpcigogpv!cpf!vjqug!ejctigf!ykvj!iqxgtpcpeg!hqt!vjg! eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!
Ocpcigogpv!ku!tgurqpukdng!hqt!vjg!rtgrctcvkqp!cpf!hckt!rtgugpvcvkqp!qh!vjg!eqpuqnkfcvgf!hkpcpekcn! uvcvgogpvu!kp!ceeqtfcpeg!ykvj!KHTU-!cpf!hqt!uwej!kpvgtpcn!eqpvtqn!cu!ocpcigogpv!fgvgtokpgu!ku!pgeguuct{! vq!gpcdng!vjg!rtgrctcvkqp!qh!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!vjcv!ctg!htgg!htqo!ocvgtkcn!okuuvcvgogpv-! yjgvjgt!fwg!vq!htcwf!qt!gttqt/!
Kp!rtgrctkpi!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu-!ocpcigogpv!ku!tgurqpukdng!hqt!cuuguukpi!vjg! Eqorcp{�u!cdknkv{!vq!eqpvkpwg!cu!c!iqkpi!eqpegtp-!fkuenqukpi-!cu!crrnkecdng-!ocvvgtu!tgncvgf!vq!iqkpi! eqpegtp!cpf!wukpi!vjg!iqkpi!eqpegtp!dcuku!qh!ceeqwpvkpi!wpnguu!ocpcigogpv!gkvjgt!kpvgpfu!vq!nkswkfcvg! vjg!Eqorcp{!qt!vq!egcug!qrgtcvkqpu-!qt!jcu!pq!tgcnkuvke!cnvgtpcvkxg!dwv!vq!fq!uq/!
Vjqug!ejctigf!ykvj!iqxgtpcpeg!ctg!tgurqpukdng!hqt!qxgtuggkpi!vjg!Eqorcp{�u!hkpcpekcn!tgrqtvkpi!rtqeguu/!!
==> picture [78 x 59] intentionally omitted <==
Cwfkvqt�u!tgurqpukdknkvkgu!hqt!vjg!cwfkv!qh!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!
Qwt!qdlgevkxgu!ctg!vq!qdvckp!tgcuqpcdng!cuuwtcpeg!cdqwv!yjgvjgt!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!cu! c!yjqng!ctg!htgg!htqo!ocvgtkcn!okuuvcvgogpv-!yjgvjgt!fwg!vq!htcwf!qt!gttqt-!cpf!vq!kuuwg!cp!cwfkvqt�u! tgrqtv!vjcv!kpenwfgu!qwt!qrkpkqp/!Tgcuqpcdng!cuuwtcpeg!ku!c!jkij!ngxgn!qh!cuuwtcpeg-!dwv!ku!pqv!c!iwctcpvgg! vjcv!cp!cwfkv!eqpfwevgf!kp!ceeqtfcpeg!ykvj!Ecpcfkcp!igpgtcnn{!ceegrvgf!cwfkvkpi!uvcpfctfu!yknn!cnyc{u! fgvgev!c!ocvgtkcn!okuuvcvgogpv!yjgp!kv!gzkuvu/!Okuuvcvgogpvu!ecp!ctkug!htqo!htcwf!qt!gttqt!cpf!ctg! eqpukfgtgf!ocvgtkcn!kh-!kpfkxkfwcnn{!qt!kp!vjg!ciitgicvg-!vjg{!eqwnf!tgcuqpcdn{!dg!gzrgevgf!vq!kphnwgpeg!vjg! geqpqoke!fgekukqpu!qh!wugtu!vcmgp!qp!vjg!dcuku!qh!vjgug!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu/!
Cu!rctv!qh!cp!cwfkv!kp!ceeqtfcpeg!ykvj!Ecpcfkcp!igpgtcnn{!ceegrvgf!cwfkvkpi!uvcpfctfu-!yg!gzgtekug! rtqhguukqpcn!lwfiogpv!cpf!ockpvckp!rtqhguukqpcn!umgrvkekuo!vjtqwijqwv!vjg!cwfkv/!Yg!cnuq<!
-
" Kfgpvkh{!cpf!cuuguu!vjg!tkumu!qh!ocvgtkcn!okuuvcvgogpv!qh!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu-! yjgvjgt!fwg!vq!htcwf!qt!gttqt-!fgukip!cpf!rgthqto!cwfkv!rtqegfwtgu!tgurqpukxg!vq!vjqug!tkumu-!cpf! qdvckp!cwfkv!gxkfgpeg!vjcv!ku!uwhhkekgpv!cpf!crrtqrtkcvg!vq!rtqxkfg!c!dcuku!hqt!qwt!qrkpkqp/!Vjg!tkum! qh!pqv!fgvgevkpi!c!ocvgtkcn!okuuvcvgogpv!tguwnvkpi!htqo!htcwf!ku!jkijgt!vjcp!hqt!qpg!tguwnvkpi!htqo! gttqt-!cu!htcwf!oc{!kpxqnxg!eqnnwukqp-!hqtigt{-!kpvgpvkqpcn!qokuukqpu-!okutgrtgugpvcvkqpu-!qt!vjg! qxgttkfg!qh!kpvgtpcn!eqpvtqn/!
-
" Qdvckp!cp!wpfgtuvcpfkpi!qh!kpvgtpcn!eqpvtqn!tgngxcpv!vq!vjg!cwfkv!kp!qtfgt!vq!fgukip!cwfkv! rtqegfwtgu!vjcv!ctg!crrtqrtkcvg!kp!vjg!ektewouvcpegu-!dwv!pqv!hqt!vjg!rwtrqug!qh!gzrtguukpi!cp! qrkpkqp!qp!vjg!ghhgevkxgpguu!qh!vjg!Eqorcp{�u!kpvgtpcn!eqpvtqn/!
-
" Gxcnwcvg!vjg!crrtqrtkcvgpguu!qh!ceeqwpvkpi!rqnkekgu!wugf!cpf!vjg!tgcuqpcdngpguu!qh!ceeqwpvkpi! guvkocvgu!cpf!tgncvgf!fkuenquwtgu!ocfg!d{!ocpcigogpv/!
-
" Eqpenwfg!qp!vjg!crrtqrtkcvgpguu!qh!ocpcigogpv�u!wug!qh!vjg!iqkpi!eqpegtp!dcuku!qh!ceeqwpvkpi!cpf-! dcugf!qp!vjg!cwfkv!gxkfgpeg!qdvckpgf-!yjgvjgt!c!ocvgtkcn!wpegtvckpv{!gzkuvu!tgncvgf!vq!gxgpvu!qt! eqpfkvkqpu!vjcv!oc{!ecuv!ukipkhkecpv!fqwdv!qp!vjg!Eqorcp{�u!cdknkv{!vq!eqpvkpwg!cu!c!iqkpi!eqpegtp/! Kh!yg!eqpenwfg!vjcv!c!ocvgtkcn!wpegtvckpv{!gzkuvu-!yg!ctg!tgswktgf!vq!ftcy!cvvgpvkqp!kp!qwt!cwfkvqt�u! tgrqtv!vq!vjg!tgncvgf!fkuenquwtgu!kp!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!qt-!kh!uwej!fkuenquwtgu!ctg! kpcfgswcvg-!vq!oqfkh{!qwt!qrkpkqp/!Qwt!eqpenwukqpu!ctg!dcugf!qp!vjg!cwfkv!gxkfgpeg!qdvckpgf!wr!vq! vjg!fcvg!qh!qwt!cwfkvqt�u!tgrqtv/!Jqygxgt-!hwvwtg!gxgpvu!qt!eqpfkvkqpu!oc{!ecwug!vjg!Eqorcp{!vq! egcug!vq!eqpvkpwg!cu!c!iqkpi!eqpegtp/!!
-
" Gxcnwcvg!vjg!qxgtcnn!rtgugpvcvkqp-!uvtwevwtg!cpf!eqpvgpv!qh!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu-! kpenwfkpi!vjg!fkuenquwtgu-!cpf!yjgvjgt!vjg!eqpuqnkfcvgf!hkpcpekcn!uvcvgogpvu!tgrtgugpv!vjg! wpfgtn{kpi!vtcpucevkqpu!cpf!gxgpvu!kp!c!ocppgt!vjcv!cejkgxgu!hckt!rtgugpvcvkqp/!
-
" Qdvckp!uwhhkekgpv!crrtqrtkcvg!cwfkv!gxkfgpeg!tgictfkpi!vjg!hkpcpekcn!kphqtocvkqp!qh!vjg!gpvkvkgu!qt! dwukpguu!cevkxkvkgu!ykvjkp!vjg!Eqorcp{!vq!gzrtguu!cp!qrkpkqp!qp!vjg!eqpuqnkfcvgf!hkpcpekcn! uvcvgogpvu/!Yg!ctg!tgurqpukdng!hqt!vjg!fktgevkqp-!uwrgtxkukqp!cpf!rgthqtocpeg!qh!vjg!itqwr!cwfkv/! Yg!tgockp!uqngn{!tgurqpukdng!hqt!qwt!cwfkv!qrkpkqp/!
==> picture [78 x 59] intentionally omitted <==
Yg!eqoowpkecvg!ykvj!vjqug!ejctigf!ykvj!iqxgtpcpeg!tgictfkpi-!coqpi!qvjgt!ocvvgtu-!vjg!rncppgf!ueqrg! cpf!vkokpi!qh!vjg!cwfkv!cpf!ukipkhkecpv!cwfkv!hkpfkpiu-!kpenwfkpi!cp{!ukipkhkecpv!fghkekgpekgu!kp!kpvgtpcn! eqpvtqn!vjcv!yg!kfgpvkh{!fwtkpi!qwt!cwfkv/!!
Yg!cnuq!rtqxkfg!vjqug!ejctigf!ykvj!iqxgtpcpeg!ykvj!c!uvcvgogpv!vjcv!yg!jcxg!eqornkgf!ykvj!tgngxcpv! gvjkecn!tgswktgogpvu!tgictfkpi!kpfgrgpfgpeg-!cpf!vq!eqoowpkecvg!ykvj!vjgo!cnn!tgncvkqpujkru!cpf!qvjgt! ocvvgtu!vjcv!oc{!tgcuqpcdn{!dg!vjqwijv!vq!dgct!qp!qwt!kpfgrgpfgpeg-!cpf!yjgtg!crrnkecdng-!tgncvgf! uchgiwctfu/!
Vjg!gpicigogpv!rctvpgt!qp!vjg!cwfkv!tguwnvkpi!kp!vjku!kpfgrgpfgpv!cwfkvqt�u!tgrqtv!ku![xgu!Dqpkp/!
==> picture [260 x 37] intentionally omitted <==
Oqpvtëcn-!Swgdge! Lwpg!23-!3131!
2!HERC!cwfkvqt-!HEC-!rwdnke!ceeqwpvcpe{!rgtokv!Pq/!C221527!
Glen Eagle Resources Inc. Consolidated Statements of Financial Position
| (in Canadian dollars) Assets Current assets Cash Short term investments – term deposits Amounts receivable (note 6) Inventory (note 7) Non-current assets Property, plant and equipment (note 8) Exploration and evaluation assets (note 9) TOTAL ASSETS Liabilities Current liabilities Accounts payable and accrued liabilities (note 10) Non-current liabilities Term loans (note 11) Provision (note 12) Convertible debenture (note 13) TOTAL LIABILITIES Equity Share capital (note 14) Warrants (note 14) Stock options (note 15) Contributed surplus Deficit Accumulated other comprehensive loss Total equity TOTAL LIABILITIES AND EQUITY Going concern(note 1) Subsequent event(note 23) |
December 31 2019 $ December 31 2018 $ January 1 2018 $ |
|---|---|
| (note 2- adjusted) (note 2 adjusted) 7,470 136,791 209,835 8,096 8,096 349,653 57,884 47,118 71,494 235,722 174,385 130,326 |
|
| 309,172 366,390 761,308 |
|
| 3,066,089 3,406,948 2,813,071 214,727 210,160 204,005 |
|
| 3,280,816 3,617,108 3,017,076 |
|
| 3,589,988 3,983,498 3,778,384 |
|
| 1,002,887 730,297 710,199 |
|
| 660,000 250,000 - 65,678 66,150 60,864 137,596 150,793 - |
|
| 863,274 466,943 60,864 |
|
| 1,866,161 1,197,240 771,063 |
|
| 28,138,995 28,138,995 27,932,079 - - 6,916 617,106 596,676 668,017 3,050,304 2,929,176 2,822,834 (29,895,310) (28,846,494) (28,259,136) (187,268) (32,095) (163,389) |
|
| 1,723,827 2,786,258 3,007,321 |
|
| 3,589,988 3,983,498 3,778,384 |
|
The accompanying notes are an integral part of these consolidated financial statements Approved by the Board of Directors
/s/ Jean Labrecque___ Director /s/ Guy Chamard__ Director
1
Glen Eagle Resources Inc. Consolidated Statements of Comprehensive Loss For the years ended December 31, 2019 and 2018
(in Canadian dollars)
| Sales Gold & silver Cost of sales (note 17) Gross operating margin General and administrative expenses (note 17) Selling expenses General exploration Impairment of exploration and evaluation assets Operating loss Interest income Interest expense Foreign exchange loss Unrealized gain on fair value of derivative Net loss for the year Other comprehensive income (loss) net of income tax: Currency translation adjustment Comprehensive loss for the year Weighted average number of outstanding common shares(note 16) Loss per share Basic and diluted (note 16) |
2019 $ |
2018 $ |
|---|---|---|
| 2,098,720 (2,236,772) |
(note 2 - adjusted) 2,110,425 (1,976,862) |
|
| (138,052) (691,366) (121,037) (1,099) - |
133,563 (590,791) (97,582) (3,379) (3,845) |
|
| (951,554) 23 (101,189) (17,348) 21,252 |
(562,034) 1,465 (11,742) (15,047) - |
|
| (1,048,816) (155,173) |
(587,358) 131,294 |
|
| (1,203,989) | (456,064) | |
| 82,868,108 | 82,368,108 | |
| (0.01) | (0.01) |
The accompanying notes are an integral part of these consolidated financial statements
2
Glen Eagle Resources Inc.
Consolidated Statements of Changes in Equity For the years ended December 31, 2019 and 2018
(in Canadian dollars, except for the number of shares)
| (note) Balance as at January 1, 2018 Net loss for the year Currency translation adjustment Comprehensive loss for the year Warrants exercised (14) Expiration of stock options (15) Share based compensation expense (15) Balance as at December 31, 2018 Balance as at January 1, 2019 Net loss for the year Currency translation adjustment Comprehensive loss for the year Expiration of stock options (15) Share based compensation expense (15) Balance as at December 31, 2019 |
Number of common shares Share capital $ Warrants $ Stock options $ Contributed surplus $ |
Accumulated other comprehensive loss $ Deficit $ Total $ |
|---|---|---|
| 80,868,108 27,932,079 6,916 668,017 2,822,834 |
(163,389) (28,259,136) 3,007,321 |
|
| - (587,358) (587,358) 131,294 - 131,294 |
||
| 2,000,000 206,916 (6,916) - - - - - (106,342) 106,342 - - - 35,001 - |
131,294 (587,358) (456,064) - - 200,000 - - - - - 35,001 |
|
| 2,000,000 206,916 (6,916) (71,341) 106,342 |
131,294 (587,358) (221,063) |
|
| 82,868,108 28,138,995 - 596,676 2,929,176 |
(32,095) (28,846,494) 2,786,258 |
|
| 82,868,108 28,138,995 - 596,676 2,929,176 |
(32,095) (28,846,494) 2,786,258 |
|
| - (1,048,816) (1,048,816) (155,173) - (155,173) |
||
| - - - (121,128) 121,128 - - - 141,558 - |
(155,173) (1,048,816) (1,203,989) - - - - - 141,558 |
|
| - - - 20,430 121,128 |
(155,173) (1,048,816) (1,062,431) |
|
| 82,868,108 28,138,995 - 617,106 3,050,304 |
(187,268) (29,895,310) 1,723,827 |
The accompanying notes are an integral part of these consolidated financial statements
3
Glen Eagle Resources Inc. Consolidated Statements of Cash Flows For the years ended December 31, 2019 and 2018
(in Canadian dollars)
| Cash flows used in Operating activities Net loss for the year Adjustments for Depreciation and amortization Impairment of exploration and evaluation assets Accretion expense Unrealized gain on fair value of derivative Foreign exchange gain (loss) Share-based compensation expense Foreign exchange on cash Changes in working capital items Amounts receivable Inventory Accounts payable and accrued liabilities Net cash used in operating activities Investing activities Decrease in short term investments Acquisition of property, plant & equipment Acquisition of exploration and evaluation asset Net cash from (used in) investing activities Financing activities Increase of term loans Increase of convertible debenture Issuance of share capital, net of issue costs Net cash provided by financing activities Foreign exchange on cash Net decrease – cash Cash – Beginning of year Cash – End of year Additional information |
2019 $ 2018 $ |
|
|---|---|---|
| (note 2 - adjusted) (1,048,816) (587,358) 230,391 186,720 - 3,845 7,583 6,079 (21,252) - 4,759 131,294 141,558 35,001 17,348 15,048 |
||
| (668,429) (209,371) |
||
| (10,766) 24,377 (61,337) (44,058) 272,590 20,097 |
||
| 200,487 416 |
||
| (467,942) (208,955) |
||
| - 341,557 (49,464) (780,598) (4,567) (10,000) |
||
| (54,031) (449,041) |
||
| 410,000 250,000 - 150,000 - 200,000 |
||
| 410,000 600,000 |
||
| (17,348) (15,048) (129,321) (73,044) 136,791 209,835 |
||
| 7,470 136,791 |
||
The accompanying notes are an integral part of these consolidated financial statements.
4
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
1 Incorporation, nature of activities and going concern
Glen Eagle Resources Inc. (the “Corporation”) is incorporated under the Canada Business Corporations Act and is engaged in the acquisition, the exploration and the evaluation of mining properties. The address of the registered office and its principal place of business is 4,710 St-Ambroise Street, Suite 308 Montréal (Québec), Canada. The Corporation’s shares are listed on the TSX Venture Exchange (symbol: GER).
The Corporation’s consolidated financial statements have been prepared using accounting principles applicable to a going concern, which contemplates the realization of assets and settlement of liabilities in the normal course of business as they come due. In assessing whether the going concern assumption is appropriate, management takes into account all available information about the future, which is at least, but 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 and conditions that may cast a significant doubt upon the Corporation’s ability to continue as a going concern as described in the following paragraph, and accordingly, the appropriateness of the use of accounting principles applicable to a going concern. These consolidated financial statements do not reflect the adjustment to the carrying values of assets and liabilities, expenses and balance sheet classifications that would be necessary were the going concern assumption would not be appropriate. These adjustments could be material.
For the year ended December 31 , 2019, the Corporation reported a net loss of $1,048,817 (net loss of $587,358 for the year ended December 31, 2018) and has an accumulated deficit of $29,895,310 as at December 31, 2019. In addition to ongoing working capital requirements, the Corporation must secure sufficient funding to meet its existing commitments for exploration and evaluation programs and pay general and administration costs. As at December 31, 2019, the Corporation has a negative working capital of $693,715 (negative of $363,907 as at December 31, 2018). Management estimates that current funds will not be sufficient to meet the Corporation’s obligations and budgeted expenses through December 31, 2020. Any additional funding may be met in the future in a number of ways including but not limited to, increase in production, the issuance of new equity instruments and debt financing. While management has been successful in securing financing in the past, there can be no assurance it will be able to do so in the future or that these sources of funding or initiatives will be available for the Corporation or that they will be available on terms which are acceptable to the Corporation. If management is unable to obtain new funding, the Corporation may be unable to continue its operations, and amounts realized for assets might be less than amounts reflected in these consolidated financial statements.
Although management has taken steps to verify titles of mining properties in which the Corporation has an interest, in accordance with industry standards for the current stage of exploration of such properties, these procedures do not guarantee the Corporation’s title. Property title may be subject to unregistered prior agreements and non-compliant with regulatory requirements.
The Corporation has not yet determined whether the exploration and evaluation assets have economically recoverable ore reserves. Recovery of amounts indicated under exploration and evaluation assets and other tangible assets are subject to certain conditions: the discovery of economically recoverable reserves, the Corporation’s ability to obtain the financing required to complete exploration, evaluation, development, construction and, ultimately, the sale of such assets.
These condensed consolidated interim financial statements were approved and authorized for issue by the board of directors on June 12, 2020.
5
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
2 CHANGES IN ACCOUNTING POLICIES
Exploration and evaluation expenses
On October 1st, 2019, the Corporation changed its accounting policy related to exploration and evaluation expenses, which previously consisted of capitalizing all such expenditures. The Corporation believes that expensing early stage exploration and evaluation costs as incurred provides more reliable and relevant financial information. Under the new policy, the cost of acquiring prospective properties and exploration rights continues to be capitalized and exploration and evaluation costs, subsequent to acquisition, are expensed until it has been established that a mineral property is commercially viable and a mine development decision has been made by the Corporation. Thereafter, the Corporation will capitalize expenditures incurred to develop the mine, prior to the start of mining operations.
The audited consolidated financial statements as at and for the year ended December 31, 2018 have been adjusted retroactively to reflect adjustments made as a result of this change in accounting policy.
Consolidated Statement of Financial Position as at December 31, 2018
| Non-current assets Exploration and evaluation assets Total non-current assets TOTAL ASSETS Deficit Total shareholders’ equity |
As previously reported $ Adjustment $ As adjusted $ |
|---|---|
| 1,565,365 (1,355,205) 210,160 |
|
| 4,972,313 (1,355,205) 3,617,108 |
|
| 5,338,703 (1,355,205) 3,983,498 |
|
| (27,491,289) (1,355,205) (28,846,494) 4,141,463 (1,355,205) 2,786,258 |
Consolidated Statement of Financial Position as at January 1, 2018
| Non-current assets Exploration and evaluation assets Total non-current assets TOTAL ASSETS Deficit Total shareholders’ equity |
As previously reported $ Adjustment $ As adjusted $ |
|---|---|
| 1,624,712 (1,420,707) 204,005 |
|
| 4,437,783 (1,420,707) 3,017,076 |
|
| 5,199,091 (1,420,707) 3,778,384 |
|
| (26,838,429) (1,420,707) (28,259,136) 4,428,028 (1,420,707) 3,007,321 |
6
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
Consolidated Statement of Comprehensive Loss for the year ended December 31, 2018
| Impairment of exploration and evaluation assets Operating loss Net loss for the year Net comprehensive loss for the year |
As previously reported $ Adjustment $ As adjusted $ |
|---|---|
| (69,347) 65,502 (3,845) (627,536) 65,502 (562,034) (652,860) 65,502 (587,358) (521,566) 65,502 (456,064) |
Consolidated Statement of Cash Flows for the year ended December 31, 2018
The change in accounting policies when recording Evaluation and Exploration charges, resulted in equal and opposite reduction in net loss and the impairment of Exploration and Evaluation charge of $65,502 with no net effect on the cash operating activities.
3 Summary of significant accounting policies
The Corporation prepares its financial statements in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB”).
The significant accounting policies used in the preparation of these consolidated financial statements are as follows:
A. Basis of measurement
The consolidated financial statements have been prepared under the historical cost basis, except for the revaluation of certain financial asset and financial liabilities to fair value, including certain financial assets.
B. Consolidation
These consolidated financial statements include the accounts of the Corporation and those of its wholly-owned foreign subsidiary Cobra Oro De Honduras. The amounts reported in the financial statements of the subsidiary have been adjusted, if necessary, so that they meet the accounting policies adopted by the Corporation. Profit or loss or other comprehensive loss of the subsidiary acquired or sold during the period are recorded from the actual date of acquisition or until the effective date of the sale, if any. All intercompany transactions, balances, income and expenses are eliminated at consolidation.
C. Cash
Cash consists of cash on hand and bank balances including interest savings accounts.
7
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
D. Foreign currency translation
Functional and presentation currency
Items included in the financial statements of each consolidated entity in the Corporation group are measured using the currency of the primary economic environment in which the entity operates (“the functional currency”). These consolidated financial statements are presented in Canadian dollars, which is the functional currency of the Corporation. The functional currency of Cobra Oro De Honduras is the Honduran Lempira. The functional currencies have remained unchanged during the reporting periods.
Transactions and balances
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuation where items are re-measured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the consolidated statement of comprehensive income (loss).
Foreign exchange gains and losses that relate to borrowings and cash are presented in the consolidated statement of comprehensive income (loss) in “foreign exchange gain (loss)”.
Non-monetary assets and liabilities are translated at historical rates, unless such assets and liabilities are carried at market value, in which case, they are translated at the exchange rate in effect at the date of the balance sheet. Translation differences on non-monetary financial assets and liabilities, such as equities held at fair value through profit or loss, are recognized in profit or loss as part of the fair value gain or loss.
The results and financial position of foreign subsidiaries that have a functional currency different from the presentation currency are translated into the presentation currency as follows:
-
assets and liabilities for each statement of financial position presented are translated at the closing rate at the date of that statement of financial position,
-
income and expenses for each statement of comprehensive income (loss) are translated at average exchange rates, and
-
all resulting exchange differences are recognised in other comprehensive income (loss).
On consolidation, exchange differences arising from the translation of any net investment in foreign entities, and of borrowings, are recognised in other comprehensive income (loss).
E. Inventories
Gold doré are valued at the lower of average production cost and net realizable value. The stockpiled ore is valued at the lower of the weighted average purchase cost and net realizable value. Net realizable value is the estimated selling price less applicable selling expenses. Cost includes all expenses directly attributable to the manufacturing process as well as suitable portions of related production overheads, based on normal capacity. Consumable inventories are valued at the lower of the average cost and net realizable value. Obsolete, redundant and slow moving inventories are identified at each reporting date and written down to their net realizable values.
8
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
F. Property, plant and equipment
Property, plant and equipment (“PP&E”) are carried at cost, less accumulated depreciation and accumulated impairment losses.
The cost of an item of PP&E consists of the purchase price, applicable borrowing costs, any costs directly attributable to bringing the asset to the location and condition necessary for its intended use, and an initial estimate of the costs of dismantling and removing the item and restoring the site on which it is located. Repairs and maintenance costs are charged to the consolidated statement of loss during the period in which they are incurred unless the PP&E are used in mineral properties under development for which the costs are capitalized in the mineral properties under development assets.
Depreciation is recognized based on the cost of an item of PP&E, less its estimated residual value, over their expected useful lives:
| Category Buildings Machinery and equipment Vehicles |
Years 20 3 to 20 5 |
|---|---|
The residual value, useful life and depreciation method for PP&E are reviewed, and adjusted if appropriate, on an annual basis.
An item of PP&E is de-recognized upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on disposal of the asset, determined as the difference between the net proceeds on disposal and the carrying amount of the asset, is recognized in profit or loss in the consolidated statement of loss.
Where an item of PP&E consists of major components with different useful lives, the components are accounted for as separate items of PP&E. Expenditures incurred to replace a component of an item of PP&E that is accounted for separately, including major inspection and overhaul expenditures, are capitalized.
Capitalized costs are not depreciated until the time at which the related mining property has reached a predetermined level of operating capacity intended by management. Costs incurred prior to this point, including depreciation of related PP&E, are capitalized and proceeds from sales during this period are offset against capitalized costs.
G. Exploration and evaluation (E&E) assets
Costs related to exploration and evaluation of mineral properties are recognized in profit or loss as incurred. All option payments and costs of acquiring mineral rights are capitalized as exploration and evaluation assets. Exploration and evaluation assets are assessed for impairment indicators at the end of each reporting period.
Any option payments or proceeds from the sale of royalty interests received by the Corporation are credited to the capitalized cost of the related exploration and evaluation asset. If payments received exceed the capitalized cost of the exploration and evaluation assets, the excess is recognized as income in the period received.
Whenever a mining property is considered no longer viable, or is abandoned, the capitalized amounts are written down to their recoverable amounts with the difference recognized in profit or loss. When the technical feasibility and the commercial viability of extracting a mineral resource are demonstrable and a mine development decision has been made by the Corporation, exploration and evaluation assets related to the mining property are
9
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
transferred to tangible assets and related development expenditures are capitalized. Before the reclassification, the related exploration and evaluation assets are tested for impairment and any impairment loss is then recognized in profit or loss.
The establishment of technical feasibility and commercial viability of a mineral property is assessed based on a combination of factors, including a) the extent to which mineral reserves or mineral resources as defined in National Instrument 43-101 have been identified through a feasibility study or similar document; b) the results of optimization studies and further technical evaluation carried out to mitigate project risks identified in the feasibility study; c) the status of environmental permits; and d) the status of mining leases or permits.
H. Revenue recognition
Revenue from the sale of gold and silver in the form of doré bars is measured at the transaction price, being the amount of consideration to which the Corporation expects to be entitled in exchange for transferring promised goods. Revenue is recognized at the point in time when control of the asset is transferred to the customer, generally on delivery of the goods.
I. Impairment of non-financial assets
Property, plant and equipment and E&E assets are reviewed for impairment on an annual basis and if there is any indication that the carrying amount may not be recoverable. If any such indication is present, the recoverable amount of the asset is estimated in order to determine whether impairment exists. Where the asset does not generate cash flows that are independent from other assets, the Corporation estimates the recoverable amount of the asset group to which the asset belongs.
An asset’s recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value, using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset or asset group is estimated to be less than its carrying amount, the carrying amount is reduced to the recoverable amount. Impairment is recognized immediately in the consolidated statement of comprehensive income (loss) as impairment of exploration and evaluation assets. Where an impairment subsequently reverses, the carrying amount is increased to the revised estimate of recoverable amount but only to the extent that this does not exceed the carrying value that would have been determined if no impairment had previously been recognized.
J. Income taxes
Income tax on the profit or loss for the years presented comprises current and deferred tax. Income tax is recognized in profit or loss except to the extent that it relates to items recognized directly in other comprehensive income (loss) or in equity, in which case it is recognized in other comprehensive income (loss) or in equity, respectively.
Mining taxes represent Canadian provincial taxes levied on mining operations and are classified as income taxes since such taxes are based on a percentage of mining profits.
Current tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year end, adjusted for amendments to tax payable with regards to previous years. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.
10
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
Deferred tax is provided using the liability method, providing for temporary differences between the tax bases of assets and liabilities and their carrying amounts in the financial statements. The temporary differences are not provided for if it arises from the initial recognition of goodwill or the initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. The amount of deferred tax provided is based on the expected manner of realization or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the financial position reporting date and whose implementation is expected over the period during which the deferred tax is realized or recovered.
A deferred tax asset is recognized only to the extent that it is probable that future taxable profits will be available against which the asset can be utilized.
Deferred income tax assets and liabilities are presented as non-current and are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when deferred tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.
K. Provisions for other liabilities and charges
Provisions for environmental restoration and legal claims are recognized when: the Corporation has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount has been reliably estimated.
Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognized as interest expense.
L. Share-based compensation
The Corporation accounts for all share-based compensation using the fair value method. Each tranche in an award is considered a separate award with its own vesting period and grant date fair value. Fair value is calculated based on the Black-Scholes valuation model. Compensation expense is recognized over the tranche’s vesting period based on the number of awards expected to vest, by increasing the account stock options. The number of awards expected to vest is reviewed at least annually, with any impact being recognized immediately in the consolidated statement of comprehensive income (loss), with a corresponding adjustment to equity. When stock options are exercised, any consideration paid is credited to share capital.
M. Earnings per share
Basic earnings per share are computed using the weighted average number of common shares outstanding during the periods. Provided that they are not anti-dilutive, diluted earnings per share amounts are calculated giving effect to the potential dilution that would occur if securities or other contracts to issue common shares were exercised or converted to common shares using the treasury stock method. The treasury stock method assumes that proceeds received from the exercise of stock options and warrants and any unamortized share-based compensation amounts are used to repurchase common shares at the prevailing market rate.
11
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
N. Financial instruments
Financial assets and liabilities are recognized when the Corporation becomes a party to the contractual provisions of the instrument. Financial assets are derecognized when the rights to receive cash flows from the assets have expired or have been transferred and the Corporation has transferred substantially all risks and rewards of ownership.
Financial assets and liabilities are offset and the net amount is reported in the consolidated statement of financial position when there is an unconditional and legally enforceable right to offset the recognized amounts and there is an intention to settle on a net basis, or realize the asset and settle the liability simultaneously.
Financial Assets
Financial assets are initially measured at fair value. If the financial asset is not subsequently accounted for at fair value, then the initial measurement includes transaction costs that are directly attributable to the asset’s acquisition or origination. On initial recognition, the Corporation classifies its financial assets in the following measurement categories:
-
measured subsequently at amortized cost; and
-
measured subsequently at fair value through net loss.
-
i) Financial assets measured at amortized cost
-
A financial asset is subsequently measured at amortized cost, using the effective interest method and net of any impairment loss, if:
-
the financial asset is held within a business model whose objective is to hold financial assets in order to collect contractual cash flows; and
-
the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
Financial Liabilities
Financial liabilities are initially recorded at fair value net of any directly attributable transaction costs. Subsequent to initial recognition these financial instruments are measured at amortized cost using the effective interest method. Accounts payable and accrued liabilities and credit line are classified as financial liabilities at amortized cost.
Impairment
The Corporation assesses on a forward looking basis the expected credit losses associated with its debt instruments carried at amortised cost. The impairment methodology applied depends on whether there has been a significant increase in credit risk.
For trade receivables, the Corporation applies the simplified approach permitted by IFRS 9, which requires expected lifetime losses to be recognised from initial recognition of the receivables.
The Company assumes that there is no significant increase in credit risk for instruments that have a low credit risk.
12
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
Embedded Derivatives
An embedded derivative is a component of a hybrid contract that also includes a non-derivative host, with the effect that some of the cash flows of the combined instrument vary in a way similar to a stand-alone derivative. If a hybrid contract contains a host that is a financial asset, the entire hybrid contract is measured at fair value through net loss. If a hybrid contract contains a host that is not a financial asset, embedded derivatives are recorded at fair value separately from the host contract when their economic characteristics and risks are not clearly and closely related to those of the host contract. Subsequent changes in fair value are recorded in the consolidated statements of loss.
The convertible debenture issued by the Corporation is a hybrid financial instrument that can be converted into units of the Corporation at the option of the holder, each unit comprised of a common share and a purchase warrant. The hybrid financial instrument is recognized as a liability, with the initial carrying value of the convertible debenture (host) being the residual amount of the proceeds after separating the derivative component, which is recognized at fair value. Any directly attributable transaction costs are allocated to the host and derivative components in proportion to their initial carrying amounts. Subsequent to initial recognition, the host component of the hybrid financial instrument is measured at amortized cost using the effective interest method. The derivative component of the hybrid financial instrument is measured at fair value through profit and loss. Subsequent changes in fair value are recorded in the consolidated statements of comprehensive loss.
- i) The Corporation’s financial instruments consist of the following:
| Method | |
|---|---|
| Cash | Amortized cost |
| Amounts receivable | Amortized cost |
| Short term investments | Amortized cost |
| Accounts payable and accrued liabilities | Financial liabilities at amortized cost |
| Term loans | Financial liabilities at amortized cost |
| Convertible debenture – Host (Note 13) | Financial liabilities at amortized cost |
| Convertible debenture – Derivative (Note 13) | Fair value through net loss |
O. Effective interest method
The effective interest method is a method of calculating the amortized cost of a financial asset/liability and of allocating interest income/expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash flows (including transaction costs) through the expected life of the financial asset/liability, or, if appropriate, a shorter period.
P. Share capital and warrants
Common shares and warrants are classified as equity. Incremental costs directly attributable to the issuance of shares or warrants are recognized as a deduction from the proceeds in equity in the period where the transaction occurs. As part of its financing activities, the Corporation may grant warrants. Each warrant entitles its holder to purchase a determined number of shares at a price determined at grant for a certain period of time. Proceeds from unit placements are allocated between shares and warrants issued using the relative fair value method on a pro rata basis. The Corporation uses the Black-Scholes pricing model to determine the fair value of warrants issued.
13
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
Q. Segment disclosures
The Corporation currently operates in two segments which are the acquisition, exploration, evaluation and development of mineral properties and recovery of gold and silver from tailings and recovery of gold from rocks. The Corporation’s activities are conducted in Québec (Canada) and Honduras.
4 Critical accounting estimates, judgments and assumptions
Many of the amounts included in the financial statements require management to make judgments and/or estimates. These judgments and estimates are continuously evaluated and are based on management’s experience and knowledge of the relevant facts and circumstances. Actual results may differ from the amounts included in the financial statements.
Areas of significant judgment and estimates affecting the amounts recognized in the consolidated financial statements include:
- a) Impairment of non-financial assets
Pursuant to the Corporation’s significant accounting policies, after the legal right to undertake exploration and evaluation activities on a project is acquired, the cost of acquiring mining claims and exploration and evaluation expenditures are capitalized to exploration and evaluation assets. After capitalization, mining properties are reviewed for impairment annually and if there is any indication that the carrying amount may not be recoverable.
Determining if there are any facts or circumstances indicating impairment, loss or reversal of impairment losses is a subjective process involving judgment and a number of estimates and interpretations in many cases. Determining whether to test for impairment exploration and evaluation assets requires management’s judgment regarding the following, among others:
-
a) The period for which the entity has the right to explore in the specific area has expired during the period or will expire in the near future, and is not expected to be renewed;
-
b) Substantive expenditure on further exploration and evaluation of mineral resources in a specific area is neither budgeted nor planned;
-
c) Exploration for and evaluation of mineral resources in a specific area have not led to the discovery of commercially viable quantities of mineral resources and the entity has decided to discontinue such activities in the specific area; or
-
d) Sufficient data exists to indicate that, although a development in a specific area is likely to proceed, the carrying amount of the exploration and evaluation asset is unlikely to be recovered in full from successful development or by sale.
Additional external factors which could trigger an impairment review include, but are not limited to, significant negative industry or economic trends and a significant drop in ore prices. When an indication of impairment loss or a reversal of an impairment loss exists, the recoverable amount of the individual asset must be estimated. If it is not possible to estimate the recoverable amount of the individual asset, the recoverable amount of the cash generating unit to which the asset belongs must be determined. Identifying the cash generating units requires considerable management judgment. In testing an individual asset or cash generating unit for impairment and identifying a reversal of impairment losses, management estimates the recoverable amount of the asset or the cash-generating unit. This requires management to make several assumptions as to future events or circumstances. These assumptions and estimates are subject to change if new information becomes available.
14
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
Actual results with respect to impairment losses or reversals of impairment losses could differ in such a situation and significant adjustments to the Corporation’s assets and losses may occur during the next period.
b) Provision and contingent liabilities
Judgments are made as to whether a past event has led to a liability that should be recognized in the financial statements or disclosed as a contingent liability. Quantifying any such liability often involves judgments and estimations. These judgments are based on a number of factors including the nature of the claims or dispute, the legal process and potential amount payable, legal advice received, previous experience and the probability of a loss being realized. Several of these factors are source of estimation uncertainty.
- c) Income tax recovery
Significant judgment is required in determining the income tax recovery as there are transactions and calculations for which the ultimate tax determination is uncertain.
- d) Going concern
The assessment of the Corporation’s ability to execute its strategy by funding future working capital requirements involves judgment. Estimates and assumptions are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances (see note 1).
5 Recent accounting standards
New standards and interpretations adopted
IFRS 16 Leases
On January 1, 2019, the Corporation adopted IFRS 16 Leases . IFRS 16 sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract, which is the customer (“lessee”) and the supplier (“lessor”). IFRS 16 replaces IAS 17 Leases , and related interpretations. Save for short term leases and leases of low value assets, all leases result in the lessee obtaining the right to use an asset at the commencement of the lease and, if lease payments are made over time, also obtaining financing. Accordingly, IFRS 16 eliminates the classification of leases as either operating leases or finance leases as is required by IAS 17 and, instead, introduces a single lessee accounting model. Applying that model, a lessee is required to recognize:
i) assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value; and
ii) depreciation of lease assets separately from interest on lease liabilities in the statement of income (loss).
Management has determined that the adoption of IFRS 16 had no impact on its consolidated financial statements.
15
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
6 Amounts receivable
| Sales tax receivable Trade receivables |
December 31 2019 December 31 2018 |
|---|---|
| $ $ |
|
| 9,607 10,447 48,277 36,671 |
|
| 57,884 47,118 |
All of the Corporation’s gold and silver sales are with one customer at the market prices in effect at the time of delivery, however economic dependence is mitigated as the Corporation can sell its gold to numerous clients throughout the world.
7 Inventories
| Doré bars Consumables Work in process |
December 31 2019 December 31 2018 |
|---|---|
| $ $ |
|
| - 88,662 62,752 78,795 172,970 6,928 |
|
| 235,722 174,385 |
16
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
8 Property and equipment
| Cost As at January 1, 2019 Additions Foreign exchange As at December 31, 2019 Accumulated depreciation As at January 1, 2019 Depreciation Foreign exchange As at December 31, 2019 Net book value December 31, 2019 Cost As at January 1, 2018 Transfer Additions Foreign exchange As at December 31, 2018 Accumulated depreciation As at January 1, 2018 Depreciation Foreign exchange As at December 31, 2018 Net book value December 31, 2018 |
Land $ |
Building $ |
Plant equipment $ |
Machinery and | |
|---|---|---|---|---|---|
| Vehicle | Equipment |
||||
| $ | $ |
||||
| 550,366 - (26,349) |
414,853 - (19,861) |
2,256,039 19,227 - - (108,007) (920) |
|||
| 524,017 | 394,992 | 2,148,032 18,307 |
517,184 3,602,532 |
||
| - - - |
(36,353) (44,548) 2,569 |
(219,533) (6,662) (147,005) (3,693) 13,245 387 |
(63,394) (325,942) (35,145) (230,391) 3,689 19,890 |
||
| - | (78,332) | (353,293) (9,968) |
(94,850) (536,443) |
||
| 524,017 | 316,660 | 1,794,739 8,339 |
422,334 3,066,089 |
||
| Land $ |
Building $ |
Plant equipment $ |
|||
| Vehicle | |||||
| $ | |||||
| 324,419 - 204,169 21,778 |
244,841 156,048 - 13,964 |
1,522,740 18,449 647,054 - - - 86,245 778 |
831,378 2,941,827 (803,102) - 442,103 646,272 22,026 144,791 |
||
| 550,366 | 414,853 | 2,256,039 19,227 |
492,405 3,732,890 |
||
| - - - |
(10,981) (24,289) (1,083) |
(88,966) (2,740) (123,471) (3,705) (7,096) (217) |
(26,069) (128,756) (35,255) (186,720) (2,070) (10,466) |
||
| - | (36,353) | (219,533) (6,662) |
(63,394) (325,942) |
||
| 550,366 | 378,500 | 2,036,506 12,565 |
429,011 3,406,948 |
17
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
9 Exploration and evaluation assets
Capitalized E&E assets are comprised of wholly owned mining rights and undivided interests in properties, detailed as follows:
Costs of E&E assets at the end of the year
| Costs of E&E assets at the end of the year | |||
|---|---|---|---|
| Mining properties Balance January 1, 2018 Additions Write-down Balance December 31, 2018 Additions Balance December 31, 2019 |
Moose Lake- Canada (phosphate) $ |
||
| La Cobra - | |||
| Honduras | |||
| (gold) | Total | ||
$ |
$ | ||
| 204,004 10,000 (3,845) |
1 204,005 - 10,000 - (3,845) |
||
| 210,159 4,567 214,726 |
1 210,160 - 4,567 |
||
| 1 214,727 |
a) Moose Lake (Lac St-Jean – Quebec)
On October 12, 2011, the Corporation entered into an option agreement with a private company and two individuals, to acquire a 100% interest in a phosphate property (“Moose Lake”), composed originally of 90 claims, located in St-Jean Lake area (Quebec), approximately 150 km South of Lisette Lake. As per the agreement, the Corporation has agreed to pay an amount of $428,000 in cash or in share equivalent and to spend $400,000 on E&E work over a seven year period. Under the terms of the agreement, the vendors agreed to grant the Corporation the exclusive and irrevocable right to earn a 100% interest in the property in consideration of the following: i) upon acceptance by the TSX Venture Exchange, the Corporation issued to the Vendors 200,000 shares representing a $93,000 payment; ii) after six months, the Corporation shall pay $100,000 (paid in share equivalent); iii) at the first anniversary date of the signing of the agreement, the Corporation shall pay $75,000 (paid in share equivalent); iv) after 20 months of the signing of the agreement, the Corporation must have spent $100,000 in E&E work (completed); v) at the second anniversary date of the signing of the agreement, the Corporation shall pay $60,000 (paid in share equivalent); vi) at the third anniversary date of the signing of the agreement, the Corporation shall pay $60,000 (in cash or in share equivalent), and have spent an additional $100,000 on E&E work on the property(completed); vii) at the fourth anniversary date of the signing of the agreement, the Corporation shall pay $40,000 (in cash or in share equivalent) (revised from $60,000) payable by one payment of $10,000 on December 15, 2015 and three yearly payments of $10,000 on September 30[th] , 2016 (paid), September 30[th] , 2017 (paid) and on September 30[th] , 2018 (paid), and have spent an additional $200,000 (completed) on E&E work on the property; as the obligations of the option agreement are fully respected, the right to property was transferred to the Corporation. .
Following an addendum to the original agreement, the Corporation could stake claims adjacent to the Moose property and therefore, more than doubled the size of the property. All claim charges for annual fees and costs for transferring and managing the claims will be at the charge of the Corporation. The vendor, being an exploration company, will be in charge of the realization of the E&E work on the field. Furthermore, when claims are transferred, the Corporation will assume a 1% NSR payable to the vendor and redeemable by tranche of 0.5% for $500,000 each.
18
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
On December 31, 2018, the Corporation abandoned 60 claims which resulted in an impairment charge of $3,845 in fiscal 2018.
The Corporation complied with all obligations to maintain the rights on the property. The Corporation owns a total of 81 claims.
b) La Cobra
On May 17, 2017, the Corporation acquired, through its wholly owned Honduran subsidiary, the property called "La Cobra", attributed to the Corporation by the Ministry of Mines of Honduras, which is composed of one claim covering approximately 775 hectares and located in the Valle Department, Honduras.
10 Accounts payable and accrued liabilities
| Accounts payable and accrued liabilities | |
|---|---|
| Accounts payable Accrued and other liabilities (a) |
December 31 2019 December 31 2018 |
| $ $ |
|
| 232,963 102,747 769,924 627,550 |
|
| 1,002,887 730,297 |
(a) As at December 31, 2019 and 2018, the accrued and other liabilities include a provision of $431,736 for tax and other non-compliance penalty. It also includes interest on loans and debenture due to insiders of $62,495 and management fees due of $60,650 (2018: nil).
11 Term loans
| Balance – Beginning of the year Increase during the year Balance – End of year |
December 31 2019 $ December 31 2018 $ 250,000 - 410,000 250,000 |
|---|---|
| 660,000 250,000 |
A first loan by an insider, of $100,000, is a non-guaranteed loan due on April 30, 2021, that was closed on October 20, 2018 and bears interest at an annual rate of 15%. The interest is payable twice a year on June 30 and December 31. An Officer of the Corporation has guaranteed this loan.
A second loan by an insider, of $150,000, is a non-guaranteed long term loan due on April 30, 2021, that was closed on December 19, 2018 and bears interest at an annual rate of 15%. The interest is payable twice a year on June 30 and December 31.
19
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
A third loan by an insider, of $410,000, is a non-guaranteed long term loan due on May 29, 2023, that was closed on May 30, 2019 and bears interest at an annual rate of 12%. The interest is payable monthly.
12 Provision
| Balance – Beginning of the year Net increase (decrease) during the year Balance – End of year Asset retirement obligations |
December 31 2019 $ December 31 2018 $ 66,150 60,864 (472) 5,286 |
|---|---|
| 65,678 66,150 |
|
During 2017, an asset retirement obligation study was conducted for the subsidiary in Honduras. The liability for asset retirement obligations as at December 31, 2019 was $65,678. The estimated undiscounted value of this liability was $104,268 on December 31, 2019 and disbursements are expected to be made in 2031. A discount rate of 4.22% was used to estimate the obligation. Each quarter, the Corporation reviews the expected timing of the cash payments required to settle the obligations, and adjusts the asset retirement obligation accordingly, which also includes foreign exchange differences. During 2019, the decrease in asset obligation retirement is due to the foreign exchange factor.
13 Convertible debenture
| Balance – December 31, 2017 Initial proceeds Accretion Balance – December 31, 2018 Unrealized gain on fair value of derivative Accretion Balance – December 31, 2019 |
Host Embedded Derivative Total |
|---|---|
| - - - 121,468 28,532 150,000 793 - 793 |
|
| 122,261 28,532 150,793 - (21,252) (21,252) 8,055 - 8,055 |
|
| 130,316 7,280 137,596 |
20
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
On December 13, 2018, the Corporation completed the financing of a $150,000 convertible debenture bearing interest at a rate of 12% per annum and maturing on December 12, 2021. The principal amount of the debenture will be payable at the maturity date and accrued interest will be paid on June 30 and December 31 of each year until maturity date. Interest were not paid and recorded in accrued liabilities.
The debenture is convertible at $0.20 into units, composed of one common share and one common share purchase warrant. The unit is to be converted at $0.20 a share until maturity date for a total of 750,000 shares and 750,000 common share purchase warrants to be exercised at $0.30 for two years after conversion of the debenture.
The convertible debenture is a hybrid instrument, which is in its entirety a financial liability. The initial carrying amount of $122,261 for the host represents the residual amount of the proceeds after separating out the $28,532 fair value of the derivative. The derivative value was reduced by $21,252 during 2019.
The derivative was valued using a binomial model. The following key assumptions were used in that model:
| As at December 31, 2019 | As at December 31, 2018 | |
|---|---|---|
| Expected life in years | 2.0 | 3.0 |
| Expected volatility (unobservable input) | 61.0% | 70.0% |
| Risk-free rate | 1.83% | 2.20% |
| Share price | $0.09 | $0.12 |
| Exercice price | $0.20 | $0.20 |
14 Share capital and warrants
Share capital Authorized
Unlimited number of voting common shares, participating, without par value.
Warrants
-
a) Warrants exercised
-
i) During the year ended December 31, 2018, a total of 4,000,000 share purchase half warrants were exercised for a cash consideration of $200,000. An amount of $6,916 representing residual fair value allocated at the date of issue for the warrants was reclassified from Warrants to Share capital.
-
b) Changes in Corporation warrants are as follows:
| Share purchase warrants Balance – Beginning ofyear Exercised Balance – End ofyear |
December 31 2019 December 31 2018 |
December 31 2019 December 31 2018 |
December 31 2019 December 31 2018 |
|---|---|---|---|
| Number Weighted average exercise price $ Number |
Weighted average exercise price $ |
||
| - - 2,000,000 - - (2,000,000) |
0.10 0.10 |
||
| - - - |
- |
21
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
15 Share based payments
The Corporation has a stock option plan whereby the Board of Directors may grant to directors, officers or consultants of the Corporation, options to acquire common shares. The Board of Directors has the authority to determine the terms and conditions of the grant of options. The Board of Directors approved a ‘‘Rolling’’ stock option plan (“Plan”) reserving a maximum of 10% of the shares of the Corporation at the time of the stock option grant, with a vesting period allowed of zero up to eighteen months, when the grant of option is made at market price, for the benefit of its directors, officers, employees and consultants. The Plan provides that no single person may hold options representing more than 5% of the outstanding common shares. The number of stock options granted to a beneficiary and the vesting period are determined by the Board of Directors.
The exercise price of any option granted under the Plan is fixed by the Board of Directors at the time of the grant and cannot be less than the market price per common share the day before the grant. The term of an option will not exceed five years from the date of grant. Options are not transferable and can be exercised while the beneficiary remains a director, an officer, an employee or consultant of the Corporation or between three and up to twelve months after the beneficiary has left.
The options granted in 2019 and 2018 were granted at a price equal to the closing market value of the shares, the previous day before the grant. The changes to the number of stock options granted by the Corporation and their weighted average exercise price are as follows:
| Stock option Balance – Beginning of year Granted (a) Expired (b) Balance – End of year Options exercisable End of year |
December 31 2019 Weighted average exercise price $ |
December 31 2018 |
||
|---|---|---|---|---|
| Number | Number | Weighted average exercise price $ |
||
| 7,270,000 1,800,000 (990,000) |
0.12 0.11 (0.17) |
7,705,000 225,000 (660,000) |
0.13 0.225 (0.23) |
|
| 8,080,000 | 0.11 | 7,270,000 | 0.12 | |
| 8,080,000 | 0.11 | 7,270,000 | 0.12 |
-
a) Options granted
-
i) On June 26th, 2019, the Corporation granted an aggregate of 1,450,000 options to directors and one consultant. The options are fully vested on the day of granting, in accordance with the option plan. The options issued are exercisable at the price of $0.105 until June 25, 2024. The fair value of these options was estimated at $114,886 using the Black-Scholes option-pricing model with the following assumptions: share price of $0.105, expected dividend yield of 0%, expected volatility of 102%, risk free rate of 1.4% and expected life of 5 years.
-
ii) On January 24th, 2019, the Corporation granted an aggregate of 350,000 options to directors and one consultant. The options are fully vested on the day of granting, in accordance with the option plan. The options issued are exercisable at the price of $0.13 until January 24, 2024. The fair value of these
22
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
options was estimated at $26,672 using the Black-Scholes option-pricing model with the following assumptions: share price of $0.13, expected dividend yield of 0%, expected volatility of 70%, risk free rate of 1.86% and expected life of 5 years.
- iii) On January 25th, 2018, the Corporation granted an aggregate of 225,000 options to its employees. The are exercisable at the price of $0.225 until January 25[th] , 2023. The fair value of these options was estimated at $35,001 using the Black-Scholes option-pricing model with the following assumptions: share price of $0.225, expected dividend yield of 0%, expected volatility of 88%, risk free rate of 2.04% and expected life of 5 years.
For the year ended December 31, 2019 the stock-based compensation charged to the consolidated statement of comprehensive income (loss) was $141,558 (December 2018 – $35,001).
As at December 31 , 2019, the Corporation had the following stock options outstanding and exercisable:
| Expiry date April 23, 2020 December 29, 2020 July 13, 2021 November 7, 2021 February 13, 2022 April 26, 2022 January 25, 2023 January 24, 2024 June 25, 2024 |
Exercise price $ |
Options Granted |
Remaining |
|---|---|---|---|
| contracts | |||
| life (year) | |||
| 0.095 0.07 0.105 0.12 0.12 0.20 0.225 0.13 0.105 |
1,525,000 0.31 1,800,000 1.00 1,385,000 1.53 100,000 1.85 370,000 2.12 875,000 2.32 225,000 3.07 350,000 4.07 1,450,000 4.49 |
||
| 8,080,000 1.98 |
16 Earnings (loss) per share
Diluted earnings (loss) per share is calculated by adjusting the weighted average number of common shares outstanding to assume conversion of all dilutive potential common shares. The Corporation has three categories of dilutive potential common shares: warrants, stock options and convertible debentures. For warrants and options, a calculation is done to determine the number of shares that could have been acquired at fair value (determined as the average market share price of the Corporation’s outstanding shares for the period), based on the exercise prices attached to the warrants and stock options. The number of shares calculated above is compared with the number of shares that would have been issued assuming exercise of the warrants and stock options. For the convertible debentures, the if-converted method is used. For the year ended December 31, 2019 all potentially dilutive instruments were anti-dilutive since the Corporation reported a net loss.
The calculation of basic and diluted earnings (loss) per share is based on the net income (loss) for the year divided by the weighted average number of shares outstanding during the same period.
23
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
| Net loss for the year Weighted average number common shares outstanding Potentially dilutive instruments Weighted average number of outstanding shares for diluted earnings (loss) per share Basic loss per share Diluted loss per share |
2019 $ 2018 $ |
|---|---|
| (note 2 - adjusted) (1,048,816) (587,358) |
|
| 82,868,108 82,868,108 - - |
|
| 82,868,108 82,868,108 |
|
| (0.01) (0.01) (0.01) (0.01) |
17 Information included in the consolidated statements of comprehensive income
| Cost of sales Stockpile ore Consumables Salaries, benefits and other employee expenses Electricity Equipment repair and maintenance Production supplies Depreciation and amortization Variation of finished goods Variation of work in process inventory |
2019 $ 2018 $ |
|---|---|
| 791,457 529,826 146,904 115,984 471,430 451,459 267,776 251,296 175,018 178,485 273,354 275,392 188,213 146,371 88,662 34,866 (166,042) (6,817) |
|
| 2,236,772 1,976,862 |
| General and administrative Office expenses and rent Consulting and management fees Share based payments Professional fees Public company expenses Depreciation and amortization Business development |
2019 $ 2018 $ |
|---|---|
| 93,552 87,805 262,646 254,174 141,558 35,001 68,860 65,769 35,151 36,813 42,178 40,349 47,421 70,880 |
|
| 691,366 590,791 |
24
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
18 Related party transactions
Remuneration of key management
Key management includes directors and senior executives of the parent company and its subsidiary. The compensation recognized as an expense and paid to key management for services is presented below:
| Related party transactions Consulting and management fees Share based payments |
2019 $ 2018 $ |
|---|---|
| 210,000 209,400 116,036 19,445 |
|
| 326,036 228,845 |
During the year, companies controlled by officers and directors charged an amount of $17,660 ($14,809 - 2018) for office expenses and rent. An amount of $60,650 is due to Officers of the Corporation at the end of the year (nil – 2018).
19 Income tax
Deferred income tax recovery
| Deferred tax recovery relating to origination and reversal of temporary differences Other liabilities reversed in proportion of flow through E&E expenditures incurred during the year Income tax recovery |
2019 $ 2018 $ |
|---|---|
| - - - - |
|
| - - |
The Corporation’s income tax provision consists of the following:
25
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
| Deferred tax recovery Income taxes computed at Canadian statutory rate of 26.6% (2018: 26.7%) Stock-based compensation cost Non-deductible expenses (non-taxable) income Tax rate difference Losses incurred in Tax free zone – Honduras Increase in unrecognized deferred tax assets IRE reversal Prior period adjustments to unrecognized deferred tax balances Other Income tax expense (recovery) |
2019 2018 |
|---|---|
| $ $ |
|
| (278,985) (174,314) 37,654 9,345 (1,121) 1,763 6,170 8,671 113,846 35,909 126,772 91,874 - 20,906 - 4,597 (4,336) 1,249 - - |
Deferred tax assets and liabilities
The analysis of deferred tax assets and deferred tax liabilities is as follows:
| Unrecognized deferred tax assets Temporary differences related to reserves Temporary differences related to property and equipment and intangible assets Non-capital losses carried forward Tax benefit on share issue expenses |
2019 2018 |
|---|---|
| $ $ |
|
| 106,300 107,600 2,250 2,250 1,539,650 1,049,300 100 1,850 1,648,300 1,161,000 |
As at December 31, 2019, the tax base of the E&E assets totalled approximately $1,778,086 (2018 – $1,773,520). The difference between the tax base and the amount capitalized is due mainly to the fact that the tax benefits related to some assets were transferred to the Corporation’s shareholders and certain E&E assets were written down.
As at December 31, 2019, the Corporation had accumulated capital losses for Canadian tax purposes of approximately $1,071,088 (2018 – $1,071,088) which can be used to reduce taxable capital gain in future years.
As at December 31, 2019, the Corporation had accumulated non-capital losses for Canadian tax purposes of approximately $4,088,713 (2018 – $3,591,159) which can be used to reduce taxable income in future years as follows:
| Federal | Provincial | Expiration |
|---|---|---|
| $ | $ | |
| 281,507 | 230,040 | 2031 |
| 546,707 | 541,873 | 2032 |
| 593,165 | 587,391 | 2033 |
| 573,861 | 569,448 | 2034 |
| 655,199 | 649,143 | 2035 |
| 505,544 | 500,036 | 2037 |
| 435,176 | 430,587 | 2038 |
| 497,554 | 491,301 | 2039 |
| 4,088,713 | 3,999,819 |
26
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
20 Capital management policies and procedures
The Corporation considers the items included in equity as capital components.
The Corporation’s capital management objectives are:
-
to ensure the Corporation’s ability to continue as a going concern;
-
to increase the value of the assets of the business; and
-
to provide an adequate return to shareholders.
These objectives will be achieved by identifying the right exploration projects, adding value to these projects and ultimately taking them through to production or sale and cash flow, either with partners or by the Corporation’s own means.
The Corporation is not exposed to any externally imposed capital requirements except when the Corporation issues flow-through shares for which amounts should be used for E&E work. There is no dividend policy. Changes in capital are described in the consolidated statements of Changes in Equity and the related notes.
21 Financial instruments
Measurement categories
As explained in Note 3, financial assets and liabilities have been classified into categories that determine their basis of measurement and, for items measured at fair value, whether changes in fair value are recognized in the consolidated statement of comprehensive loss. Those categories are: fair value through profit or loss; loans and receivables; available for sale financial assets; and, for liabilities, amortized cost. The following table shows the carrying values of assets and liabilities for each of these categories at December 31, 2019 and December 31,2018.
| Financial instruments Loans and receivable Cash Term deposit Receivable from related party and other receivables (except indirect taxes) Liabilities – Amortized cost Accounts payable, accrued liabilities(1) Term loans Convertible debenture – Host Liabilities at fair value through profit or loss Convertible debenture – Derivative level (level 3) |
December 31 2019 December 31 2018 |
|
|---|---|---|
| $ $ |
||
| 7,470 136,791 8,096 8,096 48,277 36,670 63,843 181,557 571,151 298,561 660,000 250,000 130,316 122,261 7,280 28,532 |
- (1) Includes interest expenses due to insiders for $62,495 and management fees for $60,650 (2018: nil). (Note 11).
27
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
Fair values, including valuation methods and assumptions
As at December 31, 2019, the carrying values of cash, amounts receivable, convertible debenture, trade payables and accrued liabilities approximate their fair value due to their relative short maturities. Interest income on term deposits measured at amortized cost was nil for the current year (2018-$1,465).
As at December 31, 2019, the Corporation is committed to minimum future principal and interest payments for term loans and convertible debentures, as follows:
| Year ending December 31, 2020 Year ending December 31, 2021 Year ending December 31, 2022 Year ending December 31, 2023 |
Term loans $ (Note 11) Convertible debenture $ (Note 13) Total $ |
|---|---|
| 86,700 18,000 104,700 336,700 168,000 504,700 49,200 - 49,200 459,200 - 459,200 |
|
| 931,800 186,000 1,117,800 |
Financial risks factors
The Corporation’s activities expose it to a variety of financial risks: market risk (including currency risk, interest rate risk, and price risk), credit risk and liquidity risk. Risk management is carried out by management under policies approved by the board of directors. The board provides written principles for overall risk management, as well as written policies covering specific areas, such as foreign exchange risk, interest rate risk, fair value risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity. The Corporation’s overall risk management program seeks to minimize potential adverse effects on the Corporation’s financial performance.
b) Market risk
- i) Foreign exchange risk
On December 31, 2019, the subsidiary of the Corporation has certain transactions in foreign currencies such as the Hondurans Lempira and the US dollar. Consequently, certain assets and liabilities and expenses are exposed to currency fluctuations. The Corporation does not use derivative or hedge instruments to manage foreign exchange risks.
The Corporation’s consolidated statement of financial position contains balances of cash,receivables and payables and accrued liabilities in currencies other than the operation’s relevant functional currency. Accordingly, the Corporation is exposed to foreign exchange risk.
28
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
The balances that are not denominated in the relevant functional currency are as follows as at December 31, 2019 and December 31,2018 :
| Cash in Lempiras CAD dollar equivalents |
December 31 2019 December 31 2018 |
|---|---|
| HNL HNL 131,424 670,521 |
|
| 6,973 37,367 |
The sensitivity of the Corporation to a variation of 10% in the value of the Honduran Lempira and the US dollar would not have a significant impact on the assets, liabilities and expenses.
- ii) Interest rate risk: Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in market interest rates. As at December 31, 2019, a term deposit of $8,096 (December 31, 2018 – $8,096) is in the current assets. The sensitivity of the Corporation to a variation of 1% in the interest rate would not have an impact. The Corporation’s financial liabilities are based on fixed interest rate.
iii) Credit risk Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Corporation is subject to concentrations of credit risk through cash and accounts receivable. The Corporation reduces its credit risk by maintaining part of its cash in financial instruments held with a Canadian chartered bank.
-
iv) Liquidity risk
-
Liquidity risk is the risk that the Corporation will not be able to meet the obligations associated with its financial liabilities. Management estimates that the funds as at December 31, 2019 will not be sufficient to meet the Corporation’s obligations and budgeted assets through December 31, 2020. Any additional funding may be met in the future in a number of ways including but not limited to, the issuance of new equity instruments. Cash flow forecasting is performed by the Corporation which monitors rolling forecasts of the Corporation’s liquidity requirements to ensure it has sufficient cash to meet operational needs at all times. Surplus cash over and above balances required for working capital management are invested in interest bearing short-term deposits with a maturity within 12 months, which are selected with appropriate maturities or sufficient liquidity to provide sufficient head-room as determined by the above-mentioned forecasts. Accounts payable and accrued liabilities as at December 31, 2019 consist of items that should be settled within approximately 30 days (see note 1 for information on going concern), except for provision made in the accounts payable and accrued liabilities (note 10).
29
Glen Eagle Resources Inc. Notes to consolidated financial statements For the years ended December 31, 2019 and 2018
(in Canadian dollars, except per share amounts)
22 Segmented information
The Corporation operates in 2 different geographic segments located in Canada and Honduras.
| ASSETS Current assets Non-current assets Property and equipment Exploration and evaluation assets Current liabilities Non-current liability Term loans Convertible debenture Provision |
Glen Eagle Resources (Canada) $ Cobra Oro De Honduras SA (Honduras) $ Total $ |
|---|---|
| 19,495 289,677 309,172 - 3,066,089 3,066,089 214,727 - 214,727 680,629 322,258 1,002,887 660,000 - 660,000 137,596 - 137,596 - 65,678 65,678 |
23 Subsequent events
On February 13, 2020, the Corporation issued a total of 425,000 options to a director and employees, exercisable at the price of $0.10, for a period of five (5) years , according to conditions of the option plan.
Subsequent to year-end, an outbreak of a new strain of coronavirus (COVID-19) resulted in a major global health crisis which continues to have impacts on the global economy and the financial markets at the date of completion of the financial statements. The COVID-19 pandemic has negatively impacted the global economy, disrupted global supply chains and workforce participation and created significant volatility and disruption of financial markets. The extent of the impact of the COVID-19 pandemic on our operational and financial performance, including our ability to execute our 2020 business plan in the expected time frame, will depend on future developments, including the duration and severity of the pandemic and related restrictions, all of which are uncertain and cannot be predicted. Following these events, the Corporation has taken and will continue to take action to minimize the impact. However, it is impossible to determine the financial implications of these events for the moment.
30