AI assistant
Nexus Gold Corp. — Interim / Quarterly Report 2021
Jun 30, 2021
46469_rns_2021-06-29_a571de96-d394-4049-94b6-de87df2cf31e.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [174 x 62] intentionally omitted <==
NEXUS GOLD CORP.
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED APRIL 30, 2021
Expressed in Canadian Dollars
Unaudited, Prepared by Management
Head office and registered and records office address
802-750 West Pender Street Vancouver BC, V6C 2T7
NOTICE OF NO AUDITOR REVIEW OF CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
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 the financial statements have not been reviewed by an auditor.
The accompanying condensed consolidated interim financial statements of the Company have been prepared by and are the responsibility of the Company’s management.
The Company’s independent auditor has not performed a review of these condensed consolidated interim financial statements in accordance with standards established by the Chartered Professional Accountants of Canada for a review of condensed consolidated interim financial statements by an entity’s auditor.
NEXUS GOLD CORP.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION AS AT APRIL 30, 2021
Expressed in Canadian Dollars
| April 30,2021 | January31,2021 | January31,2021 | ||
|---|---|---|---|---|
| ASSETS | ||||
| Current | ||||
| Cash | $ | 1,330,740 |
$ | 2,196,670 |
| Commodity tax recoverable | 95,033 | 85,769 | ||
| Prepaids | 656,541 | 763,530 | ||
| Total current assets | 2,082,314 | 3,045,969 | ||
| Right of use asset (note 8) | 88,346 | 91,778 | ||
| Leasehold improvement (note 5) | 13,007 | 14,007 | ||
| Exploration and evaluation assets(note 4) | 4,351,341 | 3,877,687 | ||
| TOTAL ASSETS | $ | 6,535,008 | $ | 7,029,441 |
| LIABILITIES | ||||
| Current | ||||
| Accounts payable and accrued liabilities (note 6) | $ | 157,413 |
$ | 348,372 |
| Office lease liability (note 8) | 26,021 | 26,222 | ||
| Flow-throughpremium liability (note 7) | 2,024 | 54,426 | ||
| Total current liabilities | 185,458 | 429,020 | ||
| Office lease liability,longterm(note 8) | 71,602 | 72,156 | ||
| TOTAL LIABILITIES | 257,060 | 501,176 | ||
| EQUITY | ||||
| Share capital (note 9) | 29,025,701 | 28,356,953 | ||
| Share-based payment reserve (note 9) | 3,077,078 | 3,077,078 | ||
| Shares to be issued | - | 20,000 | ||
| Deficit | (25,824,831) | (24,925,766) | ||
| Total equity | 6,277,948 | 6,528,265 | ||
| TOTAL LIABILITIES AND EQUITY | $ | 6,535,008 | $ | 7,029,441 |
Nature and continuance of operations (note 1) Subsequent events (notes 13)
On behalf of the Board: “Alex Klenman” Director “Warren Robb” Director
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
1
NEXUS GOLD CORP. CONDENSED CONSOLIDATED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS THREE MONTHS ENDED APRIL 30, 2021
Expressed in Canadian Dollars
Unaudited, prepared by management
| COMPREHENSIVE LOSS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars Unaudited, prepared by management |
||||
|---|---|---|---|---|
| Three months ended April 30, | ||||
| 2021 | 2020 | |||
| EXPENSES | ||||
| Advertising | $ | 33,193 | $ | 15,167 |
| Amortization | 1,000 | 1,001 | ||
| Consulting fees | 171,443 | 102,554 | ||
| Corporate development and advising | 82,149 | 10,000 | ||
| Filing fees | 10,705 | 16,486 | ||
| Foreign exchange loss | 10,909 | 33,770 | ||
| Geological consulting | 20,888 | - | ||
| Insurance | 4,864 | 4,257 | ||
| Interest expense (note 8) | 2,541 | 2,974 | ||
| Management and directors’ fees (note 10) | 31,500 | 31,500 | ||
| Market research and analysis | 176,169 | 97,907 | ||
| Marketing | 136,466 | 26,327 | ||
| Media | 139,500 | 91,833 | ||
| Office and administration (note 10) | 27,350 | 34,151 | ||
| Professional fees | 41,374 | 31,338 | ||
| Project sourcing (note 10) | 12,500 | 47,500 | ||
| Rent (Note 8) | 8,664 | 6,556 | ||
| Share-based compensation (note 9) | 42,400 | 111,220 | ||
| Travel andpromotion | - | 556 | ||
| Loss for the year before other items | $ | 953,615 | $ | 665,097 |
| OTHER ITEMS | ||||
| Exploration and evaluation assets recovery (note 4) | - | 70,000 | ||
| Flow-through liability reduction (note 7) | 52,402 | 6,574 | ||
| Other income | 2,148 | 6,158 | ||
| Net loss and comprehensive loss for theyear | $ | (899,065) | $ | (582,365) |
| Basic and diluted lossper common share | $ | (0.00) | $ | (0.00) |
| Weighted average number of common shares outstanding | 250,036,955 | 126,143,787 |
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
2
NEXUS GOLD CORP. CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Expressed in Canadian Dollars
| Number of shares |
Share capital Shares to be issued Share-based payment reserve Deficit |
Total equity |
|---|---|---|
| Balance, January 31, 2020 115,098,239 |
$21,496,815$ -$ 2,577,204$ (19,792,655) | $ 4,281,364 |
| Shares issued in private placement 13,980,000 Share issue costs - Shares issued for mineral properties 11,550,000 Units issued for debt 630,000 Shares issued on exercise of stock options 450,000 Share-based compensation - Loss for theyear - |
514,300 - 184,700 - (24,244) - - - 404,250 - - - 31,500 - - - 34,268 - (11,768) - - - 111,220 - - - - (582,365) |
699,000 (24,244) 404,250 31,500 22,500 111,220 (582,365) |
| Balance, April 30, 2020 141,708,239 |
$ 22,456,889 $ - $ **2,861,356 $(20,375,020) ** |
$ 4,943,225 |
| Balance, January 31, 2021 245,811,577 |
$28,356,953$ 20,000$ 3,077,078$ (24,925,766) | $ 6,528,265 |
| Shares issued in private placement 6,592,640 Share issuance costs - Shares issued for services 500,000 Shares issued on exercise of stock options 1,000,000 Shares issued on exercise of warrants 2,415,020 Shares to be issued - Share-based compensation - Loss for theyear - |
329,632 - - - (2,400) - - - 36,250 - - - 102,400 - (42,400) - 202,866 - - - - (20,000) - - - - 42,400 - - - - (899,065) |
329,632 (2,400) 36,250 60,000 202,866 (20,000) 42,400 (899,065) |
| $ 29,025,701 $ - $ 3,077,078 $ (25,824,831) |
The accompanying notes form an integral part of these consolidated financial statements.
3
NEXUS GOLD CORP. CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS THREE MONTHS ENDED APRIL 30, 2021
Expressed in Canadian Dollars
| THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars |
|||||
|---|---|---|---|---|---|
| Three months | ended April 30, | ||||
| 2021 | 2020 | ||||
| CASH USED IN OPERATING ACTIVITIES | |||||
| Loss for the year | $ | (899,065) | $ | (582,365) | |
| Adjustments for non-cash items: | |||||
| Share-based compensation | 42,400 | 111,220 | |||
| Amortization | 1,000 | 1,001 | |||
| Right of use asset amortization | 8,664 | - | |||
| Gain on debt settlement | - | (12,732) | |||
| Shares for services | 36,250 | - | |||
| Other income | - | (6,574) | |||
| Changes in working capital items: | |||||
| Commodity tax recoverable | (9,264) | (32,515) | |||
| Prepaids | 106,989 | (663,694) | |||
| Office lease liability | (755) | 1,173 | |||
| Accountspayable and accrued liabilities | (263,361) | (196,893) | |||
| Net cash used in operating activities | (977,142) | (1,381,379) | |||
| FINANCING ACTIVITIES | |||||
| Proceeds from issuance of shares | 329,630 | 699,000 | |||
| Proceeds from options exercised | 60,000 | 22,500 | |||
| Proceeds from warrants exercised | 202,866 | - | |||
| Share issue costs | (2,398) | (24,244) | |||
| Net cashprovided by financing activities | 590,098 | 697,256 | |||
| INVESTING ACTIVITIES | |||||
| Right of use asset | (5,232) | - | |||
| Recovery of exploration and evaluation assets | 50,000 | - | |||
| Exploration and evaluation expenditures | (523,654) | (204,319) | |||
| Net cash used in investing activities | (478,886) | (204,319) | |||
| Change in cash for the year | (865,930) | (888,442) | |||
| Cash, beginning of theyear | 2,196,670 | 1,191,574 | |||
| Cash, end ofyear | $ | 1,330,740 | $ | 303,132 | |
| NON-CASH TRANSACTIONS | |||||
| Shares issued for mineral properties | $ | - |
$ | 404,250 | |
| Units issued for debt | $ | - |
$ | 31,500 | |
| Shares issued for services | $ | 36,250 |
$ | - |
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
4
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
1. NATURE AND CONTINUANCE OF OPERATIONS
Nexus Gold Corp. (the “Company”) incorporated under the Business Corporations Act of British Columbia on May 7, 2009, is a public company listed on the TSX Venture Exchange (the “TSXV”) and trades under the symbol NXS. The Company also trades under the ticker symbol “NXXGF” in the United States. The address of the Company’s corporate office and its principal place of business is 802 - 750 West Pender Street, Vancouver, BC.
The Company is in the exploration stage and its principal business activity is the sourcing and exploration of mineral properties.
These consolidated financial statements have been prepared on the basis of accounting principles applicable to a going concern, which assumes that the Company will be able to continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.
The Company does not generate revenues or cash flow from operations to fund its activities and relies on financing raised from the issuance of shares and the support of creditors and related parties.
The business of mining and exploration involves a high degree of risk and there can be no assurance that current exploration programs will result in profitable mining operations. The Company has no source of operating revenue and has significant cash requirements to meet its administrative overhead and maintain its exploration and evaluation assets. The recoverability of amounts shown for exploration and evaluation assets is dependent on several factors. These include the discovery of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete the development of these properties, and future profitable production or proceeds from disposition of exploration and evaluation assets. The carrying value of the Company's exploration and evaluation assets do not reflect current or future values. The Company has not yet determined whether its exploration and evaluation assets contain economically recoverable ore reserves. The recovery of the amounts comprising exploration and evaluation assets are dependent upon the confirmation of economically recoverable reserves, the ability of the Company to obtain necessary financing to successfully complete the exploration and development of those reserves and upon future profitable production or, alternatively, upon the Company's ability to dispose of its interest on an advantageous basis. The Company estimates that additional financing will be required to continue operations over the next 12 months.
These factors form a material uncertainty that may cast significant doubt upon the entity's ability to continue as a going concern.
These consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded assets and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
5
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
2. BASIS OF PREPARTION
Statement of Compliance
These condensed interim consolidated financial statements have been prepared in accordance with IAS 34 “Interim Financial Reporting” (“IAS 34”). These condensed interim consolidated financial statements follow the same accounting policies and methods of application as the Company’s most recent annual consolidated financial statements for the year ended January 31, 2021, which have been prepared in accordance with International Financial Reporting Standards (“IFRS") as issued by the International Accounting Standards Board (“IASB”) and interpretations by the International Financial Reporting Interpretations Committee ("IFRIC"). These condensed consolidated interim financial statements and should be read in conjunction with those audited combined financial statements.
These condensed consolidated interim financial statements were approved by the Board of Directors of the Company on June 29, 2021.
Basis of presentation
These consolidated financial statements have been prepared on the historical cost basis, except for certain financial instruments which are measured at fair value. In addition, these consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information.
The consolidated financial statements are presented in Canadian dollars, which is also the functional currency of the Company and of its subsidiaries.
During the period ended April 30, 2021, the COVID-19 pandemic has caused significant and negative impact to the global financial markets. The Company’s exploration activities in West Africa and Canada have not been significantly affected by the pandemic to date. If the Company becomes unable to conduct future exploration activities over the long-term in the future, this may result in a potential material impairment of exploration and evaluation assets. The Company continues to monitor and assess the impact of COVID-19 on its business activities. Currently the impact has been minimal, and it is difficult to reliably measure the extent of the effect of the COVID-19 pandemic on future financial results.
Principles of consolidation
These consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, CSR (British Columbia) and Nexus Gold Corp Burkina (Burkina Faso). All significant inter-company balances and transactions have been eliminated upon consolidation.
6
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
2. BASIS OF PREPARTION (continued)
Significant accounting estimates and judgments
The preparation of these consolidated financial statements in conformity with IFRS requires management to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported revenues and expenses during the year.
Although management uses historical experience and its best knowledge of the amount, events or actions to form the basis for judgments and estimates, actual results may differ from these estimates.
The most significant accounts that require estimates as the basis for determining the stated amounts include the recoverability of exploration and evaluation assets, valuation of share-based compensation and other equity-based payments, the recoverability and measurement of income taxes, and decommissioning restoration provision.
Key estimates made in applying accounting policies that have the most significant effects on the amounts recognized in the consolidated financial statements are as follows:
Economic recoverability and probability of future economic benefits of exploration and evaluation assets Management has determined that exploration, evaluation, and related costs incurred which were capitalized may have future economic benefits and may be economically recoverable. Management uses several criteria in its assessments of economic recoverability and probability of future economic benefits including, geologic and other technical information, a history of conversion of mineral deposits with similar characteristics to its own properties to proven and probable mineral reserves, the quality and capacity of existing infrastructure facilities, evaluation of permitting and environmental issues and local support for the project.
Valuation of share-based compensation
The Company uses the Black-Scholes Option Pricing Model for valuation of share-based compensation. Option pricing models require the input of subjective assumptions including expected price volatility, interest rate, and forfeiture rate. Changes in the input assumptions can materially affect the fair value estimate and the Company's earnings and equity reserves.
Decommissioning restoration provision
The Company’s provision for decommissioning and restoration provision represents management’s best estimate of the present value of the future cash outflows required to settle the liability. The provision reflects estimates of future costs, inflation, and assumptions of risks associated with the future cash outflows, and the applicable risk-adjusted discount rate for the discounting future cash outflows. Changes in the above factors can results in a change to the provision recognized by the Company. Changes to the restoration and decommissioning costs are recorded with a corresponding change to the carrying amount of the related mining property. Adjustments to the carrying amounts of the related mineral property can result in a change to future depletion expenses.
7
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Income taxes
In assessing the probability of realizing deferred tax assets, management makes estimates related to expectation of future taxable income, applicable tax opportunities, expected timing of reversals of existing temporary differences and the likelihood that tax positions taken will be sustained upon examination by applicable tax authorities. In making its assessments, management gives additional weight to positive and negative evidence that can be objectively verified.
Going concern
The assessment of the Company’s ability to continue as a going concern and whether there are events or conditions that may give rise to significant uncertainty is subject to significant judgment.
3. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
Fair values
Fair value estimates of financial instruments are made at a specific point in time, based on relevant information about financial markets and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgment, they cannot be determined with precision. Changes in assumptions can significantly affect estimated fair values.
The fair value hierarchy has the following levels:
Level 1 - quoted prices (unadjusted) in active markets for identical assets and liabilities;
Level 2 - inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and
Level 3 - inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The fair value of cash is determined using level 1 of the fair value hierarchy. The carrying values of accounts payable, and due to related parties approximate their fair values due to the expected maturity of these financial instruments.
Financial instrument risk exposure and risk management
The Board of Directors has overall responsibility for the establishment and oversight of the Company's risk management framework. The Company considers the fluctuations of financial markets and seeks to minimize potential adverse effects on financial performance.
The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board approves and monitors the risk management process.
8
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
3. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (continued)
Financial instrument risk exposure and risk management (continued)
- (a) Credit risk
Credit risk is the risk of a financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligation. The Company's exposure to credit risk includes cash, commodity tax recoverable, and subscription receivable. The Company manages credit risk, in respect of cash, by placing its cash with a major Canadian financial institution in accordance with the Company's investment policy.
Concentration of credit risk exists with respect to the Company's cash as all amounts are held at a single major Canadian financial institution. The Company's concentration of credit risk and maximum exposure thereto is considered minimal.
The maximum exposure to credit risk is equal to the fair value or carrying value of the financial assets.
- (b) Liquidity risk
Liquidity risk is the risk that the Company will encounter difficulty in obtaining funds to meet commitments. The Company's ability to continue as a going concern is dependent on management's ability to raise required funding through future equity issuances. The Company manages its liquidity risk by forecasting cash flows from operations and anticipating any investing and financing activities.
Management and the Board of Directors are actively involved in the review, planning and approval of significant expenditures and commitments. The Company is exposed to liquidity risk.
- (c) Market risk
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. Market risk comprises three types of risk: interest rate risk, foreign currency risk and commodity price risk.
- i. Interest rate risk
Some of the Company’s accounts payable are subject to interest on unpaid balances.
9
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
3. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (continued)
Financial instrument risk exposure and risk management (continued)
- ii. Foreign currency risk
The Company's functional currency is the Canadian dollar; however, exploration costs and property option payments are transacted in US dollars and West African CFA franc. A one percent change in foreign exchange rates will result in an immaterial change to profit or loss.
- iii. Commodity price risk
Commodity price risk is the risk that the fair 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 foreign currency risk. The Company actively monitors commodity price changes and stock market prices to determine the appropriate course of action to be taken by the Company.
10
NEXUS GOLD CORP.
NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021
Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS
During the year ended January 31, 2021, the Company incurred the following exploration and evaluation costs related to the properties.
| Bouboulou Burkina Faso |
Bouboulou Burkina Faso |
Rakounga Burkina Faso |
Rakounga Burkina Faso |
Dakuli II Burkina Faso |
Dakuli II Burkina Faso |
Manzour Dayere Burkina Faso |
Manzour Dayere Burkina Faso |
McKenzie ON, Canada |
McKenzie ON, Canada |
New Pilot Project BC, Canada |
New Pilot Project BC, Canada |
Gummy Bear NL, Canada |
Gummy Bear NL, Canada |
Dorset Property, NL and Labrador |
Dorset Property, NL and Labrador |
Black Ridge and Bauline NL, Canada |
Black Ridge and Bauline NL, Canada |
TOTAL | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, January 31, 2020 | **$ ** | 1,056,104 | $ | 1 | $ | 260,089 | $ | 22,137 | $ | 788,475 | $ | 437,663 | $ | 397,875 | $ | - |
$ | 541,105 | $ 3,503,449 |
| Deferred exploration costs: | |||||||||||||||||||
| Administration | 20,210 | 51,039 | 80,537 | 18,090 | 18,800 | - | - | - | - | 188,676 | |||||||||
| Assay | - | - | 36,469 | - | 66,761 | - | - | - | 764 | 103,994 | |||||||||
| Drilling | - | - | 165,313 | - | 193,955 | - | - | - | - | 359,268 | |||||||||
| General field | 1,450 | - | 23,044 | - | 36,390 | - | - | - | - | 60,884 | |||||||||
| Geological | 2,027 | 22,100 | 24,950 | 1,800 | 123,927 | 23,792 | 8,525 | - | 22,292 | 229,413 | |||||||||
| Report | 7,924 | - | 8,949 | 2,975 | 3,328 | - | - | 5,332 | - | 28,508 | |||||||||
| Travel and accommodation | 3,892 | 2,512 | 65,696 | 2,683 | 1,858 | - | - | - | - | 76,641 | |||||||||
| Total exploration costs | 35,503 | 75,651 | 404,958 | 25,548 | 445,019 | 23,792 | 8,525 | 5,332 | 23,056 | 1,047,384 | |||||||||
| Acquisition costs: | |||||||||||||||||||
| Cash | 1,674 | 122,795 | - | 3,915 | 4,000 | - | - | - | - | 132,384 | |||||||||
| Shares | - | 27,500 | - | - | 26,000 | - | - | 404,250 | - | 457,750 | |||||||||
| Total acquisition costs | 1,674 | 150,295 | - | 3,915 | 30,000 | - | - | 404,250 | - | 590,134 | |||||||||
| Total expenditures | 37,177 | 225,946 | 404,958 | 29,463 | 475,019 | 23,792 | 8,525 | 409,582 | 23,056 | 1,637,518 | |||||||||
| Exploration and evaluation assets written off |
(1,093,280) | - | - | - | - | - | - | - | - | (1,093,280) | |||||||||
| Recovery | - | (70,000) | - | - | - | - | - | (100,000) | - | (170,000) | |||||||||
| Balance, January 31, 2021 | $ | 1 |
$ | 155,947 | $ | 665,047 | $ | 51,600 |
$ | 1,263,494 | $ | 461,455 |
$ | 406,400 | $ | 309,582 |
$ | 564,161 | $ 3,877,687 |
11
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS (continued)
During the three months ended April 30, 2021, the Company incurred the following exploration and evaluation costs related to the properties.
| Bouboulou Burkina Faso |
Bouboulou Burkina Faso |
Rakounga Burkina Faso |
Rakounga Burkina Faso |
Dakuli II Burkina Faso |
Dakuli II Burkina Faso |
Manzour Dayere Burkina Faso |
Manzour Dayere Burkina Faso |
McKenzie ON, Canada |
New Pilot Project BC, Canada |
New Pilot Project BC, Canada |
Gummy Bear NL, Canada |
Gummy Bear NL, Canada |
Dorset Property, NL and Labrador |
Dorset Property, NL and Labrador |
Black Ridge and Bauline NL, Canada |
Black Ridge and Bauline NL, Canada |
TOTAL | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, January 31, 2019 | $ | 1 | $ | 155,947 | $ | 665,047 | $ | 51,600 | $ 1,263,494 | $ | 461,455 | $ | 406,400 | $ | 309,582 | $ | 564,161 | $ 3,877,687 |
| Deferred exploration costs: | ||||||||||||||||||
| Administration | 1 | 2,590 | 31,411 | 23,115 | 9,335 | - | - | - | - | 66,451 | ||||||||
| Assay | - | - | - | - | 50 | 28,000 | - | - | - | 28,050 | ||||||||
| Drilling | - | - | - | - | 287,037 | - | - | - | - | 287,037 | ||||||||
| General field | - | 86 | 564 | 264 | 32,232 | - | - | - | - | 33,146 | ||||||||
| Geological | - | 2,000 | 5,878 | - | 70,598 | 4,500 | 3,245 | - | 1,875 | 88,096 | ||||||||
| Report | - | - | 5,965 | - | 1,500 | - | - | - | - | 7,465 | ||||||||
| Travel and accommodation | - | 1,350 | 5,907 | 2,927 | 3,225 | - | - | - | - | 13,409 | ||||||||
| Total exploration costs | - | 6,026 | 49,725 | 26,306 | 403,977 | 32,500 | 3,245 | - | 1,875 | 523,654 | ||||||||
| Acquisition costs: | ||||||||||||||||||
| Cash | - | - | - | - | - | - | - | - | - | - | ||||||||
| Shares | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total acquisition costs | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total expenditures | - | 6,026 | 49,725 | 26,306 | 403,977 | 32,500 | 3,245 | - | 1,875 | 523,654 | ||||||||
| Exploration and evaluation | ||||||||||||||||||
| assets written off | - | - | - | - | - | - | - | - | - | |||||||||
| Optionpayments received | - | - | - | - | - | - | - | (50,000) | - | (50,000) | ||||||||
| Balance,January 31, 2020 | $ | 1 | $ | 161,973 | $ | 714,772 | $ | 77,906 |
$ 1,667,471 | $ | 493,955 |
$ | 409,645 | $259,582 | $ | 566,036 | $ 4,351,341 |
12
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS (continued)
Properties in West Africa
Bouboulou Property, Burkina Faso, West Africa
During the year ended January 31, 2017, the Company entered into an option agreement to acquire a 100% interest in the Bouboulou Exploration Permit located in Burkina Faso, West Africa. The agreement was amended in February 2020.
According to the amended agreement, the Company has an option to acquire up to 75% interest in the property, in consideration for cash payments of US$500,000 and the issuance of 900,000 common shares of the Company, over a period of three years as follows:
-
i) pay US$10,000 (paid) and issue 50,000 shares (issued at a value of $2,500);
-
ii) pay US$35,000 (paid) and issue 100,000 shares (issued at a value of $7,000);
-
iii) pay US$125,000 (paid) and issue 250,000 shares on or before April 5, 2019 (issued at a value of $30,000);
-
iv) issue 250,000 shares on or before May 31, 2020 as amended;
-
v) pay US$150,000 on or before June 30, 2020 as amended;
-
vi) issue 250,000 shares on or before August 31, 2020 as amended; vii) pay US$180,000 on or before November 30, 2020 as amended.
Following the acquisition of a 75% interest in the property, the Company will have the option to acquire the remaining 25% interest in the Property through a cash payment of US$1,000,000 with a 1% NSR remaining with the Optionor.
During the year ended January 31, 2021 the Company did not make the payments required by the option agreement to keep it in good standing and accordingly the carrying value of the property was written down to $1 after an impairment charge of $1,093,280 was expensed as an asset write-off.
Rakounga Gold Property, Burkina Faso, West Africa
On July 11, 2017, the Company entered into a letter of intent with Belemyida SA (the "Optionor"), pursuant to which the Company will acquire the right to earn up to 100% interest in the Rakounga Gold Property located in Burkina Faso, West Africa. The agreement was amended in August 2019.
13
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS (continued)
Rakounga Gold Property, Burkina Faso, West Africa (continued)
According to the terms of the amended agreement, the Company will have an option to acquire a 90% interest in the property, in consideration for the following cash payments and the issuance of common shares of the Company as follows:
-
i) pay US$15,000 (paid) and issue 2,500 shares (issued at a value of $4,625) upon signing of a definitive agreement;
-
ii) pay US$15,000 (paid) and issue 50,000 shares on or before August 31, 2018 (issued at a value of $15,250);
-
iii) pay US $25,000 (paid) and issue 250,000 shares on or before December 13, 2019, as amended (issued at a value of $25,000);
-
iv) pay US$70,000 (paid) on or before April 30, 2020, as amended;
-
v) issue 250,000 shares (issued) on or before August 30, 2020;
-
vi) issue 250,000 shares on or before August 30, 2021, as amended;
-
vii) pay US$125,000 on or before November 30, 2021, as amended and viii) pay US$150,000 on or before November 30, 2024, as amended.
Following the acquisition of a 90% interest in the property, the Company will have the option to acquire the remaining 10% interest in the property through a cash payment of US$1,000,000 with a 1% NSR remaining with the Optionor.
Rakounga Gold Property, Burkina Faso, West Africa - Option Out agreement
On December 2, 2019, as amended on March 20, 2020, the Company entered into an agreement to grant 90% of the interest in Rakounga property to an unrelated party (“Optionee”) in consideration for completing a financing or going public transaction before December 13, 2020, and making the following payments:
-
i) paying $30,000 on December 2, 2019(received);
-
ii) paying $70,000 on or before April 30, 2020 (received);
-
iii) paying $150,000 on or before December 2, 2021;
-
iv) paying $250,000 on or before December 2, 2022;
-
v) paying $500,000 on or before December 2, 2023
incurring the following exploration expenditures:
-
i) $100,000 on or before December 2, 2021;
-
ii) an additional $150,000 on or before December 2, 2022;
-
iii) an additional $500,000 on or before December 2, 2023 and
-
iv) an additional $500,000 on or before December 2, 2024.
14
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS (continued)
Rakounga Gold Property, Burkina Faso, West Africa (continued)
At any time, following exercise of the option, and until November 30, 2025, subject to the terms of the underlying option agreement, the Optionee will have the right to acquire the remaining 10% interest in the Property in consideration for a one-time cash payment of $1,000,000.
During the year ended January 31, 2020 management had considered whether the costs capitalized for Rakounga property was recoverable based on the review of future option payments to be made and option payments to be received from the optionee. Based on the results of this assessment, it was determined that as of January 31, 2020 the capitalized costs are not recoverable and as such the related capitalized exploration and evaluation costs were written-down to $1, resulting in a write-off of exploration and evaluation assets of $951,856. During the year ended 2021 the Company incurred and capitalized additional exploration and evaluation costs which were deemed recoverable due an established history of payments received from the optionee and management expects those future payments to be received will exceed capitalized costs as at April 30, 2021.
Dakuli II Property, Burkina Faso, West Africa
In 2019, the Company applied to the Ministry of Mines in Burkina Faso to stake Dakuli II claims. During the year ended January 31, 2020 the Company received approval from the Ministry of Mines in Burkina Faso and started exploration work on the property.
Manzour Dayere, Burkina Faso, West Africa
During the year ended January 31, 2020, the Company paid $4,510 in staking fees to stake Manzour Dayere claims. The Company started exploration work on the property in fiscal 2020.
Properties in Canada
New Pilot Project
In January 2019, the Company issued 3,500,000 common shares valued at $385,000 to a company with a director in common to acquire a 100% interest in New Pilot Project located in British Columbia, Canada. The acquisition agreement was finalized in February 2019 and as a result, $385,000 was reclassified from exploration advance to acquisition costs in fiscal 2020.
15
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS (continued)
McKenzie Property
On February 12, 2019, the Company entered into a mineral property acquisition agreement to acquire a 100% interest in the McKenzie Island Claims in consideration for a cash payment of $150,000 (paid) and issuance of 4,000,000 shares (issued). In addition, 300,000 shares valued at $39,000 were issued to the finders of this property. On May 19, 2020, the Company entered into another mineral property acquisition agreement to acquire two additional claims in consideration for a cash payment of $4,000 (paid) and issuance of 400,000 shares (issued).
Gummy Bear
On May 22, 2019, the Company entered into a mineral property acquisition agreement to acquire a 100% interest in the Gummy Bear claims located in Newfoundland and Labrador, Canada in consideration for an issuance of 4,000,000 (issued) common shares valued at $360,000. The Company issued 400,000 common shares valued at $36,000 to a finder of the property. The underlying owners are entitled to a 2% NSR royalty of which 1% can be purchased back for $1,000,000.
Black Ridge and Bauline
On June 17, 2019, the Company entered into a mineral property acquisition agreement to acquire a 100% interest in the Black Ridge and Bauline claims located in Newfoundland and Labrador, Canada in consideration of the issuance of 5,500,000 (issued) common shares valued at $495,000. The Company issued 491,448 common shares valued at $44,230 to a finder of the property.
Black Ridge and Bauline (continued)
The underlying owners are entitled to a 2% NSR royalty of which 1% can be purchased back for $1,000,000.
Dorset Gold Project – Acquisition
On March 6, 2020, the Company entered into a mineral property acquisition agreement pursuant to which the Company could purchase a 100% interest in the Dorset Gold Project located in the Province of Newfoundland and Labrador, Canada. The Company completed this acquisition in fiscal 2021 and acquired the interest in the property by issuing 11,000,000 common shares as consideration and also issued 550,000 common shares to finders; with a total value of $404,250.
16
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
4. EXPLORATION AND EVALUATION ASSETS (continued)
Dorset Gold Project - Option Out agreement
On April 22, 2020, the Company entered into an agreement to grant 100% of the interest in Dorset Gold property to a corporation which has an officer in common with the Company in consideration of the following:
making cash payments totalling $1,250,000, as follows:
-
i) $100,000 (received) on the closing date;
-
ii) $50,000, on or before April 22, 2021 (received);
-
iii) an additional $100,000, on or before April 22, 2022;
-
iv) an additional $400,000, on or before April 22, 2023; and
-
v) an additional $600,000, on or before April 22, 2024;
and by incurring Expenditures of not less than $1,500,000, as follows:
-
i) $150,000, on or before the April 22, 2022;
-
ii) an additional $200,000, on or before April 22, 2023;
-
iii) an additional $400,000, on or before April 22, 2024; and iv) an additional $750,000, on or before April 22, 2025.
5. LEASEHOLD IMPROVEMENTS
During the year ended January 31, 2020, the Company incurred leasehold improvement expenses of $20,010. The leasehold improvements are amortized on a straight-line basis over the term of the lease of five years. Leasehold improvements as at April 30, 2021 are as follows:
| Leasehold improvements,January31, 2021 | Cost Accumulated Amortization Net book value |
|---|---|
| $ 20,010 $ 6,003 $ 14,007 |
|
| Amortization | - 1,000 1,000 |
| Leasehold improvements, April 30, 2021 | $ 20,010 $ 7,003 $ 13,007 |
6. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
The Company’s accounts payable and accrued liabilities consist of:
| Trade payables Accrued liabilities |
April 30,2021 January31,2021 |
|---|---|
| $ 89,913 $ 294,372 67,500 54,000 |
|
| $ 157,413 $ 348,372 |
During the year ended January 31, 2021 the Company settled payables in the amount of $63,000 by issuing 1,110,790 common shares. During the year ended January 31, 2021 the Company wrote off $121,504 in payables.
17
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
7. FLOW-THROUGH LIABILITY
Flow-through common shares require the Company to spend an amount equivalent to the proceeds of the issued flow-through common shares on Canadian qualifying exploration expenditures. The Company may be required to indemnify the holders of such shares for any tax and other costs payable by them in the event the Company has not made the required exploration expenditures.
During the year ended January 31, 2021, the Company received $1,264,250 (2020: $771,350) from the issuance of flow-through units (Note 9). These amounts will not be available to the Company for future deduction from taxable income as the Company renounced $1,264,250 (2020: $771,350) in exploration expenditures to the subscribers.
The flow-through share premium is an amount reflecting the higher value that flow-through shares were issued to subscribers above the value of non-flow-through shares; and is recorded as a liability until the respective flow-through expenditure commitment has been incurred. During the three months ended April 30, 2021 the Company recognized $nil (during the year ended January 31, 2021 $23,237) as a flow-through premium liability upon the issuances of flow-through shares.
During the three months ended April 30, 2021 the Company incurred $391,462 (during the three months ended April 30, 2020: $44,552) of eligible flow-through expenditures. This reduced the premium liability by $52,402 (during the three months ended April 30, 2020: $6,574) which was recognized as other income and resulted in the balance of flow through premium liability of $2,024 as at April 30, 2021 (January 31, 2021: $54,426).
8. RIGHT OF USE ASSET AND LEASE OBLIGATION
Right-of-Use asset represents the Company’s right to lease the office space. It is amortized over the term of the lease. During three months ended April 30, 2021 $8,664 (2020 - $6,556) was recorded in rent expense for amortization of this asset and $2,541 (2020 - $2,974) in interest.
Office lease liability represents the Company’s obligation to pay office rent during the term of the office lease contract. The Company measures the lease liability at the present value of the lease payments that are not paid at January 31, 2021. The lease payments are discounted using a 10% interest rate which is the Company’s estimated incremental borrowing rate.
18
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
8. RIGHT OF USE ASSET AND LEASE OBLIGATION (continued)
The following schedule provides details of the lease liability at April 30, 2021:
| Minimum lease payments: | ||
|---|---|---|
| Fiscal year 2022 | $ | 25,922 |
| Fiscalyears 2023-2024 | 89,012 | |
| Total future minimum lease payments | 114,934 | |
| Less: Imputed interest | (17,311) | |
| Total lease liability | 97,623 | |
| Less: Current portion | $ | 26,021 |
| Long-termportion of future minimum leasepayments | $ | 71,602 |
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE
Share Capital
During the three months ended April 30, 2021:
-
i) In February 2021 the Company issued 250,000 shares for services valued at $20,000 that were recorded as shares to be issued as at January 31, 2021;
-
ii) On March 4, 2021 the Company issued 869,565 shares on exercise of warrants at $0.10 per warrant;
-
ii) On March 15, 2021 the Company issued 1,000,000 shares on exercise of stock options at $0.06 per option. The fair value of the options of $42,400 was deducted from share-based payment reserve;
-
iii) On March 25, 2021 the Company closed a non-brokered private placement through the issuance of 6,592,640 units at a price of $0.05 per unit for gross proceeds of $329,632. Each unit consists of one common share of the Company and one common share purchase warrant entitling the holder to purchase one additional share at a price of $0.07 for a period of three years. No finders’ fees or commissions were paid in connection with completion of the Offering.
-
iv) In April 2021 the Company issued 250,000 shares for services valued at $16,250;
-
v) In April 2021 the Company issued 1,545,455 shares on exercise of warrants at $0.075 per warrant;
During the year ended January 31, 2021:
- i) On March 4, 2020 the Company issued 630,000 shares to settle accounts payable of $31,500 and recorded gain of $3,150 on debt settlement;
19
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Share Capital (continued)
-
ii) On March 6, 2020, the Company entered into a mineral property acquisition agreement pursuant to which the Company acquired the right to earn up to 100% interest in the Dorset Gold Project located in the Province of Newfoundland and Labrador, Canada. Under the terms of the agreement the Company issued 11,000,000 shares valued at $385,000 and 550,000 shares valued at $19,250 to finders;
-
iii) On March 23, 2020 the Company closed a non-brokered private placement through the issuance of 8,980,000 units at a price of $0.05 per unit for gross proceeds of $449,000. Each unit consists of one common share of the Company and one common share purchase warrant entitling the holder to purchase one additional share at a price of $0.07 for a period of five years. The residual value of the warrants issued in the offering was estimated to be $134,700. No finders’ fees or commissions were paid in connection with completion of the Offering.
-
iv) On March 27, 2020 the Company issued 450,000 shares on exercise of stock options at $0.05 per option. The fair value of the options of $11,768 was deducted from share-based payment reserve;
-
v) On April 9, 2020 the Company closed a non-brokered private placement through the issuance of 5,000,000 units at a price of $0.05 per unit for gross proceeds of $250,000. Each unit consists of one common share of the Company and one common share purchase warrant entitling the holder to purchase one additional share at a price of $0.07 for a period of two years. The residual value of the warrants issued in the offering was estimated to be $50,000. No finders’ fees or commissions were paid in connection with completion of the Offering.
-
vi) In May 2020 the Company issued 315,000 shares to settle accounts payable of $12,600 and 250,000 shares for services valued at $16,250. The Company record loss of $829 on debt settlement;
-
vii) In May 2020 the Company issued 1,150,000 shares on exercise of stock options at $0.05 per option. The fair value of the options of $32,535 was deducted from share-based payment reserve;
-
viii) In May 2020 the Company issued 400,000 shares for McKenzie mineral project valued at $26,000;
20
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Share Capital (continued)
-
ix) In June 2020 the Company closed a non-brokered private placement through the issuance of 16,150,000 non-flow-through units at a price of $0.05 per unit, and 4,085,456 flowthrough units at a price of $0.055 per unit. The Company raised gross proceeds of $1,032,200. $20,427 was allocated to flow through liability related the Company’s obligation to spend the funds on exploration of mineral properties in Canada (note 7). Each non-flowthrough unit, and each flow-through unit, consists of one common share of the Company and one common share purchase warrant entitling the holder to purchase one additional share at a price of $0.07 for a period of three years. The Company paid finders’ fees of $42,850, and issued 824,182 finder’s warrants valued at $31,272, to certain parties who have assisted the Company by introducing subscribers to the placement. The finders’ warrants are exercisable at $0.07 per warrant for a period of three years. The residual value of the warrants issued in the offering was estimated to be $nil;
-
x) In July 2020 the Company issued 1,400,000 shares on exercise of stock options at $0.05 per option. The fair value of the options of $43,613 was deducted from share-based payment reserve;
-
xi) In July 2020 the Company issued 1,100,000 shares on exercise of warrants at $0.07 per warrant;
-
xii) In July 2020 the Company closed a non-brokered private placement through the issuance of 3,360,000 non-flow-through units at a price of $0.05 per unit, and 460,000 flow-through units at a price of $0.055 per unit. The Company raised gross proceeds of $193,300. $2,300 was allocated to flow through liability related the Company’s obligation to spend the funds on exploration of mineral properties in Canada (note 7). Each non-flow-through unit, and each flow-through unit, consists of one common share of the Company and one common share purchase warrant entitling the holder to purchase one additional share at a price of $0.07 for a period of three years. The Company paid finders’ fees of $nil. The residual value of the warrants issued in the offering was estimated to be $nil;
-
xiii) In August 2020 the Company closed a non-brokered private placement through the issuance of 4,066,600 units at a price of $0.075 per unit, for gross proceeds of $304,995. Each unit consists of one common share of the Company, and one common share purchase warrant. Each warrant is exercisable to acquire one additional common share of the Company at a price of $0.12 per share until August 4, 2023. The residual value of the warrants issued in the offering was estimated to be $nil. The Company paid $20,400 in finders’ fees and issued 272,000 finders’ warrants valued at $14,596 to certain parties who assisted the Company by introducing subscribers to the placement. The warrants are exercisable at $0.12 for a period of three years;
21
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Share Capital (continued)
-
xiv) In August 2020 the Company closed a non-brokered private placement through the issuance of 2,352,941 units at a price of $0.085 per unit for gross proceeds of $200,000. Each unit consists of one common share of the Company, and one common share purchase warrant exercisable to acquire an additional common share of the Company at a price of $0.12 until August 20, 2024. The residual value of the warrants issued in the offering was estimated to be $nil.
-
xv) In November 2020 the Company closed a non-brokered private placement through the issuance of 10,369,764 units at a price of $0.055 per unit for gross proceeds of $570,337. Each unit consists of one common share of the Company, and one half of common share purchase warrant. Each whole purchase warrant is exercisable to acquire an additional common share of the Company at a price of $0.075 until November 30, 2022. The residual value of the warrants issued in the offering was estimated to be $25,924. The Company paid $nil in finders’ fees.
-
xvi) In December 2020 the Company closed a non-brokered private placement through the issuance of 18,440,910 flow-through units at a price of $0.055 per unit for gross proceeds of $1,014,250. Each unit consists of one common share of the Company, and one common share purchase warrant exercisable to acquire an additional common share of the Company at a price of $0.07 until December 23, 2023. The Company paid $56,615 in finders’ fees and issued 1,029,354 finders’ warrants valued at $56,623 to certain parties who assisted the Company by introducing subscribers to the placement. The finders’ warrants are exercisable at $0.055 - $0.07 for a period of three years.
-
xvii) In December 2020 the Company closed a non-brokered private placement through the issuance of 25,873,682 units at a price of $0.055 per unit for gross proceeds of $1,423,053. Each unit consists of one common share of the Company, and one half of common share purchase warrant. Each whole purchase warrant is exercisable to acquire an additional common share of the Company at a price of $0.075 until December 31, 2022. The Company paid $18,810 in finders’ fees and issued 644,400 finders’ warrants valued at $32,690 to certain parties who assisted the Company by introducing subscribers to the placement. The finders’ warrants are exercisable at $0.075 for a period of two years.
-
xviii) On August 25, 2020 the Company issued 250,000 shares for Rakounga mineral property valued at $27,500;
-
xix) In August 2020 the Company issued 165,790 shares to settle accounts payable of $18,750 and 250,000 for services valued at $18,750;
-
xx) In August and September 2020, the Company issued 8,095,100 shares on exercise of warrants at $0.07 per warrant;
-
xxi) In August, September and October 2020, the Company issued 2,080,000 shares on exercise of stock options at $0.05 and $0.10 per option. The fair value of the options of $97,735 was deducted from share-based payment reserve;
22
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Share Capital (continued)
-
xxii) During the period from November 2020 to January 2021 the Company issued 1,488,095 shares on exercise of stock options at $0.055, $0.075 and $0.105 per option. The fair value of the options of $60,542 was deducted from share-based payment reserve;
-
xxiii) In January 2021 the Company issued 2,000,000 shares on exercise of warrants at $0.07 per warrant.
-
xxiv) The Company received services from five different consulting corporations and vendors during the year ended January 31, 2021 who also subscribed to a combined 23,735,562 shares of the Company totaling $1,271,250 and these share subscriptions are included in various subscriptions listed above. The Company incurred a total of $891,623 in costs for services rendered by these five consulting corporations and vendors which are included in advertising, consulting fees, corporate development and advising and project sourcing expenses according to the nature of these services.
Options
Share-based Compensation Plan:
The Company has a Stock Option Plan ("the Plan) under which it is authorized to grant options to directors, officers, consultants or employees of the Company. The number of options granted under the Plan is limited to 10% of the number issued and outstanding common shares of the Company at the date of grant. The minimum exercise price is set at $0.05. The exercise price of options granted under the Plan may not be less than the market value of the Company's common shares on the date of grant. Options granted under the Plan have a maximum life of ten years and vest on the date of grant or over periods determined by management. Options granted to consultants performing investor relations activities shall vest over a minimum of 12 months with no more than 1/4 of such options vesting in any 3-month period.
23
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Options (continued)
At April 30, 2021, the Company had the following share purchase options outstanding:
| Weighted Average | ||||
|---|---|---|---|---|
| Number of options | Exercise price | Expiry date | Contractual Life | |
| Remaining, years | ||||
| 25,000 | $ | 0.85 |
September 6, 2021 | 0.35 |
| 1,150,000 | $ | 0.05 |
March 22, 2022 | 0.84 |
| 1,250,000 | $ | 0.075 |
July 3, 2022 | 1.18 |
| 1,250,000 | $ | 0.33 |
October 1, 2022 | 1.42 |
| 1,250,000 | $ | 0.09 |
January 1, 2023 | 1.67 |
| 1,500,000 | $ | 0.06 |
March 1, 2023 | 1.84 |
| 900,000 | $ | 0.33 |
June 14, 2023 | 2.12 |
| 261,905 | $ | 0.105 |
August 14, 2023 | 2.29 |
| 1,000,000 | $ | 0.24 |
September 12, 2023 | 2.37 |
| 200,000 | $ | 0.11 |
November 16, 2023 | 2.55 |
| 1,300,000 | $ | 0.13 |
February 28, 2024 | 2.83 |
| 1,400,000 | $ | 0.10 |
August 13, 2024 | 3.29 |
| 1,000,000 | $ | 0.10 | July3,2025 | 4.18 |
| 12,486,905 | 2.16 |
A summary of changes in share purchase options during the year is as follows:
| Number of | Weighted average | Weighted average | |
|---|---|---|---|
| Options | exerciseprice | ||
| Outstanding and exercisable, January 31, 2020 | 6,867,500 | $ | 0.21 |
| Granted | 10,800,000 | 0.07 | |
| Exercised | (6,568,095) | 0.06 | |
| Expired | (112,500) | 1.20 | |
| Cancelled | (930,000) | 0.30 | |
| Outstanding and exercisable, January 31, 2021 | 10,056,905 | $ | 0.13 |
| Granted | 3,750,000 | 0.07 | |
| Exercised | 1,000,000 | 0.06 | |
| Expired | 120,000 | 0.05 | |
| Cancelled | 200,000 | 0.24 | |
| Outstanding and exercisable, April 30, 2021 | 12,486,905 | $ | 0.12 |
The fair value of the compensatory share purchase options issued during the three months ended April 30, 2021 was measured based on the Black-Scholes formula. Expected volatility is estimated by considering historic average share price.
24
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Options (continued)
The weighted average inputs used in the measurement of fair value at grant date of the share purchase options are:
| April 30,2021 | April 30,2020 | |
|---|---|---|
| Risk free interest rate | 0.25% | 1.04% |
| Expected life of options | 2 years | 2 years |
| Annualized volatility | 112% | 101% |
| Dividend yield | 0% | 0% |
| Exercise price | $ 0.06 | $ 0.05 |
| Shareprice at measurement date | $0.07 | $0.05 |
Warrants
A summary of changes in warrants during the period is as follows:
| Number of Warrants | Weighted average exerciseprice |
Weighted average exerciseprice |
|
|---|---|---|---|
| Balance, January 31, 2020 | 67,575,978 | $ | 0.13 |
| Granted | 83,787,578 | 0.07 | |
| Expired | (10,013,566) | 0.25 | |
| Exercised | (11,195,100) | 0.07 | |
| Balance, January 31, 2021 | 130,154,890 | $ | 0.08 |
| Granted | 6,592,640 | 0.07 | |
| Expired | (3,544,670) | 0.13 | |
| Exercised | (2,415,020) | 0.08 | |
| Balance, April 30, 2021 | 130,787,840 | $ | 0.08 |
During the three months ended April 30, 2021 the Company extended the expiry and reduced the exercise price to the terms of an aggregate of 12,532,477 warrants issued by the Company. More particularly, the Company amended the terms of 8,649,913 warrants set to expire on February 26, 2021. Of this series, all are held by non-insiders and exercisable at $0.18 (the "February Warrants"). The date of expiration of the February Warrants has been extended to February 26, 2022 and the exercise price has been reduced to $0.10 per warrant. Further, the Company amended the terms of 2,867,565 warrants held by non-insiders set to expire on March 19, 2021 and exercisable at $0.18 and 1,014,999 warrants held by non-insiders set to expire on March 19, 2021 and exercisable at $0.20 (the "March Warrants"). The date of expiration of the March Warrants has been extended to March 19, 2022 and the exercise price has been reduced to $0.10 per warrant.
Subsequent to the three months ended April 30, 2020 2,954,546 shares were issued on exercise of warrants at $0.075 per warrant.
25
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
9. SHARE CAPITAL AND SHARE-BASED PAYMENT RESERVE (continued)
Warrants (continued)
As at April 30, 2021, the Company has the following warrants outstanding:
| Weighted Average | ||||
|---|---|---|---|---|
| Number of warrants | Exercise | price | Expiry date | Contractual Life |
| Remaining, years | ||||
| 1,895,989 | $ | 0.18 | May 30, 2021 | 0.08 |
| 674,667 | $ | 0.20 | May 30, 2021 | 0.08 |
| 8,649,913 | $ | 0.10 | February 26, 2022 | 0.83 |
| 3,012,999 | $ | 0.10 | March 19, 2022 | 0.88 |
| 5,000,000 | $ | 0.07 | April 9, 2022 | 0.94 |
| 4,750,000 | $ | 0.15 | October 7, 2022 | 1.44 |
| 5,184,883 | $ | 0.075 | November 30, 2022 | 1.59 |
| 328,000 | $ | 0.075 | December 23, 2022 | 1.65 |
| 7,421,855 | $ | 0.075 | December 31, 2022 | 1.67 |
| 12,666,000 | $ | 0.07 | June 3, 2023 | 2.09 |
| 2,723,638 | $ | 0.07 | June 19, 2023 | 2.14 |
| 3,670,000 | $ | 0.07 | June 26,2023 | 2.16 |
| 1,360,000 | $ | 0.07 | July 1, 2023 | 2.17 |
| 460,000 | $ | 0.07 | July 14, 2023 | 2.21 |
| 4,338,600 | $ | 0.12 | August 4, 2023 | 2.26 |
| 20,014,842 | $ | 0.07 | December 23, 2023 | 2.65 |
| 636,364 | $ | 0.055 | December 23, 2023 | 2.65 |
| 3,105,000 | $ | 0.07 | December 31, 2023 | 2.67 |
| 6,592,640 | $ | 0.07 | March 31, 2024 | 2.92 |
| 2,352,941 | $ | 0.12 | August 20, 2024 | 3.31 |
| 12,153,409 | $ | 0.07 | December 23, 2024 | 3.65 |
| 241,200 | $ | 0.07 | December 31, 2024 | 3.67 |
| 19,220,000 | $ | 0.07 | January 31, 2025 | 3.76 |
| 4,334,900 | $ | 0.07 | March 23,2025 | 3.90 |
| 130,787,840 | $ | 0.08 | 2.46 |
The fair value of the compensatory share purchase is measured based on the Black-Scholes formula. Expected volatility is estimated by considering historic average share price.
During the three months ended April 30, 2021, the Company allocated a total residual value of $nil (April 30, 2020: $nil) related to warrants issued within units in private placements to share-based payment reserve.
26
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
10. RELATED PARTY TRANSACTIONS AND KEY MANAGEMENT COMPENSATION
Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, directly or indirectly. Key management personnel include the Company’s executive officers and Board of Directors. Compensation and transactions are recorded at the exchange amount which are the amounts agreed to by key management and entities over which key management have control or significant influence as follows:
| Three months | ended | April 30, | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Management fees | $ | 22,500 | $ | 22,500 |
| Office and administration | 15,000 | 15,000 | ||
| Exploration and evaluation assets, capitalized | 30,000 | 27,500 | ||
| Project sourcing | 3,000 | - | ||
| Directors’ fee | 6,000 | 9,000 | ||
| Share-based compensation | - | - | ||
| Total | $ | 76,500 | $ | 74,000 |
As at April 30, 2021, the Company owed $2,985 (January 31, 2021 - $810) to companies controlled by directors and officers.
As at April 30, 2021, prepaid expenses included $34,530 (April 30, 2020 - $nil) paid to a corporation with an officer in common with the Company for consulting services.
11. SEGMENTED INFORMATION
The Company has one operating segment being the exploration of exploration and evaluation of mineral properties. The Company’s exploration and evaluation assets are located in Burkina Faso and Canada and this geographic information is disclosed in Note 4.
12. CAPITAL MANAGEMENT
The Company manages its capital structure and makes adjustments to it, based on the funds available to the Company, in order to support the acquisition, and exploration of exploration and evaluation assets. The Board of Directors does not establish quantitative return on capital criteria for management, but rather relies on the expertise of the Company's management to sustain future development of the business. Management considers the Company’s capital structure to primarily consists of the components of shareholders’ equity.
The properties in which the Company currently has an interest are in the exploration stage; as such the Company is dependent on external financing to fund its activities. In order to carry out the planned exploration and pay for administrative costs, the Company will spend its existing working capital and raise additional amounts as needed.
27
NEXUS GOLD CORP. NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS THREE MONTHS ENDED APRIL 30, 2021 Expressed in Canadian Dollars
12. CAPITAL MANAGEMENT
The Company will continue to assess new properties and seek to acquire an interest in additional properties if it feels there is sufficient geologic or economic potential and if it has adequate financial resources to do so. Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable.
There were no changes in the Company's approach to capital management during the three months ended April 30, 2021. The Company is not subject to externally imposed capital requirements.
13. SUBSEQUENT EVENTS
The Company also announces that it has completed the offering of 18,500,000 units. The units were offered by way of non-brokered private placement, at a price of $0.05 per unit, for gross proceeds of $925,000. Each unit is comprised of one common share, and one common share purchase warrant, each whole warrant, exercisable to acquire an additional common share at a price of $0.07 until May 31, 2024. The gross proceeds from the offering will be used for further project development work and for general working capital purposes.
In connection with completion of the offering, the Company paid finders’ fees of $12,000 and issued 240,000 Warrants to certain arms-length parties who introduced subscribers to the offering. All securities issued in connection with completion of the offering are subject to a four-month-and-day statutory hold period, in accordance with applicable securities laws, until October 1, 2021.
28