Nevada
|
91-1766677
|
(State
or other jurisdiction
|
(IRS
Employer Identification No.)
|
of
incorporation or organization)
|
Consolidated
Balance Sheets as of July 31, 2006
|
2
|
Consolidated
Statements of Operations for the three-month and
nine-month
|
|
periods
ended July 31, 2006 and
|
|
July
31, 2005 and for the period from inception
|
|
(November
8, 1993) to July 31, 2006
|
3
|
Consolidated
Statements of Cash Flow for the nine-month
|
|
periods
ended July 31, 2006 and July 31, 2005, and
|
|
for
the period from inception (November 8, 1993)
|
|
to
July 31, 2006
|
4
|
Condensed
Notes to Consolidated Financial Statements
|
5
|
METALLINE
MINING COMPANY
|
||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
|
|
July
31,
|
|
|
|
||
|
|
2006
|
|
October
31,
|
|
||
|
|
(unaudited)
|
|
2005
|
|||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
8,432,472
|
$
|
213,369
|
|||
Accounts
receivable
|
35,720
|
23,620
|
|||||
Prepaid
expenses
|
31,301
|
13,242
|
|||||
Employee
advances
|
1,142
|
9,560
|
|||||
Total
Current Assets
|
8,500,635
|
259,791
|
|||||
PROPERTY
CONCESSIONS
|
|||||||
Sierra
Mojada, Mojada 3
|
15,875
|
15,875
|
|||||
Fortuna
|
76,725
|
76,725
|
|||||
Esmeralda
|
255,647
|
255,647
|
|||||
Esmeralda
I
|
180,988
|
180,988
|
|||||
U.M.
Nortenos, Vulcano
|
3,682,772
|
3,682,772
|
|||||
La
Blanca
|
122,760
|
122,760
|
|||||
Total
Property Concessions
|
4,334,767
|
4,334,767
|
|||||
EQUIPMENT
|
|||||||
Office
and mining equipment, net
|
483,817
|
490,884
|
|||||
Total
Equipment
|
483,817
|
490,884
|
|||||
TOTAL
ASSETS
|
$
|
13,319,219
|
$
|
5,085,442
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
82,507
|
$
|
86,189
|
|||
Accrued
liabilities and expenses
|
50,302
|
189,046
|
|||||
Other
liabilities
|
28,744
|
15,873
|
|||||
Note
payable, current portion
|
4,209
|
4,209
|
|||||
Total
Current Liabilities
|
165,762
|
295,317
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Note
payable, net of current portion
|
4,208
|
7,365
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
|||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock, $0.01 par value; 50,000,000 shares authorized,
|
|||||||
34,126,661
and 20,404,585 shares issued and outstanding,
respectively
|
341,267
|
204,047
|
|||||
Additional
paid-in capital
|
27,256,925
|
19,852,673
|
|||||
Stock
options and warrants
|
5,265,069
|
1,347,839
|
|||||
Deficit
accumulated during exploration stage
|
(19,714,012
|
)
|
(16,621,799
|
)
|
|||
Total
Stockholders' Equity
|
13,149,249
|
4,782,760
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
13,319,219
|
$
|
5,085,442
|
METALLINE
MINING COMPANY
|
|||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
|||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
November
8,
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
1993
|
|
|||||
|
|
|
|
|
|
|
|
|
|
(Inception)
|
|
|||||
|
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
to
|
|
|||||||||
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
July
31,
|
|
|||||
|
|
2006
|
|
2005
|
|
2006
|
|
2005
|
|
2006
|
|
|||||
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
||||||
REVENUES
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
||||||||||||||||
Salaries
and payroll expenses
|
127,295
|
109,929
|
965,409
|
682,925
|
4,203,026
|
|||||||||||
Office
and administrative expenses
|
93,193
|
70,985
|
258,676
|
247,568
|
1,247,622
|
|||||||||||
Taxes
and fees
|
127,428
|
969
|
301,106
|
47,996
|
790,547
|
|||||||||||
Professional
services
|
219,191
|
141,585
|
831,080
|
765,724
|
5,198,782
|
|||||||||||
Property
expenses
|
12,370
|
44,281
|
157,797
|
115,816
|
2,101,900
|
|||||||||||
Depreciation
|
26,060
|
20,630
|
67,503
|
62,927
|
409,363
|
|||||||||||
Exploration
and research
|
599,787
|
83,093
|
671,649
|
819,614
|
6,005,735
|
|||||||||||
TOTAL
GENERAL AND ADMINISTRATIVE EXPENSES
|
1,205,324
|
471,472
|
3,253,220
|
2,742,570
|
19,956,974
|
|||||||||||
LOSS
FROM OPERATIONS
|
(1,205,324
|
)
|
(471,472
|
)
|
(3,253,220
|
)
|
(2,742,570
|
)
|
(19,956,974
|
)
|
||||||
OTHER
INCOME (EXPENSES)
|
||||||||||||||||
Miscellaneous
ore sales, net of expenses
|
10,426
|
(13,710
|
)
|
(31,111
|
)
|
(12,351
|
)
|
134,027
|
||||||||
VAT
tax refunds
|
-
|
-
|
13,045
|
-
|
132,660
|
|||||||||||
Miscellaneous
income
|
24,000
|
10,000
|
85,500
|
10,000
|
94,000
|
|||||||||||
Interest
and investment income
|
81,197
|
3,249
|
95,631
|
29,542
|
171,104
|
|||||||||||
Interest
and financing expense
|
(1,203
|
)
|
(152
|
)
|
(2,058
|
)
|
(455
|
)
|
(288,829
|
)
|
||||||
TOTAL
OTHER INCOME
|
114,420
|
(613
|
)
|
161,007
|
26,736
|
242,962
|
||||||||||
LOSS
BEFORE INCOME TAXES
|
(1,090,904
|
)
|
(472,085
|
)
|
(3,092,213
|
)
|
(2,715,834
|
)
|
(19,714,012
|
)
|
||||||
INCOME
TAXES
|
-
|
-
|
-
|
-
|
-
|
|||||||||||
NET
LOSS
|
$
|
(1,090,904
|
)
|
$
|
(472,085
|
)
|
$
|
(3,092,213
|
)
|
$
|
(2,715,834
|
)
|
$
|
(19,714,012
|
)
|
|
BASIC
AND DILUTED NET LOSS PER
|
||||||||||||||||
COMMON
SHARE
|
$
|
(0.03
|
)
|
$
|
(0.02
|
)
|
$
|
(0.10
|
)
|
$
|
(0.14
|
)
|
||||
BASIC
AND DILUTED
|
||||||||||||||||
WEIGHTED
AVERAGE NUMBER
|
||||||||||||||||
OF
COMMON SHARES OUTSTANDING
|
34,118,509
|
20,045,873
|
29,555,877
|
19,934,446
|
METALLINE
MINING COMPANY
|
||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
Period
from
|
||||||||||
November
8, 1993
|
||||||||||
(Inception)
|
||||||||||
9
Months Ended
|
to
|
|||||||||
July
31,
|
July
31,
|
July
31,
|
||||||||
2006
|
2005
|
2006
|
||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
loss
|
$
|
(3,092,213
|
)
|
$
|
(2,715,834
|
)
|
$
|
(19,714,012
|
)
|
|
Adjustments
to reconcile net loss to net cash used
|
||||||||||
by
operating activities:
|
||||||||||
Depreciation
|
67,503
|
62,927
|
409,363
|
|||||||
Noncash
expenses
|
-
|
-
|
126,864
|
|||||||
Common
stock issued for services
|
-
|
-
|
966,538
|
|||||||
Common
stock issued for compensation
|
668,715
|
176,772
|
1,488,946
|
|||||||
Stock
options issued for services
|
-
|
-
|
801,892
|
|||||||
Stock
options issued for financing fees
|
-
|
-
|
276,000
|
|||||||
Common
stock issued for payment of expenses
|
-
|
-
|
326,527
|
|||||||
Stock
warrants issued for services
|
-
|
-
|
688,771
|
|||||||
Gain
on sale of fixed assets
|
-
|
(10,000
|
)
|
(10,000
|
)
|
|||||
(Increase)
decrease in:
|
||||||||||
Marketable
securities
|
-
|
650,000
|
-
|
|||||||
Reclassification
of marketable securities
|
-
|
600,000
|
-
|
|||||||
Accounts
receivable
|
(12,100
|
)
|
74,490
|
(35,720
|
)
|
|||||
Prepaid
expenses
|
(18,059
|
)
|
(30,893
|
)
|
(31,301
|
)
|
||||
Employee
advances
|
8,418
|
24,462
|
(1,142
|
)
|
||||||
Increase
(decrease) in:
|
||||||||||
Accounts
payable
|
(3,682
|
)
|
(51,792
|
)
|
82,507
|
|||||
Other
liabilities
|
12,871
|
(30,918
|
)
|
17,080
|
||||||
Accrued
liabilities and expenses
|
(138,744
|
)
|
12,022
|
81,958
|
||||||
Net
cash used by operating activities
|
(2,507,291
|
)
|
(1,238,764
|
)
|
(14,525,729
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Purchase
of investments
|
-
|
-
|
(484,447
|
)
|
||||||
Proceeds
from investments
|
-
|
-
|
484,447
|
|||||||
Proceeds
from sale of fixed assets
|
-
|
10,000
|
10,000
|
|||||||
Equipment
purchases
|
(60,436
|
)
|
(7,598
|
)
|
(853,217
|
)
|
||||
Mining
property acquisitions
|
-
|
-
|
(4,452,571
|
)
|
||||||
Net
cash used by investing activities
|
(60,436
|
)
|
2,402
|
(5,295,788
|
)
|
|||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Proceeds
from sales of common stock with warrants
|
10,758,737
|
296,329
|
27,128,924
|
|||||||
Proceeds
from sales of options and warrants
|
-
|
-
|
949,890
|
|||||||
Proceeds
from exercise of warrants
|
31,250
|
31,250
|
||||||||
Deposits
for sale of stock
|
-
|
-
|
125,500
|
|||||||
Proceeds
from shareholder loans
|
-
|
-
|
30,000
|
|||||||
Payment
of note payable
|
(3,157
|
)
|
(3,157
|
)
|
(11,575
|
)
|
||||
Net
cash provided by financing activities:
|
10,786,830
|
293,172
|
28,253,989
|
|||||||
Net
increase (decrease) in cash and cash equivalents
|
8,219,103
|
(943,190
|
)
|
8,432,472
|
||||||
Cash
and cash equivalents beginning of period
|
213,369
|
1,384,030
|
-
|
|||||||
Cash
and cash equivalents end of period
|
$
|
8,432,472
|
$
|
440,840
|
$
|
8,432,472
|
||||
SUPPLEMENTAL
CASH FLOW DISCLOSURES:
|
||||||||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Interest
paid
|
$
|
520
|
$
|
455
|
$
|
287,291
|
||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||||
Common
stock issued for equipment
|
$
|
-
|
$
|
-
|
$
|
25,000
|
July
31, 2006
|
October
31, 2005
|
||||||
Mining
equipment
|
$
|
514,855
|
$
|
514,855
|
|||
Buildings
and structures
|
141,061
|
141,061
|
|||||
Land
- non mineral
|
15,839
|
15,839
|
|||||
Vehicles
|
76,856
|
42,068
|
|||||
Computer
equipment
|
114,435
|
88,787
|
|||||
Office
equipment
|
4,183
|
4,183
|
|||||
Furniture
and fixtures
|
8,186
|
8,186
|
|||||
875,415
|
814,979
|
||||||
Less:
Accumulated depreciation
|
(391,598
|
)
|
(324,095
|
)
|
|||
$
|
483,817
|
$
|
490,884
|
Options
Outstanding
|
Options
Exercisable
|
||||||||||
Exercise
Price
|
Number
Outstanding
|
Weighted
Average Remaining Contractual Life (Years)
|
Weighted
Average Exercise Price
|
Number
Exercisable
|
Weighted
Average Exercise Price
|
||||||
$
|
1.25
|
100,000
|
3.02
|
$
|
1.25
|
100,000
|
$
|
1.25
|
|||
1.32
|
370,000
|
0.18
|
1.32
|
370,000
|
1.32
|
||||||
2.15
|
200,000
|
3.59
|
2.15
|
200,000
|
2.15
|
||||||
$
|
1.25-2.15
|
670,000
|
1.62
|
$
|
1.60
|
670,000
|
$
|
1.56
|
July
31,
|
October
31,
|
||||||
2006
|
2005
|
||||||
Net
operating loss carryforward
|
$
|
16,625,000
|
$
|
13,572,000
|
|||
Deferred
tax asset
|
$
|
5,653,000
|
$
|
4,614,000
|
|||
Deferred
tax asset valuation allowance
|
$
|
(5,653,000
|
)
|
$
|
(4,614,000
|
)
|
3.1 |
Articles
of Incorporation.
(1)
|
3.2 |
Certificate
of Amendment to Articles of Incorporation, filed
herewith.
|
3.3 |
Bylaws,
as amended, filed herewith.
|
31.1
|
Certification
of CEO Pursuant to Exchange Act Rules 13a-14 and 15d-14, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed
herewith.
|
31.2 |
Certification
of CFO Pursuant to Exchange Act Rules 13a-14 and 15d-14, as adopted
pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002, filed
herewith.
|
32.1 |
Certification
of CEO Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section
906 of the Sarbanes-Oxley Act of 2002, filed
herewith.
|
32.2
|
Certification
of CFO Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section
906 of the Sarbanes-Oxley Act of 2002, filed
herewith.
|
(1)
|
Incorporated
by reference from Form 10-SB, filed October 15,
1999.
|
September 18, 2006 | By: | /s/ Merlin D. Bingham |
Date
|
Merlin D. Bingham, its President |
|
September 18, 2006 | By: | /s/ Wayne L. Schoonmaker |
Date
|
Wayne L. Schoonmaker, its |
|
Principal Financial Officer |
3.1 |
Articles
of Incorporation(1)
|
3.2 |
Certificate
of Amendment to the Articles of Incorporation, filed
herewith
|
3.3
|
Bylaws,
as amended, filed herewith.
|
31.1
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14(a) of the
Exchange
Act. Filed herewith.
|
31.2
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a) of the
Exchange
Act. Filed herewith.
|
32.1
|
Certification
of Principal Executive Officer pursuant to 18 U.S.C. Section 1350.
Furnished herewith.
|
32.2
|
Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section 1350.
Furnished herewith.
|
(1)
|
Incorporated
by reference from Form 10-SB, filed October 15,
1999.
|