1. |
INTRODUCTION |
2. |
OVERVIEW |
|
subscribe for 4,600,000 units of our company for C$1.00 per unit, with each unit consisting of one common share of our company and one share purchase warrant entitling the holder to purchase one additional common share of our company for a purchase price of C$1.10 for two years from the date of purchase. Ivanhoe subsequently exercised the warrants and now owns 14.7% of Entrée. |
|
have the right, during an earn-in period beginning on closing of the subscription for units and ending, at the latest, on the eighth anniversary of that closing date (subject to earlier expiration as specified in the agreement), to earn a participating interest in a mineral exploration and, if warranted, development and mining project to be conducted by Ivanhoe Mines Ltd. on a portion of our companys Lookout Hill property consisting of approximately 40,000 hectares of the land area of our Lookout Hill property shown on the map below. The amount of the participating interest in the project will vary depending on the amount of money that Ivanhoe expends on the project during the earn-in period, but the agreement provides that Ivanhoe can earn a 51% interest by expending an aggregate of at least $20,000,000 during the earn-in period, a 60% interest by expending an aggregate of at least $27,500,000 during the earn-in period, or a sliding percentage interest, depending on the depth from which minerals are extracted from the project, of between 70% and 80% by expending an aggregate of at least $35,000,000 during the earn-in period. To December 31, 2006, Ivanhoe has advised us that they have spent approximately $17 million on the project. |
|
have the right to nominate one member of our Board of Directors until the earlier to occur of (a) the expiration of the earn-in period, or (b) the date upon which Ivanhoe ceases to own at least ten percent (10%) of our issued and outstanding common shares (assuming the exercise by Ivanhoe of all securities convertible into our common shares). |
3. |
REVIEW OF OPERATIONS |
|
Period ended March 31, 2007 |
|
Period ended March 31, 2006 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Depreciation |
$ | 56,381 | $ | 44,455 | ||||||
Escrow shares
compensation |
| | ||||||||
General and
administrative |
525,771 | 462,997 | ||||||||
Interest
income |
(139,682 | ) | (191,719 | ) | ||||||
Shareholder
communications and investor relations |
224,250 | 752,069 | ||||||||
Mineral
interests |
456,917 | 423,581 | ||||||||
Stock-based compensation |
52,999 | 240,393 | ||||||||
Net loss |
$ | 1,176,636 | $ | 1,731,776 |
|
Period ended March 31, 2007 |
|
Period ended March 31, 2006 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Lookout
Hill |
$ | 314,041 | $ | 287,967 | ||||||
Manlai |
78,501 | 151,818 | ||||||||
Sol
Dos |
79,393 | | ||||||||
Other |
37,981 | 75,031 | ||||||||
Total
costs |
509,916 | 514,816 | ||||||||
Less stock-based compensation |
(52,999 | ) | (91,235 | ) | ||||||
Total expenditures, cash |
$ | 456,917 | $ | 423,581 |
A) |
EXPLORATION |
I) |
Ivanhoe Earn-in |
i) |
Hugo North Extension |
Contained Metal |
||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Class |
|
CuEq Cut-off |
|
Tonnage (tonnes) |
|
Copper (%) |
|
Gold (g/t) |
|
CuEq (%) |
|
Cu (‘000 lb) |
|
Au (oz) |
|
CuEq(000 lb) |
||||||||||||||||||
Indicated |
3.5 | 22,300,000 | 3.68 | 1.43 | 4.59 | 1,809,000 | 1,030,000 | 2,257,000 | ||||||||||||||||||||||||||
3.0 | 32,000,000 | 3.36 | 1.29 | 4.18 | 2,370,000 | 1,330,000 | 2,949,000 | |||||||||||||||||||||||||||
2.5 | 42,400,000 | 3.08 | 1.17 | 3.83 | 2,879,000 | 1,590,000 | 3,580,000 | |||||||||||||||||||||||||||
2.0 | 52,300,000 | 2.84 | 1.09 | 3.53 | 3,275,000 | 1,830,000 | 4,070,000 | |||||||||||||||||||||||||||
1.5 | 65,400,000 | 2.56 | 0.96 | 3.17 | 3,691,000 | 2,020,000 | 4,571,000 | |||||||||||||||||||||||||||
1.25 | 74,300,000 | 2.39 | 0.88 | 2.96 | 3,915,000 | 2,100,000 | 4,849,000 | |||||||||||||||||||||||||||
1.0 | 84,800,000 | 2.22 | 0.80 | 2.73 | 4,150,000 | 2,180,000 | 5,104,000 | |||||||||||||||||||||||||||
0.9 | 89,700,000 | 2.14 | 0.77 | 2.63 | 4,232,000 | 2,220,000 | 5,201,000 | |||||||||||||||||||||||||||
0.8 | 96,700,000 | 2.04 | 0.72 | 2.50 | 4,349,000 | 2,240,000 | 5,330,000 | |||||||||||||||||||||||||||
0.7 | 107,400,000 | 1.91 | 0.66 | 2.33 | 4,522,000 | 2,280,000 | 5,517,000 | |||||||||||||||||||||||||||
0.6 | 117,000,000 | 1.80 | 0.61 | 2.19 | 4,643,000 | 2,290,000 | 5,649,000 | |||||||||||||||||||||||||||
0.5 | 123,900,000 | 1.73 | 0.58 | 2.10 | 4,726,000 | 2,310,000 | 5,736,000 | |||||||||||||||||||||||||||
0.4 | 130,300,000 | 1.67 | 0.55 | 2.02 | 4,797,000 | 2,300,000 | 5,803,000 | |||||||||||||||||||||||||||
0.3 | 137,900,000 | 1.59 | 0.52 | 1.92 | 4,834,000 | 2,310,000 | 5,837,000 | |||||||||||||||||||||||||||
Inferred |
3.5 | 1,400,000 | 3.32 | 1.03 | 3.98 | 102,000 | 50,000 | 123,000 | ||||||||||||||||||||||||||
3.0 | 3,600,000 | 2.97 | 0.88 | 3.53 | 236,000 | 100,000 | 280,000 | |||||||||||||||||||||||||||
2.5 | 5,900,000 | 2.68 | 0.87 | 3.23 | 349,000 | 170,000 | 420,000 | |||||||||||||||||||||||||||
2.0 | 11,000,000 | 2.20 | 0.86 | 2.75 | 534,000 | 300,000 | 667,000 | |||||||||||||||||||||||||||
1.5 | 29,100,000 | 1.73 | 0.58 | 2.10 | 1,110,000 | 540,000 | 1,347,000 | |||||||||||||||||||||||||||
1.25 | 45,000,000 | 1.55 | 0.46 | 1.84 | 1,538,000 | 670,000 | 1,825,000 | |||||||||||||||||||||||||||
1.0 | 62,200,000 | 1.39 | 0.39 | 1.64 | 1,906,000 | 780,000 | 2,249,000 | |||||||||||||||||||||||||||
0.9 | 70,000,000 | 1.33 | 0.37 | 1.56 | 2,053,000 | 830,000 | 2,407,000 | |||||||||||||||||||||||||||
0.8 | 78,300,000 | 1.27 | 0.34 | 1.49 | 2,192,000 | 860,000 | 2,572,000 | |||||||||||||||||||||||||||
0.7 | 87,000,000 | 1.21 | 0.32 | 1.42 | 2,321,000 | 900,000 | 2,724,000 | |||||||||||||||||||||||||||
0.6 | 95,500,000 | 1.15 | 0.31 | 1.35 | 2,421,000 | 950,000 | 2,842,000 | |||||||||||||||||||||||||||
0.5 | 105,200,000 | 1.09 | 0.29 | 1.27 | 2,528,000 | 980,000 | 2,945,000 | |||||||||||||||||||||||||||
0.4 | 127,600,000 | 0.96 | 0.26 | 1.13 | 2,701,000 | 1,070,000 | 3,179,000 | |||||||||||||||||||||||||||
0.3 | 152,400,000 | 0.85 | 0.23 | 1.00 | 2,856,000 | 1,130,000 | 3,360,000 |
II) |
Lookout Hill |
(a) |
The identification of a northerly trending 9+ km long area of intermittent, intrusive-contact related molybdenum mineralization. These molybdenum enriched areas were outlined |
by non-continuous surface soil and rock geochemical sampling and 2,438.8 m of diamond drilling. Follow-up exploration, including diamond drilling, in 2007 has commenced. |
(b) |
Drilling of geophysical IP targets in the West Grid area identified Devonian aged intrusives (the age of copper-gold mineralization at Oyu Tolgoi) in association with alteration and sulphide mineralization (predominantly pyrite). Drilling at the north end of a strong IP conductor, that trends south onto the joint Entrée-Ivanhoe Agreement Area to the south and west of Ivanhoes Oyu Tolgoi concession, intersected zones of strong pyrite mineralization with narrow intervals of anomalous gold, molybdenum and copper (ie. 1.25 m of 492 ppb Au; 2 m of 242 ppb au; 2m of 177 ppm Mo and 2m of 445 ppm Cu). Additional drilling is planned for this area during the 2007 exploration season. |
(c) |
Reverse circulation drilling in the area of Zone III encountered anomalous gold values to the north of the area drilled in 2005. Additional follow up work has been recommended by the technical team. |
(d) |
Seven reverse circulation drill holes were completed over a blind IP target in Ring Dyke target area. The program was successful in outlining a sulphide rich (predominantly pyrite) epithermal or high-level porphyry system that will require further testing in 2007. |
III) |
Manlai |
IV) |
Sol Dos Prospect |
B) |
GENERAL AND ADMINISTRATIVE |
C) |
STOCK-BASED COMPENSATION |
D) |
STOCKHOLDER COMMUNICATIONS AND INVESTOR RELATIONS |
E) |
INTEREST INCOME |
F) |
OUTLOOK |
4. |
SELECTED QUARTERLY DATA |
|
Quarter ended March 31, 2007 |
|
Quarter ended December 31, 2006 |
|
Quarter ended September 30, 2006 |
|
Quarter ended June 30, 2006 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Exploration |
$ | 509,916 | $ | 1,790,930 | $ | 2,571,691 | $ | 1,209,454 | ||||||||||
General and
administrative |
806,402 | 789,337 | 1,240,727 | 851,580 | ||||||||||||||
Loss form
operations |
(1,316,318 | ) | (2,580,267 | ) | (3,812,418 | ) | (2,061,034 | ) | ||||||||||
Interest income |
139,682 | 174,532 | 202,112 | 153,510 | ||||||||||||||
Net loss |
$ | (1,176,636 | ) | $ | (2,405,735 | ) | $ | (3,610,306 | ) | $ | (1,907,524 | ) | ||||||
Loss per share, basic and diluted |
$ | (0.03 | ) | $ | (0.03 | ) | $ | (0.05 | ) | $ | (0.03 | ) |
|
Quarter ended March 31, 2006 |
|
Quarter ended December 31, 2005 |
|
Quarter ended September 30, 2005 |
|
Quarter ended June 30, 2005 |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Exploration |
$ | 514,816 | $ | 2,560,422 | $ | 2,569,409 | $ | 2,032,805 | ||||||||||
General and
administrative |
1,408,679 | 726,525 | 611,050 | 2,278,886 | ||||||||||||||
Loss form
operations |
(1,923,495 | ) | (3,286,947 | ) | (3,180,459 | ) | (4,311,691 | ) | ||||||||||
Interest income |
191,719 | 165,224 | 125,790 | 23,339 | ||||||||||||||
Net loss |
$ | (1,731,776 | ) | $ | (3,121,723 | ) | $ | (3,054,669 | ) | $ | (4,288,352 | ) | ||||||
Loss per share, basic and diluted |
$ | (0.02 | ) | $ | (0.05 | ) | $ | (0.05 | ) | $ | (0.08 | ) |
5. |
LIQUIDITY |
|
Year ended March 31, 2007 Shares |
|
Year ended March 31, 2007 Amount |
|
Year ended March 31, 2006 Shares |
|
Year ended March 31, 2006 Amount |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Private
placements |
| $ | | | $ | | ||||||||||||
Exercise of
warrants |
| | | | ||||||||||||||
Exercise of stock options |
55,000 | 38,450 | 850,000 | 733,899 | ||||||||||||||
55,000 | $ | 38,450 | 850,000 | $ | 733,899 |
|
Less than 1 Year |
|
13 Years |
|
35 Years |
|
More than 5 Years |
|
Total |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Office lease |
55,548 | 153,142 | 111,752 | | ||||||||||||||||||
Total |
55,548 | 153,142 | 111,752 | | 320,442 |
6. |
CAPITAL RESOURCES |
7. |
OFF-BALANCE SHEET TRANSACTIONS |
8. |
TRANSACTIONS WITH RELATED PARTIES |
9. |
PROPOSED TRANSACTIONS |
10. |
CRITICAL ACCOUNTING ESTIMATES |
11. |
CHANGES IN ACCOUNTING POLICIES |
12. |
FINANCIAL INSTRUMENTS AND OTHER INSTRUMENTS |
13. |
OTHER MD&A REQUIREMENTS |
|
March 31, 2007 (Unaudited) |
|
December 31, 2006 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
ASSETS |
||||||||||
Current |
||||||||||
Cash and cash
equivalents |
$ | 12,748,587 | $ | 14,258,422 | ||||||
Receivables |
362,496 | 246,405 | ||||||||
Prepaid
expenses |
476,980 | 160,345 | ||||||||
Total current
assets |
13,588,063 | 14,665,172 | ||||||||
Equipment (Note 4) |
847,316 | 844,922 | ||||||||
Total assets |
$ | 14,435,379 | $ | 15,510,094 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||
Current |
||||||||||
Accounts
payable and accrued liabilities |
$ | 219,265 | $ | 356,229 | ||||||
Commitments (Note 10) |
||||||||||
Stockholders equity |
||||||||||
Common stock,
no par value, unlimited number authorized, (Note 6) 70,913,093 (December 31, 200670,858,093) issued and outstanding |
47,355,811 | 47,294,292 | ||||||||
Additional
paid-in capital |
9,311,874 | 9,281,914 | ||||||||
Accumulated
other comprehensive income: |
||||||||||
Foreign
currency cummulative translation adjustment |
1,680,159 | 1,532,753 | ||||||||
Accumulated
deficit during the exploration stage |
(44,131,730 | ) | (42,955,094 | ) | ||||||
Total stockholders equity |
14,216,114 | 15,153,865 | ||||||||
Total liabilities and stockholders equity |
$ | 14,435,379 | $ | 15,510,094 |
|
Three Months Ended March 31, 2007 |
|
Three Months Ended March 31, 2006 |
|
Cumulative Period from Inception (July 19, 1995) to March 31, 2007 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EXPENSES |
||||||||||||||
Audit and
accounting |
$ | 6,841 | $ | 6,090 | $ | 267,556 | ||||||||
Consulting
fees (Note 6) |
31,055 | 99,058 | 1,690,714 | |||||||||||
Depreciation |
56,381 | 44,455 | 417,821 | |||||||||||
Escrow shares
compensation |
| | 1,790,959 | |||||||||||
Foreign
exchange (gain)loss |
11,153 | (2,728 | ) | 47,137 | ||||||||||
Legal (Note
6) |
35,626 | 6,875 | 1,193,809 | |||||||||||
Loss on
settlement of debt |
| | 5,252 | |||||||||||
Management
fees (Notes 6 and 7) |
11,772 | 9,787 | 3,143,635 | |||||||||||
Mineral
property interests (Note 5 and 6) |
509,916 | 514,816 | 28,613,314 | |||||||||||
Office and
administration (Note 6) |
308,448 | 357,553 | 4,200,972 | |||||||||||
Regulatory
and transfer agent fees |
53,640 | 66,745 | 465,121 | |||||||||||
Stockholder
communications and investor relations (Note 6) |
224,250 | 767,372 | 2,955,260 | |||||||||||
Travel |
67,236 | 53,472 | 664,123 | |||||||||||
Loss from
operations |
(1,316,318 | ) | (1,923,495 | ) | (45,455,673 | ) | ||||||||
Interest income |
139,682 | 191,719 | 1,323,943 | |||||||||||
Net loss |
$ | (1,176,636 | ) | $ | (1,731,776 | ) | $ | (44,131,730 | ) | |||||
Comprehensive
loss: |
||||||||||||||
Net
loss |
$ | (1,176,636 | ) | $ | (1,731,776 | ) | $ | (44,131,730 | ) | |||||
Foreign currency translation adjustment |
147,406 | (11,608 | ) | 1,427,842 | ||||||||||
Comprehensive loss |
$ | (1,029,230 | ) | $ | (1,743,384 | ) | $ | (42,703,888 | ) | |||||
Basic and diluted loss per share |
$ | (0.02 | ) | $ | (0.02 | ) | ||||||||
Weighted average number of shares outstanding |
70,885,593 | 70,126,426 |
|
Number of Shares |
|
Common Stock |
|
Additional Paid-in Capital |
|
Accumulated Other Comprehensive Income |
|
Accumulated Deficit During the Exploration Stage |
|
Total Stockholders Equity |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance,
July 19, 1995 (date of inception) |
| $ | | $ | | $ | | $ | | $ | | |||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Private
placements |
4,200,000 | 60,852 | | | | 60,852 | ||||||||||||||||||||
Acquisition
of mineral property interests |
3,200,000 | 147,520 | | | | 147,520 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | (756 | ) | | (756 | ) | ||||||||||||||||||
Net
loss |
| | | | (175,714 | ) | (175,714 | ) | ||||||||||||||||||
Balance,
April 30, 1996 |
7,400,000 | 208,372 | | (756 | ) | (175,714 | ) | 31,902 | ||||||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Private
placements |
3,880,000 | 274,718 | | | | 274,718 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | (8,568 | ) | | (8,568 | ) | ||||||||||||||||||
Net
loss |
| | | | (56,250 | ) | (56,250 | ) | ||||||||||||||||||
Balance,
April 30, 1997 |
11,280,000 | 483,090 | | (9,324 | ) | (231,964 | ) | 241,802 | ||||||||||||||||||
Foreign
currency translation adjustment |
| | | (5,216 | ) | | (5,216 | ) | ||||||||||||||||||
Net
loss |
| | | | (33,381 | ) | (33,381 | ) | ||||||||||||||||||
Balance,
April 30, 1998 |
11,280,000 | 483,090 | | (14,540 | ) | (265,345 | ) | 203,205 | ||||||||||||||||||
Foreign
currency translation adjustment |
| | | (3,425 | ) | | (3,425 | ) | ||||||||||||||||||
Net
loss |
| | | (40,341 | ) | (40,341 | ) | |||||||||||||||||||
Balance,
April 30, 1999 |
11,280,000 | 483,090 | | (17,965 | ) | (305,686 | ) | 159,439 | ||||||||||||||||||
Escrow shares
compensation |
| | 41,593 | | | 41,593 | ||||||||||||||||||||
Exercise of
stock options |
1,128,000 | 113,922 | | | | 113,922 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | (896 | ) | | (896 | ) | ||||||||||||||||||
Net
loss |
| | | | (154,218 | ) | (154,218 | ) | ||||||||||||||||||
Balance,
April 30, 2000 |
12,408,000 | 597,012 | 41,593 | (18,861 | ) | (459,904 | ) | 159,840 | ||||||||||||||||||
Foreign
currency translation adjustment |
| | | (5,627 | ) | | (5,627 | ) | ||||||||||||||||||
Net
loss |
| | | | (18,399 | ) | (18,399 | ) | ||||||||||||||||||
Balance,
April 30, 2001 |
12,408,000 | $ | 597,012 | $ | 41,593 | $ | (24,488 | ) | $ | (478,303 | ) | $ | 135,814 |
|
Number of Shares |
|
Common Stock |
|
Additional Paid-in Capital |
|
Accumulated Other Comprehensive Income |
|
Accumulated Deficit During the Exploration Stage |
|
Total Stockholders Equity |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- continued
- |
||||||||||||||||||||||||||
Balance,
April 30, 2001 |
12,408,000 | $ | 597,012 | $ | 41,593 | $ | (24,488 | ) | $ | (478,303 | ) | $ | 135,814 | |||||||||||||
Foreign
currency translation adjustment |
| | | (2,561 | ) | | (2,561 | ) | ||||||||||||||||||
Net
loss |
| | | | (22,490 | ) | (22,490 | ) | ||||||||||||||||||
Balance,
April 30, 2002 |
12,408,000 | 597,012 | 41,593 | (27,049 | ) | (500,793 | ) | 110,763 | ||||||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Private
placements |
7,500,000 | 1,351,055 | | | | 1,351,055 | ||||||||||||||||||||
Exercise of
warrants |
12,500 | 3,288 | | | | 3,288 | ||||||||||||||||||||
Agents
finder fee |
310,000 | 39,178 | | | | 39,178 | ||||||||||||||||||||
Finders
fee for mineral property interests |
100,000 | 35,827 | | | | 35,827 | ||||||||||||||||||||
Debt
settlement |
135,416 | 45,839 | 5,252 | | | 51,091 | ||||||||||||||||||||
Agents
warrants |
| | 16,877 | | | 16,877 | ||||||||||||||||||||
Escrow shares
compensation |
| | 40,205 | | | 40,205 | ||||||||||||||||||||
Stock-based
compensation |
| | 16,660 | | | 16,660 | ||||||||||||||||||||
Share issue
costs |
| (211,207 | ) | | | | (211,207 | ) | ||||||||||||||||||
Foreign
currency translation adjustment |
| | | 73,080 | | 73,080 | ||||||||||||||||||||
Net
loss |
| | | | (1,073,320 | ) | (1,073,320 | ) | ||||||||||||||||||
Balance,
April 30, 2003 |
20,465,916 | 1,860,992 | 120,587 | 46,031 | (1,574,113 | ) | 453,497 | |||||||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Private
placements and offerings |
16,352,942 | 10,891,160 | | | | 10,891,160 | ||||||||||||||||||||
Exercise of
warrants |
3,730,372 | 1,316,664 | (6,443 | ) | | | 1,310,221 | |||||||||||||||||||
Exercise of
stock options |
35,000 | 18,730 | (4,026 | ) | | | 14,704 | |||||||||||||||||||
Agents
corporate finance fee |
100,000 | 64,192 | 8,384 | | | 72,576 | ||||||||||||||||||||
Acquisition
of mineral property interests (Note 5) |
5,000,000 | 3,806,000 | | | | 3,806,000 | ||||||||||||||||||||
Agents
warrants |
| | 370,741 | | | 370,741 | ||||||||||||||||||||
Escrow shares
compensation |
| | 1,949,878 | | | 1,949,878 | ||||||||||||||||||||
Stock-based
compensation |
| | 414,847 | | | 414,847 | ||||||||||||||||||||
Share issue
costs |
| (1,302,715 | ) | | | | (1,302,715 | ) | ||||||||||||||||||
Foreign
currency translation adjustment |
| | | 1,950 | | 1,950 | ||||||||||||||||||||
Net
loss |
| | | | (12,505,759 | ) | (12,505,759 | ) | ||||||||||||||||||
Balance,
December 31, 2003 |
45,684,230 | $ | 16,655,023 | $ | 2,853,968 | $ | 47,981 | $ | (14,079,872 | ) | $ | 5,477,100 |
|
Number of Shares |
|
Common Stock |
|
Additional Paid-in Capital |
|
Accumulated Other Comprehensive Income |
|
Accumulated Deficit During the Exploration Stage |
|
Total Stockholders Equity |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- continued
- |
||||||||||||||||||||||||||
Balance,
December 31, 2003 |
45,684,230 | $ | 16,655,023 | $ | 2,853,968 | $ | 47,981 | $ | (14,079,872 | ) | $ | 5,477,100 | ||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Private
placement |
4,600,000 | 3,846,521 | | | | 3,846,521 | ||||||||||||||||||||
Exercise of
warrants |
533,836 | 186,208 | (13,197 | ) | | | 173,011 | |||||||||||||||||||
Exercise of
stock options |
50,000 | 26,180 | (8,238 | ) | | | 17,942 | |||||||||||||||||||
Warrants
issued for cancellation of price guarantee (Note 5) |
| | 129,266 | | | 129,266 | ||||||||||||||||||||
Escrow shares
compensation |
| | 405,739 | | | 405,739 | ||||||||||||||||||||
Share issue
costs |
| (21,026 | ) | | | | (21,026 | ) | ||||||||||||||||||
Stock-based
compensation |
| | 1,530,712 | | | 1,530,712 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | 132,501 | | 132,501 | ||||||||||||||||||||
Net
loss |
| | | | (5,528,114 | ) | (5,528,114 | ) | ||||||||||||||||||
Balance,
December 31, 2004 |
50,868,066 | 20,692,906 | 4,898,250 | 180,482 | (19,607,986 | ) | 6,163,652 | |||||||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Private
placement |
7,542,410 | 13,538,097 | | | | 13,538,097 | ||||||||||||||||||||
Exercise of
warrants |
10,456,450 | 10,475,291 | | | | 10,475,291 | ||||||||||||||||||||
Exercise of
stock options |
772,000 | 1,238,581 | (532,908 | ) | | | 705,673 | |||||||||||||||||||
Escrow shares
compensation |
| | (435,583 | ) | | | (435,583 | ) | ||||||||||||||||||
Share issue
costs |
| (521,798 | ) | | | | (521,798 | ) | ||||||||||||||||||
Stock-based
compensation |
| | 5,074,100 | | | 5,074,100 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | 1,099,954 | | 1,099,954 | ||||||||||||||||||||
Net
loss |
| | | | (13,691,767 | ) | (13,691,767 | ) | ||||||||||||||||||
Balance,
December 31, 2005 |
69,638,926 | $ | 45,423,077 | $ | 9,003,859 | $ | 1,280,436 | $ | (33,299,753 | ) | $ | 22,407,619 |
|
Number of Shares |
|
Common Stock |
|
Additional Paid-in Capital |
|
Accumulated Other Comprehensive Income |
|
Accumulated Deficit During the Exploration Stage |
|
Total Stockholders Equity |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
- continued
- |
||||||||||||||||||||||||||
Balance,
December 31, 2005 |
69,638,926 | $ | 45,423,077 | $ | 9,003,859 | $ | 1,280,436 | $ | (33,299,753 | ) | $ | 22,407,619 | ||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Membership
paid in stock |
4,167 | 8,870 | 8,870 | |||||||||||||||||||||||
Exercise of
stock options |
1,215,000 | 1,862,345 | (753,628 | ) | | | 1,108,717 | |||||||||||||||||||
Stock-based
compensation |
| | 1,031,683 | | | 1,031,683 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | 252,317 | | 252,317 | ||||||||||||||||||||
Net
loss |
| | | | (9,655,341 | ) | (9,655,341 | ) | ||||||||||||||||||
Balance,
December 31, 2006 |
70,858,093 | 47,294,292 | 9,281,914 | 1,532,753 | (42,955,094 | ) | 15,153,865 | |||||||||||||||||||
Shares
issued: |
||||||||||||||||||||||||||
Exercise of
stock options |
55,000 | 61,519 | (23,039 | ) | | | 38,480 | |||||||||||||||||||
Stock-based
compensation |
| | 52,999 | | | 52,999 | ||||||||||||||||||||
Foreign
currency translation adjustment |
| | | 147,406 | | 147,406 | ||||||||||||||||||||
Net loss |
| | | | (1,176,636 | ) | (1,176,636 | ) | ||||||||||||||||||
Balance, March 31, 2007 |
70,913,093 | $ | 47,355,811 | $ | 9,311,874 | $ | 1,680,159 | $ | (44,131,730 | ) | $ | 14,216,114 |
|
Three Months Ended March 31, 2007 |
|
Three Months Ended March 31, 2006 |
|
Cumulative Period from Inception (July 19, 1995) to March 31, 2007 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CASH FLOWS
FROM OPERATING ACTIVITIES |
||||||||||||||
Net
loss |
$ | (1,176,636 | ) | $ | (1,731,776 | ) | $ | (44,131,730 | ) | |||||
Items not
affecting cash: |
||||||||||||||
Depreciation |
56,381 | 44,455 | 417,821 | |||||||||||
Stock-based
compensation |
52,999 | 240,393 | 8,121,001 | |||||||||||
Escrow shares
compensation |
| | 2,001,832 | |||||||||||
Loss on
settlment of debt |
| | 5,252 | |||||||||||
Warrants
issued for cancellation of price guarantee |
| | 129,266 | |||||||||||
Finders
fee paid in stock |
| | 35,827 | |||||||||||
Mineral
property interest paid in stock |
| | 3,806,000 | |||||||||||
Membership
fees paid in stock |
| | 8,870 | |||||||||||
Changes in
assets and liabilities: |
||||||||||||||
Receivables |
(111,837 | ) | 201,784 | (345,308 | ) | |||||||||
Prepaid
expenses |
(310,458 | ) | (298,779 | ) | (464,580 | ) | ||||||||
Accounts
payable and accrued liabilities |
(138,804 | ) | (313,777 | ) | 241,339 | |||||||||
Net cash used
in operating activities |
(1,628,355 | ) | (1,857,700 | ) | (30,174,410 | ) | ||||||||
CASH FLOWS
FROM FINANCING ACTIVITIES |
||||||||||||||
Proceeds from
issuance of capital stock |
38,480 | 733,899 | 44,071,172 | |||||||||||
Share issue
costs |
| | (1,557,374 | ) | ||||||||||
Net cash
provided by financing activities |
38,480 | 733,899 | 42,513,798 | |||||||||||
CASH FLOWS
FROM INVESTING ACTIVITIES |
||||||||||||||
Acquisition
of equipment |
(58,775 | ) | (40,482 | ) | (1,265,137 | ) | ||||||||
Net cash used
in investing activities |
(58,775 | ) | (40,482 | ) | (1,265,137 | ) | ||||||||
Effect of
foreign currency translation on cash and cash equivalents |
138,815 | (5,425 | ) | 1,674,336 | ||||||||||
Change in
cash and cash equivalents during the period |
(1,509,835 | ) | (1,169,708 | ) | 12,748,587 | |||||||||
Cash and cash equivalents, beginning of period |
14,258,422 | 21,687,487 | | |||||||||||
Cash and cash equivalents, end of period |
$ | 12,748,587 | $ | 20,517,779 | $ | 12,748,587 | ||||||||
Cash paid for interest during the period |
$ | | $ | | ||||||||||
Cash paid for income taxes during the period |
$ | | $ | |
1. |
BASIS OF PRESENTATION |
2. |
NATURE OF OPERATIONS |
3. |
SIGNIFICANT ACCOUNTING POLICIES |
4. |
EQUIPMENT |
March 31, 2007 |
December 31, 2006 |
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cost |
|
Accumulated Depreciation |
|
Net Book Value |
|
Cost |
|
Accumulated Depreciation |
|
Net Book Value |
||||||||||||||||
Office
equipment |
111,159 | 29,193 | 81,966 | 107,574 | 24,222 | 83,352 | |||||||||||||||||||||
Computer
equipment |
401,579 | 236,244 | 165,335 | 362,113 | 200,628 | 161,485 | |||||||||||||||||||||
Field
equipment |
369,861 | 38,210 | 331,651 | 352,973 | 33,988 | 318,985 | |||||||||||||||||||||
Buildings |
387,779 | 119,415 | 268,364 | 383,703 | 102,603 | 281,100 | |||||||||||||||||||||
1,270,378 | 423,062 | 847,316 | 1,206,363 | 361,441 | 844,922 |
5. |
MINERAL PROPERTY INTERESTS |
5. |
MINERAL PROPERTY INTERESTS (contd...) |
5. |
MINERAL PROPERTY INTERESTS (contd...) |
|
Three Months Ended March 31, 2007 |
|
Three Months Ended March 31, 2006 |
|
Cumulative to March 31, 2007 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Lookout
Hill: |
||||||||||||||
Acquisition |
$ | 65,346 | $ | 47,712 | $ | 10,370,557 | ||||||||
Assaying,
testing and analysis |
18,400 | 12,250 | 1,051,720 | |||||||||||
Camp and
field supplies |
48,822 | 50,491 | 2,976,150 | |||||||||||
Drilling |
| | 4,275,475 | |||||||||||
Geological
and geophysical |
148,049 | 140,237 | 4,976,291 | |||||||||||
Travel and
accommodation |
33,424 | 37,277 | 686,830 | |||||||||||
314,041 | 287,967 | 24,337,023 | ||||||||||||
Manlai: |
||||||||||||||
Acquisition |
2,480 | 1,887 | 25,270 | |||||||||||
Assaying,
testing and analysis |
| 3,670 | 176,248 | |||||||||||
Camp and
field supplies |
14,806 | 59,838 | 1,004,752 | |||||||||||
Drilling |
| | 1,070,349 | |||||||||||
Geological
and geophysical |
54,256 | 82,277 | 1,127,396 | |||||||||||
Travel and
accommodation |
6,959 | 4,146 | 93,930 | |||||||||||
78,501 | 151,818 | 3,497,945 | ||||||||||||
Sol
Dos |
||||||||||||||
Acquisition |
13,720 | | 69,358 | |||||||||||
Camp and
field supplies |
15,529 | | 15,529 | |||||||||||
Geological
and geophysical |
36,708 | | 138,425 | |||||||||||
Travel and
accommodation |
13,436 | | 22,632 | |||||||||||
79,393 | | 245,944 | ||||||||||||
Other |
37,981 | 75,031 | 532,402 | |||||||||||
$ | 509,916 | $ | 514,816 | $ | 28,613,314 |
6. |
COMMON STOCK |
6. |
COMMON STOCK (contd...) |
6. |
COMMON STOCK (contd...) |
6. |
COMMON STOCK (contd...) |
|
|
|
|
|
||||||
---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Shares |
|
Weighted Average Exercise Price (C$) |
||||
Balance at
December 31, 2005 |
7,792,410 | 2.82 | ||||||||
Expired |
(250,000 | ) | 1.05 | |||||||
Balance at March 31, 2007 and December 31, 2006 |
7,542,410 | 2.88 |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Number of Shares |
|
Exercise Price (C$) |
|
Expiry Date |
||||||
2,832,865 |
2.75 | June 29, 2007 | ||||||||
2,832,865 |
3.00 | June 29, 2007 | ||||||||
938,340 |
2.75 | July 7, 2007 | ||||||||
938,340 |
3.00 | July 7, 2007 | ||||||||
7,542,410 |
6. |
COMMON STOCK (contd...) |
|
Number of Shares |
|
Weighted Average Exercise Price (C$) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Balance at
December 31, 2005 |
8,483,000 | 1.28 | ||||||||
Granted |
1,350,000 | 1.45 | ||||||||
Exercised |
(1,215,000 | ) | 1.04 | |||||||
Expired |
(40,000 | ) | 1.14 | |||||||
Balance at
December 31, 2006 |
8,578,000 | 1.34 | ||||||||
Granted |
50,000 | 1.77 | ||||||||
Exercised |
(55,000 | ) | 0.82 | |||||||
Balance at March 31, 2007 |
8,573,000 | 1.31 |
6. |
COMMON STOCK (contd ...) |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
Number of Shares |
|
Exercise Price (C$) |
|
Expiry Date |
||||||
475,000 |
$ | 0.46 | August 26, 2007 |
|||||||
325,000 |
0.60 | January 30, 2008 |
||||||||
100,000 |
1.19 | March 3, 2008 |
||||||||
20,000 |
1.32 | July 10, 2008 |
||||||||
690,000 |
1.00 | September 18, 2008 |
||||||||
175,000 |
2.32 | November 13, 2008 |
||||||||
560,000 |
1.24 | February 11, 2009 |
||||||||
1,400,000 |
1.15 | November 12, 2009 |
||||||||
600,000 |
1.25 | December 17, 2009 |
||||||||
400,000 |
1.28 | January 7, 2010 |
||||||||
75,000 |
1.19 | March 3, 2010 |
||||||||
63,000 |
1.48 | May 24, 2010 |
||||||||
2,205,000 |
1.75 | June 9, 2010 |
||||||||
100,000 |
2.00 | August 15, 2010 |
||||||||
25,000 |
1.66 | August 25, 2010 |
||||||||
20,000 |
1.85 | September 28, 2010 |
||||||||
125,000 |
1.80 | January 23, 2011 |
||||||||
100,000 |
2.20 | February 8, 2011 |
||||||||
20,000 |
2.34 | March 28, 2011 |
||||||||
1,025,000 |
1.32 | July 10, 2011 |
||||||||
20,000 |
1.77 | December 11, 2011 |
||||||||
50,000 |
1.77 |
January 22, 2012 |
||||||||
8,573,000 |
6. |
COMMON STOCK (contd ...) |
|
Three Months Ended March 31, 2007 |
|
Three Months Ended March 31, 2006 |
|
Cumulative to March 31, 2007 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consulting
fees |
$ | | $ | 102,579 | $ | 1,360,123 | ||||||||
Legal |
| | 250,756 | |||||||||||
Management
fees |
| | 2,818,122 | |||||||||||
Mineral
property interests |
52,999 | 91,236 | 1,596,153 | |||||||||||
Office and
administration |
| 31,275 | 1,400,531 | |||||||||||
Stockholder communications and investor relations |
| 15,303 | 695,316 | |||||||||||
$ | 52,999 | $ | 240,393 | $ | 8,121,001 |
|
Three Months Ended March 31, 2007 |
|
Three Months Ended March 31, 2006 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Risk-free
interest rate |
4.07 | % | 2.85 | % | ||||||
Expected life
of options (years) |
5.0 | 5.0 | ||||||||
Annualized
volatility |
87 | % | 80 | % | ||||||
Dividend rate |
0.00 | % | 0.00 | % |
7. |
RELATED PARTY TRANSACTIONS |
8. |
SEGMENT INFORMATION |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
March 31, 2007 |
|
December 31, 2006 |
|||||||
Identifiable
assets |
||||||||||
Canada |
$ | 13,861,249 | $ | 14,827,904 | ||||||
Mongolia |
574,130 | 682,190 | ||||||||
$ | 14,435,379 | $ | 15,510,094 |
|
|
|
||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Three Months Ended March 31, 2007 |
|
Three Months Ended March 31, 2006 |
|||||||
Loss for the
year |
||||||||||
Canada |
$ | (618,544 | ) | $ | (1,174,460 | ) | ||||
Mongolia |
(558,092 | ) | (557,316 | ) | ||||||
$ | (1,176,636 | ) | $ | (1,731,776 | ) |
9. |
SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS |
10. |
COMMITMENTS |
2007 |
$ | 55,548 | ||||
2008 |
75,414 | |||||
2009 |
77,728 | |||||
2010 |
78,693 | |||||
2011 |
32,789 | |||||
Total |
$ | 320,172 |
11. |
SUBSEQUENT EVENTS |
a) |
Issued 75,000 common shares for proceeds of C$59,800 on the exercise of stock options. |
b) |
Granted 200,000 stock options exercisable at a price of C$2.16 per share for a term of five years to a consultant and 100,000 stock options exercisable at a price of C$2.16 per share for a term of two years to a consultant. |