AI assistant
Thunderstruck Resources Ltd. — Interim / Quarterly Report 2022
Nov 29, 2022
46978_rns_2022-11-29_a51b55b6-9ae2-42bc-8663-6b552cb7e8a6.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
THUNDERSTRUCK RESOURCES LTD.
Condensed Consolidated Interim Financial Statements
Third Quarter September 30, 2022
(Expressed in Canadian Dollars) (Unaudited)
NOTICE OF NO AUDITOR REVIEW OF CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
In accordance with National Instrument 51-102 Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of these condensed interim financial statements they must be accompanied by a notice indicating that these condensed consolidated interim financial statements have not been reviewed by the Company’s auditors.
The accompanying unaudited condensed interim financial statements of the Company have been prepared by and are the responsibility of the Company’s management.
THUNDERSTRUCK RESOURCES LTD. CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION (Unaudited - Expressed in Canadian Dollars)
AS AT
| AS AT | ||
|---|---|---|
| September 30, | December 31, | |
| 2022 | 2021 | |
| $ | $ | |
| ASSETS | ||
| Current assets | ||
| Cash | 752,102 | 57,556 |
| Amounts receivable | 38,085 | 18,598 |
| Prepaid expenses | 54,174 | 33,086 |
| 844,361 | 109,240 | |
| Equipment (note 4) | 184,944 | 171,205 |
| Exploration advances and deposits | 257,948 | 133,655 |
| Exploration and evaluation asset(note 3) | 3,121,239 | 2,154,892 |
| Total Assets | **4,408,492 ** | 2,568,992 |
| LIABILITIES | ||
| Current Liabilities | ||
| Accounts payable and accrued liabilities (note 7) | 199,299 | 155,654 |
| Lease liabilities(note 5) | - | 128,354 |
| 199,299 | 284,008 | |
| Lease liabilities(note 5) | - | 46,102 |
| 199,299 | 330,110 | |
| EQUITY | ||
| Share capital (note 6(b)) | 8,452,804 | 5,834,112 |
| Reserves (note 6(e)) | 1,267,901 | 938,527 |
| Deficit | (5,511,512) | (4,533,757) |
| Total Equity | 4,209,193 | 2,238,882 |
| Total Equity and Liabilities | **4,408,492 ** | 2,568,992 |
See accompanying notes to the condensed consolidated interim financial statements
Nature and continuance of operations (note 1)
Approved by the Board of Directors and authorized for issue on November 29, 2022.
On behalf of the Board:
“Br ce Bradle ” y y
(Director)
“Brien Lundin”
(Director)
THUNDERSTRUCK RESOURCES LTD. CONDENSED CONSOLIDATED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS (Unaudited - Expressed in Canadian Dollars)
| Three Months Ended September 30, 2022 Three Months Ended September 30, 2021 Nine Months Ended September 30, 2022 |
Nine Months Ended September 30, 2021 |
|---|---|
| $ $ $ EXPENSES Advertising and promotion 10,214 3,096 31,478 Consulting fees 36,000 31,255 173,750 Depreciation (note 5) 491 491 1,458 Directors’ fees (note 7) 3,000 3,000 9,000 Management fees (note 7) 30,000 30,000 155,000 Office and miscellaneous 9,055 9,710 40,656 Professional fees 19,591 48,604 76,986 Rent (note 7) 9,450 6,300 28,350 Share-based compensation (note 6(e)) - - 390,316 Shareholder communication 529 1,296 5,435 Telephone 1,158 1,082 5,797 Travel and accommodation 3,325 -) 29,979 Trust and filingfees 632 721 13,219 |
$ 28,422 140,500 1,458 9,000 90,000 22,478 88,623 18,900 29,754 3,518 4,297 -) 9,611) |
| Loss from operations (123,445) (135,555) (961,424) |
(446,561) |
| Buyout of leases (note 5) - - (8,601) Finance expense (note 5) - (3,280) (4,070) Foreign exchange 2,451 (2,847) (3,660) Loss on sale of vehicle - - - Operator fees (note 3) - 4,402 - Write-off of accountspayable - - - |
- (11,615) 12,513 (1,542) 27,528 5,910 |
| Net loss and comprehensive loss for theperiod (120,994) (137,280) (977,755) |
(413,767) |
| Basic and diluted lossper common share $ (0.00) $ (0.00) $ (0.01) |
$ (0.00) |
| Weighted average common shares outstanding 127,012,810 85,043,459 118,157,290 |
84,897,671 |
See accompanying notes to the condensed consolidated interim financial statements
THUNDERSTRUCK RESOURCES LTD. CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOW (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30
| FOR THENINE MONTHS ENDEDSEPTEMBER30 | ||
|---|---|---|
| 2022 | 2021 | |
| Cash provided by (used for): | $ | $ |
| Operating activities | ||
| Loss for the period | (977,755) | (413,767) |
| Items not involving the use of cash: | ||
| Accrued interest expense | 4,070 | 11,615 |
| Buyout of leases | 8,601 | - |
| Depreciation | 1,458 | 1,458 |
| Loss on sale of vehicle | - | 1,542 |
| Operator fees | - | (27,528) |
| Share-based compensation | 390,316 | 29,754 |
| Unrealized foreign exchange | (4,290) | (7,440) |
| Changes in non-cash operating capital: | ||
| Amounts receivable | (24,365) | (37,563) |
| Prepaid expenses | (21,088) | 80,284 |
| Accountspayable and accrued liabilities | (30,896) | (7,480) |
| Cash used in operating activities | (653,949) | (369,125) |
| Investing activities | ||
| Exploration advances and deposits | (145,135) | 2,816 |
| Exploration advances received | 4,878 | 670,000 |
| Exploration and evaluation expenditures | (835,526) | (824,899) |
| Proceeds from sale of vehicle | - | 5,570 |
| Purchase of equipment | (171,175) | (24,547) |
| Cash used in investing activities | (1,146,958) | (171,060) |
| Financing activities | ||
| Private placement | 2,500,000 | - |
| Share issue costs | (25,750) | (3,500) |
| Obligation to issue shares | - | 51,200 |
| Options exercised | 63,500 | 18,750 |
| Warrants exercised | 20,000 | 60,000 |
| Leasepayments | (62,297) | (99,101) |
| Cashprovided by financing activities | 2,495,453 | 27,349 |
| Change in cash during the period | 694,546 | (512,836) |
| Cash, beginningofperiod | 57,556 | 587,797 |
| Cash,end of theperiod | 752,102 | 74,961 |
Supplementary disclosure:
As at September 30, 2022, the Company had $161,124 (2021 - $51,884) in exploration expenditures in accounts payable and incurred depreciation expense of $56,280 (2021 - $95,188) capitalized to exploration and evaluation assets. The Company redeemed $20,855 (2021 - $Nil) in bonds against the lease liability in the period ended September 30, 2022.
See accompanying notes to the condensed consolidated interim financial statements
THUNDERSTRUCK RESOURCES LTD.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY (Unaudited - Expressed in Canadian dollars)
| Number of shares |
Share capital Obligation to issue shares Reserves |
Deficit Total |
|---|---|---|
| December 31, 2020 84,193,459 Share issue costs - Obligation to issue shares - Share-based compensation - Options exercised 250,000 Warrants exercised 600,000 Net loss for the period - |
$ $ $ 5,447,221 - 918,205 (3,500) - - - 51,200 - - - 29,754 37,047 - (18,297) 60,000 - - - - - |
$ $ (3,837,634) 2,527,792 - (3,500) - 51,200 - 29,754 - 18,750 - 60,000 (413,767) (413,767) |
| September 30, 2021 85,043,459 |
5,540,768 51,200 929,662 |
(4,251,401) 2,270,229 |
| Private placement 5,330,066 Share issue costs - Net loss for theperiod - |
319,804 (51,200) - (26,460) - 8,865 - - - |
- 268,604 - (17,595) (282,356) (282,356) |
| December 31, 2021 90,373,525 |
5,834,112 - 938,527 |
(4,533,757) 2,238,882 |
| Private placement 35,714,285 Share issue costs - Share-based compensation - Options exercised 725,000 Warrants exercised 200,000 Net loss for theperiod - |
2,500,000 - - (25,750) - - - - 390,316 124,442 - (60,942) 20,000 - - - - - |
- 2,500,000 - (25,750) - 390,316 - 63,500 - 20,000 (977,755) (977,755) |
| September 30, 2022 127,012,810 |
8,452,804 - 1,267,901 |
(5,511,512) 4,209,193 |
See accompanying notes to the condensed consolidated interim financial statements
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
1. NATURE AND CONTINUANCE OF OPERATIONS
Thunderstruck Resources Ltd. (the "Company") was incorporated under the British Columbia Business Corporations Act on October 27, 2011 and its principal activity is the acquisition and exploration of mineral properties.
The Company’s registered office address is Suite 2080 - 777 Hornby Street, Vancouver, BC V6Z 1S4 and its principal place of business is Suite 488 – 1090 West Georgia Street, Vancouver, BC V6E 3V7.
The Company’s principal mineral property interest is a project located on the main island of Fiji. The Company is in the process of exploring this project and has yet to determine if the project contains economically recoverable mineral reserves. The Company’s continuing operations and the underlying value of the project is entirely dependent upon the existence of economically recoverable mineral reserves, the ability of the Company to obtain the necessary financing to complete the exploration and development of the project, obtaining the necessary permits to mine, future profitable production from any mine and any proceeds from the disposition of the project.
These condensed consolidated interim financial statements have been prepared assuming the Company will continue on a goingconcern basis. The Company has working capital of $645,062 as at September 30, 2022, no source of operating revenue, and is dependent upon the future receipt of equity financing to maintain its operations and to advance its current project. The ability of the Company to continue as a going concern depends upon its ability to develop profitable operations and to continue to raise additional financing to maintain its working capital. At the present time, there are material uncertainties which cast significant doubt on the ability of the Company to continue as a going concern.
In March 2020, the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally. It is not possible for the Company to predict the enduring effects of the adverse results of the outbreak and its effects on the Company’s business or ability to raise funds. The Company continues to adapt to changing travel, health and regional restrictions.
There can be no assurance that the Company will be able to continue to raise funds, in which case the Company may be unable to meet its obligations. Should the Company be unable to realize on its assets and discharge its liabilities in the normal course of business, the net realizable value of its assets may be materially less than the amounts recorded on the condensed consolidated interim statements of financial position.
2. SIGNIFICANT ACCOUNTING POLICIES
a) Statement of compliance
These condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") applicable to the preparation of interim financial statement, including IAS 34, Interim Financial Reporting. Accordingly, these financial statements do not include all of the information and footnotes required by IFRS for complete financial statements for yearend reporting purposes. These financial statements should be read in conjunction with the Company’s financial statements for the year ended December 31, 2021, which have been prepared in accordance with IFRS as issued by the IASB.
The accounting policies applied by the Company in these financial statements are the same as those applied by the Company in its most recent annual financial statements for the year December 31, 2021 as filed on SEDAR at www.sedar.com
b) Basis of measurement
These condensed consolidated interim financial statements have been prepared on a historical cost basis except for financial instruments classified at fair value through profit or loss, which are stated at their fair value. In addition, these condensed consolidated interim financial statements have been prepared using the accrual basis of accounting, except for the cash flow information.
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
2. SIGNIFICANT ACCOUNTING POLICIES (continued)
b) Basis of measurement (continued)
These condensed consolidated interim financial statements include the accounts of the Company and its 100% controlled entity, Thunderstruck Limited (a Fijian corporation) (“Thunderstruck Fiji”) and Thunderstruck Fiji’s 100% controlled entity, Aljen (Pacific) Limited (a Fijian corporation).
Inter-company balances and transactions, including unrealized income and expenses arising from inter-company transactions, are eliminated on consolidation.
These condensed consolidated interim financial statements are presented in Canadian dollars, which is also the functional currency of all the entities.
c) Use of judgements and estimates
The preparation of these condensed consolidated interim financial statements requires management to use judgment in applying its accounting policies and estimates and assumptions about the future. Estimates and other judgments are regularly evaluated and are based on management’s experience and other factors, including expectations about future events that are believed to be reasonable under the circumstances. The following are the most significant accounting judgments and estimates that the Company has made in the preparation of these condensed consolidated interim financial statements.
Critical judgements in applying accounting policies:
The following are critical judgments that management has made in the process of applying accounting policies and that have the most significant effect on the amounts recognized in the financial statements:
-
The determination that there are no pervasive indicators which would require an impairment provision in connection with the carrying value of the company’s exploration and evaluation assets.
-
The determination that the Company will continue as a going concern for the next year.
Key sources of estimation uncertainty:
Significant assumptions about the future and other sources of estimation uncertainty that management has made at the financial position reporting date, that could result in a material adjustment to the carrying amounts of assets and liabilities, in the event that actual results differ from assumptions made, relate to, but are not limited to, the following:
Share-based payments
The Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Equity-settled transactions with non-employees are recorded at the fair value of the service provided, where this is readily determinable. In other instances, they are recorded at the fair value of the equity instruments issued. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the share-based award, volatility and dividend yield and making assumptions about them.
Deferred tax assets
The Company estimates the expected manner and timing of the realization or settlement of the carrying value of its assets and liabilities and applies the tax rates that are enacted or substantively enacted on the estimated dates of realization or settlement.
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
3. EXPLORATION AND EVALUATION ASSETS
| Fijian | |
|---|---|
| Project,Fiji | |
| $ | |
| Balance, December 31, 2020 | 1,854,294 |
| Assay | 21,593 |
| Camp costs | 181,670 |
| Community relations | 2,905 |
| Depreciation (note 4) | 121,515 |
| Drilling and site works | 49,911 |
| Field office | 238,614 |
| Geological | 145,637 |
| Management | 93,234 |
| Recoveries | (565,250) |
| Supplies | 10,769 |
| Balance, December 31, 2021 | 2,154,892 |
| Assay | 86,975 |
| Camp costs | 178,018 |
| Community relations | 25,280 |
| Depreciation (note 4) | 56,280 |
| Drilling and site works | 269,940 |
| Field office | 168,269 |
| Geological | 92,913 |
| Management | 50,823 |
| Supplies | 37,849 |
| Balance, September 30, 2022 | 3,121,239 |
Fijian Project, Island of Viti Levu, Fiji
On August 4, 2016, the Company entered into a Share Sale Agreement (the “Agreement”) to acquire all of the issued and outstanding shares of Aljen (Pacific) Limited (“Aljen”), a private Fijian company holding legal title to a portfolio of base metal and gold properties located on the island of Viti Levu, Fiji (the “Properties”).
Pursuant to the Agreement, the Company paid cash of AUD$158,000 plus VAT and issued 450,000 common shares of the Company. The Company is required to issue a further 1,000,000 common shares of the Company in the event the Company or its successors either a) identify indicated mineral resources (or better and as prepared in compliance with NI 43-101) containing a minimum of 250,000 ounces of gold or 3,000,000 tonnes of copper, zinc or silver on the Properties; or b) completes a prefeasibility study on the Properties.
The Company is satisfied that evidence of title to the property is adequate and acceptable to prevailing Fijian standards with respect to the current stage of exploration on this property. Although the Company is unaware of any defects in title to its property, no guarantee can be made that none exist.
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
3. EXPLORATION AND EVALUATION ASSETS (continued)
Joint Venture with Japan Oil, Gas and Metals National Corporation
On February 28, 2019, the Company signed a Letter Agreement (the "Agreement") with Japan Oil, Gas and Metals National Corporation ("JOGMEC"), whereby JOGMEC has the option to earn a 70% ownership interest in a wholly owned subsidiary to be established by the Company under the laws of Fiji ("FijiSub"). Upon completion of the option, JOGMEC would have an indirect interest in the Korokayiu Property (the "Mineral Licence") in Fiji, currently held 100% by Thunderstruck Fiji.
The Agreement granted JOGMEC the option to earn a 70% ownership interest by funding $3,500,000 of exploration through March 31, 2022, subject to acceleration at JOGMEC's discretion.
In order to earn a 70% interest, JOGMEC was required to complete the exploration requirement as follows:
-
1) Term 1 Program: $900,000 during the period commencing on February 28, 2019 (the “Effective Date”) and ending March 31, 2020. During fiscal 2019, the Term 1 Program was amended to increase funding. During the Term 1 Program, the Company received $1,449,589. The Term 1 Program funding is now completed.
-
2) Term 2 Program: $1,100,000 during the period commencing on April 1, 2020 and ending March 31, 2021. During the Term 2 Program, the Company received $1,083,027. The Term 2 Program funding is now completed.
-
3) Term 3 Program: $1,500,000 during the period commencing April 1, 2021 and ending March 31, 2022. During the Term 3 Program, the Company received $304,878.
During the period ended September 30, 2022, the Company recognized a recovery of $Nil (2021 - $309,733) against exploration and evaluation assets and operator fees of $Nil (2021 - $27,528) related to the JOGMEC funding.
During the JOGMEC option period, the Company was the operator for all operations and responsible for the preparation, conduct and oversight of prospecting operations, and the hiring of any third-party consultants.
During the year ended December 31, 2021, JOGMEC surrendered its option to acquire 70% of the Korokayiu prospect. The Company maintains 100% ownership over the Fijian licenses and properties.
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
4. EQUIPMENT
| Equipment Vehicles |
Right-of-use assets (Vehicles) Total |
|---|---|
| Cost Balance, December 31, 2020 $ 6,500 $ 26,968 Addition - 24,547 Disposal - (26,968) |
$ 343,949 $ 377,417 - 24,547 - (26,968) |
| Balance, December 31, 2021 $ 6,500 $ 24,547 Addition 16,753 154,422 Buyout of leases - - Disposal - - |
$ 343,949 $ 374,996 30,996 202,171 (310,952) (310,952) (63,993) (63,993) |
| Balance,September 30,2022 $ 23,253$ 178,969 |
$ -$ 202,222 |
| Accumulated Depreciation Balance, December 31, 2020 $ 1,878 $ 18,175 Depreciation 1,950 3,303 Disposal - (19,856) |
$ 80,129 $ 100,182 118,212 123,465 - (19,856) |
| Balance, December 31, 2021 $ 3,828 $ 1,622 Buyout of leases - - Depreciation 1,717 10,111 Disposal - - |
$ 198,341 $ 203,791 (180,258) (180,258) 45,910 57,738 (63,993) (63,993) |
| Balance,September 30,2022 $ 5,545 $ 11,733 |
$ - $ 17,278 |
| Net Book Value Balance, December 31, 2021 $ 2,672 $ 22,925 Balance,September 30,2022 $ 17,708$ 167,236 |
$ 145,608 $ 171,205 $ -$ 184,944 |
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
5. LEASE LIABILITIES
The following is a continuity schedule of lease liability for the years presented:
| September 30, | December 31, | ||
|---|---|---|---|
| 2022 | 2021 | ||
| Balance, beginning of the period | $ | 174,456 $ | 264,281 |
| Lease additions in the period | 30,996 | - | |
| Accrued finance expense | 4,070 | 14,426 | |
| Foreign exchange | (4,277) | (8,587) | |
| Lease payments | (62,297) | (95,664) | |
| Redemption of bonds | (20,855) | - | |
| Buyout of leases | (122,093) | - | |
| Balance,end of theperiod | $ | -$ | 174,456 |
| Current (less than one year) | $ | - $ | 128,354 |
| Long-term | - | 46,102 | |
| Balance, end of the period | $ | -$ | 174,456 |
The Company entered into one additional vehicle lease in the period ended September 30, 2022 and has applied an incremental borrowing rate of 7.00%. The Company bought out five vehicle leases in the period ended September 30, 2022.
6. SHARE CAPITAL
a) Authorized share capital
As at September 30, 2022, the authorized share capital consisted of an unlimited number of common shares without par value and an unlimited number of preferred shares with no par value.
b) Issued share capital
For the nine months ended September 30, 2022
On March 8, 2022, the Company completed a private placement of 35,714,285 units, at a price of $0.07 per unit, for gross proceeds of $2,500,000. Each unit consisted of one common share and one share purchase warrant. Each whole warrant entitles the holder to purchase a common share at a price of $0.15 per share until March 8, 2027. The warrants are subject to accelerated exercise provisions such that if the closing price of the Company’s common shares exceeds $0.30 per share for a period of 20 consecutive trading days, the Company may give notice of the acceleration of the warrants’ term to a period of 30 days following such notice. No finders’ fees were payable in connection with the private placement.
For the year ended December 31, 2021
On October 22, 2021, the Company completed a private placement of 5,330,066 units, at a price of $0.06 per unit, for gross proceeds of $319,804. Each unit consisted of one common share and one-half of one share purchase warrant. Each whole warrant entitles the holder to purchase a common share at a price of $0.15 per share until October 22, 2024. The Company paid a total of $10,595 in finders’ fees and issued 176,583 finders’ warrants on the same terms as the warrants in the units.
The finders’ warrants were valued at $8,865 using the Black-Scholes inputs as follows: 0.95% risk-free interest rate, volatility of 115.1%, term of 3 years and dividend rate of 0%.
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
6. SHARE CAPITAL (continued)
c) Share purchase options
The Company has established a stock option plan for its directors, officers and technical consultants under which the Company may grant options from time to time to acquire a maximum number of common shares of up to 10% of the issued and outstanding Common Shares. The exercise price of each option granted under the plan shall be determined by the Board of Directors. Options may be granted for a maximum term of ten years from the date of the grant, are non-transferable and expire within 90 days of termination of employment or holding office as director or officer of the Company. Unless otherwise stated, the options fully vest when granted.
The following is a summary of the changes in the Company’s outstanding stock options:
| September | 30, 2022 | December | 31, 2021 | |
|---|---|---|---|---|
| Weighted | Weighted | |||
| Number of | Average | Number of | Average | |
| Options | Exercise Price | Options | Exercise Price | |
| $ | $ | |||
| Balance, beginning of the period | 8,005,000) | 0.08) | 8,405,000) | 0.08) |
| Granted | 4,800,000) | 0.09) | 380,000) | 0.08) |
| Exercised | (725,000) | 0.09 | (250,000) | 0.08 |
| Expired |
(700,000) | 0.07 | (530,000) | 0.08 |
| Balance,end of theperiod(1) | 11,380,000) | 0.09) | 8,005,000) | 0.08) |
(1) As at September 30, 2022, the weighted-average remaining contractual life of stock options outstanding is 6.49 years (December 31, 2021 – 6.22 years).
Summary of stock options outstanding and exercisable at September 30, 2022:
| Number Outstanding | Exercise | |
|---|---|---|
| and Exercisable | Price | ExpiryDate |
| $ | ||
| 300,000 | 0.08 | June 25, 2023 |
| 900,000 | 0.05 | June 25, 2025 |
| 150,000 | 0.05 | September 22, 2025 |
| 50,000 | 0.07 | December 3, 2025 |
| 30,000 | 0.075 | April 16, 2026 |
| 1,150,000 | 0.085 | August 26, 2026 |
| 700,000 | 0.065 | January 21, 2027 |
| 300,000 | 0.10 | April 13, 2027 |
| 375,000 | 0.09 | September 6, 2027 |
| 900,000 | 0.09 | March 13, 2028 |
| 100,000 | 0.055 | October 9, 2028 |
| 1,050,000 | 0.07 | April 5, 2029 |
| 850,000 | 0.075 | January 30, 2030 |
| 900,000 | 0.115 | September 23, 2030 |
| 225,000 | 0.08 | February 19, 2031 |
| 600,000 | 0.115 | February 13, 2032 |
| 2,100,000 | 0.095 | March 8, 2032 |
| 700,000 | 0.07 | March 29,2032 |
| 11,380,000 |
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
6. SHARE CAPITAL (continued)
d) Share purchase warrants
The following is a summary of the changes in the Company’s outstanding warrants:
| September | 30, 2022 | December | 31, 2021 | |
|---|---|---|---|---|
| Weighted | Weighted | |||
| Number of | Average | Number of | Average | |
| warrants | Exercise Price | warrants | Exercise Price | |
| $ | $ | |||
| Balance, beginning of the period | 42,610,097 | 0.13 | 41,768,481 | 0.13 |
| Exercised | (200,000) | 0.10 | (600,000) | 0.10 |
| Expired | (10,889,292) | 0.15 | (1,400,000) | 0.10 |
| Granted | 35,714,285 | 0.15 | 2,841,616 | 0.15 |
| Balance,end of theperiod | 67,235,090 | 0.14 | 42,610,097 | 0.13 |
Summary of warrants outstanding as at September 30, 2022:
| Number | Exercise | |
|---|---|---|
| Outstanding | Price | ExpiryDate |
| $ | ||
| 1,457,854 | 0.10 | January 5, 2023(1) |
| 5,250,000 | 0.15 | March 13, 2023(1)(2) |
| 2,262,000 | 0.15 | May 25, 2023(1) |
| 1,250,000 | 0.15 | October 9, 2023(1)(2) |
| 951,835 | 0.15 | November 9, 2023(1)(2) |
| 2,841,616 | 0.15 | October 22, 2024 |
| 17,507,500 | 0.10 | June 24, 2025 |
| 35,714,285 | 0.15 | March 8,2027(3) |
| 67,235,090 |
(1) The warrants are subject to an accelerated exercise provision such that if the closing price of the Company’s common shares exceeds $0.25 per share for a period of 20 consecutive trading days, the Company may give notice of the acceleration of the warrants’ terms to a period of 30 days following such notice.
(2) The original expiry dates of these warrants were extended by 24 months in the year ended December 31, 2021.
(3) The warrants are subject to an accelerated exercise provision such that if the closing price of the Company’s common shares exceeds $0.30 per share for a period of 20 consecutive trading days, the Company may give notice of the acceleration of the warrants’ terms to a period of 30 days following such notice.
THUNDERSTRUCK RESOURCES LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
6. SHARE CAPITAL (continued)
e) Share-based payment reserve
During the period ended September 30, 2022, the Company granted the following options:
-
1,400,000 options with a fair value of $75,739, or $0.0541 per option.
-
600,000 options with a fair value of $68,386, or $0.1140 per option.
-
2,100,000 options with a fair value of $197,635, or $0.0941 per option.
-
700,000 options with a fair value of $48,556, or $0.0694 per option.
During the year ended December 31, 2021, the Company granted the following options:
-
350,000 options with a fair value of $27,767, or $0.0793 per option.
-
30,000 options with a fair value of $1,987, or $0.0662 per option.
The following weighted average assumptions were used for the Black Scholes valuation of stock options granted:
| September 30,2022 | December 31,2021 | |
|---|---|---|
| Risk-free interest rate | 1.87% | 1.19% |
| Expected life | 8.55 years | 9.61 years |
| Expected volatility | 150.55% | 163.48% |
| Dividend rate | 0.00% | 0.00% |
7. RELATED PARTY TRANSACTIONS
Key management personnel compensation:
| 2022 | 2021 | |
|---|---|---|
| $ | $ | |
| Consulting fees(1) | 22,023 | 19,512 |
| Directors’ fees | 9,000 | 9,000 |
| Exploration and evaluation assets - geological(2) | 15,000 | - |
| Management fees(3) | 155,000 | 90,000 |
| Rent(4) | 28,350 | 18,900 |
| Share-based compensation | 137,941 | - |
| Total keymanagement compensation | 367,314 | 137,412 |
(1) Consulting fees include fees for the CFO.
(2) Exploration and evaluation assets include geological fees paid to a former director.
(3) Management fees include fees for the CEO.
(4) Expenses paid on behalf of the CEO or to a company owned by the CEO per the CEO’s consulting agreement.
As at September 30, 2022, the Company owes various directors and officers of the Company $6,300 (December 31, 2021 - $8,434) for administrative expenses and professional fees provided. All amounts are included in accounts payable and accrued liabilities.
All transactions and balances are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration and agreed to by the related parties.
THUNDERSTRUCK RESOURCES LTD. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (Unaudited - Expressed in Canadian dollars) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022
8. CAPITAL MANAGEMENT
The Company’s primary objective for managing its capital structure is to maintain financial capacity for the purpose of sustaining the future development of the business and maintaining investor, creditor and market confidence.
The Company considers its capital structure to include shareholders’ equity and working capital. To effectively manage its resources and minimize risks, the Company prepares annual expenditure budgets that are updated as necessary depending on factors including success of programs and general industry conditions. In the event that adjustments to the capital structure are necessary, the Company may consider issuing additional equity, raising debt or revising its capital investment programs.
The Company’s share capital is not subject to any external restrictions. The Company has not paid or declared any dividends since the date of incorporation, nor are any currently contemplated. There have been no changes to the Company’s approach to capital management during the year.
9. FINANACIAL INSTRUMENT RISKS
Financial instruments
The Company’s financial instruments are exposed to the following risks:
Credit Risk
The Company’s primary exposure to credit risk is the risk of illiquidity of cash, amounting to $752,102 at September 30, 2022 (December 31, 2021 - $57,556). As the Company’s policy is to limit cash holdings to instruments issued by major Canadian banks, the credit risk is considered by management to be negligible. Cash is provided to Fiji on a cash call basis to maintain minimal balances.
Liquidity Risk
Liquidity risk is the risk that the Company will not be able to pay financial instrument liabilities as they come due. The Company’s liquidity risk from financial instruments is its need to meet operating accounts payable requirements. The Company is working to meet its capital requirements to satisfy its obligations. Liquidity will be managed through additional financing through debt and/or equity as available.
Foreign Exchange Risk
The Company’s has engaged a number of vendors in the pursuit of mineral exploration activities in Fiji. As such, the Company is exposed to some foreign currency risk. Fluctuations in the exchange rate between the Canadian dollar and Fijian dollar may have an adverse effect on the Company’s business and costs to proceed with preferred vendors. The Company may reduce its foreign currency risk as needed by substituting Canadian vendors as required. Foreign currency risk is considered low relative to the overall financial operating plan.
Interest Rate Risk
The Company has been exposed to interest rate risk on its cash. The majority of these deposits have been in discounted instruments with pre-determined fixed yields. Interest rate movements will affect the fair value of these instruments, so the Company manages maturity dates of these instruments to match cash flow needs, enabling realization at no loss in almost all cases. As at September 30, 2022, the Company maintained all of its cash balance on deposit in chequing accounts with a major Canadian bank and a major Fijian bank.
Fair Value of Financial Instruments
The Company’s cash, amounts receivable, exploration advances, accounts payable and accrued liabilities are carried at amortized cost and approximate fair value due to their short-term nature.