AI assistant
Orla Mining Ltd. — Audit Report / Information 2021
Oct 26, 2022
46100_rns_2022-10-25_d8bc4377-ae1f-4355-918b-f88f07d6a081.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
ORLA MINING LTD. FORM 51-102 F4 BUSINESS ACQUISITION REPORT
ITEM 1 IDENTITY OF COMPANY
1.1 NAME AND ADDRESS OF COMPANY
Orla Mining Ltd. (“Orla” or the “Company”) Suite 1010 – 1075 West Georgia Street Vancouver, BC. V6E 3C9
1.2 EXECUTIVE OFFICER
Etienne Morin Chief Financial Officer (604) 564-1852
ITEM 2 DETAILS OF ACQUISITION
2.1 NATURE OF BUSINESS ACQUIRED
On August 12, 2022, Orla acquired Gold Standard Ventures Corp. (“GSV”). Orla acquired all the outstanding common shares of GSV pursuant to a court-approved Plan of Arrangement under the Business Corporations Act (British Columbia) (the "Acquisition”).
Gold Standard Ventures Corp. was a public company focused on the development of mineral resource properties primarily in the State of Nevada, United States. None of GSV’s properties are currently in production.
GSV’s primary properties are the South Railroad Project and the Lewis Property.
SOUTH RAILROAD PROJECT
The South Railroad Project is an intermediate to advanced stage gold development project with a favorable structural, geological and stratigraphic setting situated at the southeast end of the Carlin Trend of northcentral Nevada, adjacent to and south of Nevada Gold Mines’ Rain Mining District.
GSV filed a technical report in respect of the South Railroad Project entitled “South Railroad Project Form 43-101F1 Technical Report Feasibility Study, Elko County, Nevada” with an effective date of February 23, 2022.
LEWIS PROPERTY
The Lewis Project hosts a gold and silver deposit located approximately 100 km west of the South Railroad Project.
GSV filed a technical report for the Lewis Project entitled “Technical Report and Mineral Resource Estimate for the Lewis Project, Lander County, Nevada USA” with an effective date of May 1, 2020.
2.2 DATE OF ACQUISITION
Orla completed the Acquisition on August 12, 2022.
2.3 CONSIDERATION
In connection with the Acquisition, Orla paid or issued the following consideration:
SHAREHOLDERS
Orla acquired all the issued and outstanding common shares of GSV. Pursuant to the Plan of Arrangement, GSV shareholders received (i) 0.1193 of a common share of Orla and (ii) C$0.0001 in cash in exchange for each GSV common share held (together, the “Consideration”).
OPTIONHOLDERS
Pursuant to the Plan of Arrangement, each option to acquire a common share of GSV (a “GSV Option”), whether vested or unvested, was exchanged for a replacement option (a “Replacement Option”) to purchase from Orla such number of common shares of Orla (“Orla Shares”) equal to the
product of 0.1193 multiplied by the number of GSV common shares subject to such GSV Option immediately prior to the Acquisition.
Replacement Options held by individuals who continued as employees of or consultants to Orla are exercisable until the original expiry date of the replaced GSV Option. Replacement Options held by individuals who did not continue their services to Orla are exercisable until the earlier of August 11, 2024, and the original expiry date of the replaced GSV Option.
RSU HOLDERS
Pursuant to the Plan of Arrangement, each outstanding RSU of the Company, whether vested or unvested, vested immediately prior to the Acquisition and was settled by GSV in exchange for GSV common shares, which were then exchanged for the same Consideration as shareholders (see above).
Upon closing of the Acquisition, Orla issued 43,688,556 common shares with a fair value of US$149.4 million and paid US$28,700 in cash to GSV shareholders, which, along with GSV Options exchanged for an aggregate of 1,758,334 Replacement Options with a fair value of US$1.7 million, and transaction costs of US$2.6 million, resulted in total consideration to be approximately US$153 million for the Acquisition.
2.4 EFFECT ON FINANCIAL POSITION
Upon completion of the Acquisition, GSV became a wholly owned subsidiary of Orla. The business and operations of GSV have been combined with those of Orla and are managed concurrently.
Orla does not have any current plans for material changes in the business or affairs of GSV which may have a significant effect on the results of the operations and financial position of Orla.
For details on the pro forma effect of the Acquisition on Orla, see Item 3.
The information set out above is a summary only and is qualified in its entirety by the information contained in the pro forma financial statements attached to this Business Acquisition Report.
The unaudited pro forma adjustments described therein are based on estimates and assumptions made by management, all of which are preliminary and have been made solely for the purpose of preparing the unaudited pro forma financial statements. Changes are expected as valuations of assets
acquired and liabilities assumed are completed and as additional information becomes available. Accordingly, the final fair value determinations may differ from those set forth in the unaudited pro forma condensed combined financial statements and such adjustments may be material.
2.5 PRIOR VALUATIONS
To the best knowledge of Orla, no valuation opinions required by securities legislation or a Canadian exchange or market have been obtained within the last twelve months by GSV or Orla in connection with the Acquisition.
2.6 PARTIES TO TRANSACTION
The Acquisition was not with an informed person, associate or affiliate of Orla, as those terms are defined in Section 1.1 of National Instrument 51-102 – Continuous Disclosure Obligations .
2.7 DATE OF REPORT
October 25, 2022
ITEM 3 FINANCIAL STATEMENTS
The following financial statements are provided in the Appendices:
-
Appendix A Audited consolidated financial statements of GSV as at and for the years ended December 31, 2021 and 2020,
-
Appendix B Unaudited condensed interim consolidated financial statements of GSV as at and for the three months ended March 31, 2022 and 2021,
-
Appendix C Unaudited pro forma combined statements of loss for the year ended December 31, 2021 and for the three months ended March 31, 2022.
Appendix A
Audited consolidated financial statements of GSV
as at and for
the years ended December 31, 2021 and 2020,
==> picture [306 x 51] intentionally omitted <==
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2021
EXPRESSED IN CANADIAN DOLLARS
==> picture [612 x 89] intentionally omitted <==
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Directors of Gold Standard Ventures Corp.
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated statements of financial position of Gold Standard Ventures Corp. (the “Company”) as of December 31, 2021 and 2020, and the related consolidated statements of loss and comprehensive loss, cash flows , and changes in shareholders’ equity for the years ended December 31, 2021 and 2020, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for the years ended December 31, 2021 and 2020, in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 Framework) (the “COSO criteria”) and our report dated March 25, 2022 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is matter arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.
1
Assessment of impairment indicators of exploration and evaluation assets (“E&E assets”)
As described in Note 3 to the consolidated financial statements, the carrying amount of the Company’s E&E assets was $263,224,666 as at December 31, 2021 and are a significant portion (91%) of the Company’s total assets.
The principal considerations for our determination that performing procedures relating to the assessment of impairment indicators of E&E assets is a critical audit matter are that there was judgment by management when assessing whether there were indicators of impairment for the E&E assets, specifically related to assessing: (i) the Company’s ability and intention, to continue to explore their E&E assets; (ii) the results of exploration work which also determine to what extent the mineral reserves and resources may or may not be commercially viable for extraction. This in turn led to a high degree of auditor judgment, subjectivity and effort in performing procedures to evaluate audit evidence relating to the judgements made by management in their assessment of indicators of impairment that could give rise to the requirement to conduct a formal impairment test.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures include, among others:
-
evaluating management’s assessment of indicators of impairment;
-
testing the effectiveness of key controls associated with evaluating the E&E assets;
-
assessing the Company’s right to explore in the relevant exploration area which included confirming mineral rights are in good standing and compliance with underlying agreements;
-
evaluating the Company’s ability and intent to carry out significant exploration and evaluation activity; and
-
assessing the adequacy of the associated disclosures in the financial statements.
We have served as the Company’s auditor since 2010.
/s/ DAVIDSON & COMPANY LLP
Vancouver, Canada
Chartered Professional Accountants
March 25, 2022
2
==> picture [612 x 89] intentionally omitted <==
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Directors of Gold Standard Ventures Corp.
Opinion on Internal Control Over Financial Reporting
We have audited Gold Standard Ventures Corp.’s (the “Company”) internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 Framework) (the “COSO criteria”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s consolidated statements of financial position as of December 31, 2021 and 2020, and the related consolidated statements of loss and comprehensive loss, cash flows, and changes in shareholders’ equity for the years ended December 31, 2021 and 2020, and the related notes and our report dated March 25, 2022 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in Management’s Report on Internal Control over Financial Reporting of the 2021 Management’s Discussion and Analysis. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
An entity’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board. An entity’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the entity; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board, and that receipts and expenditures of the entity are being made only in accordance with authorizations of management and directors of the entity; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the entity’s assets that could have a material effect on the financial statements.
3
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ DAVIDSON & COMPANY LLP
Vancouver, Canada March 25, 2022
Chartered Professional Accountants
4
GOLD STANDARD VENTURES CORP. December 31, 2021 (Expressed in Canadian Dollars)
| Reports of Independent Registered Public Accounting Firm Contents Consolidated Statements of Financial Position Consolidated Statements of Loss and Comprehensive Loss Consolidated Statements of Cash Flows Consolidated Statements of Changes in Shareholders’ Equity Notes to Consolidated Financial Statements |
Page 1 5 6 7 8 9 10 |
|---|---|
5
GOLD STANDARD VENTURES CORP. Consolidated Statements of Financial Position
(Expressed in Canadian Dollars)
| Assets Current Cash Receivables Prepaid expenses Exploration and evaluation assets(Notes 3 and 10) Reclamation bonds(Note 4) Property and equipment Right-of-use assets(Note 5) Liabilities Current Accounts payable and accrued liabilities (Note 6) Current portion of lease liabilities (Note 5) Lease liabilities(Note 5) Deferred revenue(Note 7) Provision for site reclamation(Note 8) Shareholders' equity Share capital (Note 9) Reserves (Note 9) Deficit |
December 31, 2021 $ 22,664,599 10,593 720,334 23,395,526 263,224,666 3,484,948 70,275 401,027 290,576,442 2,091,365 151,511 2,242,876 262,107 2,830,581 2,018,849 7,354,413 364,107,640 9,851,462 (90,737,073) 283,222,029 290,576,442 |
December 31, 2020 |
|---|---|---|
| $ 18,635,636 114,935 429,331 |
||
| 19,179,902 244,065,107 3,499,646 174,936 526,959 |
||
| 267,446,550 | ||
| 4,124,229 186,023 |
||
| 4,310,252 378,252 2,582,119 1,985,521 |
||
| 9,256,144 | ||
| 330,813,214 9,973,552 (82,596,360) |
||
| 258,190,406 | ||
| 267,446,550 |
Nature and Continuance of Operations (Note 1)
These consolidated financial statements were authorized for issuance by the Board of Directors on March 25, 2022.
On Behalf of the Board of Directors:
| “Alex Morrison” Alex Morrison, Director |
“Zara Boldt” |
|---|---|
| Zara Boldt, Director |
The accompanying notes are an integral part of these consolidated financial statements
6
GOLD STANDARD VENTURES CORP. Consolidated Statements of Loss and Comprehensive Loss
(Expressed in Canadian Dollars)
| Expenses Accretion expenses (Notes 7 and 8) Community relations Consulting fees Depreciation (Note 5) Foreign exchange loss Insurance Interest expense on lease liabilities (Note 5) Investor relations Management fees Termination payments (Note 11) Office Professional fees Property investigation Regulatory and shareholders service Share-based compensation (Note 9) Travel and related Wages and salaries Other income Loss and comprehensive loss for the year Basic and diluted loss per share Weighted average number of common shares outstanding (basic and diluted) |
For the year ended December 31, | For the year ended December 31, |
|---|---|---|
| 2021 $ 219,402 13,005 37,042 307,095 258,930 609,381 34,697 54,035 1,756,403 1,287,509 594,972 736,389 18,571 331,233 3,693,273 132,043 942,816 (11,026,796) 69,200 (10,957,596) (0.03) 352,657,635 |
2020 | |
| $ 50,204 6,573 495,968 326,078 405,513 513,001 48,572 465,922 1,237,163 1,199,899 575,795 1,673,209 3,691 492,466 2,478,400 286,669 506,164 |
||
| (10,765,287) 24,694 |
||
| (10,740,593) | ||
| (0.04) | ||
| 294,983,142 |
The accompanying notes are an integral part of these consolidated financial statements
7
GOLD STANDARD VENTURES CORP. Consolidated Statements of Cash Flows
(Expressed in Canadian Dollars)
| Cash flows used in operating activities Loss for the year Items not affecting cash: Depreciation Share-based compensation Accretion expenses Gain on lease modification Unrealized foreign exchange loss (gain) Changes in non-cash working capital items Decrease/(Increase) in receivables Decrease/(Increase) in prepaid expenses Increase in accounts payable and accrued liabilities Cash flows used in investing activities Reclamation bonds Exploration and evaluation assets expenditures Cash flows from financing activities Proceeds from share issuances Share issuance costs Proceeds from exercise of stock options Proceeds from deferred revenue Repayment of lease liabilities Net change in cash Cash, beginning of year Cash, end of year Non-cash transactions Exploration and evaluation assets expenditures in accounts payable Share issuance costs in accounts payable Reclassification of stock options expired Reclassification of stock options exercised Reclassification of cancelled restricted share units Reclassification of restricted share units vested Capitalization of right-of-use assets and lease liabilities Provision forsitereclamation |
For the year ended December 31, | For the year ended December 31, | For the year ended December 31, |
|---|---|---|---|
| 2021 | 2020 | ||
| $ (10,957,596) 307,095 3,693,273 219,402 (45,126) 52,792 104,342 (291,003) 328,841 (6,587,980) - (21,431,135) (21,431,135) 34,509,200 (2,281,368) - - (179,754) 32,048,078 4,028,963 18,635,636 22,664,599 734,608 - 2,749,447 - 67,436 998,480 31,376 22,015 |
$ (10,740,593) 326,078 2,478,400 50,204 - (4,073) (72,370) 7,030 251,336 (7,703,988) (1,494,330) (20,516,085) (22,010,415) 38,353,487 (1,408,588) 1,715,250 2,594,000 (164,682) 41,089,467 11,375,064 7,260,572 18,635,636 3,028,199 68,114 1,071,980 1,137,027 - 551,612 - 1,078,871 |
||
The accompanying notes are an integral part of these consolidated financial statements
8
GOLD STANDARD VENTURES CORP. Consolidated Statements of Changes in Shareholders’ Equity (Expressed in Canadian Dollars)
==> picture [115 x 44] intentionally omitted <==
| Balance at December 31, 2019 Shares issued for cash Share issuance costs Stock options exercised Restricted share units vested Stock options expired Share-based compensation Loss for the year Balance at December 31, 2020 Shares issued for cash Share issuance costs Restricted share units vested Stock options expired Restricted share units cancelled Share-based compensation Loss for the year Balance at December 31, 2021 |
Number of Shares Issued 277,527,886 37,716,669 - 2,325,000 436,785 - - - 318,006,340 39,215,000 - 748,911 - - - - 357,970,251 |
Share Capital $ 290,532,540 38,353,487 (1,476,702) 2,852,277 551,612 - - - 330,813,214 34,509,200 (2,213,254) 998,480 - - - - 364,107,640 |
Reserves $ 10,255,771 - - (1,137,027) (551,612) (1,071,980) 2,478,400 - 9,973,552 - - (998,480) (2,749,447) (67,436) 3,693,273 - 9,851,462 |
Deficit $ (72,927,747) - - - - 1,071,980 - (10,740,593) (82,596,360) - - - 2,749,447 67,436 - (10,957,596) (90,737,073) |
Total Shareholders' Equity |
|---|---|---|---|---|---|
| $ 227,860,564 38,353,487 (1,476,702) 1,715,250 - - 2,478,400 (10,740,593) |
|||||
| 258,190,406 34,509,200 (2,213,254) - - - 3,693,273 (10,957,596) |
|||||
| 283,222,029 |
The accompanying notes are an integral part of these consolidated financial statements
9
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 1 - Nature and Continuance of Operations
Gold Standard Ventures Corp. (the “Company”) was incorporated on February 6, 2004 under the Business Corporations Act (British Columbia) and is listed for trading on the Toronto Stock Exchange under the symbol “GSV” and on the NYSE American under the symbol “GSV”. The Company’s head office, principal address and registered and records office is located at Suite 610 – 815 West Hastings Street, Vancouver, British Columbia, Canada, V6C 1B4.
The Company’s exploration and evaluation assets are at the exploration stage and major expenditures are required to acquire construction and operating permits and to construct mining and processing facilities. The amounts shown as exploration and evaluation assets cost represent acquisition, holding and deferred exploration costs and do not necessarily reflect present or future recoverable values. The recoverability of the amounts shown for exploration and evaluation assets cost is dependent upon the Company obtaining the necessary permits and financing to complete the development of the properties, the discovery of economically recoverable reserves and future profitable operations or through sale of the assets.
These consolidated financial statements have been prepared on the assumption that the Company and its subsidiaries will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. Different bases of measurement may be appropriate if the Company is not expected to continue operations for the foreseeable future. As at December 31, 2021, the Company had not advanced its properties to commercial production and is not able to finance day to day activities through operations. The Company’s continuation as a going concern is dependent upon its ability to generate funds from profitable operations and/or raise equity capital or borrowings sufficient to meet current and future obligations. The Company may require additional financing for the upcoming year in order to maintain its operations.
NOTE 2 - Significant Accounting Policies and Basis of Preparation
The following is a summary of significant accounting policies used in the preparation of these consolidated financial statements.
Statement of compliance
These consolidated financial statements, including comparatives, have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and Interpretations issued by the International Financial Reporting Interpretations Committee (“IFRIC”).
Basis of presentation
These consolidated financial statements of the Company have been prepared on an accrual basis and are based on historical costs, except for financial instruments measured at fair value. The consolidated financial statements are presented in Canadian dollars unless otherwise noted.
Basis of consolidation
These consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, JKR Gold Resources ULC, Gold Standard Ventures (US) Inc., Tacoma Exploration LLC, Battle Mountain Gold Inc., and Madison Enterprises (Nevada) Inc., from their dates of formation or acquisition. The Company’s Canadian subsidiaries are holding companies while its US subsidiaries are operating companies. All significant intercompany accounts and transactions between the Company and its subsidiaries have been eliminated upon consolidation.
10
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Foreign currency translation
The functional currency of an entity is the currency of the primary economic environment in which the entity operates. The functional currency of the Company and each of its subsidiaries is the Canadian dollar. The functional currency determinations were conducted through an analysis of the consideration factors identified in IAS 21 – The Effects of Changes in Foreign Exchange Rates.
Transactions in currencies other than Canadian dollars are recorded at exchange rates prevailing on the dates of the transactions. At the end of each reporting period, monetary assets and liabilities denominated in foreign currencies are translated at the period end exchange rate while non-monetary assets and liabilities are translated at historical rates. Revenues and expenses are translated at the exchange rates approximating those in effect on the date of the transactions. Exchange gains and losses arising on translation are included in profit or loss.
Use of estimates
The preparation of 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 items that require estimates and judgements as the basis for determining the stated amounts include the uncertainty of COVID-19 pandemic, recoverability of exploration and evaluation assets, determination of functional currency, going concern, valuation of share-based compensation, recognition of deferred tax amounts, reclamation provisions, leases, and deferred revenue.
Critical judgments exercised in applying accounting policies that have the most significant effect on the amounts recognized in the consolidated financial statements are as follows:
- Uncertainty of COVID 19 pandemic
The COVID-19 pandemic has disrupted the normal operations of many businesses, including the Company’s. This pandemic could adversely affect and harm the Company’s business and results of operations. It is not possible to predict the duration or magnitude of the adverse results of COVID-19 and its effects on the Company’s business or results of operations at this time.
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, the quality and capacity of existing infrastructure facilities, evaluation of permitting and environmental issues and local support for the project.
Determination of functional currency
The Company determines the functional currency through an analysis of several indicators such as expenses and cash flow, financing activities, retention of operating cash flows, and frequency of transactions within the reporting entity.
11
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Use of estimates (continued)
Going concern
The financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The assessment of the Company’s ability to fund future operations and continue as a going concern involves judgement. 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. If the going concern assumption is not appropriate for the financial statements, then adjustments may be necessary to the carrying value of assets and liabilities and the statement of financial position classifications used (Note 1).
Information about assumptions and estimation uncertainties that have a significant risk of resulting in material adjustments are as follows:
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, risk-free 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.
Income taxes
In assessing the probability of realizing income 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.
Reclamation provisions
The Company’s reclamation provision represents management’s best estimate of the present value of the future cash outflows required to settle the obligation. Management assesses these provisions at the end of each reporting period or when new information becomes available. This assessment includes the estimation of the future reclamation costs, the timing of these expenditures, inflation, and the impact of changes in discount rates, interest rates and foreign exchange rates. The actual future expenditures may differ from the amounts currently provided if the estimates made are significantly different than actual results or if there are significant changes in environmental and/or regulatory requirements in the future.
Valuation of right-of-use asset and lease liabilities
The application of IFRS 16 requires the Company to make judgments that affect the valuation of the right-of-use assets and the valuation of lease liabilities. These include assessing lease agreements to determine the contract term and interest rate used for discounting of future cash flows.
The lease term determined by the Company is comprised of the non-cancellable period of lease agreements, periods covered by an option to extend the lease if the Company is reasonably certain to exercise that option and periods covered by an option to terminate the lease if the Company is reasonably certain not to exercise that option.
The present value of the lease payment is determined using a discount rate representing the rate of a commercial mortgage rate, observed in the period when the lease agreement commences or is modified.
12
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Use of estimates (continued) Deferred revenue
The Company entered into a silver streaming arrangement (“Silver Stream”) with OMF Fund III (HG) Ltd. (“Orion”) on October 29, 2020. The upfront payment for the Silver Stream discussed in Note 7 has been accounted for as deferred revenue, as management has determined that the agreement is not a derivative as it will be satisfied through the delivery of nonfinancial items (i.e. silver commodity from the Company’s potential future production), rather than cash or financial assets. A market-based discount rate is utilized at the inception of the stream agreement to determine a discount rate for computing the interest charges for the significant financing component of the deferred revenue balance. As product is delivered, the deferred revenue amount including accreted interest will be drawn down. The drawdown rate requires the use of proven and probable reserves and certain resources in the calculation that are beyond indicated and inferred resources which management is reasonably confident are transferable to proven and probable reserves. Key estimates used in determining the significant financing component include the discount rate and the reserve and resources assumed for conversion.
Financial instruments
Financial assets
On initial recognition, financial assets are recognized at fair value and are subsequently classified and measured at: (i) amortized cost; (ii) fair value through other comprehensive income (“FVOCI”); or (iii) fair value through profit or loss (“FVTPL”). The classification of financial assets is generally based on the business model in which a financial asset is managed and its contractual cash flow characteristics. A financial asset is measured at fair value net of transaction costs that are directly attributable to its acquisition except for financial assets at FVTPL where transaction costs are expensed. All financial assets not classified and measured at amortized cost or FVOCI are classified as FVTPL. On initial recognition of an equity instrument that is not held for trading, the Company may irrevocably elect to present subsequent changes in the investment’s fair value in other comprehensive income/loss.
The classification determines the method by which the financial assets are carried on the statement of financial position subsequent to inception and how changes in value are recorded. Cash, receivables and reclamation bonds are measured at amortized cost with subsequent impairments recognized in profit or loss.
Impairment
An ‘expected credit loss’ impairment model applies which requires a loss allowance to be recognized based on expected credit losses. The estimated present value of future cash flows associated with the asset is determined and an impairment loss is recognized for the difference between this amount and the carrying amount as follows: the carrying amount of the asset is reduced to estimated present value of the future cash flows associated with the asset, discounted at the financial asset’s original effective interest rate, either directly or through the use of an allowance account and the resulting loss is recognized in profit or loss for the period.
In a subsequent period, if the amount of the impairment loss related to financial assets measured at amortized cost decreases, the previously recognized impairment loss is reversed through profit or loss to the extent that the carrying amount of the investment at the date the impairment is reversed does not exceed what the amortized cost would have been had the impairment not been recognized.
Financial liabilities
Financial liabilities are designated as either: (i) fair value through profit or loss; or (ii) amortized cost. All financial liabilities are classified and subsequently measured at amortized cost except for financial liabilities at FVTPL. The classification determines the method by which the financial liabilities are carried on the statement of financial position subsequent to inception and how changes in value are recorded. Accounts payable and accrued liabilities are classified and carried on the statement of financial position at amortized cost.
As at December 31, 2021, the Company does not have any derivative financial liabilities.
13
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Exploration and evaluation assets
Costs incurred on mineral resource properties before the Company has acquired the right to explore those properties are expensed as incurred.
Costs directly related to the acquisition and exploration of exploration and evaluation assets are capitalized once the legal rights to explore the exploration and evaluation assets are acquired or obtained. When the technical and commercial viability of a mineral resource has been demonstrated and a development decision has been made, the capitalized costs of the related property are first tested for impairment, then transferred to mining assets and depreciated using the units of production method on commencement of commercial production.
If it is determined that capitalized acquisition, exploration and evaluation costs are not recoverable, or the property is abandoned or management has determined an impairment in value, the property is written down to its recoverable amount. Exploration and evaluation assets are reviewed for impairment when facts and circumstances suggest that the carrying amount may exceed its recoverable amount.
Restoration and environmental obligations
The Company recognizes liabilities for statutory, contractual, constructive or legal obligations associated with the retirement of long-term assets, when those obligations result from the acquisition, construction, development or normal operation of the assets. The net present value of future restoration cost estimates arising from the decommissioning of plant and other site preparation work is capitalized to exploration and evaluation assets along with a corresponding increase in the restoration provision in the period incurred. Discount rates using a pre-tax rate that reflect the time value of money are used to calculate the net present value. The restoration asset will be depreciated on the same basis as the related assets.
The Company’s estimates of restoration costs could change as a result of changes in regulatory requirements, discount rates and assumptions regarding the amount and timing of the future expenditures. These changes are recorded directly to the related asset with a corresponding entry to the restoration provision. The Company’s estimates are reviewed annually for changes in regulatory requirements, discount rates, effects of inflation and changes in estimates.
Changes in the net present value, excluding changes in amount and timing of the Company’s estimates of reclamation costs, are charged to profit or loss for the period.
The net present value of restoration costs arising from subsequent site damage that is incurred on an ongoing basis during production are charged to profit or loss in the period incurred.
Leases
At inception of a contract, the Company assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The Company assesses whether the contract involves the use of an identified asset, whether the right to obtain substantially all of the economic benefits from use of the asset during the term of the arrangement exists, and if the Company has the right to direct the use of the asset. At inception or on reassessment of a contract that contains a lease component, the Company allocates the consideration in the contract to each lease component on the basis of their relative standalone prices.
As a lessee, the Company recognizes a right-of-use asset and a lease liability at the commencement date of a lease. The rightof-use asset is initially measured at cost, which is comprised of the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any decommissioning and restoration costs, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight line method from the commencement date to the earlier of the end of the lease term, or the end of the useful life of the asset. In addition, the right-of-use asset may be reduced due to impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
14
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Leases (continued)
A lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by the interest rate implicit in the lease, or if that rate cannot be readily determined, the incremental borrowing rate. Lease payments included in the measurement of the lease liability are comprised of:
-
fixed payments, including in-substance fixed payments, less any lease incentives receivable;
-
variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date;
-
amounts expected to be payable under a residual value guarantee;
-
exercise prices of purchase options if the Company is reasonably certain to exercise that option; and
-
payments of penalties for terminating the lease, if the lease term reflects the lessee exercising an option to terminate the lease.
The lease liability is measured at amortized cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, or if there is a change in the estimate or assessment of the expected amount payable under a residual value guarantee, purchase, extension or termination option. Variable lease payments not included in the initial measurement of the lease liability are charged directly to profit or loss.
The Company has elected not to recognize right-of-use assets and lease liabilities for short-term leases that have a lease term of 12 months or less and leases of low-value assets. The lease payments associated with these leases are charged directly to profit or loss on a straight-line basis over the lease term.
Share-based compensation
The Company operates an employee stock option plan and a restricted share unit award plan. Share-based compensation to employees is measured at the fair value of the instruments issued and amortized over the vesting periods. Share-based compensation to non-employees is measured at the fair value of goods or services received or the fair value of the equity instruments issued, if it is determined the fair value of the goods or services cannot be reliably measured, and are recorded at the date the goods or services are received. The corresponding amount is recorded to reserves. The fair value of options is determined using the Black–Scholes pricing model which incorporates all market vesting conditions and the fair value of restricted share units is determined using the fair value on grant date. The number of shares and options expected to vest is reviewed and adjusted at the end of each reporting period such that the amount recognized for services received as consideration for the equity instruments granted shall be based on the number of equity instruments that eventually vest. When vested options are forfeited or are not exercised at the expiry date, the amount previously recognized in share-based compensation is transferred to deficit.
Property and equipment
Property and equipment are stated at historical cost less accumulated depreciation and accumulated impairment losses.
Subsequent costs are included in the asset’s carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Company and the cost of the item can be measured reliably. The carrying amount of any replaced parts is derecognized. All other repairs and maintenance are charged to profit or loss during the fiscal period in which they are incurred.
Gains and losses on disposal are determined by comparing the proceeds with the carrying amount and are recognized in profit or loss.
Depreciation is calculated using a straight-line or a declining balance method to write off the cost of the assets.
15
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Deferred revenue
The Company recognizes deferred revenue in the event it receives payments from customers in consideration for future commitments to deliver metals and before such sale meets the criteria for revenue recognition. The Company will recognize amounts in revenue as the metals are delivered to the customer. Specifically, for the metal agreement entered into with Orion, the Company will determine the amortization of deferred revenue to the consolidated statement of income (loss) on a per unit basis using the estimated total quantity of metal expected to be delivered to Orion over the term of the mine life of the Company’s potential future production.
There is a significant financing component associated with the Silver Stream as funds were received in advance of the delivery of concentrate. When a significant financing component is recognized, finance expense will be higher and revenues will be higher as the larger deferred revenue balance is amortized to revenues.
Income taxes
Current income tax:
Current income tax assets and liabilities for the current period are measured at the amount expected to be recovered from or paid to the taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted, at the reporting date, in the country where the Company operates and generates taxable income.
Current income tax relating to items recognized directly in other comprehensive income (loss) or equity is recognized in other comprehensive income (loss) or equity and not in profit or loss. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate.
Deferred income tax:
Deferred income tax is provided for, based on temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. The carrying amount of deferred income tax assets is reviewed at the end of each reporting period and recognized only to the extent that it is probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilized.
Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period.
Deferred income tax assets and deferred income tax liabilities are offset, if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred income taxes relate to the same taxable entity and the same taxation authority.
Impairment of non-financial assets
The carrying amount of the Company’s non-financial assets (which includes property and equipment and exploration and evaluation assets) is reviewed at each reporting date to determine whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss. An impairment loss is recognized whenever the carrying amount of an asset or its cash generating unit exceeds its recoverable amount. Impairment losses are recognized in profit or loss. Assets that have an indefinite useful life are not subject to amortization and are tested annually for impairment.
16
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Impairment of non-financial assets (continued)
The recoverable amount of an asset is the greater of an asset’s fair value less cost 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 the current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate cash inflows largely independent of those from other assets, the recoverable amount is determined for the cash-generating unit to which the asset belongs.
An impairment loss is only reversed if there is an indication that the impairment loss may no longer exist and there has been a change in the estimates used to determine the recoverable amount, however, not to an amount higher than the carrying amount that would have been determined had no impairment loss been recognized in previous years.
Loss per share
Basic earnings (loss) per share is computed by dividing net earnings (loss) available to common shareholders by the weighted average number of shares outstanding during the reporting period. Diluted earnings (loss) per share is computed similar to basic earnings (loss) per share except that the weighted average shares outstanding are increased to include additional shares for the assumed exercise of stock options and warrants, if dilutive. The number of additional shares is calculated by assuming that outstanding stock options and warrants were exercised and that the proceeds from such exercises were used to acquire common stock at the average market price during the reporting periods. Potentially dilutive options excluded from diluted loss per share totalled 14,387,413 (2020 – 10,648,362).
Standards issued or amended but not yet effective
The Company has not applied the following revised IFRS that has been issued but was not yet effective at December 31, 2021. This accounting standard is not currently expected to have a significant effect on the Company’s accounting policies or financial statements.
- IAS 16, Property, Plant and Equipment - Proceeds before Intended Use (effective January 1, 2022). The amendment prohibits deducting from the cost of property, plant and equipment amounts received from selling items produced while preparing the asset for its intended use. Instead, a company will recognize such sale proceeds and related cost in profit or loss.
17
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 3 – Exploration and Evaluation Assets
Expenditures for the years related to exploration and evaluation assets located in Nevada, USA were as follows:
Balance as at December 31, 2019 Claim maintenance fees Consulting Data Analysis Drilling Economic assessments Engineering Environmental and permitting Equipment rental Geological Geotechnical Hydrology Lease payments Metallurgy Provision for site reclamation Sampling and processing Site development and reclamation Supplies Vehicle Balance as at December 31, 2020 |
Railroad- Pinion Project $ 181,996,057 399,726 1,068,158 274,113 8,771,435 1,259,910 147,665 1,872,415 193,709 39,442 484,804 394,116 1,579,111 749,040 1,078,871 771,180 2,828,830 493,281 38,316 22,444,122 204,440,179 |
Lewis Gold Project $ 39,334,874 90,729 16,934 - - - - 57,798 - - - - 122,099 - - - 2,494 - - 290,054 39,624,928 |
Total |
|---|---|---|---|
| $ 221,330,931 |
|||
| 490,455 1,085,092 274,113 8,771,435 1,259,910 147,665 1,930,213 193,709 39,442 484,804 394,116 1,701,210 749,040 1,078,871 771,180 2,831,324 493,281 38,316 |
|||
| 22,734,176 | |||
| 244,065,107 |
18
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 3 - Exploration and Evaluation Assets (continued)
| Balance as at December 31, 2020 NSR buydown Exploration expenses Claim maintenance fees Consulting Data analysis Drilling Economic assessment Engineering Environmental and permitting Equipment rental Geotechnical Hydrology Lease payments Metallurgy Provision for site reclamation Sampling and processing Site development and reclamation Supplies Balance as at December 31, 2021 |
Railroad- Pinion Project $ 204,440,179 2,456,400 361,599 2,191,872 34,794 3,637,829 880,108 1,158,663 1,561,447 77,668 35,463 1,049,337 1,617,229 818,703 22,015 1,057,874 1,674,126 256,795 18,891,922 223,332,101 |
Lewis Gold Project $ 39,624,928 - 82,203 49,284 - - - - 12,753 - - - 122,611 - - - - 786 267,637 39,892,565 |
Total |
|---|---|---|---|
| $ 244,065,107 |
|||
| 2,456,400 443,802 2,241,156 34,794 3,637,829 880,108 1,158,663 1,574,200 77,668 35,463 1,049,337 1,739,840 818,703 22,015 1,057,874 1,674,126 257,581 |
|||
| 19,159,559 | |||
| 263,224,666 |
Railroad-Pinion Project
The Railroad-Pinion project is located in Elko County, Nevada, USA.
During the period from August 2009 to December 2020, the Company entered into various agreements to acquire or lease certain claims, properties and surface rights subject to net smelter return royalties (“NSR”) ranging between 1% and 5%. As well, certain claims are subject to a 1.5% mineral production royalty. The agreements are subject to specific lease terms, extension options, back-in rights, buy down or purchase provisions, and work commitments.
In April 2021, the Company purchased a NSR on certain claims within the Railroad-Pinion project for US$2,000,000.
19
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 3 - Exploration and Evaluation Assets (continued)
Payment requirements from 2022 to 2026 under agreements are approximately as follows:
| 2022 2023 2024 2025 2026 |
Total Total Work commitment Lease payment Total US$ US$ US$ |
|---|---|
| 1,400,000 1,111,000 2,511,000 1,300,000 1,065,000 2,365,000 1,300,000 676,000 1,976,000 1,300,000 676,000 1,976,000 1,300,000 688,000 1,988,000 |
|
| 6,600,000 4,216,000 10,816,000 |
Lewis Gold Project
During the year ended December 31, 2017, the Company acquired a 100% right, title and interest in mining claims located in the Battle Mountain Mining District in Lander County, Nevada, USA (the “Lewis Gold Project”).
The Lewis Gold Project is subject to an advance minimum annual royalty in the amount of US$60,000 in cash, which is subject to an annual escalation based upon a defined consumer price index. The advance minimum royalty payments are to be credited against any production royalty payable in the same year. Production royalties include a 3.5% NSR for gold and silver and a 4% NSR for other minerals such as lead, zinc, and copper.
NOTE 4 - Reclamation Bonds
In relation to its exploration and evaluation assets, the Company has posted reclamation bonds as at December 31, 2021 of $3,484,948 (US$2,748,815) (2020 - $3,499,646 (US$2,747,965)).
NOTE 5 – Right-of-Use Assets and Lease Liabilities
Right-of-Use Assets
| Office Leases | |
|---|---|
| Cost: | $ |
| At December 31, 2019 and 2020 | 934,659 |
| Addition: Lease amendment | 76,502 |
| At December 31, 2021 | 1,011,161 |
| Depreciation: | |
| At December 31, 2019 | 203,850 |
| Charge for the year | 203,850 |
| At December 31, 2020 | 407,700 |
| Charge for the year | 202,434 |
| At December 31, 2021 | 610,134 |
| Net book value: | |
| At December 31, 2020 | 526,959 |
| At December 31, 2021 | 401,027 |
20
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 5 – Right-of-Use Assets and Lease Liabilities (continued)
Lease Liabilities
| $ | |
|---|---|
| At December 31, 2019 | 729,878 |
| Lease payments made | (213,254) |
| Interest expense on lease liabilities | 48,572 |
| Foreign exchange adjustment | (921) |
| At December 31, 2020 | 564,275 |
| Lease payments made | (214,451) |
| Interest expense on lease liabilities | 34,697 |
| Addition: Lease amendment | 31,376 |
| Foreign exchange adjustment | (2,279) |
| 413,618 | |
| Less: current portion | (151,511) |
| At December 31, 2021 | 262,107 |
The remaining minimum future lease payments, excluding estimated operating costs, for the term of the lease including assumed renewal periods are as follows:
| $ | |||
|---|---|---|---|
| Fiscal | 2022 | 175,032 | |
| Fiscal | 2023 | 74,119 | |
| Fiscal | 2024 | 77,186 | |
| Fiscal | 2025 | and beyond | 149,261 |
NOTE 6 – Accounts Payable and Accrued Liabilities
| December 31, 2021 | December 31, 2020 | |
|---|---|---|
| $ | $ | |
| Accounts payable | 562,032 | 2,573,208 |
| Accrued liabilities | 1,469,333 | 1,511,021 |
| Government assistance | 60,000 | 40,000 |
| 2,091,365 | 4,124,229 |
21
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 7 – Deferred Revenue
On October 29, 2020, the Company entered into a silver streaming arrangement (“Silver Stream”) with OMF Fund III (HG) Ltd. (“Orion”), whereby Orion made an upfront cash payment of US$2,000,000, pursuant to which the Company will deliver to Orion 100% of the silver production from the potential South Railroad mine over the life of mine. Orion will pay an ongoing cash purchase price equal to 15% of the prevailing silver price at the time of delivery. The upfront payment for the Silver Stream has been accounted for as deferred revenue as the agreement will be satisfied through the delivery of nonfinancial items (i.e. silver commodity from the Company’s production), rather than cash or financial assets. The drawdown of the deferred revenue will be credited to future sales in the corresponding period.
| $ | |
|---|---|
| Deferred revenue proceeds | 2,594,000 |
| Accretion expense | 36,556 |
| Foreign exchange adjustment | (48,437) |
| Balance as at December 31, 2020 | 2,582,119 |
| Accretion expense | 200,025 |
| Foreign exchange adjustment | 48,437 |
| Balance as at December 31, 2021 | 2,830,581 |
NOTE 8 – Provision for Site Reclamation
The Company recorded a provision for the estimated cost of site reclamation relating to exploration activities at its RailroadPinion Project. As at December 31, 2021, the Company used an inflation rate of 2.16% (2020 – 2.16%) and an average discount rate of 3.08% (2020 – 3.09%) in calculating the estimated obligation. The undiscounted uninflated value of the cash flows required to settle the provision is approximately $2,180,373 and is expected to be incurred over the next 17 years.
| Balance as at December 31, 2019 Change in estimate Foreign exchange adjustment Accretion expense for the year Balance as at December 31, 2020 Change in estimate Foreign exchange adjustment Accretion expense for the year Balance as at December 31, 2021 |
Railroad-Pinion Project |
|---|---|
| $ 964,960 1,078,871 (71,958) 13,648 |
|
| 1,985,521 22,015 (8,064) 19,377 |
|
| 2,018,849 |
22
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 9 - Share Capital and Reserves
Authorized Share Capital
Unlimited number of common shares without par value.
Issued Share Capital
During the year ended December 31, 2020, the Company:
-
issued 436,785 common shares of the Company at a weighted average value of $1.26 per share in connection to the vesting of restricted share units.
-
closed non-brokered private placements and issued 7,619,191 shares of the Company for gross proceeds of $7,804,150, and incurred share issuance costs of $7,614.
-
issued 2,325,000 common shares on the exercise of stock options for proceeds of $1,715,250.
-
issued 30,097,478 common shares for gross proceeds totalling $30,549,337, and incurred cash commission and expenses of $1,469,088 under an at-the-market equity program.
During the year ended December 31, 2021, the Company:
-
issued 748,911 common shares of the Company at a weighted average value of $1.33 per share in connection to the vesting of restricted share units.
-
completed an underwritten public offering financing and issued 39,215,000 common shares of the Company at a price of $0.88 per share for gross proceeds totalling $34,509,200, and incurred cash commissions and expenses of $2,213,254.
Share Purchase Warrants
There were no share purchase warrants outstanding as at December 31, 2020 and 2021
Stock Options
During the year ended December 31, 2020, the Company granted a total of 3,830,306 stock options exercisable for up to five years with an aggregate grant date fair value of $1,720,964. The Company expensed a total of $1,231,724 as share-based compensation related to stock options during the year ended December 31, 2020.
During the year ended December 31, 2021, the Company granted a total of 7,010,085 stock options exercisable for up to five years with an aggregate grant date fair value of $2,683,468. The Company expensed a total of $1,918,228 as share-based compensation related to stock options during the year ended December 31, 2021.
The fair value of options granted is estimated on the grant date using the Black-Scholes option pricing model using the following weighted average variables:
| For the year ended December 31, | For the year ended December 31, | |
|---|---|---|
| 2021 | 2020 | |
| Risk-free interest rate | 0.40% | 0.92% |
| Expected option life in years | 4 years | 4 years |
| Expected stock price volatility | 60% | 58% |
| Expected dividend rate | 0% | 0% |
23
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 9 - Share Capital and Reserves (continued)
Stock Options (continued)
A summary of stock option activities is as follows:
| Outstanding at December 31, 2019 Exercised Granted Expired/Cancelled Outstanding at December 31, 2020 Exercised Granted Expired/Cancelled Outstanding at December 31, 2021 |
Number of options 10,338,720 (2,325,000) 3,830,306 (1,195,664) 10,648,362 - 7,010,085 (3,271,034) 14,387,413 |
Weighted average exercise price |
|---|---|---|
| $ 1.76 0.74 0.97 1.72 1.70 - 0.84 1.68 1.29 |
A summary of the stock options outstanding and exercisable at December 31, 2021 is as follows:
| Exercise Price $ 2.24 2.12 2.25 1.96 2.11 1.74 1.05 1.02 0.854 0.91 0.927 0.84 0.886 0.797 0.78 0.74 0.73 |
Number Outstanding 325,000 1,209,890 600,000 100,000 1,672,678 1,119,115 1,399,773 40,000 1,600,000 50,000 1,450,000 2,964,627 316,330 550,000 10,000 80,000 900,000 |
Number Exercisable 325,000 1,209,890 600,000 100,000 1,672,678 1,119,115 933,184 26,666 666,667 33,333 - - - - - - - |
Expiry Date |
|---|---|---|---|
| June 1, 2022 August 1, 2022 September 12, 2022 January 15, 2022 March 5, 2023 January 31, 2024 January 30, 2025 September 23, 2025 December 2, 2025 December 4, 2025 January 4, 2026 January 21, 2026 January 29, 2026 March 4, 2026 March 15, 2026 May 31, 2026 June 9,2026 |
|||
| 14,387,413 | 6,686,533 |
The stock option reserve records items recognized as share-based compensation expense until such time that the stock options are exercised, at which time the corresponding amount will be transferred to share capital. If vested options expire unexercised or are forfeited, the amount recorded is transferred to deficit.
24
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 9 - Share Capital and Reserves (continued)
Restricted Share Units (“RSUs”)
During the year ended December 31, 2020, the Company granted 1,220,016 RSUs to certain officers and directors with a fair value of $1,266,380. The Company expensed a total of $1,246,676 as share-based compensation related to RSUs during the year ended December 31, 2020.
During the year ended December 31, 2021, the Company granted 2,615,873 RSUs to certain officers and directors with a fair value of $2,251,845. The Company cancelled 219,824 RSUs and the fair value of $67,436 attributable to these RSUs was transferred from reserves to deficit. In addition, the Company expensed a total of $1,775,046 as share-based compensation related to RSUs during the year ended December 31, 2021.
A summary of restricted share unit activities is as follows:
| Outstanding at December 31, 2019 Vested Granted |
Number of RSUs |
|---|---|
| 963,348 (436,785) 1,220,016 |
|
| Outstanding at December 31, 2020 Vested Cancelled Granted |
1,746,579 (748,913) (219,824) 2,615,873 |
| Outstanding at December 31, 2021 | 3,393,715 |
25
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 10 - Segmented Information
The Company has one operating segment, being the acquisition and exploration of exploration and evaluation assets. Geographic information is as follows:
| As at December 31, 2020 | |
|---|---|
| Canada US Total |
|
| Reclamation bonds Property and equipment Exploration and evaluation assets Right-of-use assets |
$ $ $ - 3,499,646 3,499,646 2,736 172,200 174,936 - 244,065,107 244,065,107 304,213 222,746 526,959 |
| 306,949 247,959,699 248,266,648 |
|
| As at December 31, 2021 | |
| Canada US Total |
|
| Reclamation bonds Property and equipment Exploration and evaluation assets Right-of-use assets |
$ $ $ - 3,484,948 3,484,948 1,231 69,044 70,275 - 263,224,666 263,224,666 311,929 89,098 401,027 |
| 313,160 266,867,756 267,180,916 |
NOTE 11 - Related Party Transactions
During the year ended December 31, 2021, the Company entered into the following transactions with related parties, not disclosed elsewhere in these financial statements:
- i. As at December 31, 2020, $92,400 and $64,248 was included in accounts payable and accrued liabilities in relation to management fees and professional fees owing to the former CEO and former CFO, respectively.
Summary of key management personnel compensation:
Key management personnel includes those persons having authority and responsibility for planning, directing, and controlling the activities of the Company as a whole. The Company has determined that key management personnel consists of members of the Board and corporate officers, including the Company’s Chief Executive Officer and Chief Financial Officer.
| For the year ended December 31, | |
|---|---|
| 2021 2020 |
|
| Salaries and fees Termination payments1 Share-based compensation |
$ $ 2,165,459 1,838,945 1,287,509 1,199,899 3,004,246 2,053,092 |
| 6,457,214 5,091,936 |
- (1) During 2020, the Company paid termination benefits of $1,199,899 to the former President and Chief Executive Officer. During 2021, the Company paid termination benefits of $782,000 and $405,509 to the former Vice President - General Counsel and Corporate Secretary, and the former Chief Financial Officer, respectively.
26
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 12 - Capital Disclosure and Management
The Company considers its capital structure to include the components of shareholders’ equity. Management’s objective is to ensure that there is sufficient capital to minimize liquidity risk and to continue as a going concern. As an exploration stage company, the Company is currently unable to self-finance its operations.
Although the Company has been successful in the past in obtaining financing through the sale of equity securities, there can be no assurance that the Company will be able to obtain adequate financing in the future, or that the terms of such financings will be favourable.
The Company’s share capital is not subject to any external restrictions and the Company did not change its approach to capital management during the year.
NOTE 13 - Financial Instruments and Risk Management
Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:
-
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;
-
Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
-
Level 3 – Inputs that are not based on observable market data.
The Company’s financial instruments consist of cash, receivables, reclamation bonds, and accounts payable and accrued liabilities. The fair value of these financial instruments, approximates their carrying values due to the short-term nature of these instruments.
The Company is exposed to a variety of financial risks by virtue of its activities including currency, credit, interest rate, liquidity, and commodity price.
a) Currency risk
The Company conducts exploration and evaluation activities in the United States. As such, it is subject to risk due to fluctuations in the exchange rates for the Canadian and US dollars. As at December 31, 2021, the Company had a foreign currency net monetary asset position of approximately US$12,018,000. Each 1% change in the US dollar relative to the Canadian dollar will result in a foreign exchange gain/loss of approximately $120,180.
- b) Credit risk
Credit risk is the risk of financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations. The Company’s cash is held in large Canadian and U.S. financial institutions and the Company considers this risk to be remote.
- c) Interest rate risk
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to limited interest rate risk as it only holds cash and highly liquid short-term investments.
27
GOLD STANDARD VENTURES CORP. Notes to Consolidated Financial Statements For the year ended December 31, 2021 (Expressed in Canadian Dollars)
==> picture [115 x 43] intentionally omitted <==
NOTE 13 - Financial Instruments and Risk Management (continued)
d) Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its obligations as they come due. The Company’s ability to continue as a going concern is dependent on management’s ability to raise the required capital through future equity or debt issuances. The Company manages its liquidity risk by forecasting cash flows from operations and anticipating any investing and financing activities. Management and the Board are actively involved in the review, planning, and approval of significant expenditures and commitments. The Company is exposed to liquidity risk.
- e) Commodity price risk
The ability of the Company to raise funds to explore and develop its exploration and evaluation assets and the future profitability of the Company are directly related to the price of gold. The Company monitors gold prices to determine the appropriate course of action to be taken.
28
Appendix B
Unaudited condensed interim consolidated financial statements of GSV
as at and for
the three months ended March 31, 2022 and 2021
==> picture [306 x 51] intentionally omitted <==
CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
FOR THE THREE MONTHS ENDED MARCH 31, 2022
EXPRESSED IN CANADIAN DOLLARS
1
GOLD STANDARD VENTURES CORP. Condensed Interim Consolidated Statements of Financial Position
(Expressed in Canadian Dollars - unaudited)
| Assets Current Cash Accounts receivable Prepaid expenses Exploration and evaluation assets(Notes 3 and 9) Reclamation bonds(Note 4) Property and equipment Right-of-use assets(Note 5) Liabilities Current Accounts payable and accrued liabilities Current portion of lease liabilities (Note 5) Lease liabilities(Note 5) Deferred revenue(Note 6) Provision for site reclamation(Note 7) Shareholders' equity Share capital (Note 8) Reserves (Note 8) Deficit |
March 31, 2022 $ 17,491,368 11,072 863,262 18,365,702 265,496,630 3,435,410 44,563 351,481 287,693,786 730,275 115,559 845,834 248,211 2,880,535 1,998,796 5,973,376 364,902,550 8,879,828 (92,061,968) 281,720,410 287,693,786 |
December 31, 2021 |
|---|---|---|
| $ 22,664,599 10,593 720,334 |
||
| 23,395,526 263,224,666 3,484,948 70,275 401,027 |
||
| 290,576,442 | ||
| 2,091,365 151,511 |
||
| 2,242,876 262,107 2,830,581 2,018,849 |
||
| 7,354,413 | ||
| 364,107,640 9,851,462 (90,737,073) |
||
| 283,222,029 | ||
| 290,576,442 |
Authorized for issuance by the Board of Directors on May 6, 2022.
| “Alex Morrison” Alex Morrison, Director |
“Zara Boldt” |
|---|---|
| Zara Boldt, Director |
The accompanying notes are an integral part of these condensed interim consolidated financial statements
2
GOLD STANDARD VENTURES CORP.
Condensed Interim Consolidated Statements of Loss and Comprehensive Loss (Expressed in Canadian Dollars - unaudited)
| Expenses Accretion expenses (Notes 6 and 7) Community relations Consulting fees Depreciation (Note 5) Foreign exchange loss Insurance Interest expense on lease liabilities (Note 5) Investor relations Management fees Office Professional fees Property investigation Regulatory and shareholders service Share-based compensation (Note 8) Travel and related Wages and salaries Interest income Loss and comprehensive loss for the period Basic and diluted loss per share Weighted average number of common shares outstanding (basic and diluted) |
For the three months ended March 31, | For the three months ended March 31, |
|---|---|---|
| 2022 $ 54,411 4,115 23,112 75,258 191,567 180,318 6,958 3,772 320,535 128,907 118,658 9,881 82,784 770,819 60,731 248,213 (2,280,039) 7,601 (2,272,438) (0.01) 358,507,036 |
2021 | |
| $ 53,741 5,317 21,803 77,128 149,581 148,163 9,851 13,572 1,510,567 188,848 276,739 - 105,101 871,805 27,437 157,729 |
||
| (3,617,382) 5,656 |
||
| (3,611,726) | ||
| (0.01) | ||
| 336,918,689 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements
3
GOLD STANDARD VENTURES CORP. Condensed Interim Consolidated Statements of Cash Flows
(Expressed in Canadian Dollars - unaudited)
| Cash flows used in operating activities Loss for the period Items not affecting cash: Depreciation Share-based compensation Accretion expenses Unrealized foreign exchange Changes in non-cash working capital items Accounts receivable Prepaid expenses Accounts payable and accrued liabilities Cash flows used in investing activities Exploration and evaluation assets expenditures Cash flows from financing activities Proceeds from share issuances Share issuance costs Proceeds from exercise of stock options Repayment of lease liabilities Net change in cash Cash, beginning of period Cash, end of period Non-cash transactions Exploration and evaluation assets expenditures in accounts payable and accrued liabilities Reclassification of stock options expired Reclassification of restricted share units vested Reclassification of restricted share units cancelled Provision for site reclamation |
For the three months ended March 31, | For the three months ended March 31, |
|---|---|---|
| 2022 $ (2,272,438) 75,258 770,819 54,411 19,498 (479) (142,928) (1,026,599) (2,522,458) (2,601,864) (2,601,864) - - - (48,909) (48,909) (5,173,231) 22,664,599 17,491,368 400,117 741,105 794,910 206,439 4,591 |
2021 | |
| $ (3,611,726) 77,128 871,805 53,741 (16,460) 65,556 46,538 133,544 |
||
| (2,379,874) | ||
| (5,007,152) | ||
| (5,007,152) | ||
| 34,509,200 (2,281,368) - (43,901) |
||
| 32,183,931 | ||
| 24,796,905 18,635,636 |
||
| 43,432,541 | ||
| 778,047 221,500 379,017 44,920 - |
The accompanying notes are an integral part of these condensed interim consolidated financial statements
4
==> picture [115 x 44] intentionally omitted <==
GOLD STANDARD VENTURES CORP.
Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity (Expressed in Canadian Dollars - unaudited)
| Balance at December 31, 2020 Shares issued for cash Share issuance costs Stock options exercised Restricted share units vested Stock options expired Share-based compensation Loss for the period Balance at March 31, 2021 Stock options exercised Restricted share units vested Stock options expired Share-based compensation Loss for the period Balance at December 31, 2021 Restricted share units vested Stock options expired Restricted share units cancelled Share-based compensation Loss for the period Balance at March 31, 2022 |
Number of Shares Issued 318,006,340 39,215,000 - 254,865 - - - - 357,476,205 494,046 - - - - 357,970,251 765,117 - - - - 358,735,368 |
Share Capital $ 330,813,214 34,509,200 (2,213,254) 379,017 - - - - 363,488,177 619,462 - - - - 364,107,640 794,910 - - - - 364,902,550 |
Reserves $ 9,973,552 - - (379,017) (221,500) (44,920) 871,805 - 10,199,920 (619,462) (2,527,947) (22,516) 2,821,468 - 9,851,462 (794,910) (741,105) (206,439) 770,819 - 8,879,828 |
Deficit $ (82,596,360) - - - 221,500 44,920 - (3,611,726) (85,941,666) - 2,527,947 22,516 - (7,345,870) (90,737,073) - 741,105 206,439 - (2,272,438) (92,061,968) |
Total Shareholders' Equity |
|---|---|---|---|---|---|
| $ 258,190,406 34,509,200 (2,213,254) - - - 871,805 (3,611,726) |
|||||
| 287,746,431 - - - 2,821,468 (7,345,870) |
|||||
| 283,222,029 - - - 770,819 (2,272,438) |
|||||
| 281,720,410 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements
5
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 1 - Nature and Continuance of Operations
Gold Standard Ventures Corp. (the “Company”) was incorporated on February 6, 2004 under the Business Corporations Act (British Columbia) and is listed for trading on the Toronto Stock Exchange (“TSX”) under the symbol “GSV” and on the NYSE American under the symbol “GSV”. The Company’s head office, principal address and registered and records office is located at Suite 610 – 815 West Hastings Street, Vancouver, British Columbia, Canada, V6C 1B4.
The Company’s exploration and evaluation assets are at the exploration stage. The amounts shown as exploration and evaluation assets cost represent acquisition, holding and deferred exploration costs and do not necessarily represent present or future recoverable values. The recoverability of the amounts shown for exploration and evaluation assets cost is dependent upon the Company obtaining the necessary permits and financing to complete the development of the properties in order to reach future profitable operations, or through sale of the assets.
These consolidated financial statements have been prepared on the assumption that the Company and its subsidiaries will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. Different bases of measurement may be appropriate if the Company is not expected to continue operations for the foreseeable future. As at March 31, 2022, the Company had not advanced its properties to commercial production and is not able to finance day to day activities through operations. The Company’s continuation as a going concern is dependent upon its ability to generate funds from profitable operations and/or raise equity capital or borrowings sufficient to meet current and future obligations. The Company may require additional financing for the upcoming year in order to maintain its operations.
NOTE 2 - Significant Accounting Policies and Basis of Preparation
The following is a summary of significant accounting policies used in the preparation of these condensed interim consolidated financial statements.
Statement of compliance
These condensed interim consolidated financial statements, including comparatives, have been prepared in accordance with International Financial Reporting Standards (“IFRS”) and International Accounting Standards (“IAS”) 34 “Interim Financial Reporting” as issued by the International Accounting Standards Board (“IASB”).
This condensed interim financial report does not include all of the information required of a full annual financial report and is intended to provide users with an update in relation to events and transactions that are significant to an understanding of the changes in financial position and performance of the Company since the end of the last annual reporting period. It is therefore recommended that this financial report be read in conjunction with the annual audited financial statements of the Company for the year ended December 31, 2021.
The accounting policies applied in preparation of these condensed interim consolidated financial statements are consistent with those applied and disclosed in the Company’s audited consolidated financial statements for the year ended December 31, 2021.
Basis of presentation
These condensed interim consolidated financial statements of the Company have been prepared on an accrual basis and are based on historical costs, except for investments which are measured at fair value. The condensed interim consolidated financial statements are presented in Canadian dollars unless otherwise noted.
6
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Basis of consolidation
These condensed interim consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, JKR Gold Resources ULC, Gold Standard Ventures (US) Inc., Tacoma Exploration LLC, Battle Mountain Gold Inc. (“BMG”), and Madison Enterprises (Nevada) Inc., from their dates of formation or acquisition. The Company’s Canadian subsidiaries are holding companies while its US subsidiaries are operating companies. All significant intercompany accounts and transactions between the Company and its subsidiaries have been eliminated upon consolidation.
Foreign currency translation
The functional currency of an entity is the currency of the primary economic environment in which the entity operates. The functional currency of the Company and each of its subsidiaries is the Canadian dollar. The functional currency determinations were conducted through an analysis of the consideration factors identified in IAS 21 – The Effects of Changes in Foreign Exchange Rates.
Transactions in currencies other than Canadian dollars are recorded at exchange rates prevailing on the dates of the transactions. At the end of each reporting period, monetary assets and liabilities denominated in foreign currencies are translated at the period end exchange rate while non-monetary assets and liabilities are translated at historical rates. Revenues and expenses are translated at the exchange rates approximating those in effect on the date of the transactions. Exchange gains and losses arising on translation are included in profit or loss.
Use of estimates
The preparation of 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 items that require estimates and judgements as the basis for determining the stated amounts include the uncertainty of COVID-19 pandemic, recoverability of exploration and evaluation assets, determination of functional currency, going concern, valuation of share-based compensation, recognition of deferred tax amounts, reclamation provisions, leases, and deferred revenue.
Critical judgments exercised in applying accounting policies that have the most significant effect on the amounts recognized in the consolidated financial statements are as follows:
- Uncertainty of COVID 19 pandemic
The COVID-19 pandemic has disrupted the normal operations of many businesses, including the Company’s. This pandemic could adversely affect and harm the Company’s business and results of operations. It is not possible to predict the duration or magnitude of the adverse results of COVID-19 and its effects on the Company’s business or results of operations at this time.
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, the quality and capacity of existing infrastructure facilities, evaluation of permitting and environmental issues and local support for the project.
7
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 2 - Significant Accounting Policies and Basis of Preparation (continued)
Use of estimates (continued)
Going concern
The financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The assessment of the Company’s ability to fund future operations and continue as a going concern involves judgement. 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. If the going concern assumption is not appropriate for the financial statements, then adjustments may be necessary to the carrying value of assets and liabilities and the statement of financial position classifications used (Note 1).
Information about assumptions and estimation uncertainties that have a significant risk of resulting in material adjustments are as follows:
Reclamation provisions
The Company’s reclamation provision represents management’s best estimate of the present value of the future cash outflows required to settle the obligation. Management assesses these provisions at the end of each reporting period or when new information becomes available. This assessment includes the estimation of the future reclamation costs, the timing of these expenditures, inflation, and the impact of changes in discount rates, interest rates and foreign exchange rates. The actual future expenditures may differ from the amounts currently provided if the estimates made are significantly different than actual results or if there are significant changes in environmental and/or regulatory requirements in the future.
8
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 3 – Exploration and Evaluation Assets
Expenditures for the periods related to exploration and evaluation assets located in Nevada, USA were as follows:
| Balance as at December 31, 2020 NSR buydown Exploration expenses Claim maintenance fees Consulting Data analysis Drilling Economic assessment Engineering Environmental and permitting Equipment rental Geotechnical Hydrology Lease payments Metallurgy Provision for site reclamation Sampling and processing Site development and reclamation Supplies Balance as at December 31, 2021 |
Railroad- Pinion Project $ 204,440,179 2,456,400 361,599 2,191,872 34,794 3,637,829 880,108 1,158,663 1,561,447 77,668 35,463 1,049,337 1,617,229 818,703 22,015 1,057,874 1,674,126 256,795 18,891,922 223,332,101 |
Lewis Gold Project $ 39,624,928 - 82,203 49,284 - - - - 12,753 - - - 122,611 - - - - 786 267,637 39,892,565 |
Total |
|---|---|---|---|
| $ 244,065,107 |
|||
| 2,456,400 443,802 2,241,156 34,794 3,637,829 880,108 1,158,663 1,574,200 77,668 35,463 1,049,337 1,739,840 818,703 22,015 1,057,874 1,674,126 257,581 |
|||
| 19,159,559 | |||
| 263,224,666 |
9
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 3 - Exploration and Evaluation Assets (continued)
| Balance as at December 31, 2021 Consulting Drilling Economic assessment Engineering Environmental and permitting Geotechnical Hydrology Lease payments Metallurgy Provision for site reclamation Sampling and processing Balance as at March 31, 2022 |
Railroad-Pinion Project $ 223,332,101 451,222 22,944 134,233 516,153 586,736 - 24,557 204,186 294,265 4,591 8,505 2,247,392 225,579,493 |
Lewis Gold Project $ 39,892,565 23,315 - - - - 1,257 - - - - - 24,572 39,917,137 |
Total |
|---|---|---|---|
| $ 263,224,666 |
|||
| 474,537 22,944 134,233 516,153 586,736 1,257 24,557 204,186 294,265 4,591 8,505 |
|||
| 2,271,964 | |||
| 265,496,630 |
Railroad-Pinion Project
The Railroad-Pinion project is located in Elko County, Nevada, USA.
During the period from August 2009 to December 2020, the Company entered into various agreements to acquire or lease certain claims, properties and surface rights subject to net smelter return royalties (“NSR”) ranging between 1% and 5%. As well, certain claims are subject to a 1.5% mineral production royalty. The agreements are subject to specific lease terms, extension options, back-in rights, buy down or purchase provisions, and work commitments as further detailed in the Company’s most recent annual audited consolidated financial statements.
In April 2021, the Company purchased a NSR on certain claims within the Railroad-Pinion project for US$2,000,000.
10
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 3 - Exploration and Evaluation Assets – (continued)
Payment requirements from the remainder of 2022 to 2026 under agreements are approximately as follows:
| 2022 2023 2024 2025 2026 |
Total Total Work commitment Lease payment Total US$ US$ US$ |
|---|---|
| 400,000 972,000 1,372,000 1,300,000 1,065,000 2,365,000 1,300,000 676,000 1,976,000 1,300,000 676,000 1,976,000 1,300,000 688,000 1,988,000 |
|
| 5,600,000 4,077,000 9,677,000 |
Lewis Gold Project
During the year ended December 31, 2017, the Company acquired a 100% right, title and interest in mining claims located in the Battle Mountain Mining District in Lander County, Nevada, USA (the “Lewis Gold Project”).
The Lewis Gold Project is subject to an advance minimum annual royalty in the amount of US$60,000 in cash, which is subject to an annual escalation based upon a defined consumer price index. The advance minimum royalty payments are to be credited against any production royalty payable in the same year. Production royalties include a 3.5% NSR for gold and silver and a 4% NSR for other minerals such as lead, zinc, and copper.
NOTE 4 - Reclamation Bonds
In relation to its exploration and evaluation assets, the Company has posted reclamation bonds as at March 31, 2022 of $3,435,410 (US$2,749,208) (December 31, 2021 - $3,484,948 (US$2,748,815)).
11
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 5 – Right-of-Use Assets and Lease Liabilities
Right-of-Use Assets
| Office Leases | |
|---|---|
| Cost: | $ |
| At December 31, 2019 and 2020 | 934,659 |
| Addition: Lease amendment | 76,502 |
| At December 31, 2021 and March 31, 2022 | 1,011,161 |
| Depreciation: | |
| At December 31, 2019 | 203,850 |
| Charge for the year | 203,850 |
| At December 31, 2020 | 407,700 |
| Charge for the year | 202,434 |
| At December 31, 2021 | 610,134 |
| Charge for the period | 49,546 |
| At March 31, 2022 | 659,680 |
| Net book value: | |
| At December 31, 2021 | 401,027 |
| At March 31, 2022 | 351,481 |
Lease Liabilities
| $ | |
|---|---|
| At December 31, 2019 | 729,878 |
| Lease payments made | (213,254) |
| Interest expense on lease liabilities | 48,572 |
| Foreign exchange adjustment | (921) |
| At December 31, 2020 | 564,275 |
| Lease payments made | (214,451) |
| Interest expense on lease liabilities | 34,697 |
| Addition: Lease amendment | 31,376 |
| Foreign exchange adjustment | (2,279) |
| At December 31, 2021 | 413,618 |
| Lease payments made | (55,867) |
| Interest expense on lease liabilities | 6,958 |
| Foreign exchange adjustment | (939) |
| 363,770 | |
| Less: current portion | (115,559) |
| At March 31, 2022 | 248,211 |
12
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 5 – Right-of-Use Assets and Lease Liabilities (continued)
The remaining minimum future lease payments, excluding estimated operating costs, for the term of the lease including assumed renewal periods are as follows:
$ The remainder of fiscal 2022 117,686 Fiscal 2023 74,119 Fiscal 2024 77,186 Fiscal 2025 and beyond 149,261
NOTE 6 – Deferred Revenue
On October 29, 2020, the Company entered into a silver streaming arrangement (“Silver Stream”) with OMF Fund III (HG) Ltd. (“Orion”), whereby Orion made an upfront cash payment of US$2,000,000, pursuant to which the Company will deliver to Orion 100% of the silver production from the potential South Railroad mine over the life of mine. Orion will pay an ongoing cash purchase price equal to 15% of the prevailing silver price at the time of delivery. The upfront payment for the Silver Stream has been accounted for as deferred revenue as the agreement will be satisfied through the delivery of nonfinancial items (i.e. silver commodity from the Company’s production), rather than cash or financial assets. The drawdown of the deferred revenue will be credited to future sales in the corresponding period.
| $ | |
|---|---|
| Deferred revenue proceeds | 2,594,000 |
| Accretion expense | 36,556 |
| Foreign exchange adjustment | (48,437) |
| Balance as at December 31, 2020 | 2,582,119 |
| Accretion expense | 200,025 |
| Foreign exchange adjustment | 48,437 |
| Balance as at December 31, 2021 | 2,830,581 |
| Accretion expense | 49,954 |
| Balance as at March 31, 2022 | 2,880,535 |
13
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 7 – Provision for Site Reclamation
The Company recorded a provision for the estimated cost of site reclamation relating to exploration activities at its RailroadPinion Project. As at March 31, 2022, the Company used an inflation rate of 2.16% (December 31, 2021 – 2.16%) and an average discount rate of 3.08% (December 31, 2021 – 3.08%) in calculating the estimated obligation. The undiscounted uninflated value of the cash flows required to settle the provision is $2,154,381 and is expected to be incurred over the next 17 years.
| Balance as at December 31, 2019 Change in estimate Accretion expense Foreign exchange adjustment |
Railroad-Pinion Project |
|---|---|
| $ 964,960 1,078,871 13,648 (71,958) |
|
| Balance as at December 31, 2020 Change in estimate Accretion expense Foreign exchange adjustment |
1,985,521 22,015 19,377 (8,064) |
| Balance as at December 31, 2021 Change in estimate Accretion expense Foreign exchange adjustment |
2,018,849 4,591 4,457 (29,101) |
| Balance as at March 31, 2022 | 1,998,796 |
NOTE 8 - Share Capital and Reserves
Authorized Share Capital
Unlimited number of common shares without par value.
Issued Share Capital
During the year ended December 31, 2021, the Company:
-
issued 748,911 common shares of the Company at a weighted average value of $1.33 per share in connection to the vesting of restricted share units.
-
completed an underwritten public offering financing and issued 39,215,000 common shares of the Company at a price of $0.88 per share for gross proceeds totaling $34,509,200, and incurred cash commissions and expenses of $2,213,254.
During the three months ended March 31, 2022, the Company:
- issued 765,117 common shares of the Company at a weighted average value of $1.04 per share in connection to the vesting of restricted share units.
Share Purchase Warrants
There were no share purchase warrants outstanding as at December 31, 2021 and March 31, 2022.
14
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 8 - Share Capital and Reserves (continued)
Stock Options
During the year ended December 31, 2021, the Company granted a total of 7,010,085 stock options exercisable for up to five years with an aggregate grant date fair value of $2,683,468. The Company expensed a total of $1,918,228 as share-based compensation related to stock options during the year ended December 31, 2021 (December 31, 2020 - $1,231,724).
During the three months ended March 31, 2022, the Company granted a total of 4,833,410 stock options exercisable for up to five years with an aggregate grant date fair value of $1,249,479. The Company expensed a total of $443,421 as share-based compensation during the three months ended March 31, 2022 (March 31, 2021 - $454,334).
The fair value of options granted is estimated on the grant date using the Black-Scholes option pricing model using the following weighted average variables:
| For the three months ended March 31, | For the three months ended March 31, | For the three months ended March 31, | For the three months ended March 31, | |
|---|---|---|---|---|
| 2022 | 2021 | |||
| Risk-free interest rate | 1.33% | 0.34% | ||
| Expected option life in years | 4 | years | 4 | years |
| Expected stock price volatility | 59% | 60% | ||
| Expected dividend rate | 0% | 0% |
A summary of stock option activities is as follows:
| Outstanding at December 31, 2020 Exercised Granted Expired/Cancelled Outstanding at December 31, 2021 Exercised Granted Expired/Cancelled Outstanding at March 31, 2022 |
Number of options 10,648,362 - 7,010,085 (3,271,034) 14,387,413 - 4,833,410 (823,300) 18,397,523 |
Weighted average exerciseprice |
|---|---|---|
| $ | ||
| 1.70 - 0.84 1.68 |
||
| 1.29 - 0.57 1.78 |
||
| 1.08 |
As at March 31, 2022 the weighted average remaining life of the outstanding stock options is 3.3 years (March 31, 2021 – 3.46 years), and there were 8,155,673 stock options exercisable (March 31, 2021 – 6,686,533).
15
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 8 - Share Capital and Reserves (continued)
Restricted Share Units (“RSUs”)
During the year ended December 31, 2021, the Company granted 2,615,873 RSUs to certain officers and directors with a fair value of $2,251,845. The Company cancelled 219,824 RSUs and the fair value of $67,436 attributable to these RSUs was transferred from reserves to deficit. In addition, the Company expensed a total of $1,775,046 as share-based compensation related to RSUs during the year ended December 31, 2021 (December 31, 2020 - $1,246,676).
During the three months ended March 31, 2022, the Company granted 2,518,435 RSUs to certain officers and directors with a fair value of $1,435,508. The Company cancelled 901,454 (March 31, 2021 – 21,289) RSUs and the fair value of $206,439 (March 31, 2021 - $44,920) attributable to these RSUs was transferred from reserves to deficit. In addition, the Company expensed a total of $327,397 as share-based compensation during the three months ended March 31, 2022 (March 31, 2021 - $417,471).
A summary of restricted share unit activities is as follows:
| Number of | |
|---|---|
| **RSUs ** | |
| Outstanding at December 31, 2020 | 1,746,579 |
| Vested | (748,913) |
| Cancelled | (219,824) |
| Granted | 2,615,873 |
| Outstanding at December 31, 2021 | 3,393,715 |
| Vested | (765,116) |
| Cancelled | (901,454) |
| Granted | 2,518,435 |
| Outstanding at March 31, 2022 | 4,245,580 |
16
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 9 - Segmented Information
The Company has one operating segment, being the acquisition and exploration of exploration and evaluation assets. Geographic information is as follows:
Geographic information is as follows: |
|
|---|---|
| As at December 31, 2021 | |
| Canada US Total |
|
| Reclamation bonds Property and equipment Exploration and evaluation assets Right-of-use assets |
$ $ $ - 3,484,948 3,484,948 1,231 69,044 70,275 - 263,224,666 263,224,666 311,929 89,098 401,027 |
| 313,160 266,867,756 267,180,916 |
|
| As at March 31, 2022 | |
| Canada US Total |
|
| Reclamation bonds Property and equipment Exploration and evaluation assets Right-of-use assets |
$ $ $ - 3,435,410 3,435,410 1,062 43,501 44,563 - 265,496,630 265,496,630 295,794 55,686 351,481 |
| 296,856 269,031,228 **269,328,084 ** |
NOTE 10 - Related Party Transactions
During the three months ended March 31, 2022, the Company entered into the following transactions with related parties, not disclosed elsewhere in these financial statements:
- i. As at March 31, 2022, $nil (March 31, 2021 - $410,234) was included in accounts payable and accrued liabilities owing to officers and directors of the Company in relation to management fees and professional fees.
Summary of key management personnel compensation:
Key management personnel includes those persons having authority and responsibility for planning, directing, and controlling the activities of the Company as a whole. The Company has determined that key management personnel consists of members of the Board and corporate officers, including the Company’s Chief Executive Officer and Chief Financial Officer.
| For the three months ended March 31, | |
|---|---|
| 2022 2021 |
|
| Salaries and fees Termination payments 1Share-based compensation |
$ $ 350,760 544,879 - 1,187,509 546,019 804,532 |
| 896,779 2,536,920 |
(1) During the three months ended March 31, 2021, the Company paid termination benefits of $782,000 and $405,509 to the former Vice President - General Counsel and Corporate Secretary, and the former Chief Financial Officer, respectively.
17
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 11 - Capital Disclosure and Management
The Company considers its capital structure to include the components of shareholders’ equity. Management’s objective is to ensure that there is sufficient capital to minimize liquidity risk and to continue as a going concern. As an exploration stage company, the Company is currently unable to self-finance its operations.
Although the Company has been successful in the past in obtaining financing through the sale of equity securities, there can be no assurance that the Company will be able to obtain adequate financing in the future, or that the terms of such financings will be favourable.
The Company’s share capital is not subject to any external restrictions and the Company did not change its approach to capital management during the period.
NOTE 12 - Financial Instruments and Risk Management
Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:
-
Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;
-
Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
-
• Level 3 – Inputs that are not based on observable market data.
The Company’s financial instruments consist of cash, receivables, reclamation bonds, and accounts payable and accrued liabilities. The fair value of these financial instruments approximates their carrying values due to the short-term nature of these instruments.
The Company is exposed to a variety of financial risks by virtue of its activities including currency, credit, interest rate, liquidity, and commodity price.
a) Currency risk
The Company conducts exploration and evaluation activities in the United States. As such, it is subject to risk due to fluctuations in the exchange rates for the Canadian and US dollars. As at March 31, 2022, the Company had a foreign currency net monetary asset position of approximately US$9,639,000. Each 1% change in the US dollar relative to the Canadian dollar will result in a foreign exchange gain/loss of approximately $96,390.
- b) Credit risk
Credit risk is the risk of financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations. The Company’s cash is held in large Canadian and U.S. financial institutions and the Company considers this risk to be remote.
- c) Interest rate risk
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to limited interest rate risk as it only holds cash and highly liquid short-term investments.
d) Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its obligations as they come due. The Company’s ability to continue as a going concern is dependent on management’s ability to raise the required capital through future equity or debt issuances. The Company manages its liquidity risk by forecasting cash flows from operations and anticipating any investing and financing activities. Management and the Board are actively involved in the review, planning, and approval of significant expenditures and commitments. The Company is exposed to liquidity risk.
18
GOLD STANDARD VENTURES CORP. Notes to Condensed Interim Consolidated Financial Statements For the three months ended March 31, 2022 (Expressed in Canadian Dollars - unaudited)
==> picture [115 x 43] intentionally omitted <==
NOTE 12 - Financial Instruments and Risk Management (continued)
- e) Commodity price risk
The ability of the Company to raise funds to explore and develop its exploration and evaluation assets and the future profitability of the Company are directly related to the price of gold. The Company monitors gold prices to determine the appropriate course of action to be taken.
19
Appendix C
Unaudited pro forma combined statements of loss for
the year ended December 31, 2021 and for the three months ended March 31, 2022
==> picture [182 x 82] intentionally omitted <==
Pro Forma Condensed Interim Consolidated Financial Statements
Unaudited
Presented in United States dollars
PRO FORMA CONDENSED INTERIM CONSOLIDATED BALANCE SHEET
As at March 31, 2022
(Unaudited – Thousands of United States dollars)
==> picture [507 x 653] intentionally omitted <==
----- Start of picture text -----
US$ 000’s Orla GSV Adjustmts Pro forma
note 3(d)(i) note 4
Cash and cash equivalents $ 35,038 $ 13,998 $ (7,500) (d) $ 38,936
(2,600) (g)
Trade and other receivables 552 — 552
Value added taxes recoverable 19,022 9 19,031
Inventory 10,629 — 10,629
Prepaid expenses 2,736 691 3,427
67,977 14,698 72,575
Restricted cash 3,812 2,749 6,561
Value added taxes recoverable 4,707 — 4,707
Equipment 8,380 317 8,697
Long-term inventory 2,135 — 2,135
Mineral properties and related construction 223,239 — 223,239
Exploration and evaluation properties 82,743 212,478 (188,835) (a) 230,710
— — 150,850 (e) —
(150,850) (f)
121,724 (f)
2,600 (g)
TOTAL ASSETS $ 392,993 $ 230,242 $ 548,624
Trade payables and accrued liabilities $ 16,640 $ 677 $ 17,317
Current portion of long term debt 25,976 — 25,976
Taxes payable 2,191 — 2,191
44,807 677 45,484
Lease obligations 1,076 199 1,275
Deferred revenue — 2,305 2,305
Camino Rojo project loan 113,944 — 113,944
Fresnillo obligation 22,800 — 22,800
Accrued liabilities 189 — 189
Site closure provisions 5,396 1,600 6,996
TOTAL LIABILITIES 188,212 4,781 192,993
Share capital 270,214 292,032 1,006 (b) 421,064
150,850 (e)
(293,038) (f)
Reserves 28,809 7,107 1,387 (c) 28,809
(8,494) (f)
Accumulated other comprehensive income 3,504 (1,057) (2,713) (a) 3,504
3,770 (f)
Accumulated deficit (97,746) (72,621) (184,328) (a) (97,746)
(1,794) (a)
(1,006) (b)
(1,387) (c)
(7,500) (d)
268,636 (f)
TOTAL SHAREHOLDERS' EQUITY 204,781 225,461 355,631
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 392,993 $ 230,242 $ 548,624
----- End of picture text -----
The accompanying notes are an integral part of these pro forma condensed interim consolidated financial statements.
PRO FORMA CONDENSED INTERIM CONSOLIDATED INCOME STATEMENT
Three months ended March 31, 2022
(Thousands of US dollars)
==> picture [507 x 345] intentionally omitted <==
----- Start of picture text -----
US$ 000’s Orla GSV Adjustmts Pro forma
note 3(d)(ii) note 4
Revenue $ 39,405 $ — $ 39,405
—
Operating costs (9,126) (9,126)
Royalties (1,064) — (1,064)
Earnings from mining operations 29,215 — 29,215
General and administrative expenses (2,943) (933) (7,500) (d) (11,376)
—
Exploration and evaluation expenses (2,466) (1,794) (a) (4,260)
Depreciation (36) (59) (95)
Share based payments (865) (609) (1,006) (b) (3,867)
(1,387) (c)
Interest and finance costs (325) (43) (368)
Foreign exchange gain (loss) (1,366) (151) (1,517)
Other (241) — (241)
Income (loss) before taxes 20,973 (1,795) 7,491
Current income taxes (2,191) — (2,191)
Income (loss) for the period 18,782 (1,795) 5,300
Number of shares ourstanding – basic (millons) 247.8 43.7 (c) 291.5
Earnings per share – basic 0.08 0.02
----- End of picture text -----
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
Page 3
PRO FORMA CONDENSED INTERIM CONSOLIDATED INCOME STATEMENT Year ended December 31, 2021
(Unaudited – Thousands of US dollars, except per-share amounts)
| US$ 000’s Revenue Operating costs Royalties |
Orla $ 4,091 (1,247) (111) 2,733 (7,207) (15,108) (154) (2,329) (1,296) (3,726) 809 (26,278) 241.4 (0.11) |
GSV note 3(d)(iii) $ — — — — (5,141) — (245) (2,946) (203) (207) — (8,742) |
Adjustmts note 4 (7,500) (d) (18,135) (a) (1,006) (b) (1,387) (c) 43.7 (c) |
Pro forma |
|---|---|---|---|---|
| $ 4,091 (1,247) (111) |
||||
| Earnings from miningoperations | 2,733 | |||
| General and administrative expenses Exploration and evaluation expenses Depreciation Share based payments Interest and finance costs Foreign exchange gain (loss) Other |
(19,848) (33,243) (399) (7,668) (1,499) (3,933) 809 |
|||
| Loss for the year | (63,048) | |||
| Number of shares outstanding – basic (millons) (Loss) per share – basic |
285.1 (0.22) |
The accompanying notes are an integral part of these pro forma condensed interim consolidated financial statements.
NOTES TO THE PRO FORMA CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS As at and for the three months ended March 31, 2022, and for the year ended December 31, 2021 (Unaudited)
1. DESCRIPTION OF THE TRANSACTION
Orla Mining Ltd. (“Orla”, or the “Company”) acquired all of the issued and outstanding shares of Gold Standard Ventures Corp. (“GSV”) by way of a court-approved plan of arrangement under the «Business Corporations Act» (British Columbia) (the “Acquisition”).
GSV holds a 100% interest in the South Railroad Project located in Nevada. The South Railroad Project is an open pit, heap leach gold project.
Upon closing of the Acquisition, the Company acquired 100% of GSV’s issued and outstanding common shares, being approximately 366,208,592 common shares, in exchange for (i) 43,688,556 common shares of the Company (the “Orla Shares”) (based on an exchange ratio of 0.1193 Orla common shares for each common share of GSV) and (ii) C$0.0001 per GSV common share.
These unaudited pro forma condensed interim consolidated financial statements have been prepared in connection with the acquisition by Orla of all of the outstanding shares of GSV. In these pro forma condensed consolidated interim financial statements,
-
C$ means Canadian dollars
-
$ and US$ mean United States dollars
2. BASIS OF PREPARATION
The unaudited pro forma condensed consolidated balance sheet of Orla as at March 31, 2022 and the unaudited pro forma condensed interim consolidated income statements for the three months ended March 31, 2022 and for the year ended December 31, 2021 have been prepared for illustrative purposes only, to give effect to the acquisition of GSV by Orla pursuant to the assumptions described in notes 3 and 4 of these unaudited pro forma condensed interim consolidated financial statements.
These unaudited pro forma condensed interim consolidated interim financial statements have been prepared on a basis consistent with the accounting principles and policies followed in Orla’s December 31, 2021 annual consolidated financial statements based the following financial statements:
-
Unaudited condensed interim consolidated financial statements of Orla as at March 31, 2022 and for the three months ended March 31, 2022
-
Unaudited condensed interim consolidated financial statements of GSV as at March 31, 2022 and for the three months ended March 31, 2022
-
Audited consolidated financial statements of Orla as at and for the years ended December 31, 2021
-
Audited consolidated financial statements of GSV as at and for the years ended December 31, 2021
The unaudited pro forma condensed interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements of Orla and the audited consolidated financial statements of GSV for the year ended December 31, 2021 and notes thereto; as well as the unaudited condensed interim consolidated financial statements of Orla and of GSV for the three months ended March 31, 2022, each of which are filed publicly at www.sedar.com.
In preparing these unaudited pro forma condensed consolidated interim financial statements we used the accounting policies set out in Orla’s audited consolidated financial statements as at December 31, 2021. In preparing the unaudited pro forma condensed interim consolidated financial statements, we reviewed accounting policy differences between Orla and GSV to consider if the impact was potentially material. Except as disclosed in note 4(a), the significant accounting policies of GSV conform in all material respects to those of Orla.
Page 5
NOTES TO THE PRO FORMA CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the three months ended March 31, 2022, and for the year ended December 31, 2021 (Unaudited)
We prepared the pro forma condensed interim consolidated balance sheet as at March 31, 2022 as if the transactions described in notes 3 and 4 had occurred on March 31, 2022. We prepared the pro forma condensed interim consolidated income statements for the three months ended March 31, 2022 as if the transactions described in notes 3 and 4 had occurred on January 1, 2021, and the pro forma condensed interim consolidated income statements for the year ended December 31, 2021 as if the transactions described in notes 3 and 4 had occurred on January 1, 2021.
These unaudited pro forma condensed interim consolidated financial statements are not intended to reflect the financial performance or the financial position of Orla which would have actually resulted had the transactions been effected on the dates indicated. Actual amounts recorded will differ from those reported in these unaudited pro forma condensed interim consolidated financial statements and such differences may be material.
We prepared the allocation of the purchase price on a preliminary basis. This allocation of purchase price is subject to change.
These pro forma condensed interim consolidated financial statements are not necessarily indicative of the financial performance that may be obtained in the future.
3. PRO FORMA PURCHASE PRICE ALLOCATION
We prepared these unaudited pro forma condensed consolidated interim financial statements on the assumption that GSV was not a "business" in terms of IFRS 3 «Business Combinations». Consequently, it is treated as an acquisition of assets and the assumption of liabilities.
(a) Consideration
Consideration consisted of 43,688,556 common shares of Orla and 1,758,334 Orla stock options as Replacement Options for the currently outstanding GSV stock options, exercisable at various prices ranging from C$4.78 to C$18.87 per Orla share and various expiry dates ranging from September 2022 to January 2027 (note 4(d)).
(b)
Assets acquired
Assets acquired consisted of 100% of GSV’s issued and outstanding common shares, being 366,208,592 common shares.
(c) Closing prices and exchange rates
Relevant closing prices and exchange rates were as follows:
-
December 31, 2021 closing exchange rate per the Bank of Canada was 0.7888 US$ per C$
-
March 31, 2022 closing exchange rate per the Bank of Canada was 0.8003 US$ per C$
-
Average exchange rate January 1, 2022 to March 31, 2022 per the Bank of Canada was 0.7898 US$ per C$
-
Average exchange rate during calendar year 2021 per the Bank of Canada was 0.7977 US$ per C$
Page 6
NOTES TO THE PRO FORMA CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
As at and for the three months ended March 31, 2022, and for the year ended December 31, 2021 (Unaudited)
- (d) Translation of GSV financial statements to US$
The financial statements of GSV were translated to US$ as follows. Assets and liabilities were translated at the exchange rate in effect at March 31, 2022. Revenues and expenses were translated at the average exchange in effect over the period.
(i) Translation of GSV balance sheet at March 31, 2022
==> picture [432 x 372] intentionally omitted <==
----- Start of picture text -----
GSV as filed US$/C$ Translated
C$ 000 Exch Rate US$ 000
Cash and cash equivalents $ 17,491 0.8003 $ 13,998
Value added taxes recoverable 11 0.8003 9
Prepaid expenses 863 0.8003 691
18,365 14,698
Restricted cash 3,435 0.8003 2,749
Equipment 397 0.8003 317
Exploration and evaluation properties 265,497 0.8003 212,478
Total assets $ 287,694 $ 230,242
Trade and other payables $ 846 0.8003 $ 677
846 677
Lease obligations 248 0.8003 199
Deferred revenue 2,881 0.8003 2,305
Site closure provisions 1,999 0.8003 1,600
Total liabilities 5,974 4,781
Share capital 364,903 0.8003 292,032
Reserves 8,880 0.8003 7,107
AOCI - translation adjustment — 0.8003 (1,057)
Accumulated deficit, begin of year (89,790) 0.7888 (70,826)
Current period earnings (2,272) 0.7898 (1,795)
Total equity 281,720 225,461
Total liabilities and equity $ 287,694 $ 230,242
----- End of picture text -----
Page 7
NOTES TO THE PRO FORMA CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS As at and for the three months ended March 31, 2022, and for the year ended December 31, 2021 (Unaudited)
(ii) Translation of GSV income statement for the three months ended March 31, 2022
| General and administrative Exploration and evaluation expenses Depreciation Share based payments Interest and finance costs Foreign exchange (loss) |
GSV as filed US$/C$ C$ 000 Exch Rate |
Translated |
|---|---|---|
| US$ 000 | ||
| $ (1,181) 0.7898 — 0.7898 (75) 0.7898 (771) 0.7898 (54) 0.7898 (191) 0.7898 $ (2.272) |
$ (933) — (59) (609) (43) (151) |
|
| (Loss) for the period | $ (1,795) |
(iii) Translation of GSV income statement for the year ended December 31, 2021
| General and administrative Exploration and evaluation expenses Depreciation Share based payments Interest and finance costs Foreign exchange (loss) |
GSV as filed US$/C$ C$ 000 Exch Rate |
Translated |
|---|---|---|
| US$ 000 | ||
| $ (6,444) 0.7977 — 0.7977 (307) 0.7977 (3,693) 0.7977 (254) 0.7977 (259) 0.7977 $ (10,958) |
$ (5,141) — (245) (2,946) (203) (207) |
|
| (Loss) for the year | $ (8,742) |
- (e) Allocation of the consideration to assets acquired and liabilities assumed
We have allocated the consideration estimating the fair value of all assets acquired and liabilities assumed, other than mineral properties, to be equal to their carrying values. The balance of the consideration has been estimated to be the fair value of the acquired mineral property.
It is possible that the purchase price and fair values of assets and liabilities acquired will vary from those shown above and the differences may be material. The allocation of the purchase price is based upon our preliminary estimates and certain assumptions with respect to the fair value increment associated with the assets to be acquired and the liabilities to be assumed. Consequently, the actual allocation of the purchase price will result in different adjustments than those presented here.
Page 8
NOTES TO THE PRO FORMA CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS As at and for the three months ended March 31, 2022, and for the year ended December 31, 2021 (Unaudited)
4. PRO FORMA ASSUMPTIONS AND ADJUSTMENTS
The unaudited pro forma condensed interim consolidated financial statements reflects the following adjustments as if the acquisition of the net assets of GSV had occurred on March 31, 2022.
(a) Differences in accounting policy – exploration and evaluation (“E&E”) expenditures
Under Orla’s accounting policy for E&E activities, acquisition costs for E&E projects are capitalized and other E&E expenditures are expensed. Under GSV’s accounting policy, all these costs were capitalized. Had GSV’s accounting policy for E&E expenditures been the same as Orla’s, we estimate that $184,328,000 would have been expensed in years prior to 2022, and $1,794,000 would have been expensed during the three months ended March 31, 2022, and there would have been an effect on accumulated other comprehensive income of $2,713,000. Consequently, the mineral property balance would be $188,835,000 lower had GSV followed Orla’s accounting policy for E&E expenditures.
(b) GSV RSU's converted to GSV shares
In accordance with GSV’s restricted share unit plan, all outstanding RSUs vested into common shares of GSV immediately prior to the Acquisition and were exchanged for Orla shares in accordance with the terms of the Acquisition. We estimate that $1,006,000 in share based payments was expensed upon the early vesting of outstanding GSV RSU’s.
(c) GSV stock options replaced by Orla stock options
Pursuant to the Plan of Arrangement, all outstanding GSV stock options were converted to Orla Replacement Options, with quantities and exercise prices adjusted to reflect the share exchange ratio. We estimate that the cancellation of the GSV stock options resulted in a charge of $1,387,000 to GSV’s income statement immediately prior to the Acquisition.
(d) Incremental costs incurred by GSV prior to the Acquisition
We estimate the incremental costs incurred by GSV prior to the Acquisition totalled approximately $7,500,000 consisting of legal and advisory costs of $3,900,000, and severance and retention payments of $3,600,000
(e) Purchase GSV shares
Orla acquired a total of 366,208,592 GSV common shares, representing 100% of the outstanding common shares of GSV by issuing 43,685,556 of its own common shares. The closing price of Orla common shares at acquisition was C$4.36, and the closing exchange rate was 0.7827 US$/C$ on August 11, 2022, the date immediately prior to the acquisition. Consequently, $149,090,000 is credited to share capital in respect of this share issuance. A further $1,760,000 (non-cash) in respect of replacement options issued related to pre-acquisition services is included in the cost of the acquisition.
(f) Net assets acquired
Eliminate the equity balances of GSV, record the relative fair value of net assets acquired, with the fair value increment being recorded as an exploration and evaluation property asset.
(g) Orla’s costs of the acquisition
Orla’s acquisition costs of the acquisition consist of legal and advisory costs $2,600,000 (cash). Replacement options issued which relate to pre-acquisition services total $1,760,000 (non-cash) and are included in (e).
(h) Tax effect
A tax effect of $nil has been recorded.
Page 9