Item
1.
Financial Statements
Our consolidated unaudited interim financial statements for the
three and nine month periods ended March 31, 2014 form part of this quarterly
report. They are stated in United States Dollars (US$) and are prepared in
accordance with United States generally accepted accounting principles.
3
LITHIUM EXPLORATION GROUP, INC.
(An Exploration
Stage Company)
CONSOLIDATED INTERIM FINANCIAL STATEMENTS
March 31, 2014
(Unaudited)
4
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Balance Sheets
|
(Unaudited)
|
|
|
March 31,
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
731,531
|
|
$
|
248,624
|
|
Receivable
|
|
30,490
|
|
|
-
|
|
Loan receivable
|
|
20,000
|
|
|
-
|
|
Prepaid expenses
|
|
21,133
|
|
|
44,022
|
|
Total current assets
|
|
803,154
|
|
|
292,646
|
|
|
|
|
|
|
|
|
Deposit on Alta Disposal Morinville Ltd.
|
|
-
|
|
|
10,170
|
|
Investment in unconsolidated affiliate (Note 15)
|
|
912,173
|
|
|
-
|
|
|
|
|
|
|
|
|
Total Assets
|
$
|
1,715,327
|
|
$
|
302,816
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Accounts payable and accrued
liabilities
|
$
|
20,775
|
|
$
|
2,928
|
|
Note payable
convertible (Note 5)
|
|
-
|
|
|
105,410
|
|
Note payable (Note 9)
|
|
303,262
|
|
|
-
|
|
Derivative
liability convertible promissory notes (Note 7)
|
|
2,532,340
|
|
|
513,375
|
|
Derivative liability
convertible preferred shares (Note 8)
|
|
1,253,758
|
|
|
-
|
|
Due to related
party (Note 8)
|
|
45,332
|
|
|
45,332
|
|
Convertible debentures (Note 6)
|
|
-
|
|
|
1,063,077
|
|
Convertible
promissory notes
|
|
|
|
|
|
|
(net of discount of $3,511,445
and $1,475,247) (Note 7)
|
|
197,144
|
|
|
37,610
|
|
Accrued interest convertible
promissory notes (Note 7)
|
|
19,295
|
|
|
938
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
4,371,906
|
|
|
1,768,670
|
|
|
|
|
|
|
|
|
STOCKHOLDERS DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital stock (Note 3)
|
|
|
|
|
|
|
Authorized:
100,000,000 preferred shares, $0.001 par
value
500,000,000 common shares, $0.001 par value
Issued and
outstanding:
537,325 preferred shares (June 30, 2013 20,000,000)
|
|
537
|
|
|
20,000
|
|
162,735,605 common shares (June 30, 2013 4,882,422)
|
|
162,737
|
|
|
54,885
|
|
Additional paid-in capital
|
|
36,979,971
|
|
|
31,916,501
|
|
Accumulated other comprehensive loss
|
|
(21,339
|
)
|
|
-
|
|
Deficit
accumulated during the exploration
|
|
(39,723,131
|
)
|
|
(33,457,240
|
)
|
Total Lithium Exploration Group, Inc. Stockholders
Deficit
|
|
(2,601,225
|
)
|
|
(1,465,854
|
)
|
Non-controlling
interest
|
|
(55,354
|
)
|
|
-
|
|
Total Stockholders Deficit
|
|
(2,656,579
|
)
|
|
(1,465,854
|
)
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Deficit
|
$
|
1,715,327
|
|
$
|
302,816
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
5
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Statements of Operations
|
(Unaudited)
|
|
|
Three
|
|
|
Three
|
|
|
|
|
|
|
|
|
|
|
|
|
Months
|
|
|
Months
|
|
|
Nine Months
|
|
|
Nine Months
|
|
|
Cumulative from
|
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Inception
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
March 31,
|
|
|
March 31,
|
|
|
(May 31, 2006) to
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
17,882
|
|
$
|
-
|
|
$
|
17,882
|
|
$
|
-
|
|
$
|
17,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
37,441
|
|
|
8,438
|
|
|
65,913
|
|
|
63,786
|
|
|
281,012
|
|
Consulting fees (Notes 3 &
8)
|
|
156,703
|
|
|
88,329
|
|
|
447,509
|
|
|
244,011
|
|
|
1,254,106
|
|
Director fees (Note 3)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
17,967,000
|
|
Disposal expenses
|
|
99,732
|
|
|
-
|
|
|
131,433
|
|
|
-
|
|
|
131,433
|
|
General and administrative
|
|
58,574
|
|
|
13,723
|
|
|
88,331
|
|
|
49,078
|
|
|
226,956
|
|
Goodwill impairment
|
|
-
|
|
|
-
|
|
|
383,238
|
|
|
-
|
|
|
383,238
|
|
Investor relations (Note 3)
|
|
10,000
|
|
|
62,000
|
|
|
97,000
|
|
|
130,000
|
|
|
1,061,000
|
|
Management fees
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
45,000
|
|
Mining expenses (Notes 3 & 5)
|
|
2,024
|
|
|
225,586
|
|
|
12,152
|
|
|
669,575
|
|
|
8,222,346
|
|
Professional fees
|
|
106,705
|
|
|
45,019
|
|
|
239,076
|
|
|
242,990
|
|
|
1,009,714
|
|
Travel
|
|
11,663
|
|
|
7,747
|
|
|
25,124
|
|
|
52,371
|
|
|
150,315
|
|
Wages
|
|
54,000
|
|
|
76,078
|
|
|
151,137
|
|
|
229,443
|
|
|
659,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
(518,960
|
)
|
|
(526,920
|
)
|
|
(1,623,031
|
)
|
|
(1,681,254
|
)
|
|
(31,373,327
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (Note 7)
|
|
(1,984,721
|
)
|
|
(2,322,114
|
)
|
|
(2,835,206
|
)
|
|
(3,946,753
|
)
|
|
(9,675,173
|
)
|
Gain (loss) on derivative liability (Note 7)
|
|
(2,266,577
|
)
|
|
459,997
|
|
|
(2,103,614
|
)
|
|
1,231,083
|
|
|
1,029,409
|
|
Equity in income (loss) of unconsolidated
affiliate
|
|
5,473
|
|
|
-
|
|
|
5,473
|
|
|
-
|
|
|
5,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
(4,764,785
|
)
|
|
(2,389,037
|
)
|
|
(6,556,378
|
)
|
|
(4,396,924
|
)
|
|
(40,013,618
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes (Note 4)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
(4,764,785
|
)
|
|
(2,389,037
|
)
|
|
(6,556,378
|
)
|
|
(4,396,924
|
)
|
|
(40,013,618
|
)
|
Less: Net loss attributable to the non-controlling
interest
|
|
(55,835
|
)
|
|
-
|
|
|
(290,487
|
)
|
|
-
|
|
|
(290,487
|
)
|
Net loss attributable to Lithium
Exploration
Group, Inc.
|
|
(4,708,950
|
)
|
|
(2,389,037
|
)
|
|
(6,265,891
|
)
|
|
(4,396,924
|
)
|
|
(39,723,131
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss per Common
Share
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
$
|
(0.07
|
)
|
$
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Weighted Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Common Shares Outstanding
|
|
125,915,600
|
|
|
40,434,181
|
|
|
91,509,236
|
|
|
47,051,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss Net Loss
|
|
(4,764,785
|
)
|
|
(2,389,037
|
)
|
|
(6,556,378
|
)
|
|
(4,396,924
|
)
|
|
(40,013,618
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
adjustment
|
|
(11,357
|
)
|
|
-
|
|
|
(27,757
|
)
|
|
-
|
|
|
(27,757
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
(4,776,142
|
)
|
|
(2,389,037
|
)
|
|
(6,584,135
|
)
|
|
(4,396,924
|
)
|
|
(40,041,375
|
)
|
Comprehensive loss attributable to non-
controlling interest
|
|
(55,835
|
)
|
|
-
|
|
|
(290,487
|
)
|
|
-
|
|
|
(290,487
|
)
|
Comprehensive loss attributable to
Lithium
Exploration Group, Inc.
|
$
|
(4,720,307
|
)
|
$
|
(2,389,037
|
)
|
$
|
(6,293,648
|
)
|
$
|
(4,396,924
|
)
|
$
|
(39,750,888
|
)
|
The accompanying notes are an integral part of these
consolidated financial statements.
6
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Statements of Changes in Stockholders
Equity (Deficit)
|
(Unaudited)
|
For the Period
of Inception (May 31, 2006) to March 31, 2014
|
|
|
Preferred Shares
|
|
|
Common Shares
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Other
|
|
|
During the
|
|
|
Non-
|
|
|
Stockholders
|
|
|
|
Number of
|
|
|
|
|
|
Number of
|
|
|
|
|
|
Paid-in
|
|
|
Comprehensive
|
|
|
Exploration
|
|
|
controlling
|
|
|
Equity
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Loss
|
|
|
Stage
|
|
|
interest
|
|
|
(Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inception May 31, 2006
|
|
-
|
|
$
|
-
|
|
|
- $
|
|
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Common shares issued to a founder at $0.01
cash per share, June 6, 2006
|
|
-
|
|
|
-
|
|
|
20,000,000
|
|
|
20,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
20,000
|
|
Loss for the period
(
Unaudited)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,687
|
)
|
|
-
|
|
|
(2,687
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2006
(Unaudited)
|
|
-
|
|
|
-
|
|
|
20,000,000
|
|
|
20,000
|
|
|
-
|
|
|
-
|
|
|
(2,687
|
)
|
|
-
|
|
|
17,313
|
|
Common shares issued to founders at $0.01 per
share, July 1, 2006
|
|
-
|
|
|
-
|
|
|
10,000,000
|
|
|
10,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10,000
|
|
Common shares issued for cash
at $0.04 per share, December 11, 2006
|
|
-
|
|
|
-
|
|
|
17,375,000
|
|
|
17,375
|
|
|
52,125
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
69,500
|
|
Loss for the year (
Unaudited
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(59,320
|
)
|
|
-
|
|
|
(59,320
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2007
(Unaudited)
|
|
-
|
|
|
-
|
|
|
47,375,000
|
|
|
47,375
|
|
|
52,125
|
|
|
-
|
|
|
(62,007
|
)
|
|
-
|
|
|
37,493
|
|
Loss for the year
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(22,888
|
)
|
|
-
|
|
|
(22,888
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2008
|
|
-
|
|
|
-
|
|
|
47,375,000
|
|
|
47,375
|
|
|
52,125
|
|
|
-
|
|
|
(84,895
|
)
|
|
-
|
|
|
14,605
|
|
Loss for the year
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(31,624
|
)
|
|
|
|
|
(31,624
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2009
|
|
-
|
|
|
-
|
|
|
47,375,000
|
|
|
47,375
|
|
|
52,125
|
|
|
-
|
|
|
(116,519
|
)
|
|
|
|
|
(17,019
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(20,639
|
)
|
|
|
|
|
(20,639
|
)
|
Balance June 30, 2010
|
|
-
|
|
|
-
|
|
|
47,375,000
|
|
|
47,375
|
|
|
52,125
|
|
|
-
|
|
|
(137,158
|
)
|
|
|
|
|
(37,658
|
)
|
The accompanying notes are an integral part of these
consolidated financial statements.
7
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Statements of Changes in Stockholders
Equity (Deficit)
|
(Unaudited)
|
For the Period
of Inception (May 31, 2006) to March 31, 2014
|
|
|
Preferred Shares
|
|
|
Common Shares
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Other
|
|
|
During the
|
|
|
Non-
|
|
|
Stockholders
|
|
|
|
Number of
|
|
|
|
|
|
Number of
|
|
|
|
|
|
Paid-in
|
|
|
Comprehensive
|
|
|
Exploration
|
|
|
controlling
|
|
|
Equity
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Loss
|
|
|
Stage
|
|
|
interest
|
|
|
(Deficit)
|
|
Common shares issued for cash
at $1.00 per share, January 27, 2011
|
|
-
|
|
|
-
|
|
|
250,000
|
|
|
250
|
|
|
249,750
|
|
|
-
|
|
|
-
|
|
|
|
|
|
250,000
|
|
Common shares issued for cash at $5.25 per
share, April 28, 2011
|
|
-
|
|
|
-
|
|
|
190,476
|
|
|
191
|
|
|
999,809
|
|
|
-
|
|
|
-
|
|
|
|
|
|
1,000,000
|
|
Common shares issued for
mining expenses and related finders fees
|
|
-
|
|
|
-
|
|
|
500,000
|
|
|
500
|
|
|
49,500
|
|
|
-
|
|
|
-
|
|
|
|
|
|
50,000
|
|
Common shares issued for settlement of mining
expenses
|
|
-
|
|
|
-
|
|
|
200,000
|
|
|
200
|
|
|
739,800
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
740,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for director fees
|
|
-
|
|
|
-
|
|
|
2,300,000
|
|
|
2,300
|
|
|
17,592,700
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
17,595,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for investor relations
|
|
-
|
|
|
-
|
|
|
300,000
|
|
|
300
|
|
|
701,700
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
702,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options issued for mining expenses
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
4,940,000
|
|
|
-
|
|
|
|
|
|
-
|
|
|
4,940,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(25,891,334
|
)
|
|
|
|
|
(25,891,334
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2011
|
|
-
|
|
|
-
|
|
|
51,115,476
|
|
|
51,116
|
|
|
25,325,384
|
|
|
-
|
|
|
(26,028,492
|
)
|
|
-
|
|
|
(651,992
|
)
|
The accompanying notes are an integral part of these
consolidated financial statements.
8
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Statements of Changes in Stockholders
Equity (Deficit)
|
(Unaudited)
|
For the Period
of Inception (May 31, 2006) to March 31, 2014
|
|
|
Preferred Shares
|
|
|
Common Shares
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Other
|
|
|
During the
|
|
|
Non-
|
|
|
Stockholders
|
|
|
|
Number of
|
|
|
|
|
|
Number of
|
|
|
|
|
|
Paid-in
|
|
|
Comprehensive
|
|
|
Exploration
|
|
|
controlling
|
|
|
Equity
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Loss
|
|
|
Stage
|
|
|
interest
|
|
|
(Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for consulting fees
|
|
-
|
|
|
-
|
|
|
366,364
|
|
|
366
|
|
|
367,634
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
368,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for debt
conversion
|
|
-
|
|
|
-
|
|
|
2,934,432
|
|
|
2,935
|
|
|
1,713,756
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,716,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
(2,390,439
|
)
|
|
-
|
|
|
(2,390,439
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2012
(Restated)
|
|
-
|
|
|
-
|
|
|
54,416,272
|
|
|
54,41
|
|
|
27,406,774
|
|
|
-
|
|
|
(28,418,931
|
)
|
|
-
|
|
|
(957,740
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
consulting fees
|
|
-
|
|
|
-
|
|
|
867,397
|
|
|
868
|
|
|
156,132
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
157,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
director fees
|
|
-
|
|
|
-
|
|
|
300,000
|
|
|
300
|
|
|
53,700
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
54,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
investor relations
|
|
-
|
|
|
-
|
|
|
648,604
|
|
|
649
|
|
|
131,351
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
132,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
mining expenses
|
|
-
|
|
|
-
|
|
|
372,375
|
|
|
373
|
|
|
89,627
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
90,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for debt
conversion
|
|
-
|
|
|
-
|
|
|
17,249,661
|
|
|
17,250
|
|
|
2,807,670
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,824,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
exercise of warrants
|
|
-
|
|
|
-
|
|
|
1,028,113
|
|
|
1,028
|
|
|
1,271,247
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,272,275
|
|
Common shares exchanged for preferred shares
|
|
20,000,000
|
|
|
20,000
|
|
|
(20,000,000
|
)
|
|
(20,000
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(5,038,309
|
)
|
|
-
|
|
|
(5,038,309
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance June 30, 2013
|
|
20,000,000
|
|
|
20,000
|
|
|
54,882,422
|
|
|
54,885
|
|
|
31,916,501
|
|
|
-
|
|
|
(33,457,240
|
)
|
|
-
|
|
|
(1,465,854
|
)
|
The accompanying notes are an integral part of these
consolidated financial statements.
9
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Statements of Changes in Stockholders
Equity (Deficit)
|
(Unaudited)
|
For the Period
of Inception (May 31, 2006) to March 31, 2014
|
|
|
Preferred Shares
|
|
|
Common Shares
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Other
|
|
|
During the
|
|
|
Non-
|
|
|
Stockholders
|
|
|
|
Number of
|
|
|
|
|
|
Number of
|
|
|
|
|
|
Paid-in
|
|
|
Comprehensive
|
|
|
Exploration
|
|
|
controlling
|
|
|
Equity
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Loss
|
|
|
Stage
|
|
|
interest
|
|
|
(Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
consulting fees
|
|
-
|
|
|
-
|
|
|
1,935,108
|
|
|
1,935
|
|
|
175,232
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
177,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for debt
conversion
|
|
-
|
|
|
-
|
|
|
41,737,306
|
|
|
41,738
|
|
|
1,962,262
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,004,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
exercise of warrants
|
|
-
|
|
|
-
|
|
|
9,199,541
|
|
|
9,200
|
|
|
601,902
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
611,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for debt
conversion
|
|
(20,000,000
|
)
|
|
(20,000
|
)
|
|
20,000,000
|
|
|
20,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares issued for
debt settlement
|
|
1,134,500
|
|
|
1,134
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for
preferred shares converted
|
|
(597,175
|
)
|
|
(597
|
)
|
|
34,981,228
|
|
|
34,979
|
|
|
2,324,074
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,358,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
6,418
|
|
|
-
|
|
|
235,133
|
|
|
241,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange translation
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(27,757
|
)
|
|
-
|
|
|
-
|
|
|
(27,757
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(6,265,891
|
)
|
|
(290,487
|
)
|
|
(6,556,378
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance March 31,
2014 (Unaudited)
|
|
537,325
|
|
$
|
537
|
|
|
162,735,605
|
|
$
|
162,737
|
|
$
|
36,979,971
|
|
$
|
(21,339
|
)
|
$
|
(39,723,131
|
)
|
$
|
(55,354
|
)
|
$
|
(2,656,579
|
)
|
The accompanying notes are an integral part of these
consolidated financial statements.
10
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
Nine Months
|
|
|
Nine Months
|
|
|
Cumulative
|
|
|
|
Ended
|
|
|
Ended
|
|
|
from Inception
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
(May 31, 2006) to
|
|
|
|
2014
|
|
|
2013
|
|
|
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
|
Net loss for the
period
|
$
|
(6,556,378
|
)
|
$
|
(4,396,924
|
)
|
$
|
(40,013,618
|
)
|
Items not affecting cash:
|
|
|
|
|
|
|
|
|
|
Equity in income (loss) of unconsolidated affiliate
|
|
(5,473
|
)
|
|
-
|
|
|
(5,473
|
)
|
Common shares issued for mining expenses and related finders fees
|
|
-
|
|
|
75,000
|
|
|
880,000
|
|
Common shares issued for director fees
|
|
-
|
|
|
-
|
|
|
17,967,000
|
|
Non-cash expenses
|
|
44,185
|
|
|
106,667
|
|
|
348,245
|
|
Unrealized foreign exchange gain on note payable
|
|
-
|
|
|
-
|
|
|
(4,315
|
)
|
Common shares issued for investor relations
|
|
-
|
|
|
122,000
|
|
|
834,000
|
|
Common shares issued for consulting fees
|
|
177,167
|
|
|
37,000
|
|
|
384,167
|
|
Options issued for mining expenses
|
|
-
|
|
|
-
|
|
|
4,940,000
|
|
Goodwill impairment
|
|
383,238
|
|
|
-
|
|
|
383,238
|
|
Interest expense
|
|
2,835,206
|
|
|
3,946,753
|
|
|
9,675,173
|
|
Gain (loss) on derivative liability
|
|
2,103,614
|
|
|
(1,231,083
|
)
|
|
(1,029,409
|
)
|
|
|
|
|
|
|
|
|
|
|
Changes in
operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Receivable
|
|
(30,490
|
)
|
|
-
|
|
|
(30,490
|
)
|
Loan receivable
|
|
(20,000
|
)
|
|
-
|
|
|
(20,000
|
)
|
Prepaid expenses
|
|
22,889
|
|
|
(64,611
|
)
|
|
(21,133
|
)
|
Accounts payable and accrued liabilities
|
|
17,847
|
|
|
(31,934
|
)
|
|
20,775
|
|
Net cash used
in operations
|
|
(1,028,195
|
)
|
|
(1,437,132
|
)
|
|
(5,691,840
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
|
Investment
|
|
(912,173
|
)
|
|
-
|
|
|
(1,109,566
|
)
|
Acquisition of subsidiary, net of
cash acquired
|
|
(153,192
|
)
|
|
-
|
|
|
(153,192
|
)
|
Deposit
|
|
10,170
|
|
|
-
|
|
|
-
|
|
Net cash used
in investing activities
|
|
(1,055,195
|
)
|
|
-
|
|
|
(1,262,758
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
|
Advance from
related party
|
|
-
|
|
|
-
|
|
|
47,537
|
|
Repayment to related party
|
|
-
|
|
|
-
|
|
|
(2,205
|
)
|
Issuance of
common shares for cash
|
|
-
|
|
|
-
|
|
|
1,349,500
|
|
Issuance of convertible
debentures
|
|
-
|
|
|
-
|
|
|
3,000,000
|
|
Issuance of note
payable
|
|
259,077
|
|
|
-
|
|
|
259,077
|
|
Issuance cost of convertible
debentures
|
|
-
|
|
|
-
|
|
|
(25,000
|
)
|
Issuance of convertible
promissory notes
|
|
2,318,000
|
|
|
250,000
|
|
|
3,068,000
|
|
Net cash
provided by financing activities
|
|
2,577,077
|
|
|
250,000
|
|
|
7,696,909
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange
|
|
(10,780
|
)
|
|
-
|
|
|
(10,780
|
)
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
482,907
|
|
|
(1,187,132
|
)
|
|
731,531
|
|
Cash and cash equivalents - beginning of period
|
|
248,624
|
|
|
1,239,603
|
|
|
-
|
|
Cash and cash
equivalents - end of period
|
$
|
731,531
|
|
$
|
52,471
|
|
$
|
731,531
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary Cash Flow Information
|
|
|
|
|
|
|
|
|
|
Non-cash
investing and financing activities:
|
|
|
|
|
|
|
|
|
|
Common stock issued for debt
|
$
|
2,004,000
|
|
$
|
2,069,536
|
|
$
|
7,080,202
|
|
Promissory note issued for expenses
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Deposit applied to acquisition of subsidiary
|
$
|
10,170
|
|
$
|
-
|
|
|
|
|
Cash paid for:
|
|
|
|
|
|
|
|
|
|
Interest
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Income taxes
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
11
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
1. Organization
Lithium Exploration Group, Inc. (formerly Mariposa Resources,
Ltd.) (the Company) was incorporated on May 31, 2006 in the State of Nevada,
U.S.A. It is based in Scottsdale, Arizona, USA. The accounting and reporting
policies of the Company conform to accounting principles generally accepted in
the United States of America, and the Companys fiscal year end is June 30.
Effective November 30, 2010, the Company changed its name to
Lithium Exploration Group, Inc., by way of a merger with its wholly-owned
subsidiary Lithium Exploration Group, Inc., which was formed solely for the
change of name.
A wholly owned subsidiary, 1617437 Alberta Ltd. was
incorporated in the province of Alberta, Canada on July 8, 2011. Effective
October 2, 2013, the subsidiary changed its name to Alta Disposal Ltd.
On October 18, 2013, the Company acquired 51% interest in Alta
Disposal Morinville Ltd. (formerly Blue Tap Resources Ltd.).
On March 1, 2014, the Company acquired 50% interest in Tero
Oilfield Services Ltd.
The Company is an exploration stage company that engages
principally in the acquisition, exploration, and development of resource
properties. Prior to June 25, 2009, the Company had the right to conduct
exploration work on 20 mineral mining claims in Esmeralda County, Nevada, U.S.A.
On July 31, 2009, the Company acquired an option to enter into a joint venture
for the management and ownership of the Jack Creek Project, a mining project
located in Elko County, Nevada. On September 25, 2009, the joint venture was
terminated and the Company entered into an agreement with Beeston Enterprises
Ltd., under which the Company was granted an option to acquire an undivided 50%
interest in eight mineral claims located in the Clinton Mining District of
British Columbia, Canada. On December 16, 2010, the Company entered into an
Assignment Agreement to acquire an undivided 100% right, title and interest in
and to certain mineral permits located in the Province of Alberta, Canada (see
Note 5). On November 8, 2011, the Company entered into a letter agreement with
Glottech-USA. Pursuant to the terms of the agreement, the Company was granted an
exclusive license to use and distribute the technology within the Swan Hills
region of Alberta as well as a non-exclusive right to distribute the technology
within Canada.
Exploration Stage Company
The Company is considered to be in the exploration stage as
defined in FASC 915-10-05
Development Stage Entities,
and interpreted
by the Securities and Exchange Commission for mining companies in Industry Guide
7. The Company is devoting substantially all of its efforts to development of
business plans and the acquisition of mineral properties.
12
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
2. Significant Accounting
Policies
Basis of presentation and consolidation
The accompanying consolidated interim financial statements have
been prepared in accordance with accounting principles generally accepted in the
United States of America.
The consolidated interim financial statements include the
accounts of the Company, its wholly-owned subsidiary Alta Disposal Ltd. and its
51% owned subsidiary Alta Disposal Morinville Ltd. (formerly Blue Tap Resources
Ltd.). Intercompany accounts and transactions have been eliminated in
consolidation.
Use of Estimates
The preparation of financial statements in conformity with
United States generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amount of revenues and expenses during
the reporting period. Actual results could differ from those estimates. The
Companys periodic filings with the Securities and Exchange Commission include,
where applicable, disclosures of estimates, assumptions, uncertainties and
markets that could affect the financial statements and future operations of the
Company. Significant estimates that may materially change in the near term
include the valuation of derivative liabilities and the underlying warrants, as
well as fair value of investments.
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks, money market
funds, and certificates of term deposits with original maturities of less than
three months, which are readily convertible to known amounts of cash and which,
in the opinion of management, are subject to an insignificant risk of loss in
value. The Company had $731,531and $248,624 in cash and cash equivalents at
March 31, 2014 and June 30, 2013, respectively.
Concentration of Risk
The Company maintains cash balances at a financial institution
which, from time to time, may exceed Federal Deposit Insurance Corporation
insured limits for banks located in the US. As of March 31, 2014 and June 30,
2013, the Company had $422,033 and $25,935, respectively, in deposits in excess
of federally insured limits in its US bank. The Company has not experienced any
losses with regard to its bank accounts and believes it is not exposed to any
risk of loss on its cash in bank accounts.
Prepaid expenses
Prepaid expenses mainly consist of legal retainers, deposit for
mineral property exploration, and shares issued for investor relations. Legal
retainers and deposit for mineral property exploration will be expensed in the
period when services are completed. Shares issued for investor relations are
amortized as investor relation expenses over the service term.
Start-Up Costs
In accordance with FASC 720-15-20
Start-Up Costs,
the
Company expenses all costs incurred in connection with the start-up and
organization of the Company.
13
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
2. Significant Accounting
Policies -
Continued
Mineral Acquisition and Exploration Costs
The Company has been in the exploration stage since its
formation on May 31, 2006 and has not yet realized any revenue from its planned
operations. It is primarily engaged in the acquisition, exploration, and
development of mining properties. Mineral property acquisition and exploration
costs are expensed as incurred. When it has been determined that a mineral
property can be economically developed as a result of establishing proven and
probable reserves, the costs incurred to develop such property are capitalized.
Such costs will be amortized using the units-of-production method over the
estimated life of the probable reserves.
Concentrations of Credit Risk
The Companys financial instruments that are exposed to
concentrations of credit risk primarily consist of its cash and cash equivalents
and related party payables it will likely incur in the near future. The Company
places its cash and cash equivalents with financial institutions of high credit
worthiness. At times, its cash and cash equivalents with a particular financial
institution may exceed any applicable government insurance limits. The Companys
management plans to assess the financial strength and credit worthiness of any
parties to which it extends funds, and as such, it believes that any associated
credit risk exposures are limited.
Net Income or (Loss) per Share of Common Stock
The Company has adopted FASC Topic No. 260,
Earnings Per
Share
, (EPS) which requires presentation of basic and diluted EPS on the
face of the income statement for all entities with complex capital structures
and requires a reconciliation of the numerator and denominator of the basic EPS
computation to the numerator and denominator of the diluted EPS computation. In
the accompanying financial statements, basic earnings (loss) per share is
computed by dividing net income (loss) by the weighted average number of shares
of common stock outstanding during the period.
Potentially dilutive securities are not presented in the
computation of EPS since their effects are anti-dilutive.
Foreign Currency Translations
The Companys functional and reporting currency is the US
dollar. All transactions initiated in other currencies are translated into US
dollars using the exchange rate prevailing on the date of transaction. Monetary
assets and liabilities denominated in foreign currencies are translated into the
US dollar at the rate of exchange in effect at the balance sheet date.
Unrealized exchange gains and losses arising from such transactions are deferred
until realization and are included as a separate component of stockholders
equity (deficit) as a component of comprehensive income or loss. Upon
realization, the amount deferred is recognized in income in the period when it
is realized.
No significant realized exchange gain or losses were recorded
from inception (May 31, 2006) to March 31, 2014.
14
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
2. Significant Accounting
Policies -
Continued
Comprehensive Income (Loss)
FASC Topic No. 220,
Comprehensive Income,
establishes
standards for reporting and display of comprehensive income and its components
in a full set of general-purpose financial statements. From inception (May 31,
2006) to March 31 2014, the Company had no material items of other
comprehensive income.
Risks and Uncertainties
The Company operates in the resource exploration industry that
is subject to significant risks and uncertainties, including financial,
operational, technological, and other risks associated with operating a resource
exploration business, including the potential risk of business failure.
Environmental Expenditures
The operations of the Company have been, and may in the future
be, affected from time to time in varying degree by changes in environmental
regulations, including those for future reclamation and site restoration costs.
Both the likelihood of new regulations and their overall effect upon the Company
vary greatly and are not predictable. The Company's policy is to meet or, if
possible, surpass standards set by relevant legislation by application of
technically proven and economically feasible measures.
Environmental expenditures that relate to ongoing environmental
and reclamation programs are charged against earnings as incurred or capitalized
and amortized depending on their future economic benefits. All of these types of
expenditures incurred since inception have been charged against earnings due to
the uncertainty of their future recoverability. Estimated future reclamation and
site restoration costs, when the ultimate liability is reasonably determinable,
are charged against earnings over the estimated remaining life of the related
business operation, net of expected recoveries.
Warrants
We value our warrants with provisions resulting in derivative
liabilities at fair value using the lattice model according to ASC-815-10-55. We
revalue our warrants at the end of every period at fair value and record the
difference in other income (expense) in the consolidated statements of
operations.
Convertible Debentures and Convertible Promissory Notes
We value our convertible debentures and convertible promissory
notes with provisions resulting in beneficial conversion features from the
embedded derivative at fair value according to ASC-840-10-25-14, rather than
have its conversion feature bifurcated and reported separately due to
ASC-815-15-25-1b. Because the value of the derivative related to the warrant
exceeds the proceeds of the loan, the Company allocated 100% of the proceeds to
the warrant derivative and took a day one loss for the difference between the
proceeds and the fair value of the warrants, resulting in a debt discount on the
full fair value of the debenture because no proceeds were available to be
allocated to the debt or its beneficial conversion feature. That debt discount
is accreted to interest expense over the stated life of the note using the
interest method in accordance with ASC 470-20-35-7a and 835-30-35-2. Unaccreted
debt discount on the date of conversion is accreted to interest expense on that
date.
15
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
2. Significant Accounting
Policies -
Continued
Fair Value of Financial Instruments
ASC 820,
Fair Value Measurements and Disclosures
requires an entity to maximize the use of observable inputs and minimize the use
of unobservable inputs when measuring fair value. ASC 820 establishes a fair
value hierarchy based on the level of independent, objective evidence
surrounding the inputs used to measure fair value. A financial instruments
categorization within the fair value hierarchy is based upon the lowest level of
input that is significant to the fair value measurement. ASC 820 prioritizes the
inputs into three levels that may be used to measure fair value:
Level 1 - Quoted prices in active markets for identical assets
or liabilities;
Level 2 - Inputs other than quoted prices included within Level
1 that are either directly or indirectly observable; and
Level 3 - Unobservable inputs that are supported by little or
no market activity, therefore requiring an entity to develop its own assumptions
about the assumptions that market participants would use in pricing.
The carrying amounts of the Companys financial assets and
liabilities, such as cash and cash equivalents, prepaid expenses, deposit,
accounts payable and accrued liabilities, and due to a related party approximate
their fair values because of the short maturity of these instruments.
The Companys Level 3 financial liabilities consist of the
derivative liability of the Companys secured convertible promissory notes and
debentures issued to investors, and the derivative warrants issued in connection
with these convertible promissory notes and debentures. There is no current
market for these securities such that the determination of fair value requires
significant judgment or estimation. The Company used a lattice model which
incorporates transaction details such as Company stock price, contractual terms,
maturity, risk free rates, as well as assumptions about future financings,
volatility, and holder behavior as of the date of issuance and each balance
sheet date.
Recent Accounting Pronouncements
Recent accounting pronouncements that are listed below did not,
and are not currently expected to, have a material effect on the Companys
financial statements, but will be implemented in the Companys future financial
reporting when applicable.
16
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
2. Significant Accounting
Policies -
Continued
FASB Statements:
In June 2009 the FASB established the Accounting Standards
Codification ("Codification" or "ASC") as the source of authoritative accounting
principles recognized by the FASB to be applied by nongovernmental entities in
the preparation of financial statements in accordance with generally accepted
accounting principles in the United States ("GAAP"). Rules and interpretive
releases of the Securities and Exchange Commission ("SEC") issued under
authority of federal securities laws are also sources of GAAP for SEC
registrants. Existing GAAP was not intended to be changed as a result of the
Codification, and accordingly the change did not impact our financial
statements. The ASC does change the way the guidance is organized and presented.
Accounting Standards Updates ("ASUs") through ASU No. 2014-08
which contain technical corrections to existing guidance or affect guidance to
specialized industries or entities were recently issued. These updates have no
current applicability to the Company or their effect on the financial statements
would not have been significant.
3. Capital Stock
Authorized Stock
At inception, the Company authorized 100,000,000 common shares
and 100,000,000 preferred shares, both with a par value of $0.001 per share.
Each common share entitles the holder to one vote, in person or proxy, on any
matter on which action of the stockholders of the corporation is sought.
Effective April 8, 2009, the Company increased the number of
authorized shares to 600,000,000 shares, of which 500,000,000 shares are
designated as common stock par value $0.001 per share, and 100,000,000 shares
are designated as preferred stock, par value $0.001 per share.
Share Issuances
For the period ended March 31, 2014:
On July 1, 2013, the Company issued 80,000 common shares at a
market price of $0.10 per share for consulting fees.
On July 1, 2013, the Company issued 37,594 common shares at the
weighted average price of $0.1330 per share for consulting fees.
On July 3, 2013, the Company issued 954,461 common shares at a
deemed price of $0.0825 per share for note payable conversion of $105,410 (Note
5).
On July 9, 2013, the Company issued 2,000,000 common shares at
a deemed price of $0.045 per share for debenture conversion of $138,462 (Note
6).
On July 15, 2013, the Company issued 181,818 common shares at a
market price of $0.11 per share for consulting fees.
On July 15, 2013, the Company issued 54,545 common shares at a
market price of $0.11 per share for consulting fees.
17
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Share Issuances -
Continued
On August 1, 2013, the Company issued 48,485 common shares at a
market price of $0.1650 per share for consulting fees.
On August 1, 2013, the Company issued 46,997 common shares at a
market price of $0.1454 per share for consulting fees.
On August 13, 2013, the Company issued 1,585,714 common shares
at a deemed price of $0.0735 per share for promissory note and interest
conversion of $163,693 (Note 7).
On August 14, 2013, the Company issued 844,300 common shares at
a deemed price of $0.0525 per share for debenture conversion of $68,194 (Note
6).
On August 15, 2013, the Company issued 28,736 common shares at
a market price of $0.2088 per share for consulting fees.
On September 1, 2013, the Company issued 57,469 common shares
at a market price of $0.1450 per share for consulting fees.
On September 1, 2013, the Company issued 61,069 common shares
at a market price of $0.1310 per share for consulting fees.
On September 6, 2013, the Company issued 2,375,052 common
shares at a deemed price of $0.19 per share for warrants exercise of $446,789
(Note 7).
On September 15, 2013, the Company issued 48,702 common shares
at a market price of $0.1232 per share for consulting fees.
On September 19, 2013, the Company issued 1,400,000 common
shares at a deemed price of $0.045 per share for debenture conversion of $96,923
(Note 6).
On September 23, 2013, the Company issued 1,293,717 common
shares at a deemed price of $0.04 per share for warrants exercise of $56,486
(Note 7).
On October 1, 2013, the Company issued 71,716 common shares at
a market price of $0.1162 per share for consulting fees.
On October 9, 2013, the Company issued 1,300,000 common shares
at a deemed price of $0.045 per share for debenture conversion of $58,500.
On October 10, 2013, the Company issued 66,667 common shares at
a market price of $0.12 per share for consulting fees.
On October 15, 2013, the Company issued 95,643 common shares at
a market price of $0.0941 per share for consulting fees.
On October 18, 2013, the Company issued 20,000,000 common
shares at a deemed price of $0.001 per share for the conversion of 20,000,000
Series A Convertible Preferred shares.
18
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Share Issuances -
Continued
On October 24, 2013, the Company issued 2,000,000 common shares
at a deemed price of $0.03825 per share for debenture conversion of $117,692.
On October 24, 2013, the Company issued 501,355 common shares
at a deemed price of $0.05 per share for warrants exercise of $23,864 (Note 7).
On November 1, 2013, the Company issued 90,679 common shares at
a market price of $0.0919 per share for consulting fees.
On November 1, 2013, the Company issued 87,052 common shares at
a market price of $0.0919 per share for consulting fees.
On November 11, 2013, the Company issued 1,387,500 common
shares at a deemed price of $0.042 per share for promissory note and interest
conversion of $81,846 (Note 7).
On November 15, 2013, the Company issued 109,756 common shares
at a market price of $0.082 per share for consulting fees.
On November 18, 2013, the Company issued 2,500,000 common
shares at a deemed price of $0.03 per share for promissory note and interest
conversion of $150,000 (Note 7).
On November 18, 2013, the Company issued 2,000,000 common
shares at a deemed price of $0.03 per share for debenture conversion of $92,308.
On December 1, 2013, the Company issued 105,888 common shares
at a market price of $0.0787 per share for consulting fees.
On December 4, 2013, the Company issued 1,435,345 common shares
at a deemed price of $0.0406 per share for promissory note and interest
conversion of $81,846 (Note 7).
On December 15, 2013, the Company issued 155,980 common shares
at a market price of $0.0577 per share for consulting fees.
On December 20, 2013, the Company issued 3,000,000 common
shares at a deemed price of $0.0163 per share for promissory note and interest
conversion of $97,800 (Note 7).
On January 1, 2014, the Company issued 134,329 common shares at
a market price of $0.067 per share for consulting fees.
On January 6, 2014, the Company issued 2,553,681 common shares
at a deemed price of $0.02282 per share for promissory note conversion.
On January 6, 2014, the Company issued 3,000,000 common shares
at a deemed price of $0.02261 per share for Convertible debenture conversion.
On January 15, 2014, the Company issued 1,601,227 common shares
at a deemed price of $0.0163 per share for promissory note conversion of
$26,100.
19
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Share Issuances -
Continued
On January 16, 2014, the Company issued 3,500,000 common shares
at a deemed price of $0.02261 per share for Convertible debenture conversion.
On February 1, 2014, the Company issued 211,268 common shares
at a market price of $0.0426 per share for consulting fees.
On February 4, 2014, the Company issued 899,071 common shares
at a deemed price of $0.01228 per share for warrants exercise of $11,042 (Note
7).
On February 11, 2014, the Company issued 3,000,000 common shares at a deemed price of $0.0320 per share for preferred stock conversion.
On February 14, 2014, the Company issued 2,000,000 common shares at a deemed price of $0.0224 per share for promissory note conversion.
On February 14, 2014, the Company issued 3,300,000 common shares at a deemed price of $0.0224 per share for Convertible debenture conversion.
On February 24, 2014, the Company issued 2,000,000 common shares at a deemed price of $0.040 per share for preferred stock conversion.
On March 1, 2014, the Company issued 160,715 common shares at a market price of $0.0560 per share for consulting fees.
On March 3, 2014, the Company issued 1,902,344 common shares at a deemed price of $0.0224 per share for promissory note conversion.
On March 3, 2014, the Company issued 3,472,734 common shares at a deemed price of $0.0224 per share for Convertible debenture conversion.
On March 5, 2014, the Company issued 2,500,000 common shares at a deemed price of $0.0960 per share for preferred stock conversion.
On March 6, 2014, the Company issued 6,250,000 common shares at a deemed price of $0.0800 per share for preferred stock conversion.
On March 6, 2014, the Company issued 5,999,000 common shares at a deemed price of $0.0800 per share for preferred stock conversion.
On March 6, 2014, the Company issued 1,804,063 common shares at a deemed price of $0.0261 per share for warrants exercise of $47,200 (Note 7).
On March 7, 2014, the Company issued 6,000,000 common shares at a deemed price of $0.0780 per share for preferred stock conversion.
On March 12, 2014, the Company issued 745,856 common shares at a deemed price of $0.0579 per share for preferred stock conversion.
20
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Share Issuances -
Continued
On March 13, 2014, the Company issued 2,326,283 common shares
at a deemed price of $0.0100 per share for warrants exercise of $23,270 (Note
7).
On March 17, 2014, the Company issued 6,750,000 common shares at a deemed price of $0.0506 per share for preferred stock conversion.
On March 21, 2014, the Company issued 1,736,372 common shares at a deemed price of $0.0629 per share for preferred stock conversion.
For the year ended June 30, 2013:
On July 10, 2012, the Company issued 1,504,415 common shares at
a deemed price of $0.1925 per share for debenture conversion and accrued
interest of $289,600 (Note 6).
On August 21, 2012, the Company issued 815,047 common shares at
a deemed price of $0.1595 per share for debenture conversion of $130,000 (Note
6).
On September 17, 2012, the Company issued 1,581,028 common
shares at a deemed price of $0.1265 per share for debenture conversion of
$200,000 (Note 6).
On October 25, 2012, the Company cancelled 20,000,000 common
shares and in exchange, 20,000,000 preferred shares were issued.
On November 1, 2012, the Company issued 62,500 common shares at
a market price of $0.24 per share for mining expenses.
On November 13, 2012, the Company issued 41,667 common shares
at a market price of $0.24 per share for investor relation expenses.
On November 22, 2012, the Company issued 949,171 common shares
at a deemed price of $0.1170 per share for debenture conversion and accrued
interest of $111,053 (Note 6).
On December 1, 2012, the Company issued 55,556 common shares at
a market price of $0.27 per share for mining expenses.
On December 13, 2012, the Company issued 38,462 common shares
at a market price of $0.26 per share for investor relation expenses.
On January 2, 2013, the Company issued 55,556 common shares at
a market price of $0.27 per share for mining expenses.
On January 14, 2013, the Company issued 40,000 common shares at
a market price of $0.25 per share for investor relation expenses.
On January 25, 2013, the Company issued 1,028,113 common shares
at a deemed price of $0.25 per share for warrants exercise of $257,028 (Note 6).
21
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Share Issuances -
Continued
On February 1, 2013, the Company issued 78,947 common shares at
a market price of $0.19 per share for mining expenses.
On February 14, 2013, the Company issued 41,667 common shares
at a market price of $0.24 per share for investor relation expenses.
On February 19, 2013, the Company issued 2,000,000 common
shares at a deemed price of $0.077 per share for debenture conversion of
$154,000 (Note 6).
On March 1, 2013, the Company issued 48,387 common shares at a
market price of $0.31 per share for mining expenses.
On March 1, 2013, the Company issued 25,806 common shares at a
market price of $0.31 per share for consulting fees.
On March 8, 2013, the Company issued 2,000,000 common shares at
a deemed price of $0.077 per share for debenture conversion of $154,000 (Note
6).
On March 14, 2013, the Company issued 47,619 common shares at a
market price of $0.21 per share for investor relation expenses.
On March 15, 2013, the Company issued 2,000,000 common shares
at a deemed price of $0.095 per share for debenture conversion of $190,000 (Note
6).
On March 15, 2013, the Company issued 38,876 common shares at a
market price of $0.2315 per share for consulting fees.
On March 15, 2013, the Company issued 95,238 common shares at a
market price of $0.21 per share for consulting fees.
On March 27, 2013, the Company issued 389,189 common shares at
a market price of $0.185 per share for investor relation expenses.
On April 1, 2013, the Company issued 71,429 common shares at a
market price of $0.21 per share for mining expenses.
On April 1, 2013, the Company issued 38,095 common shares at a
market price of $0.21 per share for consulting fees.
On April 15, 2013, the Company issued 100,000 common shares at
a market price of $0.20 per share for consulting fees.
On April 15, 2013, the Company issued 57,007 common shares at a
market price of $0.2105 per share for consulting fees.
On April 15, 2013, the Company issued 50,000 common shares at a
market price of $0.20 per share for investor relation expenses.
22
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Share Issuances -
Continued
On April 23, 2013, the Company issued 2,000,000 common shares
at a deemed price of $0.0805 per share for debenture conversion of $161,000
(Note 6).
On April 29, 2013, the Company issued 300,000 common shares at
a market price of $0.18 per share for director fees.
On May 1, 2013, the Company issued 47,059 common shares at a
market price of $0.17 per share for consulting fees.
On May 13, 2013, the Company issued 2,000,000 common shares at
a deemed price of $0.075 per share for debenture conversion of $150,000 (Note
6).
On May 15, 2013, the Company issued 113,636 common shares at a
market price of $0.1760 per share for consulting fees.
On May 15, 2013, the Company issued 70,588 common shares at a
market price of $0.17 per share for consulting fees.
On May 30, 2013, the Company issued 2,400,000 common shares at
a deemed price of $0.075 per share for debenture conversion of $180,000 (Note
6).
On June 1, 2013, the Company issued 50,000 common shares at a
market price of $0.16 per share for consulting fees.
On June 14, 2013, the Company issued 142,857 common shares at a
market price of $0.14 per share for consulting fees.
On June 15, 2013, the Company issued 88,235 common shares at a
market price of $0.136 per share for consulting fees.
Since its inception (May 31, 2006), the Company has issued
shares of its common stock as follows, retroactively adjusted to give effect to
the 10 for 1 forward split:
|
|
|
Per
|
|
Date
|
Description
|
Shares
|
Share
|
Amount
|
06/06/06
|
Shares issued for
cash
|
20,000,000
|
$ 0.001
|
$ 20,000
|
07/01/06
|
Shares issued for cash
|
10,000,000
|
0.001
|
10,000
|
12/11/06
|
Shares issued for
cash
|
17,375,000
|
0.004
|
69,500
|
01/18/11
|
Shares issued for mining expenses
|
250,000
|
0.100
|
25,000
|
01/27/11
|
Shares issued for
cash
|
250,000
|
1.000
|
250,000
|
03/07/11
|
Shares issued for mining expenses
|
250,000
|
0.100
|
25,000
|
04/27/11
|
Shares issued for
director fees
|
2,300,000
|
7.650
|
17,595,000
|
04/29/11
|
Shares issued for settlement of
mining expenses
|
200,000
|
3.700
|
740,000
|
05/10/11
|
Shares issued for
cash
|
190,476
|
5.250
|
1,000,000
|
06/11/11
|
Shares issued for investor
relation
|
300,000
|
2.340
|
702,000
|
11/22/11
|
Shares issued for
debenture conversion
|
2,000,000
|
0.5300
|
1,063,636
|
4/18/12
|
Shares issued for debenture
conversion
|
610,795
|
0.6400
|
390,909
|
4/18/12
|
Shares issued for
interest
|
323,637
|
0.810
|
262,146
|
23
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
4/27/12
|
Shares issued for
director fees
|
300,000
|
1.060
|
318,000
|
5/1/12
|
Shares issued for consulting fees
|
26,041
|
0.960
|
25,000
|
5/15/12
|
Shares issued for
consulting fees
|
40,323
|
0.620
|
25,000
|
7/10/12
|
Shares issued for debenture
conversion
|
1,504,415
|
0.3390
|
510,509
|
8/21/12
|
Shares issued for
debenture conversion
|
815,047
|
0.2900
|
236,364
|
9/17/12
|
Shares issued for debenture
conversion
|
1,581,028
|
0.2300
|
363,637
|
10/25/12
|
Shares cancelled
in exchange for preferred shares
|
(20,000,000)
|
0.0010
|
(20,000)
|
11/1/12
|
Shares issued for mining expenses
|
62,500
|
0.2400
|
15,000
|
11/13/12
|
Shares issued for
investor relation
|
41,667
|
0.2400
|
10,000
|
11/22/12
|
Shares issued for debenture
conversion
|
949,171
|
0.2030
|
192,871
|
12/1/12
|
Shares issued for
mining expenses
|
55,556
|
0.2700
|
15,000
|
12/13/12
|
Shares issued for investor
relation
|
38,462
|
0.2600
|
10,000
|
1/2/13
|
Shares issued for
mining expenses
|
55,556
|
0.2700
|
15,000
|
1/14/13
|
Shares issued for investor
relation
|
40,000
|
0.2500
|
10,000
|
1/25/13
|
Shares issued for
warrants exercise
|
1,028,113
|
1.2400
|
1,272,275
|
2/1/13
|
Shares issued for mining expenses
|
78,947
|
0.1900
|
15,000
|
2/14/13
|
Shares issued for
investor relation
|
41,667
|
0.2400
|
10,000
|
2/29/13
|
Shares issued for debenture
conversion
|
2,000,000
|
0.1180
|
236,923
|
3/1/13
|
Shares issued for
mining expenses
|
48,387
|
0.3100
|
15,000
|
3/1/13
|
Shares issued for consulting fees
|
25,806
|
0.3100
|
8,000
|
3/8/13
|
Shares issued for
debenture conversion
|
2,000,000
|
0.1180
|
236,923
|
3/14/13
|
Shares issued for investor
relation
|
47,619
|
0.2100
|
10,000
|
3/15/13
|
Shares issued for
consulting fees
|
38,876
|
0.2315
|
9,000
|
3/15/13
|
Shares issued for consulting fees
|
95,238
|
0.2100
|
20,000
|
3/15/13
|
Shares issued for
debenture conversion
|
2,000,000
|
0.1460
|
292,308
|
3/27/13
|
Shares issued for investor
relation
|
389,189
|
0.185
|
72,000
|
4/1/13
|
Shares issued for
mining expenses
|
71,429
|
0.2100
|
15,000
|
4/1/13
|
Shares issued for consulting fees
|
38,095
|
0.2100
|
8,000
|
4/15/13
|
Shares issued for
investor relation
|
50,000
|
0.2000
|
10,000
|
4/15/13
|
Shares issued for consulting fees
|
100,000
|
0.2000
|
20,000
|
4/15/13
|
Shares issued for
consulting fees
|
57,007
|
0.2105
|
12,000
|
4/23/13
|
Shares issued for debenture
conversion
|
2,000,000
|
0.1240
|
247,692
|
4/29/13
|
Shares issued for
director fees
|
300,000
|
0.1800
|
54,000
|
5/1/13
|
Shares issued for consulting fees
|
47,059
|
0.1700
|
8,000
|
5/13/13
|
Shares issued for
debenture conversion
|
2,000,000
|
0.1150
|
230,769
|
5/15/13
|
Shares issued for consulting fees
|
113,636
|
0.1760
|
20,000
|
5/15/13
|
Shares issued for
consulting fees
|
70,588
|
0.1700
|
12,000
|
5/30/13
|
Shares issued for debenture
conversion
|
2,400,000
|
0.1150
|
276,924
|
6/1/13
|
Shares issued for
consulting fees
|
50,000
|
0.1600
|
8,000
|
6/14/13
|
Shares issued for consulting fees
|
142,857
|
0.1400
|
20,000
|
6/15/13
|
Shares issued for
consulting fees
|
88,235
|
0.1360
|
12,000
|
7/1/13
|
Shares issued for consulting fees
|
80,000
|
0.1000
|
8,000
|
7/1/13
|
Shares issued for
consulting fees
|
37,594
|
0.1330
|
5,000
|
7/3/13
|
Shares issued for note payable
conversion
|
954,461
|
0.0825
|
105,410
|
7/9/13
|
Shares issued for
debenture conversion
|
2,000,000
|
0.0450
|
138,462
|
7/15/13
|
Shares issued for consulting fees
|
181,818
|
0.1100
|
20,000
|
7/15/13
|
Shares issued for
consulting fees
|
54,545
|
0.1100
|
6,000
|
8/1/13
|
Shares issued for consulting fees
|
48,485
|
0.1650
|
8,000
|
8/1/13
|
Shares issued for
consulting fees
|
46,997
|
0.1454
|
6,833
|
24
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
8/13/13
|
Shares issued for promissory note conversion
|
1,585,714
|
0.0735
|
163,693
|
8/14/13
|
Shares issued for debenture conversion
|
844,300
|
0.0525
|
68,194
|
8/15/13
|
Shares issued for consulting fees
|
28,736
|
0.2088
|
6,000
|
9/1/13
|
Shares issued for consulting fees
|
57,469
|
0.1450
|
8,333
|
9/1/13
|
Shares issued for consulting fees
|
61,069
|
0.1310
|
8,000
|
9/6/13
|
Shares issued for warrants exercise
|
2,375,052
|
0.1900
|
446,789
|
9/15/13
|
Shares issued for consulting fees
|
48,702
|
0.1232
|
6,000
|
9/19/13
|
Shares issued for debenture conversion
|
1,400,000
|
0.0450
|
96,923
|
9/23/13
|
Shares issued for warrants exercise
|
1,293,717
|
0.0400
|
56,486
|
10/1/13
|
Shares issued for consulting fees
|
71,716
|
0.1162
|
8,333
|
10/9/13
|
Shares issued for debenture conversion
|
1,300,000
|
0.0450
|
90,000
|
10/10/13
|
Shares issued for consulting fees
|
66,667
|
0.1200
|
8,000
|
10/15/13
|
Shares issued for consulting fees
|
95,643
|
0.0941
|
9,000
|
10/18/13
|
Shares issued for conversion of Series A Convertible Preferred shares
|
20,000,000
|
0.001
|
20,000
|
10/24/13
|
Shares issued for debenture conversion
|
2,000,000
|
0.03825
|
117,692
|
10/24/13
|
Shares issued for warrants exercise
|
501,355
|
0.05
|
26,316
|
11/01/13
|
Shares issued for consulting fees
|
90,679
|
0.0919
|
8,333
|
11/01/13
|
Shares issued for consulting fees
|
87,052
|
0.0919
|
8,000
|
11/11/13
|
Shares issued for debenture conversion
|
1,387,500
|
0.042
|
81,846
|
11/15/13
|
Shares issued for consulting fees
|
109,756
|
0.0820
|
9,000
|
11/18/13
|
Shares issued for debenture conversion
|
2,500,000
|
0.03
|
150,000
|
11/18/13
|
Shares issued for debenture conversion
|
2,000,000
|
0.03
|
92,308
|
12/01/13
|
Shares issued for consulting fees
|
105,888
|
0.0787
|
8,333
|
12/01/13
|
Shares issued for debenture conversion
|
1,435,345
|
0.0406
|
81,846
|
12/15/13
|
Shares issued for consulting fees
|
155,980
|
0.0577
|
9,000
|
12/20/13
|
Shares issued for debenture conversion
|
3,000,000
|
0.0163
|
97,800
|
01/01/14
|
Shares issued for consulting fees
|
134,329
|
0.0670
|
9,000
|
01/06/14
|
Shares issued for promissory note conversion
|
2,553,681
|
0.0228
|
83,250
|
01/06/14
|
Shares issued for debenture conversion
|
3,000,000
|
0.0226
|
104,354
|
01/15/14
|
Shares issued for promissory note conversion
|
1,601,227
|
0.0163
|
52,200
|
01/16/14
|
Shares issued for debenture conversion
|
3,500,000
|
0.0226
|
121,746
|
02/01/14
|
Shares issued for consulting fees
|
211,268
|
0,0426
|
9,000
|
02/04/14
|
Shares issued for debenture conversion
|
899,071
|
0.0122
|
11,042
|
02/11/14
|
Shares issued for preferred stock
|
3,000,000
|
0.0320
|
96,048
|
02/14/14
|
Shares issued for promissory note conversion
|
2,000,000
|
0.0224
|
64,000
|
02/14/14
|
Shares issued for debenture conversion
|
3,300,000
|
0.0224
|
113,723
|
02/24/14
|
Shares issued for preferred stock
|
2,000,000
|
0.0400
|
80,032
|
03/03/14
|
Shares issued for promissory note conversion
|
1,902,344
|
0.0224
|
60,875
|
03/03/14
|
Shares issued for debenture conversion
|
3,472,734
|
0.0224
|
119,676
|
03/05/14
|
Shares issued for preferred stock
|
2,500,000
|
0.0960
|
240,040
|
03/06/14
|
Shares issued for preferred stock
|
6,250,000
|
0.0800
|
500,100
|
03/06/14
|
Shares issued for preferred stock
|
5,999,000
|
0.0800
|
480,016
|
03/06/14
|
Shares issued for debenture conversion
|
1,804,063
|
0.0261
|
47,200
|
03/07/14
|
Shares issued for preferred stock
|
6,000,000
|
0.0780
|
468,706
|
03/12/14
|
Shares issued for preferred stock
|
745,856
|
0.0579
|
43,214
|
03/13/14
|
Shares issued for debenture conversion
|
2,326,283
|
0.0100
|
23,270
|
03/17/14
|
Shares issued for preferred stock
|
6,750,000
|
0.0506
|
341,615
|
03/19/14
|
Shares issued for consulting fees
|
160,715
|
0.0560
|
9,000
|
03/21/14
|
Shares issued for preferred stock
|
1,736,372
|
0.0629
|
109,285
|
|
Cumulative Totals
|
162,735,605
|
|
$ 32,202,708
|
25
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
3. Capital Stock -
Continued
Of these shares, 13,068,308 were issued to directors and
officers of the Company. 18,516,037 were issued to independent investors.
872,375 were issued for mining expenses. 948,604 were issued for investor
relation expenses. 200,000 were issued for debt settlement. 43,001,127 were
issued for debenture and interest conversion. 1,028,113 were issued for exercise
of warrants attached to convertible debentures. 17,965,811 were issued for
promissory note and interest conversions. 9,199,541 were issued for exercise of
warrants attached to convertible promissory notes. 954,461 were issued for note
payable conversion. 2,000,000 were issued for a mining option settlement.
20,000,000 were issued for the conversion of Series A Convertible Preferred
shares. 34,981,228 were issued for the conversion of Series B Convertible
Preferred shares. The Company has no stock option plan, warrants or other
dilutive securities, other than warrants issued to acquire 37,959,395 shares of
the Company regarding convertible promissory notes (Note 7).
As per management agreements, the Company is obligated to issue
300,000 common shares to two directors by April 27, 2014 provided that they
continue to serve as members to the Companys board of directors. 300,000 common
shares were issued to the two directors on April 27, 2011, April 27, 2012 and
April 29, 2013 respectively.
On January 3, 2014, the Company designated 2,000,000 preferred
stock with a par value $0.001 per share, issuable only in consideration of the
extinguishment of existing debt convertible in to the Companys common stock
with a par value of $0.001. The designated preferred stock shall be issued on
the basis of 1 preferred stock for each $1 of convertible debt.
4. Provision for Income
Taxes
The Company recognizes the tax effects of transactions in the
year in which such transactions enter into the determination of net income,
regardless of when reported for tax purposes. Deferred taxes are provided in the
financial statements under FASC 740-20-20 to give effect to the resulting
temporary differences which may arise from differences in the bases of fixed
assets, depreciation methods, allowances, and start-up costs based on the income
taxes expected to be payable in future years.
Exploration stage deferred tax assets arising as a result of
net operating loss carryforwards have been offset completely by a valuation
allowance due to the uncertainty of their utilization in future periods.
Operating loss carryforwards generated during the period from May 31, 2006 (date
of inception) through March 31, 2014 of $11,311,568 will begin to expire in
2026. Accordingly, deferred tax assets were offset by the valuation allowance
that increased by approximately $640,186 and $1,367,596 during the periods ended
March 31, 2014 and 2012, respectively.
The Company follows the provisions of uncertain tax positions
as addressed in FASC 740-10-65-1. The Company recognized approximately no
increase in the liability for unrecognized tax benefits.
26
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
4. Provision for Income Taxes
-
Continued
The Company has no tax position at March 31, 2014 for which the
ultimate deductibility is highly certain but for which there is uncertainty
about the timing of such deductibility. The Company recognizes interest accrued
related to unrecognized tax benefits in interest expense and penalties in
operating expenses. No such interest or penalties were recognized during the
periods presented. The Company had no accruals for interest and penalties at
March 31, 2014. The Companys utilization of any net operating loss carry
forward may be unlikely as a result of its intended exploration stage
activities. The tax years for June 30, 2013, June 30, 2012 and June 30, 2011 are
still open for examination by the Internal Revenue Service (IRS).
5. Mineral Property Costs
Mineral Claims, Clinton Mining District
On September 25, 2009, and amended June 24, 2010, the Company
entered into an Option Agreement under which the Company was granted an option
to acquire an undivided 50% interest in eight mineral claims located in the
Clinton Mining District, Province of British Columbia, Canada (the Claims),
which Claims total in excess of 3,900 hectares, in consideration of the issuance
of 1,500,000 common shares of the Company on or before December 31, 2010. The
Claims were subject to a two percent net smelter royalty which can be paid out
for the sum of $1,000,000 (CAD). The Company can earn an undivided 50% interest
in the Claims by carrying out a $100,000 (CAD) exploration and development
program on the Claims on or before December 31, 2010, plus an additional
$200,000 (CAD) exploration and development program on the Claims on or before
September 25, 2011.
In the event that the Company acquires an interest in the
Claims, the Company and the Optionor have further agreed, at the request of
either party, to negotiate a joint venture agreement for further exploration and
development of the Claims.
On April 29, 2011, the Company entered into a mutual release
agreement. The Company is released from any obligations related to the Claims
for considerations of a cash payment of CDN $ 54,624 (US$57,901) and the
issuance of 200,000 common shares of the Company. The shares have been valued at
a market price of $3.70 for a total of $740,000. The total amount of $797,901
has been recorded as mining expenses.
Mineral Permit
On December 16, 2010, the Company entered into an Assignment
Agreement to acquire the following:
|
a.)
|
An undivided 100% right, title and interest in and to
certain mineral permits located in the Province of Alberta,
Canada.
|
|
b.)
|
All of the assignors right, title and interest in and to
the Option Agreement.
|
27
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
5. Mineral Property Costs -
Continued
In consideration for the Assignment, the Company agreed to pay
US$90,000 by way of cash or stock of equal value (consisting of amounts
previously paid by the Assignor pursuant to the Option Agreement). The full
$90,000 (consisting of option payments i and vi below) was expensed and
included in the December 31, 2011 accounts payable balance. The Option shall be
in good standing and exercisable by the Company by paying the following amounts
on or before the dates specified in the following schedule:
|
i.)
|
CDN $40,000 (paid) upon execution of the
agreement;
|
|
ii.)
|
CDN $60,000 (paid) on or before January 1,
2012;
|
|
iii.)
|
CDN $100,000 on or before January 1, 2013
(amended);
|
|
iv.)
|
CDN $300,000 on or before January 1, 2014; and
|
|
v.)
|
Paying all such property payments as may be required to
maintain the mineral permits in good standing.
|
The Optionee shall provide a refundable amount of CDN$50,000
(paid) to the Optionor by November 2, 2010, which shall be applied by the
Optionor towards work assessment expenses acceptable to the Government of
Alberta, with any unused portion to be applied against payments required to
maintain the permits underlying the property in good
standing.
On December 31, 2012, the Company entered into an agreement to
amend the original payment requirement of CDN$100,000 due on January 1, 2013 to
the following payments: CDN $20,000 (paid) cash payment due on January 1, 2013
and CDN $80,000 by a 15% one year promissory note starting January 1, 2013. The
promissory note is interest free until March 31, 2013. After then, interest will
accrue on the principal balance then in arrears at the rate of 15% per annum. No
payments shall be payable until December 31, 2013. At any time, the Optionor may
elect to convert the remaining balance of CDN $80,000 plus accrued interest into
common shares of the Company at 75% of the closing market price of the Companys
common shares on the election day. The full $100,000 (consisting of cash payment
of $20,000 and note payable of $80,000) was expensed. The note is subject to be
measured at its fair value in accordance with ASC 480-10-25-14. The fair value
at issuance was $106,667. An additional $26,667 was charged to mining expense.
An interest expense of CDN$3,058 (US$2,899) was accrued as at June 30, 2013. On
July 3, 2013, the Optionor elected to convert the promissory note of CDN $80,000
(US $75,844) plus accrued interest of CDN $3,058 (US $2,899) for the total
amount of CDN $83,058 (US $78,743) into 954,461 common shares of the Company at
a price of US $0.0825 per share.
Glottech Technology
On March 17, 2011 and subsequently amended on November 18,
2011, the Company entered into a letter agreement to acquire one initial unit of
proprietary and patented mechanical ultrasound technology for use in water
purification, inclusive of its process of separating from water, as the primary
fluid stock, the salt and other minerals and by products contained therein,
with Glottech USA.
28
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
5. Mineral Property Costs -
Continued
To acquire the unit, the Company must make the following
payments:
|
a)
|
US$25,000 upon execution of the agreement
(paid);
|
|
b)
|
US$75,000 within 180 days of execution of the agreement
(paid);
|
|
c)
|
US$700,000 within 10 days of receipt of invoice from
Glottech USA LLC if the payment in b) is made (paid).
|
|
d)
|
The Company also granted an option to acquire 2,000,000
shares for $1.00 to Glottech USA upon receipt of the operational
ultrasonic generator that they are building for Lithium Exploration Group.
The 2,000,000 shares are to be paid from outstanding shares owned by Alex
Walsh, company CEO. During the year ended June 30, 2011, the option
resulting in additional mining expenses of $4,940,000 was valued using the
fair market value of the shares to be issued. On October 1, 2012, Alex
Walsh and GD International entered into an agreement to transfer 2,000,000
common shares owned by Alex Walsh to GD International. The shares were
received by GD International on October 29, 2012.
|
Commencing as of the end of an initial sixty day testing and
training period following satisfactory delivery and physical setup of the
technology, and continuing thereafter for as long as the technology remains in
the possession of the Company, the Company shall pay continuing monthly
royalties in an amount equal to $2.00 per physical ton of water processed
pursuant to the usage of the technology.
On June 12, 2012, the Company filed a complaint with the court
of common pleas of Chester County, Pennsylvania against Glottech USA, LLC,
Eldredge, Inc., and the Eldredge Companies, Inc. The complaint seeks an order of
the court granting possession of the unit, in its current state, to the
Company.
Effective August 14, 2012, the Company entered into an option
agreement with GD Glottech-International, Limited (GD International) to
protect our license and distribution rights in the event that GD-Glottech-USA,
LLC (GD USA) is unable to perform and honor the obligations contingent to a
letter agreement dated November 8, 2011.
Pursuant to the terms of the option agreement, we are required
to provide an initial deposit of $150,000 to be held in escrow for the option to
obtain a license on the patent rights, as set forth in the option agreement. A
further $15,000 was required for exercising the option agreement and it will be
credited to future fees when patents rights are exercised. We exerised this
option agreement on September 1, 2012 and released the funds to GD
International.
On October 1, 2012, the Company entered into a sales agency
agreement with GD International. The agreement shall replace all agreements
entered previously. Pursuant to the agreement, the Company is appointed as GD
Internationals sales agent for the technology within the territory. As a
consideration, 2,000,000 common shares of the Company shall be issued to GD
International (issued: see d) above). GD International retains all right, title
and interest in the technology. The term of this agreement will be an initial
period of five years. The term shall be automatically renewable thereafter for
successive five year periods provided that the Company has sold not less than 25
or more technology units during each applicable five year period.
On May 2, 2013, the Company entered into an agreement to retain
the future use of the unit. Pursuant to the agreement, the Company must make the
following payments:
|
a)
|
US$20,000 within three days of execution of the agreement
(paid);
|
|
b)
|
US$30,000 within three days upon the testing of the unit
has been successfully completed.
|
29
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
6. Convertible
Debenture
On May 15, 2012, the Company entered into a securities purchase
agreement with an investor. Pursuant to the terms of the agreement, the investor
acquired convertible debentures with an aggregate face value of $1,680,000, at
an original issuance discount of $180,000; resulting in $1,500,000 net proceeds
to the Company. The debenture is due on May 15, 2013 and carries no interest,
with an effective interest rate of 561.35% . The debenture is convertible at the
lower of $0.45 and 65% of the lowest reported sales price of the common stock
for the 20 days immediately prior to conversion date subject to various
prescribed conditions. The debenture is also subject to be measured at its fair
value in accordance with ASC 480-10-25-14, rather than have its conversion
feature bifurcated and reported separately. The fair value at issuance was
$2,584,615. On February 19, 2013, $154,000 in face value of the debenture was
converted to 2,000,000 common shares at a price of $0.077 per share in
accordance with the terms of the agreement. On March 8, 2013, $154,000 in face
value of the debenture was converted to 2,000,000 common shares at a price of
$0.077 per share in accordance with the terms of the agreement. On March 15,
2013, $190,000 in face value of the debenture was converted to 2,000,000 common
shares at a price of $0.095 per share in accordance with the terms of the
agreement. On April 23, 2013, $161,000 in face value of the debenture was
converted to 2,000,000 common shares at a price of $0.0805 per share in
accordance with the terms of the agreement. On May 13, 2013, $150,000 in face
value of the debenture was converted to 2,000,000 common shares at a price of
$0.075 per share in accordance with the terms of the agreement. On May 30, 2013,
$180,000 in face value of the debenture was converted to 2,400,000 common shares
at a price of $0.075 per share in accordance with the terms of the agreement. On
July 9, 2013, $90,000 in face value of the debenture was converted to 2,000,000
common shares at a price of $0.045 per share in accordance with the terms of the
agreement. On August 14, 2013, $44,326 in face value of the debenture was
converted to 844,300 common shares at a price of $0.0525 per share in accordance
with the terms of the agreement. On September 19, 2013, $63,000 in face value of
the debenture was converted to 1,400,000 common shares at a price of $0.045 per
share in accordance with the terms of the agreement. The debenture was extended
on July 23, 2013 for 12 months and will expire on May 15, 2014. On October 9,
2013, $58,500 in face value of the debenture was converted to 1,300,000 common
shares at a price of $0.045 per share in accordance with the terms of the
agreement. On October 24, 2013, $76,500 in face value of the debenture was
converted to 2,000,000 common shares at a price of $0.03825 per share in
accordance with the terms of the agreement. On November 18, 2013, $60,000 in
face value of the debenture was converted to 2,000,000 common shares at a price
of $0.03000 per share in accordance with the terms of the agreement. On January
6, 2014, $67,830 in face value of the debenture was converted to 3,000,000
common shares at a price of $0.02261 per share in accordance with the terms of
the agreement. On January 16, 2014, $79,135 in face value of the debenture was
converted to 3,500,000 common shares at a price of $0.02261 per share in
accordance with the terms of the agreement. On February 14, 2014, $73,920 in
face value of the debenture was converted to 3,300,000 common shares at a price
of $0.0224 per share in accordance with the terms of the agreement. On February
28, 2014, $77,789 in face value of the debenture was converted to 3,472,734
common shares at a price of $0.0224 per share in accordance with the terms of
the agreement.
As of March 31, 2014, the debenture has been fully converted to
common shares.
On September 17, 2012, the Company entered into an amended
agreement to revise the conversion price of the debenture entered into on May
15, 2012. The debenture is now convertible at the lower of $0.20 and 65% of the
lowest reported sales price of the common stock for the 20 days immediately
prior to conversion date subject to various prescribed conditions.
30
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
7. Convertible Promissory
Notes
On February 13, 2013, the Company entered into a securities
purchase agreement with one investor. Pursuant to the terms of the agreement,
the investor acquired a convertible promissory note with an aggregate face value
of $1,100,000, at an issuance discount of $100,000; resulting in $1,000,000 net
proceeds to the Company. On February 13, 2013, $100,000 net proceeds were
received with an issuance discount of $10,000 for an aggregate face value of
$110,000. On April 24, 2013, $50,000 net proceeds were received with an issuance
discount of $5,000 for an aggregate face value of $55,000. On June 4, 2013,
$50,000 net proceeds were received with an issuance discount of $5,000 for an
aggregate face value of $55,000. On June 27, 2013, $50,000 net proceeds were
received with an issuance discount of $5,000 for an aggregate face value of
$55,000. On August 14, 2013, $75,000 net proceeds were received with an issuance
discount of $7,500 for an aggregate face value of $82,500. On August 13, 2013,
$110,000 in face value of the note was converted to 1,585,714 common shares at a
price of $0.0735 per share in accordance with the terms of the agreement. On
November 11, 2013, $55,000 in face value of the note was converted to 1,387,500
common shares at a price of $0.042 per share in accordance with the terms of the
agreement. On December 4, 2013, $55,000 in face value of the note was converted
to 1,435,345 common shares at a price of $0.04060 per share in accordance with
the terms of the agreement. On December 9, 2013, $100,000 net proceeds were
received with an issuance discount of $10,000 for an aggregate face value of
$110,000. There is no guarantee the investor will make additional payments. The
note of $247,500 is due on February 13, 2016 and carries a one-time interest
rate of 5% over the term of note, with an effective interest rate of 171.61% .
The note is convertible at the lower of $0.25 and 70% of the lowest reported
sales price of the common stock for the 20 days immediately prior to conversion
date subject to various prescribed conditions. The convertible note has a fixed
stated principal amount but is not convertible into a fixed number of shares, so
the conversion feature is considered an imbedded derivative. However, the
convertible note as a standalone instrument is to be measured at its fair value
in accordance with ASC 480-10-25-14 rather than have its conversion feature
bifurcated and reported separately. The fair value at issuance was $353,571.
During the period ended December 31, 2013, an interest expense of $22,289 was
accrued.
Effective March 1, 2013, the Company entered into another
securities purchase agreement with another investor. Pursuant to the terms of
the agreement, the investor acquired a convertible promissory note with an
aggregate face value of $672,000, at an issuance discount of $72,000; resulting
in $600,000 net proceeds to the Company.
On March 1, 2013, $150,000 net proceeds were received with an
issuance discount of $18,000 for an aggregate face value of $168,000. The note
of $168,000 is due on March 1, 2014 and carries no interest, with an effective
interest rate of 561.36% . The note is convertible at the lower of 50% of the
lowest reported sale price of the common stock for the 20 trading days
immediately prior to (i) the closing date on March 1, 2013 or (ii) 50 % of the
lowest reported sale price for the 20 days prior the conversion date of the
Note. The convertible note has a fixed stated principal amount but is not
convertible into a fixed number of shares, so the conversion feature is
considered an imbedded derivative. However, the convertible note as a standalone
instrument is to be measured at its fair value in accordance with ASC
480-10-25-14 rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $336,000. On November 18, 2013,
$75,000 in face value of the note was converted to 2,500,000 common shares at a
price of $0.03 per share in accordance with the term of the agreement. On
December 20, 2013, $48,900 in face value of the note was converted to 3,000,000
common shares at a price of $0.0163 per share in accordance with the terms of
the agreement.
31
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
7. Convertible Promissory
Notes -
Continued
On April 1, 2013, an additional $150,000 of net proceeds was
received with an issuance discount of $18,000 for an aggregate face value of
$168,000. The note of $168,000 is due on April 1, 2014 and carries no interest,
with an effective interest rate of 561.36% . The note is convertible at the
lower of 50% of the lowest reported sale price of the common stock for the 20
trading days immediately prior to (i) the closing date on March 1, 2013 or (ii)
50 % of the lowest reported sale price for the 20 days prior the conversion date
of the Note. The convertible note has a fixed stated principal amount but is not
convertible into a fixed number of shares, so the conversion feature is
considered an imbedded derivative. However, the convertible note as a standalone
instrument is to be measured at its fair value in accordance with ASC
480-10-25-14, rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $336,000.
On May 1, 2013, an additional $100,000 of net proceeds was
received with an issuance discount of $12,000 for an aggregate face value of
$112,000. The note of $112,000 is due on May 1, 2014 and carries no interest,
with an effective interest rate of 561.36% . The note is convertible at the
lower of 50% of the lowest reported sale price of the common stock for the 20
trading days immediately prior to (i) the closing date on March 1, 2013 or (ii)
50 % of the lowest reported sale price for the 20 days prior the conversion date
of the Note. The convertible note has a fixed stated principal amount but is not
convertible into a fixed number of shares, so the conversion feature is
considered an imbedded derivative. However, the convertible note as a standalone
instrument is to be measured at its fair value in accordance with ASC
480-10-25-14, rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $224,000.
On June 1, 2013, an additional $100,000 of net proceeds was
received with an issuance discount of $12,000 for an aggregate face value of
$112,000. The note of $112,000 is due on June 1, 2014 and carries no interest,
with an effective interest rate of 561.36% . The note is convertible at the
lower of 50% of the lowest reported sale price of the common stock for the 20
trading days immediately prior to (i) the closing date on March 1, 2013 or (ii)
50 % of the lowest reported sale price for the 20 days prior the conversion date
of the Note. The convertible note has a fixed stated principal amount but is not
convertible into a fixed number of shares, so the conversion feature is
considered an imbedded derivative. However, the convertible note as a standalone
instrument is to be measured at its fair value in accordance with ASC
480-10-25-14 rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $224,000.
On July 1, 2013, the final tranche of $100,000 of net proceeds
were received with an issuance discount of $12,000 for an aggregate face value
of $112,000. The note of $112,000 is due on July 1, 2014 and carries no
interest, with an effective interest rate of 561.36% . The note is convertible
at the lower of 50% of the lowest reported sale price of the common stock for
the 20 trading days immediately prior to (i) the closing date on March 1, 2013
or (ii) 50 % of the lowest reported sale price for the 20 days prior to the
conversion date of the Note. The convertible note has a fixed stated principal
amount but is not convertible into a fixed number of shares, so the conversion
feature is considered an imbedded derivative. However, the convertible note as a
standalone instrument is to be measured at its fair value in accordance with ASC
480-10-25-14, rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $224,000.
32
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
7. Convertible Promissory
Notes -
Continued
Effective September 13, 2013, the Company entered into another
securities purchase agreement with an investor. Pursuant to the terms of the
agreement, the investor acquired a convertible promissory note with aggregate
net proceeds of $500,000,
On September 16, 2013, $250,000 net proceeds were received. The
note of $250,000 is due on March 16, 2015 and carries an annual interest rate of
15%, with an effective interest rate of 227.33% . The note is convertible at the
lower of 50% of the lowest reported sale price of the common stock for the 20
trading days immediately prior to (i) the closing date on September 16, 2013 or
(ii) 50 % of the lowest reported sale price for the 20 days prior the conversion
date of the Note. The convertible note has a fixed stated principal amount but
is not convertible into a fixed number of shares, so the conversion feature is
considered an imbedded derivative. However, the convertible note as a standalone
instrument is to be measured at its fair value in accordance with ASC
480-10-25-14, rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $500,000. During the period ended
December 31, 2013, an interest expense of $10.993 was accrued.
On October 1, 2013, $250,000 net proceeds were received. The
note of $250,000 is due on March 16, 2015 and carries an annual interest rate of
15%, with an effective interest rate of 227.33% . The note is convertible at the
lower of 50% of the lowest reported sale price of the common stock for the 20
trading days immediately prior to (i) the closing date on October 1, 2013 or
(ii) 50 % of the lowest reported sale price for the 20 days prior the conversion
date of the Note. The convertible note has a fixed stated principal amount but
is not convertible into a fixed number of shares, so the conversion feature is
considered an imbedded derivative. However, the convertible note as a standalone
instrument is to be measured at its fair value in accordance with ASC
480-10-25-1, rather than have its conversion feature bifurcated and reported
separately. The fair value at issuance was $500,000. During the period ended
December 31, 2013, an interest expense of $9,452 was accrued.
The investor has the option during the 18 month period
following September 13, 2013 to purchase additional convertible notes upon the
same terms and conditions for up to $1,500,000.
Along with the promissory note issued on February 13, 2013, the
Company issued warrants for 540,540 shares of the Company at an exercise price
of $0.185 expiring February 13, 2018, 263,158 shares of the Company at an
exercise price of $0.190 expiring April 24, 2018, 297,619 shares of the Company
at an exercise price of $0.168 expiring June 4, 2018, 400,000 shares of the
Company at an exercise price of $0.125 expiring June 27, 2018 and 334,821 shares
of the Company at an exercise price of $0.224 expiring August 14, 2018
respectively. Along with the promissory note issued on March 1, 2013, the
Company issued warrants to acquire a total of 3,632,433 shares of the Company
for a period of five years at an exercise price of $0.185. Along with the
promissory note entered on September 16, 2013, the Company issued warrants to
acquire a total of 2,777,778 shares of the Company for a period of five years at
an exercise price of $0.09.
The warrants bear a cashless exercise provision. The warrants
also include anti-dilution protection with respect to lower priced issuances of
common stock or securities convertible or exchangeable into common stock, which
provision resulted in derivative liability treatment under ASC topic 815-10-55.
Fair values at issuance totaled $94,594, $1,126,054, $50,000, $50,595, $48,000,
$75,000 and $368,333 for warrants issued on February 13, 2013, March 1, 2013,
April 24, 2013, June 4, 2013, June 27, 2013, August 14, 2013 and September 16,
2013 respectively.
33
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
7. Convertible Promissory
Notes -
Continued
On September 6, 2013, 3,632,433 warrants were exercised for
2,375,052 common shares of the Company at a deemed price of $0.19 in accordance
with the terms of the agreement. A loss of $83,546 was recorded when the
warrants were valued prior to the warrants exercise. On September 23, 2013,
540,540 warrants were exercised for 1,293,717 common shares of the Company at a
deemed price of $0.04 in accordance with the term of the agreement. A loss of
$2,432 was recorded when the warrants were valued prior to the warrants
exercise. On October 24, 2013, 263,158 warrants were exercised for 501,355
common shares of the Company at a deemed price of $0.05 in accordance with the
term of the agreement. A gain of $2,632 was recorded when the warrants were
valued prior to the warrants exercise. On February 4, 2014, 297,619 warrants
were exercised for 899,071 common shares of the Company at a deemed price of
$0.01 in accordance with the term of the agreement. A gain of $18,720 was
recorded when the warrants were valued prior to the warrants exercise. On March
6, 2014, 400,000 warrants were exercised for 1,804,063 common shares of the
Company at a deemed price of $0.03 in accordance with the terms of the
agreement. A loss of $7,200 was recorded when the warrants were valued prior to
the warrants exercise. On March 13, 2014, 334,821 warrants were exercised for
2,326,283 common shares of the Company at a deemed price of $0.01 in accordance
with the terms of the agreement. A gain of $51,730 was recorded when the
warrants were valued prior to the warrants exercise.
The Company used the Lattice Model for valuing warrants using
the following assumptions:
|
•
|
Risk-free interest rates: 0.70% - 1.65%
|
|
•
|
Term: 5 years
|
|
•
|
Dividend yield: 0%
|
|
•
|
Underlying stock prices: $0.12 - $0.31
|
|
•
|
Volatilities: 485% - 489%
|
At March 31, 2014, the warrants were valued at $2,532,340
resulting in a gain of $1,404,045 in the period ended March 31, 2014. The
corresponding debt discount of the promissory notes was accreted to interest
expense over the terms of notes of 3 years, 1 year and 18 months respectively.
During the period ended March 31, 2014, an accretion of $191,143 was recognized
as interest expense.
|
|
Warrants
|
|
|
Weighted
|
|
|
Weighted
|
|
|
|
Outstanding
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
|
Exercise
|
|
|
Remaining
|
|
|
|
|
|
|
Price
|
|
|
life
|
|
Balance, June 30, 2013
|
|
5,133,750
|
|
$
|
0.180
|
|
|
4.21 years
|
|
Warrants issued
|
|
38,294,216
|
|
$
|
0.067
|
|
|
2.59 years
|
|
Exercised
|
|
(5,468,571
|
)
|
$
|
0.182
|
|
|
-
|
|
Cancelled
|
|
-
|
|
$
|
-
|
|
|
-
|
|
Expired
|
|
-
|
|
$
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2014
|
|
37,959,395
|
|
$
|
0.09
|
|
|
2.57years
|
|
34
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
7. Convertible Promissory
Notes -
Continued
$220,000 Loan
On March 3, 2014, we entered into a securities purchase
agreement with JDF, pursuant to which JDF provided us with an aggregate
investment of $220,000 in consideration of our issuance of convertible
promissory notes and common share purchase warrants. We issued JDF an original
issue discount 10% convertible promissory note of $220,000 due September 3, 2014
and convertible into common shares on a cashless basis at a price per share of
50% of the lower of lowest closing bid price of our common shares during the
prior 20 trading days prior to 1) the date of the purchase agreement or 2) the
day of the notice for conversion.
In addition on March 3, 2014, we issued an aggregate of
4,000,000 warrants to JDF in consideration for purchasing the note. Subject to
adjustments, these warrants are convertible into common shares at a price of
$0.05 and expire after a term of three years. In the case that after six months
there is no registration statement available for the resale of our common shares
from exercising of these warrants, the warrants may be exercised on a cashless
basis at a price as set out in the warrant.
Loan Agreement with JSJ Investments Inc.
On February 23, 2014, we entered into a securities purchase
agreement with JSJ Investments Inc., pursuant to which JSJ Investments provided
our company with an aggregate investment of $100,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants. We
issued JSJ Investments a convertible promissory note with 12% interest due
August 27, 2014 and convertible into common shares on a cashless basis at a
price of the lower of 50% of the average of the three lowest bids on the 20
trading days before February 27, 2014 or of a notice to convert during the
twenty trading days preceding the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
1,111,111 common shares of our company to JSJ in consideration for purchasing
the note. Subject to adjustments, these warrants are convertible into common
shares at a price of approximately $0.09 and expire after a term of five years.
In the case that after six months there is no registration statement available for the resale of our common
shares from exercising of these warrants, the warrants may be exercised on a
cashless basis at a price as set out in the warrant.
Loan Agreement with Centaurian Fund
On February 27, 2014, we entered into a securities purchase
agreement with Centaurian Fund, pursuant to which Centaurian provided our
company with an aggregate investment of $50,000 in consideration of our issuance
of convertible promissory notes and common share purchase warrants. We issued
Centaurian a convertible promissory note with 15% interest due August 27, 2014
and convertible into common shares on a cashless basis at a price of the lower
of 50% of the average of the three lowest bids on the 20 trading days before
February 27, 2014 or of a notice to convert during the 20 trading days preceding
the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
5,156,250 common shares of our company to Centaurian in consideration for
purchasing the note. Subject to adjustments, these warrants are convertible into
common shares at a price of $0.06 and expire after a term of six months. In the
case that our common share closing price is greater than $0.06 per share for two
days, the warrants may be exercised on a cashless basis at a price pursuant to
the warrant.
Loan Agreement with LG Capital Funding, LLC
On February 27, 2014, we entered into a securities purchase
agreement with LG Capital Funding, LLC, pursuant to which LG Capital provided
our company with an aggregate investment of $75,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants. We
issued LG Capital a convertible promissory note with 10% interest due February
27, 2015 and convertible into common shares on a cashless basis at a price of
50% of the lowest closing bid price of our common shares during the prior 20
trading days including the delivery of any related conversion notice.
During the first six months this Note is in effect, the Company may redeem this Note by paying to the Holder an amount as follows: (i) if the redemption is within the first 90 days this Note is in effect, then for an amount equal to 125% of the unpaid principal amount of this Note along with any interest that has accrued during that period, (ii) if the redemption is after the 91st day this Note is in effect, but less than the 150th day this Note is in effect, then for an amount equal to 140% of the unpaid principal amount of this Note along with any accrued interest and (ii) if the redemption is after the 150th day this Note is in effect, but less than the 180th day this Note is in effect, then for an amount equal to 150% of the unpaid principal amount of this Note along with any accrued interest. This Note may not be redeemed after 180 days. The redemption must be closed and paid for within 3 business days of the Company sending the redemption demand or the redemption will be invalid and the Company may not redeem this Note.
Loan Agreement with St. George Investments LLC
On February 28, 2014, we entered into a securities purchase
agreement with St. George Investments LLC, pursuant to which St. George
Investments provided our company with an aggregate investment of $100,000 in
consideration of our issuance of convertible promissory notes and common share
purchase warrants. We issued St. George Investments a convertible promissory
note of $125,500 including 15% prepaid interest due August 28, 2015 and
convertible into common shares on a cashless basis at a price of 50% of the
lower of lowest closing bid price of our common shares during the prior 20
trading days prior to 1) the date of the purchase agreement or 2) the day of the
notice for conversion.
In addition, we issued an aggregate of $1,481,481 warrants to St.
George Investments in consideration for purchasing the note. Subject to
adjustments, these warrants are convertible into common shares at a price of
$0.0675 and expire after a term of five years.
35
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
7. Convertible Promissory
Notes -
Continued
Loan Agreement with Vista Capital Investments,
LLC
On February 28, 2014, we entered into a securities purchase
agreement with Vista Capital Investments, LLC, pursuant to which Vista Capital
provides our company with an aggregate investment of $100,000 in consideration
of our issuance of convertible promissory notes and common share purchase
warrants. We issued Vista Capital a convertible promissory note of $110,000 with
12% interest due September 1, 2014 and convertible into common shares on a
cashless basis at a price of the lesser of $0.075 or 50% of the lowest bid
price of our common shares during the prior 25 consecutive trading days prior
the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
10,312,500 common shares of our company to Vista Capital in consideration for
purchasing the note. Subject to adjustments, these warrants are convertible into
common shares at a price of $0.06 and expire after a term of six months. In the
case that our common share closing price is greater than $0.06 per share for two days, the warrants may be
exercised on a cashless basis at a price pursuant to the warrant.
Loan Agreement with Union Capital, LLC
On March 3, 2014, we entered into a securities purchase
agreement with Union Capital, LLC, pursuant to which Union provided our company
with an aggregate investment of $100,000 in consideration of our issuance of
convertible promissory notes and common share purchase warrants. We issued Union
a convertible promissory note of $50,000 with 10% interest due March 5, 2015 and
convertible into common shares on a cashless basis at a price per share of 50%
of the lowest closing bid price of our common shares during the prior 20 trading
days including the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
941,619 common shares of our company to Union in consideration for purchasing
the note. Subject to adjustments, these warrants are convertible into common
shares at a price of $0.0531 and expire after a term of five years. In the case
that after six months there is no registration statement available for the
resale of our common shares from exercising of these warrants, the warrants may
be exercised on a cashless basis at a price as set out in the warrant.
During the first six months this Note is in effect, the Company may redeem this Note by paying to the Holder an amount as follows: (i) if the redemption is within the first 90 days this Note is in effect, then for an amount equal to 125% of the unpaid principal amount of this Note along with any interest that has accrued during that period, (ii) if the redemption is after the 91st day this Note is in effect, but less than the 150th day this Note is in effect, then for an amount equal to 140% of the unpaid principal amount of this Note along with any accrued interest and (ii) if the redemption is after the 150th day this Note is in effect, but less than the 180th day this Note is in effect, then for an amount equal to 150% of the unpaid principal amount of this Note along with any accrued interest. This Note may not be redeemed after 180 days. The redemption must be closed and paid for within 3 business days of the Company sending the redemption demand or the redemption will be invalid and the Company may not redeem this Note.
Loan Agreement with Iconic Holdings, LLC
On March 3, 2014, we entered into a securities purchase
agreement with Iconic Holdings, LLC, pursuant to which Iconic provides our
company with an aggregate investment of $100,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants. We
issued Iconic a convertible promissory note of $100,000 with 12% interest due
September 3, 2014 and convertible into common shares on a cashless basis at a
price of 50% of the lower of lowest closing bid price of our common shares
during the prior 20 trading days prior to 1) the date of the purchase agreement
or 2) the day of the notice for conversion.
In addition, we issued an aggregate of 2,000,000 warrants to
Iconic in consideration for purchasing the note. Subject to adjustments, these
warrants are convertible into common shares at a price of $0.05 and expire after
a term of three years.
Loan Agreement with Adar Bays, LLC
On March 3, 2014, we entered into a securities purchase
agreement with Adar Bays, LLC, pursuant to which Adar provided our company with
an aggregate investment of $50,000 in consideration of our issuance of
convertible promissory notes and common share purchase warrants. We issued Adar
a convertible promissory note of $50,000 with 10% interest due March 4, 2015 and
convertible into common shares on a cashless basis at a price per share of 50%
of the lowest closing bid price of our common shares during the prior 20 trading
days including the delivery of any related conversion notice.
In addition on March 4, 2014, we issued an aggregate of 941,619
warrants to Adar in consideration for purchasing the note. Subject to
adjustments, these warrants are convertible into common shares at a price of
$0.0531 and expire after a term of five years.
During the first six months this Note is in effect, the Company may redeem this Note by paying to the Holder an amount as follows: (i) if the redemption is within the first 90 days this Note is in effect, then for an amount equal to 125% of the unpaid principal amount of this Note along with any interest that has accrued during that period, (ii) if the redemption is after the 91st day this Note is in effect, but less than the 150th day this Note is in effect, then for an amount equal to 140% of the unpaid principal amount of this Note along with any accrued interest and (ii) if the redemption is after the 150th day this Note is in effect, but less than the 180th day this Note is in effect, then for an amount equal to 150% of the unpaid principal amount of this Note along with any accrued interest. This Note may not be redeemed after 180 days. The redemption must be closed and paid for within 3 business days of the Company sending the redemption demand or the redemption will be invalid and the Company may not redeem this Note.
Loan Agreement with Black Mountain Equities, Inc.
On March 3, 2014, we entered into a securities purchase
agreement with Black Mountain Equities, Inc., pursuant to which Black Mountain
provided our company with an aggregate investment of $100,000 in consideration
of our issuance of original issue discount convertible promissory notes and
common share purchase warrants. We issued Black Mountain a convertible
promissory note of $115,000 with 15% prepaid interest due April 1, 2015 and
convertible into common shares on a cashless basis at the lesser price per share
of $0.06 or 50% of the lowest trade price of our common shares during the prior
20 trading days immediately preceding the delivery of any related conversion
notice.
In addition on March 3, 2014, we issued an aggregate of
1,666,666 warrants to Black Mountain in consideration for purchasing the note.
Subject to adjustments, these warrants are convertible into common shares at a
price of $0.06 and expire after a term of five years. In the case that our
common share closing price is greater than $0.06 per share for two days, the
warrants may be exercised on a cashless basis at a price pursuant to the
warrant.
36
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
8. Convertible Preferred
Shares
On January 3, 2014 the Company entered into a convertible debt
settlement agreement with one investor. Pursuant to the terms of the agreement,
the investor acquired 1,134,500 convertible Series B Preferred Shares to
extinguish the balance of convertible debts with an aggregate principal amount
of $1,134,500. The conversion price of the Series B Preferred Shares shall be
the lower of 50% of the lowest reported sale price of the common stock for the
20 trading days immediately prior to (i) the closing date of the applicable
convertible debt instrument of the Corporation from which the applicable Series
B Preferred Shares were converted, or (ii) 50 % of the lowest reported sale
price for the 20 days prior to the conversion date of the Series B Preferred
Shares.
During the period ended March 31, 2014, 597,175 Series B
Preferred Shares were converted into 34,981,228 common shares of the Company for
a total fair value of $2,359,055 of which a gain of $626,879 was recorded. As at
March 31, 2014, the balance of the Series B Preferred Shares is 537,325 with a
fair value of $1,253,758.
9. Note Payable
On March 3, 2014, the Company entered into a Secured Note for a
principal amount of $330,000 (US$298,518). The note bears interest at 20% per
annum and is due on June 1, 2014. As security for the Principal and Interest
payable under this Note, the Company provided the Lender contemporaneously with
the advance of the Principal, the general security agreement granting the Lender
a security interest in all of the Companys subsidiary Alta Disposal Ltds
present and after acquired personal property. The Company further agrees that it
will not transfer, assign, pledge or provide a negative pledge to any third
party with respect to the Security while the Note is outstanding.
10. Related Party Transactions
During the period ended March 31, 2014, the Company incurred
consulting fees of $167,800 (2012 - $36,000) with directors and officers.
As of March 31, 2014, the Company was obligated to a director
for a non-interest bearing demand loan with a balance of $45,332 (June 30, 2013
- $45,332). The Company plans to pay the loan back as cash flows become
available.
These transactions are in the normal course of operations and
are measured at the exchange amount of consideration established and agreed to
by the related parties.
11. Going Concern and Liquidity Considerations
The accompanying financial statements have been prepared
assuming that the Company will continue as a going concern, which contemplates,
among other things, the realization of assets and satisfaction of liabilities in
the normal course of business. As at March 31, 2014, the Company had a working
capital deficiency of $3,568,752 and an accumulated deficit of $39,723,131. The
Company intends to fund operations through equity financing arrangements, which
may be insufficient to fund its capital expenditures, working capital and other
cash requirements for the next twelve months.
The ability of the Company to emerge from the exploration stage
is dependent upon, among other things, obtaining additional financing to
continue operations, explore and develop the mineral properties and the
discovery, development and sale of ore reserves.
37
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
11. Going Concern and Liquidity
Considerations -
Continued
In response to these problems, management intends to raise
additional funds through public or private placement offerings.
These factors, among others, raise substantial doubt about the
Companys ability to continue as a going concern. The accompanying financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.
12. Commitments
Employment Agreements
On January 12, 2014, the Company entered into an employment
agreement with a director and officer. Commencing on January 12, 2014, the
director and officer will be employed for 24 months ending on January 12, 2016.
Pursuant to the agreement, annual salary of US$120,000 is payable monthly in
cash or if the Company does not have available cash, in shares of the Companys
common stock.
Consulting Agreements
On January 12, 2012, the Company entered into two consulting
agreements with consultants to provide services as members of the Board of
Directors in regards to the Companys management and operations. The
compensation for the services to be provided by each consultant will be 150,000
shares of the Companys common stock issuable at the beginning of each year from
an effective date of April 27, 2011 to April 27, 2014, of which 150,000 shares
have already been issued to each consultant in each of their first, second and
third years of service (Note 3).
On November 1, 2013, the Company entered into an agreement with
a consultant to provide consulting services to Alta Disposal Morinville Ltd.
(formerly Blue Tap Resources Ltd.). Pursuant to the agreement, the consultant
will receive CDN$7,600 per month from November 1, 2013 to April 30, 2014.
On November 1, 2013, the Company entered into a second
agreement with a consultant to provide consulting services to Alta Disposal
Morinville Ltd. (formerly Blue Tap Resources Ltd.). Pursuant to the agreement,
the consultant will receive CDN$7,600 per month from November 1, 2013 to April
30, 2014.
On October 1, 2013, the Company entered into an agreement with
an Agent to act as its non-exclusive intermediary to locate qualified prospects
(each, a Prospect) that may desire to provide financing (debt or equity).
38
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
12. Commitments -
Continued
The Company agreed to pay the following:
|
i.
|
A cash retainer fee equal to $15,000.
|
|
ii.
|
A cash success fee equal to ten percent (10%) of the
total amount of equity raised by Agent for the initial financing
transaction and ten percent (10%) for all follow on equity from the same
or new Prospects (includes common stock, preferred equity, membership or
partnership units and convertible debt). The total amount of the
financing(s) shall mean the fair market value of the consideration
(including without limitation, cash, securities, other assets, and
contingent payments) actually received by the Company in connection with
the financing transaction(s).
|
|
iii.
|
A cash success fee equal to five percent (5%) of the
total amount of debt raised by the Agent for the initial financing
transaction and five percent (5%) for all follow on debt from the same or
new Prospects. The total amount of the financing(s) shall mean the fair
market value of the consideration (including without limitation, cash,
securities, other assets, and contingent payments) actually received by
the Company in connection with the financing
transaction(s).
|
This agreement shall become effective October 1, 2013.
Termination of this agreement shall be the date of the closing transaction(s) or
three (3) months from the date above, whichever is earlier. However, the Company
agrees to extend the terms of the Agreement twenty four (24) months following
the date of termination, to any transaction(s) with any Prospect previously
introduced in writing to The Company that are a result of Agents documented
efforts prior to the date of termination.
39
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
13. Loan Receivable
Secured Bridge Loan Agreement
On December 18, 2013, the Company entered into an agreement
with GD Glottech International Ltd (GDGI) whereby the company loaned to GDGI
the sum of $20,000. GDGI will repay the total amount of the loan plus interest
in the amount of $333.34 (representing a 10% annual interest rate), within sixty
(60) days from the receipt of the loan funds or within five (5) days of Sonic
Cavitation, LLC receiving a 5% Capital Contribution.
14. Acquisition of Alta Disposal
Morinville Ltd. (formerly Blue Tap Resources Inc.)
From July 25, 2013 date of payment of first CDN$150,000 and
October 18, 2013 date of last payment of CDN$150,000, the Company paid $453,204
(CDN$466,547) in cash, in exchange for 510,000 shares of Alta Disposal
Morinville Ltd. (formerly Blue Tap Resources Inc.) common stock in accordance
with the terms of the Agreements. This investment represents a 51% equity
interest in the common stock of Alta Disposal Morinville Ltd. The shares are
owned by our 100% owned subsidiary Alta Disposal Ltd.
The acquisition was accounted for as a business combination
under the acquisition method of accounting in accordance with generally accepted
accounting principles.
Fair Value of Consideration Transferred and Recording of
Assets Acquired,
Liabilities Assumed and
Non-controlling Interests
The following table summarizes the acquisition date fair value
of the consideration transferred, identifiable assets acquired, liabilities
assumed and non-controlling interests including an amount for goodwill:
Consideration:
Cash
|
$
|
453,204
|
|
|
|
|
|
Fair value of total
consideration transferred
|
$
|
453,204
|
|
|
|
|
|
Recognized amount of
identifiable assets acquired and liabilities assumed:
|
|
|
|
Financial assets (CDN$314,932 x $0.9714)
|
$
|
305,925
|
|
|
|
|
|
Financial liabilities (CDN$850 x $0.9714)
|
|
(826
|
)
|
|
|
|
|
Total identifiable net assets
|
|
305,099
|
|
Non-controlling interest
|
|
(235,133
|
)
|
Goodwill
|
|
383,238
|
|
|
|
|
|
|
$
|
453,204
|
|
Goodwill represents the future economic benefit arising from
other assets acquired that could not be individually identified and separately
recognized. The goodwill arising from the acquisition is attributable to the
general reputation of Blue Taps founding owner and expected synergies. The
goodwill is not expected to be deductible for tax purposes.
40
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
14. Acquisition of Alta Disposal Morinville Ltd. (formerly
Blue Tap Resources Inc.)
-
Continued
Below is a summary of the methodologies and significant
assumptions used in estimating the fair value of non-controlling interests.
-
Non-controlling interest
The fair value of the non-controlling
interest of $235,133 (CDN$242,056) was determined based upon the $453,204
(CDN$466,547) fair value of consideration transferred to acquire our 51%
interest, less adjustments for lack of control and lack of marketability that
market participants would consider when estimating the fair value of the
non-controlling interest in Blue Tap.
|
Support for NCI calculation:
|
|
|
|
|
|
|
|
|
|
|
|
$453,204 paid for 51%
|
$ 453,204/.51
|
$
|
888,635
|
|
|
|
|
|
Implied
enterprise value
|
|
|
|
|
|
435,431
|
|
|
|
|
|
49% subject interest
|
|
|
|
|
|
(43,543
|
)
|
|
|
|
|
Discount for lack
of control 10%
|
|
|
|
|
|
391,888
|
|
|
|
|
|
Fair value, non-controlling,
marketable
|
|
|
|
|
|
(156,755
|
)
|
|
|
|
|
40% discount for
lack or marketability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
235,133
|
|
|
|
|
|
Fair value,
non-controlling, non-marketable
|
|
Goodwill Impairment
Goodwill represents the excess of cost over fair value of
assets of businesses acquired. Goodwill acquired in a business combination is
not amortized. The Company evaluates the carrying amount of goodwill for
impairment annually on June 30 and whenever events or circumstances indicate
impairment may have occurred.
When evaluating whether goodwill is impaired, the Company
compares the fair value of the reporting unit to which the goodwill is assigned
to the reporting units carrying amount, including goodwill. The fair value of
the reporting unit is estimated using a combination of the income, or discounted
cash flows, approach and the market approach, which utilizes comparable
companies data. If the carrying amount of a reporting unit exceeds its fair
value, then the amount of the impairment loss must be measured. The impairment
loss would be calculated by comparing the implied fair value of reporting unit
goodwill to its carrying amount. In calculating the implied fair value of
reporting unit goodwill, the fair value of the reporting unit is allocated to
all of the other assets and liabilities of that unit based on their fair values.
The excess of the fair value of a reporting unit over the amount assigned to its
other assets and liabilities is the implied fair value of goodwill. An
impairment loss would be recognized when the carrying amount of goodwill exceeds
its implied fair value
Due to the inability to meet anticipated sales growth, the
Company assessed the acquired goodwill associated with its related business
units for impairment as of March 31, 2014. Based on the discounted cash flows
model utilizing estimated future earnings and cash flows, the fair value of the
reporting units was less than the carrying value of the acquired goodwill. The
Companys evaluation of goodwill resulted in a total impairment charge of
$383,238 for the period ended March 31, 2014; of which all was attributed to
Alta Disposal Morinville Ltd.
41
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
15. Investment in Affiliate
Tero Oilfield Services Ltd (Tero)
On March 1, 2014, the Company acquired a 50% interest in Tero
Oilfield Services Ltd. (Tero), a private company, in exchange for an aggregate
of CDN$1,000,680 (US$906,700).
The Company has been granted an option to acquire an additional
25% of the shares in Tero for $500,000 by February 28, 2015.
Summary financial results of Tero for the period March 1, 2014
to March 31, 2014 are as follows:
Operations
|
|
|
|
|
|
|
|
|
CDN$
|
|
|
US$
|
|
Disposal Well Revenues
|
$
|
97,975
|
|
$
|
88,756
|
|
Operating expense
|
|
(85,893
|
)
|
|
(77,810
|
)
|
Net income
|
$
|
12,082
|
|
$
|
10,946
|
|
|
|
|
|
|
|
|
Equity in income of unconsolidated
affiliate
|
$
|
6,041
|
|
$
|
5,473
|
|
Summary financial position for Tero as at March 31, 2014
follows:
Financial Position
|
|
|
|
|
|
|
|
|
CDN$
|
|
|
US$
|
|
Cash
|
$
|
25,107
|
|
$
|
22,712
|
|
Other current assets
|
|
254,396
|
|
|
230,127
|
|
Property and equipment
|
|
475,115
|
|
|
429,789
|
|
Total Assets
|
$
|
754,618
|
|
$
|
682,628
|
|
|
|
|
|
|
|
|
Current liabilities
|
$
|
47,791
|
|
$
|
43,232
|
|
Promissory note payable
|
|
500,000
|
|
|
452,300
|
|
Total Liabilities
|
|
547,791
|
|
|
495,532
|
|
|
|
|
|
|
|
|
Capital stock
|
|
5
|
|
|
5
|
|
Retained earnings
|
|
206,822
|
|
|
187,091
|
|
Total Equity
|
|
206,827
|
|
|
187,096
|
|
Total Liabilities and Equity
|
$
|
754,618
|
|
$
|
682,628
|
|
Investment in unconsolidated affiliate
|
|
|
|
Purchase price
|
$
|
906,700
|
|
Equity in income
|
|
5,473
|
|
|
$
|
912,173
|
|
An equipment appraisal was done as of September 30, 2013 on
Teros Property and equipment. The fair market value was estimated at
CDN$2,000,000 to CDN$2,400,000 (US$1,940,000 to US$2,328,480). The fair market
value of Teros outstanding common stock was estimated to be CDN$1,730,000
(US$1,678,446).
42
Lithium Exploration Group, Inc.
|
(An Exploration Stage Company)
|
Notes to Consolidated Interim Financial Statements
|
March 31, 2014
|
(Unaudited)
|
16. Subsequent Events
Issuances of common shares
On April 1, 2014, the Company issued 359,821 common shares at a
market price of $0.0667 per share for consulting fees.
On April 1, 2014, the Company issued 134,933 common shares at a
market price of $0.0667 per share for consulting fees.
On April 8, 2014, the Company issued 6,948,913 common shares at
a deemed price of $0.0230 per share for promissory note conversion.
On May 14, 2014, the Company issued 7,000,000 common shares at a deemed price of $0.0214 per share, pursuant to the conversion of 149,800 shares of the Company’s preferred shares.
Agreement
In 2013, the Company loaned $20,000 in the form of a secured
bridge loan to Sonic Cavitation LLC. On April 21, 2014, the Company entered into
an agreement with Sonic Cavitation, whereby Sonic Cavitation agreed to
facilitate the construction of one sonic cavitation generator. The Company
agreed to pay Sonic Cavitation a consulting fee of $20,000 upon execution of the
agreement and forgive the debt upon delivery of the prototype by Sonic
Cavitation and 24 months from the date of delivery of the prototype to us, we
will deliver and return the prototype to Sonic Cavitation.
The Company has evaluated subsequent events from April 1, 2014,
through the date of this report, and determined there are no other items to
disclose.
Note Payable
On April 14, 2014 the Secured Note for a principal amount of
$330,000 (US$298,518) plus accrued interest was repaid.
43
Item
2.
Managements Discussion and Analysis of Financial Condition and Results of
Operations
FORWARD-LOOKING STATEMENTS
This quarterly report contains forward-looking statements.
These statements relate to future events or our future financial performance. In
some cases, you can identify forward-looking statements by terminology such as
may, should, expects, plans, anticipates, believes, estimates,
predicts, potential or continue or the negative of these terms or other
comparable terminology. These statements are only predictions and involve known
and unknown risks, uncertainties and other factors, that may cause our or our
industrys actual results, levels of activity, performance or achievements to be
materially different from any future results, levels of activity, performance or
achievements expressed or implied by these forward-looking statements. Although
we believe that the expectations reflected in the forward-looking statements are
reasonable, we cannot guarantee future results, levels of activity, performance
or achievements. Except as required by applicable law, including the securities
laws of the United States, we do not intend to update any of the forward-looking
statements to conform these statements to actual results.
Our consolidated unaudited financial statements are stated in
United States Dollars (US$) and are prepared in accordance with United States
Generally Accepted Accounting Principles. The following discussion should be
read in conjunction with our financial statements and the related notes that
appear elsewhere in this quarterly report. The following discussion contains
forward-looking statements that reflect our plans, estimates and beliefs. Our
actual results could differ materially from those discussed in the
forward-looking statements. Factors that could cause or contribute to such
differences include, but are not limited to, those discussed below and elsewhere
in this quarterly report.
Unless otherwise specified in this quarterly report, all dollar
amounts are expressed in United States dollars and all references to common
stock refer to shares of our common stock.
As used in this quarterly report, the terms we, us, our,
and our company mean Lithium Exploration Group, Inc. and our wholly owned
subsidiary, Alta Disposal Ltd., an Alberta, Canada corporation, our partially
owned subsidiary, Alta Disposal Morinville Ltd., an Alberta, Canada corporation,
our partially owned investment, Tero Oilfield Services Ltd., an Alberta, Canada
corporation, unless otherwise indicated.
Corporate History
We were incorporated on May 31, 2006 in the State of Nevada
under the name Mariposa Resources, Ltd. Effective November 30, 2010, we
changed our name to Lithium Exploration Group, Inc., by way of a merger with
our wholly-owned subsidiary Lithium Exploration Group, Inc., which was formed
solely for the change of name.
Our executive offices are located at 3200 N. Hayden Road, Suite
235, Scottsdale, Arizona 85251, and our telephone number is (480) 641-4790. We
also have an office at 840 6th Ave SW Suite 300, Calgary, Alberta T2P 3E5. The
phone number for our Calgary office is (403) 930-1925.
On October 18, 2013, our company, through our wholly owned
subsidiary, Alta Disposal Ltd. (formerly 1617437 Alberta Ltd.), an Alberta,
Canada corporation, completed the acquisition of 51% of shares of Blue Tap
Resources Inc. for total payment of CAD$466,547. As of September 30, 2013, CDN
$300,000 (US$294,908) was paid regarding the acquisition. As a result of the
share acquisition, Blue Tap Resources Inc. is now a partially owned subsidiary
of our company through our wholly owned subsidiary, Alta Disposal Ltd. On
January 22, 2014, Blue Tap Resources Inc. changed its name to Alta Disposal
Morinville Ltd.
Other than as set out herein, we have not been involved in any
bankruptcy, receivership or similar proceedings, nor have we been a party to any
material reclassification, merger, consolidation or purchase or sale of a
significant amount of assets not in the ordinary course of our business.
44
Our Current Business
We are an exploration-stage company that engages principally in
the acquisition, exploration, and development of resource properties. Through
Alta Disposal Morinville Ltd., we also are in the waste water disposal industry.
Assignment Agreement with Lithium Exploration VIII
Ltd.
On December 16, 2010, we entered into an assignment agreement
with Lithium Exploration VIII Ltd. (not related to our company) to acquire an
undivided 100% right, title and interest in and to certain mineral permits
located in the Province of Alberta, Canada. Lithium Exploration VIII and Golden
Virtue Resources Inc. (formerly First Lithium Resources Inc.) (not related to
our company) had entered into an underlying option agreement dated October 6,
2010, which option agreement and interest have been assigned to our company.
On December 31, 2012, our company entered into an amending
agreement to amend an original payment requirement of the assignment agreement
of CAD$100,000 due on January 1, 2013 to the following payments:
-
CAD$20,000 (USD$20,000) cash payment due on January 1, 2013; and
-
CAD$80,000 (USD$80,000) by a 15% one year promissory note starting January
1, 2013.
The note was interest free until March 31, 2013. After March
31, 2013, interest accrued on the principal balance then in arrears at the rate
of 15% per annum. Payments were due and payable by December 31, 2013. Further,
at any time, Lithium Exploration VIII and Golden Virtue could elect to convert
the remaining balance of the note and accrued interest into common shares of our
company at 75% of the closing market price of our companys common shares on the
election day.
On July 3, 2013, Lithium Exploration VIII and Golden Virtue
elected to convert the note and accrued interest in the combined aggregate
amount of CAD$83,057.53 (USD$78,743) into common shares of our company. Pursuant
to this election, we issued an aggregate of 954,461 shares of our common stock
at the price of USD$0.0825.
Glottech
On November 8, 2011, we entered into a letter agreement with
Glottech-USA. Pursuant to the terms of the agreement, we were granted an
exclusive license to use and distribute the technology within the Swan Hills
region of Alberta as well as a non-exclusive right to distribute the technology
within Canada.
We previously made the following payments in association with
the production of a working unit of Glottech-USAs technology:
-
$25,000 on March 21, 2011 in consideration for entering into the letter
agreement dated March 17, 2011;
-
$75,000 on May 27, 2011 in consideration for continuance of the March 17,
2011 agreement; and
-
$700,000 on May 27, 2011 in consideration for a licensing and technology
payment.
As part of the November 8, 2011 agreement, our officer and
director, Alexander Walsh, agreed to provide Glottech-USA with the option, for a
period of 12 months from delivery of the first unit, to acquire 2,000,000 shares
of our common stock currently held by him, for a total price of $1.00.
Additionally, if, for any reason, Mr. Walsh failed to deliver the 2,000,000
shares of our common stock to Glottech-USA, we agreed to issue the shares from
treasury.
On June 12, 2012, we filed a complaint against Glottech-USA in
the Court of Common Pleas of Chester County, Pennsylvania, alleging that
Glottech-USA misused our funds and was in breach of our agreements that called
for Glottech-USA to deliver one initial unit of the mechanical ultrasound
technology. We further alleged that Glottech-USA was financially insolvent and
unable to fulfill its promises to us.
45
On June 12, 2012, we filed a complaint with the Court of Common
Pleas of Chester County, Pennsylvania against Glottech-USA, LLC, Eldredge, Inc.,
and the Eldredge Companies, Inc. Pursuant to an unopposed motion, the Eldredge
parties were dismissed in October of 2012. The complaint initially sought an
order of the Court granting possession of the initial unit.
Effective August 14, 2012, we entered into an option agreement
with GD Glottech International to protect our license and distribution rights in
the event that Glottech-USA became unable to perform and honor its obligations
to us.
Pursuant to the terms of the option agreement, we were required
to provide an initial amount of $150,000 to be held in escrow for the option to
obtain a license on the patent rights, as set forth in the option agreement. On
September 1, 2012, Glottech-USAs license to the technology expired and also on
September 1, 2012, we exercised this option agreement and released the funds to
GD Glottech International.
On October 1, 2012, we entered into a license agreement and a
sales agency agreement with GD Glottech, regarding GD Glottech Internationals
proprietary and patented mechanical ultrasound technology for use in water
purification in the process of separation of salt and other minerals from
lithium bearing brine produced from oil and gas operations. The license
agreement and sales agency agreement expands and replaces all prior agreements
among our company, GD Glottech International and Glottech-USA, LLC regarding our
rights to use and sell the mechanical ultrasound technology, included in our
letter of intent dated November 18, 2011, and our option agreement dated August
14, 2012.
Pursuant to the sales agency agreement we have been appointed
as sales agent for the patented mechanical ultrasound technology within Canada.
Our appointment will be exclusive within the field of non petro-chemical mining
and non-exclusive in all other fields of use. In consideration of the sales
agency rights, we agreed to issue to GD Glottech International 2,000,000 common
shares of our capital stock, which obligation has been satisfied through the
transfer to GD Glottech International of 2,000,000 shares held by our officer
and director, Alexander Walsh. It was the explicit intention of the parties that
this share transfer fulfills the prior obligations of Alexander Walsh and our
company with respect to the option contemplated in the March and November 2011
agreements with Glottech-USA. We will receive a royalty in respect of sales of
the technology secured by us. The term of the initial agreement will be for 5
years with the possibility of extension if sales targets are achieved.
Pursuant to the license agreement, we have obtained the
exclusive right to use the mechanical ultrasound technology within the field of
non-petro-chemical mining within the territory of Canada. We may also sublicense
our rights under the license in respect of one or more units of the technology
to any entity operating within the field of use in which we own or beneficially
own at least a 20% equity interest. GD Glottech International has agreed to
supply us with up to 5 technology units per 12-month period from the effective
date of the license term, which will start from the month of delivery of the
unit of the technology. The first unit of the technology provided under the
license will be provided at no additional cost to us and subsequent units shall
be subject to a fee based on the then current retail price of the units. If we
sublicense any of our rights, the term of the applicable license will be for 5
years from the date the applicable unit is delivered. Pursuant to the license
agreement, GD Glottech International shall provide ongoing technical assistance
and training in respect of our use of the technology at our cost.
In consideration of the license, we will pay to GD Glottech
International a royalty based on the tonnage of water produced by our use of the
technology in accordance with the agreement. A minimum annual royalty will be
applicable. The term of the license agreement shall be for an initial period of
5 years and shall be renewable for additional terms of 5 years provided that we
satisfy the minimum royalty requirements during each period.
46
GD Glottech Internationals technology is designed to separate
suspended solids from water (brine), which is one step in the process that we
are taking to produce commercially viable minerals. The technology produces
extremely high temperatures, which destroy organic substances such as bacteria
and other toxic agents. We believe that GD Glottech International's technology
can provide lower costs of operation as well as reduced time for site clean-up
than traditional methods of water treatment. We anticipate using this
application to extract dissolved solids like lithium, potassium, and magnesium
from oil field brine. The disposal of produced water (brine) from oil and gas
production in Alberta is a significant environmental issue for the province and
presents a considerable economic issue for producers. We intend to use the
technology on our Valleyview Property in Alberta, in cooperation with oil and
gas producers, to treat and dispose of their produced water while monetizing the
minerals that are contained within that produced water stream that is being
brought to the surface during the oil and gas production process. As we own the
MAIM (Metals and Industrial Minerals) claims to the minerals on the Valleyview
Property, the minerals contained in their produced water stream fall under our
rights. While we have had discussions with oil and gas consultants and oil
operators regarding their difficulties in treating the brine at some of their
fields, we have no formal agreements in place.
The technical process is based on the use of mechanical
ultrasound generated through the production of a series of cavitations.
Mechanical ultrasound is a machine-produced sound of a frequency above the upper
limit of the normal range of human hearing. Cavitations are the rapid formation
and collapse of bubbles in liquids, caused by the movement of something such as
a propeller or by waves of high-frequency sound. The production of mechanical
ultrasound allows GD Glottech Internationals technology to distill the fluid
stock. Using mechanical ultrasound for distillation has been attempted before,
but the external energy requirement needed to produce the mechanical ultrasound
was far too expensive to make it commercially viable. GD Glottech
Internationals technology uses the energy released during the cavitations in
order to make it commercially viable from an economic perspective. During these
cavitations, a millisecond of energy is released. During this release,
temperatures can reach 5,000 degrees centigrade.
On August 27, 2012, we filed a motion to amend our complaint to
include claims of breach of trust and fiduciary duty, breach of good faith and
fair dealing, breach of contract, conversion of funds, fraud, and the imposition
of a constructive trust. We believe that this action was necessary to protect
our interests against possible misuse of funds by Glottech-USA, LLC and its
principals. We will also seek damages as appropriate.
On October 19, 2012, GD Glottech International moved to
intervene as an interested party in the litigation pending against Glottech-USA.
GD Glottech International cited its role as owner of the patents as a basis for
intervening in the litigation against Glottech-USA. We believe GD Glottech
Internationals entry into the litigation against Glottech-USA is favorable to
our cause in the litigation.
On October 22, 2012, the Court of Common Pleas in Chester
County, Pennsylvania, granted our motion to amend our complaint against
Glottech-USA to add claims for fraud and damages reflective of the malfeasance
which we allege against Glottech-USA and its officers.
On December 12, 2012, GD Glottech International removed the
management of Glottech-USA and appointed itself as the manager of Glottech-USA.
On the same day, Larry Nesbit, Mark Siegel and Ron Fender filed a motion to
dissolve Glottech-USA in Mississippi on the basis that Glottech-USA was unable
to meet its financial obligations and could not finish or deliver the unit to
us.
On December 19, 2012, an attorney purportedly acting on behalf
of Glottech-USA filed a motion in the lawsuit pending in Chester County,
Pennsylvania, seeking possession of the unit. In addition, Glottech-USA filed a
counterclaim seeking possession of the unit.
GD Glottech International immediately filed a motion to quash
Glottech-USAs motion and for sanctions against the law firm that filed the
motion. We also filed a motion, seeking disqualification of the law firm that
purported to represent Glottech-USA on the basis that the new management for
Glottech-USA had fired the law firm and, as such, the law firm no longer had
authority to represent Glottech-USA.
47
On April 25, 2013, we attended a hearing on the motions pending
in the lawsuit filed in Chester County, Pennsylvania. The Court did not rule on
any of the motions and, instead, stayed the case as to Glottech-USA until
December of 2013 pending the outcome of the lawsuit seeking dissolution of
Glottech-USA.
The matter in Pennsylvania is no longer stayed. An attorney
purporting to represent Glottech-USA and the receiver appointed in Mississippi
has filed motions and other documents that may move the matter forward. We have
pending preliminary objections to the counterclaim, including a request for a
determination of which group is in control of Glottech-USA.
Certain members of Glottech-USA continue to pursue dissolution
of the company in Mississippi. The members of Glottech-USA who seek dissolution
have stated in court filings that it is not practicable for Glottech-USA to
continue as an ongoing business. In addition, Sulzer filed suit against
Glottech-USA Texas for unfulfilled obligations.
We do not believe that Glottech-USA has sufficient capital
to continue as an ongoing business. We have provided full consideration to Glottech-USA and complied with all other agreed upon terms. We believe any
assertions against us to lack merit.
Given pending litigation against Glottech-USA, and the
uncertainties naturally inherent of any litigation (particularly as to outcome
and timing thereof), we have moved to assure continuity of our licensing rights
through entering into, and exercising, the option to contract directly with the
technology inventor and patents owner, GD Glottech International. Thus,
regardless of the outcome of the litigation, or indeed any action or inaction of
Glottech-USA, our interest in the technology is assured.
Alta Disposal Morinville Ltd. Acquisition
On June 11, 2013, we entered into a letter of intent with Alta
Disposal Morinville Ltd. (formerly Blue Tap Resources Inc.) pursuant to which we
agreed to acquire not less than 51% of the outstanding securities of Alta
Disposal Morinville in consideration of an aggregate investment of $450,000 in
Alta Disposal Morinvilles waste water disposal facility located in Morinville,
Alberta. The closing of the transaction was subject to a number of conditions
precedent, including but not limited to completion of due diligence and the
negotiation of a definitive long form agreement.
On July 29, 2013, in anticipation of the completion of a formal
agreement with Alta Disposal Morinville embodying the terms of the letter of
intent, we entered into a convertible debenture agreement with Alta Disposal
Morinville pursuant to which we agreed to deliver to Alta Disposal Morinville up
to CAD$300,000 (approximately USD$291,000) payable in two installments of
CAD$150,000 deliverable respectively upon execution of the convertible
debenture, and within 5 business days following receipt of regulatory approval
for the re-activation of Alta Disposal Morinvilles waste water disposal
facility. Delivery of the first and second installments totaling CAD$300,000
have been satisfied and the acquisition was finalized as of October 18, 2013.
The funds advanced shall be secured against all present and future assets and
undertakings of Alta Disposal Morinville and shall be convertible at our option
into a number of common shares of Alta Disposal Morinville equal to 51% of its
issued and outstanding voting stock. In the event that we do not acquire a 51%
interest in Alta Disposal Morinville, the principal amount of the convertible
debenture shall be payable in full by July 30, 2014. The principal amount will
bear no interest until maturity, whereafter it will bear interest of 8% per
annum.
Effective August 1, 2013, we entered into a joint venture
agreement with Alta Disposal Morinville pursuant to which our company and Alta
Disposal Morinville will operate certain lands and facilities including a
disposal well in the Morinville area of Alberta.
On October 18, 2013, we completed the acquisition of 51% of the
outstanding securities of Alta Disposal Morinville, a corporation formed under
the laws of the Province of Alberta, Canada, pursuant to a letter of intent with
Alta Disposal Morinville dated June 11, 2013. As a result of the share
acquisition, Alta Disposal Morinville is now a partially owned subsidiary of our
company through our wholly owned subsidiary, Alta Disposal Ltd.
48
In accordance with the letter of intent, we acquired, through
our wholly owned subsidiary, Alta Disposal Ltd., 51% of the outstanding
securities of Alta Disposal Morinville (being 510,000 common shares) in
consideration of an aggregate investment of CDN$466,547 (approximately
USD$453,204) in Alta Disposal Morinvilles waste water disposal facility located
in Morinville, Alberta, where Alta Disposal Morinville holds a 100% working
interest in 17 freehold mineral leases. There are currently two standing natural
gas wells and one disposal well located on the leases, including water disposal
facilities, tanks and equipment. Payment of an initial CDN$300,000 (USD$291,000)
of the CDN$466,547 aggregate investment was made pursuant to a secured
convertible debenture which has been fully converted into common shares of Alta
Disposal Morinville. The Alta Disposal Morinville leases are subject to a 3%
gross overriding royalty held by Mr. Vincent Murphy pursuant to a gross
overriding royalty agreement dated June 30, 2013. The royalty is payable on all
fluids separated, treated, or otherwise enhanced for sale on the lease
property.
The acquisition of Alta Disposal Morinville was completed
through our wholly owned subsidiary, Alta Disposal Ltd., which was formed in the
Province of Alberta for the primary purpose of the transaction with Alta Disposal Morinville. Concurrent with the closing of the acquisition, Alta Disposal
entered into a unanimous shareholders and management agreement (the
Shareholders Agreement) dated October 18, 2013 with Excel Petroleum Ltd.
(which holds 49% of Alta Disposal Morinville) and Alta Disposal Morinville
itself.
Pursuant to the Shareholders Agreement, Alta Disposal may
continue to fund the current capital requirements of Alta Disposal Morinville up
to an aggregate of $420,000 in consideration of additional shares of Alta
Disposal Morinville at the rate of 163,250 shares (equivalent to approximately
5% of Alta Disposal Morinvilles common shares on a diluted basis) for each
$105,000 funded until Alta Disposal holds an aggregate of 70% of Alta Disposal
Morinvilles outstanding common shares. If Alta Disposal elects to fund the
on-going capital requirements of Alta Disposal Morinville beyond the aggregate
of $870,000, any such funds advanced by Alta Disposal will be deemed to be funds
loaned by Alta Disposal to Alta Disposal Morinville on a non-interest bearing,
unsecured bridge loan basis. Any such funds provided to Alta Disposal Morinville
will be repayable from cash flow generated by Alta Disposal Morinville. Funds
loaned prior to June 30, 2014 will not be due and payable until June 30, 2014
and thereafter will not be due and payable until at least 6 months following the
date of any such loan.
Other terms of the Shareholders Agreement include:
-
the board of directors of Alta Disposal Morinville will consist of 3
directors including 2 nominees of Alta and 1 nominee of Excel.
-
Alexander Walsh will serve as chairman of the board of directors,
president and chief executive officer of Alta Disposal Morinville.
-
Approval of the shareholders holding not less than 60% of Alta Disposal
Morinville shares will be required to remove or appoint officers of Alta
Disposal Morinville.
-
Unanimous approval of the shareholders will be required in order to (i)
effect capital alterations; (ii) declare dividends except following the
completion of a fiscal year end and on a pro-rata basis to all shareholders;
or (iii) wind-up; dissolve; or reorganize the corporation or sell or lease
substantially all of its assets.
-
Alta will otherwise have sole discretion and authority in respect of any
and all management and operational decisions relating to the corporation.
-
Each shareholder of Alta Disposal Morinville will have a right of first
refusal to purchase all shares sought to be sold by the other shareholder.
-
Customary restrictions on the encumbrance and disposition of shares.
49
The Shareholders Agreement additionally provides for the
engagement of Valeura Energy Inc. as the operator of Alta Disposal Morinvilles
lands, wells, the facilities, pipelines and disposal wells pursuant to an
operating agreement between Alta Disposal Morinville and Valeura dated July 9,
2013. Valeura will retain a 10% working interest in Alta Disposal Morinvilles
lands until completion of the initial work on the disposal well project and will
re-convey that interest to Alta Disposal Morinville provided that Alta Disposal
Morinville has paid Valeura a cash payment of $2,500 per month for acting as
operator of the disposal well and the lands and upon payment of an amount of
$10,000 to Valeura upon completion of the project. The disposal well work
program must be mutually approved by Alta Disposal Morinville and Valeura. Alta
Disposal Morinville will be responsible for all costs and expenses relating to
the work program.
Tero Oilfield Services Ltd. Acquisition
On August 20, 2013, we entered into a letter of intent with
Tero Oilfield Services Ltd., a private company, pursuant to which Tero agreed to
sell up to 75% of the issued and outstanding common shares of Tero to our company
in exchange for an aggregate of $1,500,000,
On March 1, 2014, Alta Disposal Ltd., our wholly-owned
subsidiary, entered into a share purchase agreement with Tero and Garry Hofmann,
the sole shareholder of Tero. Pursuant to the agreement, Mr. Hofmann agreed to
sell and we agreed to purchase 50% of the issued and outstanding common shares
of Tero in exchange for an aggregate of CAD$1,000,000. As part of the share
purchase by Alta Disposal, on February 22, 2014, Tero declared a dividend in the
amount of $307,104, payable to Mr. Hofmann by way of a promissory note.
Additionally, Alta Disposal, Tero and Mr. Hofmann entered into
an option agreement entitling Alta Disposal to purchase up to an additional 25%
of the issued and outstanding common shares of Tero from Mr. Hofmann exercisable
at a price of $500,000 for a period of one year.
Lastly, Alta Disposal, Tero and Mr. Hofmann entered into a
shareholders agreement concerning any potential financing by the shareholders
of Tero for the benefit of Teros operations. This agreement provides that the
shareholders of Tero, Alta Disposal and Mr. Hofmann, may by unanimous resolution
advance to Tero upon demand by Tero such funds as may be determined
specified by unanimous resolution, subject to the agreement.
Tero was a family owned waste disposal company. The waste
disposal facility has been under the same ownership since it began operations in
1997. In 2002, Tero successfully reclassified the original Class II well to a
Class IB disposal well and expanded the capabilities of the facility to handle
solid waste disposal. The facility is located near Wardlow, Alberta and is right
in the heart of the area's oil and gas producers. The nearest competing
commercial disposal companies are 75 kilometers away which presents Teros
facility with a large geographical advantage.
50
Loan Agreements with Hagen Investments Ltd.
On June 29, 2011, we entered into a securities purchase
agreement with Hagen Investments Ltd., as modified on September 17, 2012.
Pursuant to the terms of the agreement, Hagen acquired convertible debentures
with an aggregate total of $1,500,000. $1,000,000 was paid on June 29, 2011 and
$500,000 was paid on July 12, 2011. The release of the full $1,500,000 to us is
governed by the terms of an escrow agreement entered into on the same day. The
debenture initially carried an interest rate of 12% per annum and was
convertible at $0.83 per share subject to various prescribed conditions. Along
with the debentures, we issued warrants to acquire a total of 1,204,819 shares
of our common stock for a period of 5 years. Pursuant to a registration rights
agreement entered into with Hagen on June 29, 2011, we were required to file a
registration statement for the shares underlying the convertible debentures, as
well as the warrants, within 30 days of the closing of the initial $1,000,000
and ensure that the registration statement was declared effective by the
Securities and Exchange Commission within 120 days of the closing. The
registration was made effective on February 29, 2012, but because effectiveness
was granted following 120 days from closing of the registration rights
agreement, we incurred a 10% penalty on all convertible debentures registered
pursuant to the agreement. Accordingly, whereas the conversion price of the
debentures was previously the lesser of (i) 65% of the lowest reported sale
price of our common stock for the 20 trading days immediately prior to the
conversion date, or (ii) $0.83, the discounted conversion price became the
lesser of (i) 55% of the lowest reported sale price of our common stock for the
20 trading days immediately prior to the conversion date, or (ii) $0.83. All
securities under the securities purchase agreement have been converted.
On March 28, 2012, we entered into a securities purchase
agreement with Hagen, as modified on May 15, 2012 and September 17, 2012.
Pursuant to the terms of the agreement, within 45 days Hagen would acquire
convertible debentures with an aggregate total of $1,680,000, at an original
issuance discount of $180,000, resulting in $1,500,000 net proceeds to us.
On May 15, 2012, we received $1,500,000 from Hagen and closed
the securities purchase agreement. In conjunction with this closing we issued
the convertible debenture in the amount of $1,680,000. The debenture was due on
May 15, 2013, carried no interest, and is convertible at the lower of $0.45 per
share or 65% of the lowest reported price of our common stock over the 20
trading days immediately prior to the date of conversion. Additionally, we
issued Hagen a warrant to acquire 3,333,333 shares of our common stock for a
period of five years. On September 17, 2012, we entered into an agreement to
modify pricing mechanisms of the warrant and the convertible debenture in the
original securities purchase agreement such that the exercise price per share of
the common stock under the warrant shall be $0.20, subject to adjustment, and
the conversion price of the debenture shall be the lesser of (i) 65% of the
lowest reported sale price of the common stock for the 20 trading days
immediately prior to the conversion date, or (ii) $0.20. Excluding the
modifications to the exercise price of the warrant and to reduce the conversion
price of the debenture, the original securities purchase agreement dated March
28, 2012, will remain un-amended and in full force and effect. The debenture was
extended and will expire on May 15, 2014.
On January 6, 2014, we entered into an amendment and settlement
agreement dated January 3, 2014 with JDF Capital. The settlement agreement
amends the terms of the senior convertible debenture dated May 15, 2012 which
was issued pursuant to the securities purchase agreement dated March 28, 2012
(as amended on May 15, 2012 and September 17, 2012) between our company and
Hagen Investments Ltd. JDF Capital Inc. is the assignee of the $1,680,000 May
15, 2012 debenture, which was due on December 28, 2012.
As at January 6, 2014, a balance of approximately $298,674
remained payable on the May 15, 2012 debenture, and the effective conversion
price applicable to the outstanding debt was the lesser of $0.20 and 50% of the
lowest reported sales price of our common stock during the 20 days prior to
conversion. The settlement agreement reduces the conversion discount by
increasing the conversion price to the lesser of $0.20 and 70% of the lowest
reported sale price of our common stock during the 20 days prior to conversion.
51
In addition, the settlement agreement retires secured
convertible promissory notes held by JDF Capital dated September 16, 2013 and
October 15, 2013 in the aggregate amount of $1,134,500. In consideration of the
retirement of the convertible notes, we have designated and issued to JDF
Capital 1,134,500 shares of Series B Preferred Stock (issued on January 6, 2014)
which are convertible into common shares upon the same terms and preferences as
the retired debentures. Each Series B Preferred Share is valued at $1 per share
and is convertible into common shares at the conversion price equal to a 50%
discount to the lowest reported sale price of our common stock during the 20 day
period preceding the conversion date. The Series B Preferred Shares are
non-voting with the common shares prior to conversion and have a liquidation
preference to the common shares of $1 per share upon any liquidation,
dissolution or winding-up of our company. We have authorized 2,000,000 shares of
Series B Preferred Stock in the aggregate which are issuable only in
consideration of the extinguishment of existing convertible debt of our company.
Loan Agreements with JDF Capital Inc.
$672,000 Loan
On February 19, 2013, we entered into a securities purchase
agreement, with an effective date of March 1, 2013, with JDF Capital Inc.
Pursuant to the terms of the agreement, our company has issued a secured
convertible promissory note in an aggregate principal amount of $672,000 and a
warrant to purchase 3,632,433 shares of our companys common stock with an
exercise price of $0.185 per share for an aggregate exercise price of $672,000
for a period of five years, for consideration of $600,000 (original issue
discount of $72,000 in lieu of interest), of which $150,000 was paid to our
company upon closing on March 1, 2013. The note shall have a maturity date of 12
months from each tranche of consideration, as set out in the note. Additional
payments of $150,000 were due on April 1, 2013, $100,000 on May 1, 2013,
$100,000 on June 1, 2013, and $100,000 on July 1, 2013 to satisfy the aggregate
amount of $600,000 as part of the February 19, 2013 agreement. The additional
April, May, June and July payments have been received by our company.
Our company was indebted to JDF for funds provided to us in the
amount of USD$672,000 pursuant to the conditions of the securities purchase
agreement dated February 19, 2013.
On October 31, 2013, we entered into a securities assignment
agreement with JDF and Blue Citi LLC, where the parties agreed to assign an
aggregate of $150,000 of the securities purchase agreement to Blue City.
On January 6, 2014, JDF entered into a securities amendment and
settlement agreement with us, where we agreed to convert the remaining $522,000
portion of the securities purchase agreement into 522,000 shares of Series B
Convertible Preferred Stock of our company (the Preferred Shares), being 1
Preferred Share per $1 remaining payable pursuant to the securities purchase
agreement. Each Preferred Share is convertible into common shares of our company
by cashless conversion at a price of 50% of the lowest traded price of the
previous 20 trading days of a notice to convert.
On January 21, 2014, JDF entered into a securities purchase
agreement with Blue Citi, wherein the parties agreed to assign an aggregate of
200,000 Preferred Shares of the securities purchase agreement to Blue Citi,
pursuant to which Blue Citi acquired benefits of the Preferred Shares pursuant
to the securities purchase agreement and the settlement agreement from JDF.
On May 14, 2014, we issued 7,000,000 shares of our company’s common stock upon receipt of a notice of conversion from JDF to convert 149,800 Preferred Shares outstanding due to JDF at a deemed conversion rate of USD$0.0214 per share, pursuant to the conversion terms of the Preferred Shares, the SPA and the Settlement Agreement.
$500,000 Loan
On September 13, 2013, we entered into a securities purchase
agreement with JDF, pursuant to which JDF Capital has agreed to provide our
company with an aggregate investment of $500,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants.
52
On September 16, 2013, JDF funded a first installment of
$250,000 in consideration of a secured convertible promissory note in the amount
of $306,250, being $250,000 and 18 months prepaid interest at 15%. The note has
a maturity date of 18 months from September 16, 2013. As additional
consideration, we have also issued to JDF an aggregate of $250,000 in warrants
with each warrant exercisable for the purchase of one common share for a period
of five years. The warrants are exercisable into our common shares at a price of
the lowest closing price of our common shares in the 20 trading days preceding
the date that the warrants are exercised, multiplied by 150%. JDF may, in the
alternative, exercise the warrants on a cashless basis in the event the shares
underlying the warrants are not registered in a registration statement within 6
months of the securities purchase agreement. The cashless exercise price will be
the quotient obtained by dividing [(A-B) (X)] by (A), where:
|
(A) =
|
the volume weighted average price on the trading day
immediately preceding the date on which JDF elects to exercise the warrant
by means of a cashless exercise;
|
|
(B) =
|
the cash exercise price of $ 0.09, as adjusted for
anti-dilution; and
|
|
(X) =
|
the number of warrant shares that would be issuable upon
exercise of the warrant if such exercise were by means of a cash exercise
rather than a cashless exercise.
|
The second $250,000 installment of the financing was paid to us
on October 1, 2013, pursuant to which we issued a second convertible promissory
note upon the same terms. We also issued additional warrants with an aggregate
exercise price of $250,000 to JDF. Each warrant is exercisable into one common
share for a period of five years. The warrants are exercisable into our common
shares at a price of the lowest closing price of our common shares in the 20
trading days preceding the date that the warrants are exercised, multiplied by
150%. JDF may, in the alternative, exercise the warrants on a cashless basis in
the event the shares underlying the warrants are not registered in a
registration statement within 6 months of the securities purchase agreement.
Once issued, each convertible promissory note will be
convertible in whole or in part at JDFs option before or after maturity into
shares of our common stock at a conversion price equal to a 50% discount to the
lowest closing price of our common shares in the 20 trading days preceding (i)
the date of the purchase agreement; or (ii) the conversion date. Notwithstanding
the conversion right, JDF will not be entitled to hold in excess of 9.99 percent
of our issued and outstanding common shares at any time.
JDF will have the option during the 18 month period following
September 13, 2013 to purchase additional convertible notes upon the same terms
and conditions for up to $1,500,000 in additional financing.
Our company was indebted to JDF for funds provided to us in the
amount of USD$306,250 pursuant to the conditions of a securities purchase
agreement dated September 13, 2013, among our company and JDF.
On January 6, 2014, JDF entered into a securities amendment and
settlement agreement with us, where we agreed to convert the remaining $612,500
portion of the securities purchase agreement into 612,500 shares of Preferred
Shares, being one Preferred Share per $1 remaining payable pursuant to the
securities purchase agreement. Each Preferred Share is convertible into common
shares of our company by cashless conversion at a price of 50% of the lowest
traded price of the previous 20 trading days of a notice to convert.
On January 21, 2014, JDF entered into a securities purchase
agreement with Inlight Capital Partners LLC, wherein the parties agreed to
assign an aggregate of 135,000 Preferred Shares of the securities purchase
agreement to Inlight, which Inlight acquired benefits of the Preferred Shares
pursuant to the securities purchase agreement and the settlement agreement from
JDF.
Blue Hill Associates LLC Series 1
On January 8, 2014 and February 8, 2014, JDF entered into two
securities purchase agreements with Blue Hill Associates LLC Series 1, wherein
the parties agreed to assign an aggregate of 50,000 Preferred Shares of the
securities purchase agreements to Blue Hill Associates, which Blue Hill
Associates acquired benefits of the Preferred Shares pursuant to the securities
purchase agreements and the Settlement Agreement from JDF.
53
On March 17, 2014, Blue Hill Associates entered into a purchase
agreement with Blue Citi to transfer to Blue Citi the 3,125,000 unissued common
shares of our company that was due to Blue Associates notice of conversion.
Blue Hill Fund LLC
On January 8, 2014 and February 8, 2014, JDF entered into two
securities purchase agreements with Blue Hill Fund LLC Series 1, wherein the
parties agreed to assign an aggregate of 50,000 Preferred Shares of the
securities purchase agreements to Blue Hill Fund, which Blue Hill Fund acquired
benefits of the Preferred Shares pursuant to the securities purchase agreements
and the Settlement Agreement from JDF.
On March 17, 2014, Blue Hill Fund entered into a purchase
agreement with Blue Citi to transfer to Blue Citi a the 3,125,000 unissued
common shares of our company that was due to Blue Hill Fund notice of
conversion.
$220,000 Loan
On March 3, 2014, we entered into a securities purchase
agreement with JDF, pursuant to which JDF provided us with an aggregate
investment of $220,000 in consideration of our issuance of convertible
promissory notes and common share purchase warrants. We issued JDF an original
issue discount 10% convertible promissory note of $220,000 due September 3, 2014
and convertible into common shares on a cashless basis at a price per share of
50% of the lower of lowest closing bid price of our common shares during the
prior 20 trading days prior to 1) the date of the purchase agreement or 2) the
day of the notice for conversion.
In addition on March 3, 2014, we issued an aggregate of
4,000,000 warrants to JDF in consideration for purchasing the note. Subject to
adjustments, these warrants are convertible into common shares at a price of
$0.05 and expire after a term of three years. In the case that after six months
there is no registration statement available for the resale of our common shares
from exercising of these warrants, the warrants may be exercised on a cashless
basis at a price as set out in the warrant.
Loan Agreement with JMJ Financial
On February 13, 2013, we entered into a securities purchase
agreement with JMJ Financial. Pursuant to the terms of the agreement, our
company will also enter into a convertible promissory note in the principal
amount of $1,100,000 (for consideration of up to $1,000,000), of which $100,000
shall be paid to our company upon closing of the convertible promissory note and
a common stock purchase warrant for the purchase of up to 540,540 shares of our
common stock at an exercise price of $0.185 for a period of five years. The
convertible promissory note shall have a maturity date of February 13, 2016. The
remainder of the convertible debenture can be drawn down on by mutual agreement
from JMJ Financial and our company.
On November 11, 2013, we issued 1,387,500 common shares to JMJ
Financial at a deemed price of $0.042 per share for an aggregate of $58,275
pursuant to a conversion of a convertible note.
Loan Agreement with JSJ Investments Inc.
On February 23, 2014, we entered into a securities purchase
agreement with JSJ Investments Inc., pursuant to which JSJ Investments provided
our company with an aggregate investment of $100,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants. We
issued JSJ Investments a convertible promissory note with 12% interest due
August 27, 2014 and convertible into common shares on a cashless basis at a
price of the lower of 50% of the average of the three lowest bids on the 20
trading days before February 27, 2014 or of a notice to convert during the
twenty trading days preceding the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
1,111,111 common shares of our company to JSJ in consideration for purchasing
the note. Subject to adjustments, these warrants are convertible into common
shares at a price of approximately $0.09 and expire after a term of five years.
In the case that after six months there is no registration statement available for the resale of our common
shares from exercising of these warrants, the warrants may be exercised on a
cashless basis at a price as set out in the warrant.
54
Loan Agreement with Centaurian Fund
On February 27, 2014, we entered into a securities purchase
agreement with Centaurian Fund, pursuant to which Centaurian provided our
company with an aggregate investment of $50,000 in consideration of our issuance
of convertible promissory notes and common share purchase warrants. We issued
Centaurian a convertible promissory note with 15% interest due August 27, 2014
and convertible into common shares on a cashless basis at a price of the lower
of 50% of the average of the three lowest bids on the 20 trading days before
February 27, 2014 or of a notice to convert during the 20 trading days preceding
the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
5,156,250 common shares of our company to Centaurian in consideration for
purchasing the note. Subject to adjustments, these warrants are convertible into
common shares at a price of $0.06 and expire after a term of six months. In the
case that our common share closing price is greater than $0.06 per share for two
days, the warrants may be exercised on a cashless basis at a price pursuant to
the warrant.
Loan Agreement with LG Capital Funding, LLC
On February 27, 2014, we entered into a securities purchase
agreement with LG Capital Funding, LLC, pursuant to which LG Capital provided
our company with an aggregate investment of $75,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants. We
issued LG Capital a convertible promissory note with 10% interest due February
27, 2015 and convertible into common shares on a cashless basis at a price of
50% of the lowest closing bid price of our common shares during the prior 20
trading days including the delivery of any related conversion notice.
Loan Agreement with St. George Investments LLC
On February 28, 2014, we entered into a securities purchase
agreement with St. George Investments LLC, pursuant to which St. George
Investments provided our company with an aggregate investment of $100,000 in
consideration of our issuance of convertible promissory notes and common share
purchase warrants. We issued St. George Investments a convertible promissory
note of $125,500 including 15% prepaid interest due August 28, 2015 and
convertible into common shares on a cashless basis at a price of 50% of the
lower of lowest closing bid price of our common shares during the prior 20
trading days prior to 1) the date of the purchase agreement or 2) the day of the
notice for conversion.
In addition, we issued an aggregate of $1,481,481 warrants to St.
George Investments in consideration for purchasing the note. Subject to
adjustments, these warrants are convertible into common shares at a price of
$0.0675 and expire after a term of five years.
Loan Agreement with Vista Capital Investments,
LLC
On February 28, 2014, we entered into a securities purchase
agreement with Vista Capital Investments, LLC, pursuant to which Vista Capital
provides our company with an aggregate investment of $100,000 in consideration
of our issuance of convertible promissory notes and common share purchase
warrants. We issued Vista Capital a convertible promissory note of $110,000 with
12% interest due September 1, 2014 and convertible into common shares on a
cashless basis at a price of the lesser of $0.075 or 50% of the lowest bid
price of our common shares during the prior 25 consecutive trading days prior
the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
10,312,500 common shares of our company to Vista Capital in consideration for
purchasing the note. Subject to adjustments, these warrants are convertible into
common shares at a price of $0.06 and expire after a term of six months. In the
case that our common share closing price is greater than $0.06 per share for two days, the warrants may be
exercised on a cashless basis at a price pursuant to the warrant.
55
Loan Agreement with Union Capital, LLC
On March 3, 2014, we entered into a securities purchase
agreement with Union Capital, LLC, pursuant to which Union provided our company
with an aggregate investment of $100,000 in consideration of our issuance of
convertible promissory notes and common share purchase warrants. We issued Union
a convertible promissory note of $50,000 with 10% interest due March 5, 2015 and
convertible into common shares on a cashless basis at a price per share of 50%
of the lowest closing bid price of our common shares during the prior 20 trading
days including the delivery of any related conversion notice.
In addition, we issued warrants to purchase an aggregate of
941,619 common shares of our company to Union in consideration for purchasing
the note. Subject to adjustments, these warrants are convertible into common
shares at a price of $0.0531 and expire after a term of five years. In the case
that after six months there is no registration statement available for the
resale of our common shares from exercising of these warrants, the warrants may
be exercised on a cashless basis at a price as set out in the warrant.
Loan Agreement with Iconic Holdings, LLC
On March 3, 2014, we entered into a securities purchase
agreement with Iconic Holdings, LLC, pursuant to which Iconic provides our
company with an aggregate investment of $100,000 in consideration of our
issuance of convertible promissory notes and common share purchase warrants. We
issued Iconic a convertible promissory note of $100,000 with 12% interest due
September 3, 2014 and convertible into common shares on a cashless basis at a
price of 50% of the lower of lowest closing bid price of our common shares
during the prior 20 trading days prior to 1) the date of the purchase agreement
or 2) the day of the notice for conversion.
In addition, we issued an aggregate of 2,000,000 warrants to
Iconic in consideration for purchasing the note. Subject to adjustments, these
warrants are convertible into common shares at a price of $0.05 and expire after
a term of three years.
Loan Agreement with Adar Bays, LLC
On March 3, 2014, we entered into a securities purchase
agreement with Adar Bays, LLC, pursuant to which Adar provided our company with
an aggregate investment of $50,000 in consideration of our issuance of
convertible promissory notes and common share purchase warrants. We issued Adar
a convertible promissory note of $50,000 with 10% interest due March 4, 2015 and
convertible into common shares on a cashless basis at a price per share of 50%
of the lowest closing bid price of our common shares during the prior 20 trading
days including the delivery of any related conversion notice.
In addition on March 4, 2014, we issued an aggregate of 941,619
warrants to Adar in consideration for purchasing the note. Subject to
adjustments, these warrants are convertible into common shares at a price of
$0.0531 and expire after a term of five years.
Loan Agreement with Black Mountain Equities, Inc.
On March 3, 2014, we entered into a securities purchase
agreement with Black Mountain Equities, Inc., pursuant to which Black Mountain
provided our company with an aggregate investment of $100,000 in consideration
of our issuance of original issue discount convertible promissory notes and
common share purchase warrants. We issued Black Mountain a convertible
promissory note of $115,000 with 15% prepaid interest due April 1, 2015 and
convertible into common shares on a cashless basis at the lesser price per share
of $0.06 or 50% of the lowest trade price of our common shares during the prior
20 trading days immediately preceding the delivery of any related conversion
notice.
56
In addition on March 3, 2014, we issued an aggregate of
1,666,666 warrants to Black Mountain in consideration for purchasing the note.
Subject to adjustments, these warrants are convertible into common shares at a
price of $0.06 and expire after a term of five years. In the case that our
common share closing price is greater than $0.06 per share for two days, the
warrants may be exercised on a cashless basis at a price pursuant to the
warrant.
Loan Agreement with 514742 B.C. Ltd.
On March 3, 2014, we entered into a securities purchase
agreement with Alta Disposal Ltd., our wholly-owned subsidiary, and 514742 B.C.
Ltd., pursuant to which 514742 B.C. provided Alta Disposal with an aggregate
investment of $330,000 in consideration of our issuance of secured promissory
notes and common share purchase warrants.
On March 3, 2014, 514742 B.C. funded an aggregate investment of
CAD$333,000 to Alta Disposal. Therefore, Alta Disposal issued 514742 B.C. a
secured promissory note of Alta Disposal $333,000 with 20% interest due June 1,
2014. The note is secured by all present and after acquired property of Alta
Disposal.
In addition on March 3, 2014, we issued an aggregate of
2,200,000 warrants to 514742 B.C. in consideration for purchasing the note.
Subject to adjustments, these warrants are convertible into common shares at a
price of $0.05 and expire after a term of three years. In the case that after
six months there is no registration statement available for the resale of our
common shares from exercising of these warrants, the warrants may be exercised
on a cashless basis at a price as set out in the warrant.
Other Business Matters
Effective October 1, 2012, Alexander Walsh, our company's
president and director, established a 10b5-1 Sales Plan in connection with an
overall asset diversification strategy. The plan was made effective on October
1, 2012. Under his 10b5-1 Plan, Mr. Walsh may sell shares of our common stock,
not to exceed 270,000 shares over the term of the plan. The plan expired on
November 30, 2012. The authorized sale price of the shares was a limit price,
such that sales should only be effected if the market price on the sale day is
greater than or equal to eighteen cents $.18 per share. The sale of our
companys common stock owned by Mr. Walsh pursuant to his 10b5-1 Plan was
scheduled to occur at regular intervals during the months of October and
November 2012, provided that a designated minimum share price is met. Between
the effective date of the plan on October 1, 2012 and its expiration on November
30, 2013, Mr. Walsh sold an aggregate of 270,000 shares of our common stock
under the plan. Sales transactions occurring under Mr. Walshs 10b5-1 Plan were
disclosed publicly through Form 4 filings with the SEC and are subject to the
restrictions and filing requirements of Rule 144.
On October 24, 2012, we entered into a share exchange agreement
dated October 18, 2012, with Alexander Walsh, our president and director.
Pursuant to the agreement, on October 25, 2012 we issued to Mr. Walsh 20,000,000
Series A Convertible Preferred shares in our capital stock in consideration of
the cancellation and return to treasury of 20,000,000 shares of our common stock
held by Mr. Walsh. The Series A Convertible Preferred Shares have a par value of
$0.001 per share and are convertible on a one for one basis into shares of our
common stock after a one year hold period. There are no other preferential
rights attached to the Series A Convertible Preferred Shares.
Effective February 27, 2013, Alexander Walsh, our company's
president and director, established a 10b5-1 Sales Plan in connection with an
overall asset diversification strategy. The plan was made effective on March 7,
2013. Under his 10b5-1 Plan, Mr. Walsh may sell a number of shares of our
company's common stock not to exceed 10% of the daily volume on any trading day
during the term of the plan. The plan expired on May 27, 2013. The authorized
sale price of the shares was a limit price, such that sales may only be made if
the market price on the day of sale is greater than or equal to $0.20 per share,
subject to adjustment for capital alterations. The sale of our companys common
stock owned by Mr. Walsh pursuant to his 10b5-1 Plan was scheduled to occur at
regular intervals until May 27, 2013, provided that a designated minimum share
price is met. Between the effective date of the plan on March 7, 2013 and its
expiration on May 27, 2013, Mr. Walsh sold an aggregate of 90,000 shares of our
common stock under the plan. Sales transactions occurring under Mr. Walshs
10b5-1 Plan were disclosed publicly through Form 4 filings with the SEC and are
subject to the restrictions and filing requirements of Rule 144.
57
Effective June 4, 2013, Alexander Walsh, our company's
president and director, established a 10b5-1 Sales Plan in connection with an
overall asset diversification strategy. The plan was made effective on June 4,
2013. Under his 10b5-1 Plan, Mr. Walsh may sell a number of shares of our
company's common stock not to exceed 10% of the daily volume on any trading day
during the term of the plan. The plan expired on September 1, 2013. The
authorized sale price of the shares was limited to not trading more than 10% of
the daily volume on any trading day during the plan. The sale of our companys
common stock owned by Mr. Walsh pursuant to his 10b5-1 Plan was scheduled to
occur at regular intervals until August 27, 2013, provided that a designated
minimum share price is met. Between the effective date of the plan on June 4,
2013 and August 27, 2013, Mr. Walsh sold an aggregate of 320,000 shares of our
common stock under the plan. Sales transactions occurring under Mr. Walshs
10b5-1 Plan were disclosed publicly through Form 4 filings with the SEC and are
subject to the restrictions and filing requirements of Rule 144.
On May 1, 2013, we entered into a consulting agreement with
Alexander Koretsky whereby, Mr. Koretsky agreed to provide certain consulting
duties and services as requested by our company. The agreement is effective May
1, 2013 and will continue for a period of eight months. As compensation, our
company has agreed to pay to Mr. Koretsky a salary of $8,333.33 per month in
cash, common shares of our company, or in both cash and common shares of our
company, at the sole discretion of our company. Where Mr. Koretsky is paid in
common shares of our company, such shares have been previously registered on a
Form S-8 registration statement, filed with the United States Securities and
Exchange Commission on January 30, 2013. The term of the agreement has expired
and our company does not intend to renew this agreement.
On July 25, 2013, we entered into a consulting agreement with
Advanced Capital Trading, LLC, pursuant to which Advanced Capital will perform
financial consulting services for our company for a period of three months with
an extension of an additional three months based on performance, such services
commenced effective August 1, 2013. Compensation payable to Advanced Capital of
$10,000 was paid upon execution of the consulting agreement.
On September 16, 2013, our company and Advanced Capital entered
into an expanded services agreement which extended the term of the commitment
for an additional three months through January 2014. Our company does not intend
to renew this agreement.
On October 18, 2013, we issued 20,000,000 common shares of our
capital stock to Mr. Walsh pursuant to a conversion notice from Mr. Walsh under
the share exchange agreement for the right to convert his 20,000,000 Series A
Convertible Preferred shares converted on a one for one basis into common shares
of our capital stock.
Effective January 1, 2014, we entered into a consulting
agreement for a term of 12 months with International Compass, LLC for the
services of Bryan Kleinlein as chief financial officer of our company. As
compensation, we agreed to pay to International Compass $12,000 per month during
the term of the agreement payable in cash and/or common shares of our company
that were previously registered on Form S-8 at our sole discretion. The value of
the shares of our company issued as compensation, if any, shall be based on the
volume weighted average trading closing price of the shares of our company in
the five (5) trading days immediately preceding the date(s) which the shares are
due. Mr. Kleinlein was first appointed as our chief financial officer on May 15,
2012.
Effective January 12, 2014, we entered into an employment
agreement with Alexander Walsh for provision of services as our president and
chief executive officer. The employment agreement will terminate on January 12,
2016. Pursuant to the terms of the employment agreement, Mr. Walsh will receive
an annual salary of $120,000 payable in monthly cash installments or, in the
event cash is unavailable, in shares of our companys common stock. The
employment agreement also provides for liability insurance and any travel and
out-of-pocket expenses incurred and approved by our company.
Results of Operations
We have generated no significant revenues since inception and have incurred
$536,842 and $1,640,913 respectively, in operating expenses for the three and
nine month periods ended March 31, 2014 and $31,329,209 from May 31, 2006
(inception). The following provides selected financial data about our company
for the three and nine month periods ended March 31, 2014 and 2013.
58
The following provides selected financial data about our
company for the three and nine month periods ended March 31, 2014 and 2013.
Three months ended March 31, 2014 and 2013.
|
|
Three months
|
|
|
Three months
|
|
|
|
ended
|
|
|
ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Revenue
|
$
|
17,882
|
|
$
|
Nil
|
|
Operating expenses
|
$
|
(536,842
|
)
|
$
|
(526,920
|
)
|
Other income (expenses):
|
|
|
|
|
|
|
Interest expense
|
$
|
(1,984,721
|
)
|
$
|
(2,322,114
|
)
|
Gain (loss) on derivative liability
|
$
|
(2,266,577
|
)
|
$
|
459,997
|
|
Equity in income (loss) of unconsolidated affiliate
|
$
|
5,473
|
|
$
|
Nil
|
|
Net loss
|
$
|
(4,764,785
|
)
|
$
|
(2,389,037
|
)
|
Operating expenses for the three months ended March 31, 2014
increased as a result of increases in advertising, consulting fees, disposal
expenses, general and administrative expenses, professional fees and travel
expenses.
Nine months ended March 31, 2014 and 2013.
|
|
Nine months
|
|
|
Nine months
|
|
|
|
ended
|
|
|
ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Revenue
|
$
|
17,882
|
|
$
|
Nil
|
|
Operating expenses
|
$
|
(1,640,913
|
)
|
$
|
(1,681,254
|
)
|
Other income (expenses):
|
|
|
|
|
|
|
Interest expense
|
$
|
(2,835,206
|
)
|
$
|
(3,946,753
|
)
|
Gain (loss) on derivative liability
|
$
|
(2,103,614
|
)
|
$
|
1,231,083
|
|
Equity in income (loss) of unconsolidated affiliate
|
$
|
5,473
|
|
$
|
Nil
|
|
Net loss
|
$
|
(6,556,378
|
)
|
$
|
(4,396,924
|
)
|
Operating expenses for the nine months ended March 31, 2014
increased as a result of increases in advertising, consulting fees, disposal
expenses, general and administrative expenses and goodwill impairment.
Liquidity and Capital Resources
The following table provides selected financial data about our
company as of March 31, 2014, and June 30, 2013, respectively.
Working Capital
|
|
As at
|
|
|
As at
|
|
|
|
March 31,
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
Total current assets
|
$
|
803,154
|
|
$
|
292,646
|
|
Total current liabilities
|
$
|
4,371,906
|
|
$
|
1,768,670
|
|
Working capital (deficit)
|
$
|
(3,568,752
|
)
|
$
|
(1,476,024
|
)
|
59
Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
Nine Months
|
|
|
|
ended
|
|
|
ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2014
|
|
|
2013
|
|
Net cash used in operating activities
|
$
|
(1,028,195
|
)
|
$
|
(1,437,132
|
)
|
Net cash used in investing activities
|
$
|
(1,055,195
|
)
|
$
|
Nil
|
|
Net cash provided by financing activities
|
$
|
2,577,077
|
|
$
|
250,000
|
|
Effect of foreign exchange on cash
|
|
(10,780
|
)
|
|
Nil
|
|
Increase (Decrease) in cash
|
$
|
482,907
|
|
$
|
(1,187,132
|
)
|
We had cash of $731,531 as of March 31, 2014 compared to cash
of $248,624 as of June 30, 2013. We had a working capital deficit of $3,568,752
as of March 31, 2014 compared to a working capital deficit of $1,476,024 as of
June 30, 2013.
The report of our auditors on our audited consolidated
financial statements for the fiscal year ended June 30, 2013, contains a going
concern qualification as we have suffered losses since our inception. We have
minimal assets and have achieved no operating revenues since our inception. We
have depended on loans and sales of equity securities to conduct operations.
Unless and until we commence material operations and achieve material revenues,
we will remain dependent on financings to continue our operations.
Anticipated Cash Requirements
We estimate that our expenses and other working capital
requirements over the next 12 months will be approximately $950,000 as described
in the table below. These estimates may change significantly depending on the
nature of our future business activities and our ability to raise capital from
shareholders or other sources.
Description
|
|
Estimated
|
|
|
Estimated
|
|
|
|
Completion
|
|
|
Expenses
|
|
|
|
Date
|
|
|
($)
|
|
General and administrative
|
|
12 months
|
|
$
|
250,000
|
|
Mining expenses
|
|
12 months
|
|
$
|
50,000
|
|
Professional fees
|
|
12 months
|
|
$
|
150,000
|
|
Tero Oilfield Services option
|
|
2/28/2015
|
|
$
|
500,000
|
|
Total
|
|
|
|
$
|
950,000
|
|
We intend to meet our cash requirements for the next 12 months
through the use of the cash we have on hand and through equity financing, debt
financing, or other sources, which may result in further dilution in the equity
ownership of our shares. We currently do not have any other arrangements in
place to complete any private placement financings and there is no assurance
that we will be successful in completing any such financings on terms that will
be acceptable to us.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are
reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations,
liquidity, capital expenditures or capital resources that is material to
stockholders.
Inflation
The amounts presented in our financial statements do not
provide for the effect of inflation on our operations or financial position. The
net operating losses shown would be greater than reported if the effects of
inflation were reflected either by charging operations with amounts that
represent replacement costs or by using other inflation adjustments.
60
Critical Accounting Policies and Estimates
Basis of Presentation and Consolidation
The accompanying consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States of America.
The consolidated financial statements include the accounts of
our company, our wholly-owned subsidiary Alta Disposal Ltd. and its 51% owned
subsidiary Alta Disposal Morinville Ltd. (formerly Blue Tap Resources Ltd.).
Intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with
United States generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amount of revenues and expenses during
the reporting period. Actual results could differ from those estimates. Our
companys periodic filings with the Securities and Exchange Commission include,
where applicable, disclosures of estimates, assumptions, uncertainties and
markets that could affect the financial statements and future operations of our
company. Significant estimates that may materially change in the near term
include the valuation of derivative liabilities and the underlying warrants, as
well as fair value of investments.
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks, money market
funds, and certificates of term deposits with original maturities of less than
three months, which are readily convertible to known amounts of cash and which,
in the opinion of management, are subject to an insignificant risk of loss in
value. Our company had $731,531 and $248,624 in cash and cash equivalents at
March 31, 2014 and June 30, 2013, respectively.
Concentration of Risk
Our company maintains cash balances at a financial institution
which, from time to time, may exceed Federal Deposit Insurance Corporation
insured limits for banks located in the US. As of March 31, 2014 and June 30,
2013, our company had $422,033 and $25,935, respectively, in deposits in excess
of federally insured limits in its US bank. Our company has not experienced any
losses with regard to its bank accounts and believes it is not exposed to any
risk of loss on its cash in bank accounts.
Prepaid Expenses
Prepaid expenses mainly consist of legal retainers and deposit
paid to obtain a license on patent rights. Legal retainers will be expensed in
the period when services are completed. Shares issued for investor relations are
amortized as investor relation expenses over the service term.
Start-Up Costs
In accordance with FASC 720-15-20
Start-Up Costs,
our
company expenses all costs incurred in connection with the start-up and
organization of our company.
61
Mineral Acquisition and Exploration Costs
Our company has been in the exploration stage since its
formation on May 31, 2006 and has not yet realized any revenue from its planned
operations. It is primarily engaged in the acquisition, exploration, and
development of mining properties. Mineral property acquisition and exploration
costs are expensed as incurred. When it has been determined that a mineral
property can be economically developed as a result of establishing proven and
probable reserves, the costs incurred to develop such property are capitalized.
Such costs will be amortized using the units-of-production method over the
estimated life of the probable reserves.
Concentrations of Credit Risk
Our companys financial instruments that are exposed to
concentrations of credit risk primarily consist of its cash and cash equivalents
and related party payables it will likely incur in the near future. Our company
places its cash and cash equivalents with financial institutions of high credit
worthiness. At times, its cash and cash equivalents with a particular financial
institution may exceed any applicable government insurance limits. Our companys
management plans to assess the financial strength and credit worthiness of any
parties to which it extends funds, and as such, it believes that any associated
credit risk exposures are limited.
Net Income or (Loss) per Share of Common Stock
Our company has adopted FASC Topic No. 260,
Earnings Per
Share
, (EPS) which requires presentation of basic and diluted EPS on the
face of the income statement for all entities with complex capital structures
and requires a reconciliation of the numerator and denominator of the basic EPS
computation to the numerator and denominator of the diluted EPS computation. In
the accompanying financial statements, basic earnings (loss) per share is
computed by dividing net income(loss) by the weighted average number of shares
of common stock outstanding during the period.
Potentially dilutive securities are not presented in the
computation of EPS since their effects are anti-dilutive.
Foreign Currency Translations
Our companys functional and reporting currency is the US
dollar. All transactions initiated in other currencies are translated into US
dollars using the exchange rate prevailing on the date of transaction. Monetary
assets and liabilities denominated in foreign currencies are translated into the
US dollar at the rate of exchange in effect at the balance sheet date.
Unrealized exchange gains and losses arising from such transactions are deferred
until realization and are included as a separate component of stockholders
equity (deficit) as a component of comprehensive income or loss. Upon
realization, the amount deferred is recognized in income in the period when it
is realized.
No significant realized exchange gain or losses were recorded
from inception (May 31, 2006) to March 31, 2014.
Comprehensive Income (Loss)
FASC Topic No. 220,
Comprehensive Income,
establishes
standards for reporting and display of comprehensive income and its components
in a full set of general-purpose financial statements. From inception (May 31,
2006) to March 31, 2014, our company had no material items of other comprehensive income.
Therefore, net loss equals comprehensive loss from inception (May 31, 2006) to
March 31, 2014.
Risks and Uncertainties
Our company operates in the resource exploration industry that
is subject to significant risks and uncertainties, including financial,
operational, technological, and other risks associated with operating a resource
exploration business, including the potential risk of business failure.
62
Environmental Expenditures
The operations of our company have been, and may in the future
be, affected from time to time in varying degree by changes in environmental
regulations, including those for future reclamation and site restoration costs.
Both the likelihood of new regulations and their overall effect upon our company
vary greatly and are not predictable. Our company's policy is to meet or, if
possible, surpass standards set by relevant legislation by application of
technically proven and economically feasible measures.
Environmental expenditures that relate to ongoing environmental
and reclamation programs are charged against earnings as incurred or capitalized
and amortized depending on their future economic benefits. All of these types of
expenditures incurred since inception have been charged against earnings due to
the uncertainty of their future recoverability. Estimated future reclamation and
site restoration costs, when the ultimate liability is reasonably determinable,
are charged against earnings over the estimated remaining life of the related
business operation, net of expected recoveries.
Warrants
We value our warrants with provisions resulting in derivative
liabilities at fair value using the lattice model according to ASC-815-10-55. We
revalue our warrants at the end of every period at fair value and record the
difference in other income (expense) in the consolidated statement of
operations.
Convertible Debentures
We value our convertible debentures with provisions resulting
in beneficial conversion features from the embedded derivative at fair value
according to ASC-840-10-25-14, rather than have its conversion feature
bifurcated and reported separately due to ASC-815-15-25-1b. Because the value of
the derivative related to the warrant exceeds the proceeds of the loan, our
company allocated 100% of the proceeds to the warrant derivative and took a day
one loss for the difference between the proceeds and the fair value of the
warrants, resulting in a debt discount on the full fair value of the debenture
because no proceeds were available to be allocated to the debt or its beneficial
conversion feature. That debt discount is accreted to interest expense over the
stated life of the note using the interest method in accordance with ASC
470-20-35-7a and 835-30-35-2. Unaccreted debt discount on the date of conversion
is accreted to interest expense on that date.
Fair Value of Financial Instruments
ASC 820,
Fair Value Measurements and Disclosures
requires an entity to maximize the use of observable inputs and minimize the
use of unobservable inputs when measuring fair value. ASC 820 establishes a fair
value hierarchy based on the level of independent, objective evidence
surrounding the inputs used to measure fair value. A financial instruments
categorization within the fair value hierarchy is based upon the lowest level of
input that is significant to the fair value measurement. ASC 820 prioritizes the
inputs into three levels that may be used to measure fair value:
Level 1 - Quoted prices in active markets for identical assets
or liabilities;
Level 2 - Inputs other than quoted prices included within Level
1 that are either directly or indirectly observable; and
Level 3 - Unobservable inputs that are supported by little or
no market activity, therefore requiring an entity to develop its own assumptions
about the assumptions that market participants would use in pricing.
The carrying amounts of our companys financial assets and
liabilities, such as cash and cash equivalents, prepaid expenses, deposit,
accounts payable and accrued liabilities, and due to a related party approximate
their fair values because of the short maturity of these instruments.
63
Our companys Level 3 financial liabilities consist of the
derivative liability of our companys secured convertible promissory notes and
debentures issued to investors, and the derivative warrants issued in connection
with these convertible promissory notes and debentures. There is no current
market for these securities such that the determination of fair value requires
significant judgment or estimation. Our company used a lattice model which
incorporates transaction details such as company stock price, contractual terms,
maturity, risk free rates, as well as assumptions about future financings,
volatility, and holder behavior as of the date of issuance and each balance
sheet date.