Item 1. Financial Statements
COMSTOCK MINING INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
December 31,
2013
|
ASSETS
|
|
|
|
CURRENT ASSETS:
|
|
|
|
Cash and cash equivalents
|
$
|
12,226,293
|
|
|
$
|
2,409,446
|
|
Accounts receivable
|
204,715
|
|
|
14,629
|
|
Inventories
|
508,128
|
|
|
591,961
|
|
Stockpiles and mineralized material on leach pads
|
610,010
|
|
|
547,480
|
|
Prepaid expenses
|
1,933,522
|
|
|
2,396,747
|
|
Total current assets
|
15,482,668
|
|
|
5,960,263
|
|
MINERAL RIGHTS AND PROPERTIES, Net
|
7,406,780
|
|
|
7,470,780
|
|
PROPERTIES, PLANT AND EQUIPMENT, Net
|
24,472,100
|
|
|
25,275,440
|
|
RECLAMATION BOND DEPOSIT
|
3,316,785
|
|
|
2,742,804
|
|
RETIREMENT OBLIGATION ASSET
|
1,989,146
|
|
|
2,491,956
|
|
OTHER ASSETS
|
45,814
|
|
|
58,753
|
|
TOTAL ASSETS
|
$
|
52,713,293
|
|
|
$
|
43,999,996
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
Accounts payable
|
$
|
2,537,323
|
|
|
$
|
3,131,029
|
|
Accrued expenses
|
6,837,267
|
|
|
7,043,335
|
|
Long-term debt obligations and capital lease – current portion
|
7,602,025
|
|
|
2,675,800
|
|
Derivative liabilities
|
529,170
|
|
|
250,000
|
|
Total current liabilities
|
17,505,785
|
|
13,100,164
|
|
LONG-TERM LIABILITIES:
|
|
|
|
Long-term debt and capital lease obligations
|
5,090,721
|
|
|
5,231,674
|
|
Long-term reclamation liability
|
5,596,353
|
|
|
5,424,410
|
|
Total long-term liabilities
|
10,687,074
|
|
|
10,656,084
|
|
Total liabilities
|
28,192,859
|
|
|
23,756,248
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY:
|
|
|
|
Common stock, $.000666 par value, 3,950,000,000 shares authorized, 80,556,241 and 70,188,937 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
53,591
|
|
|
46,746
|
|
Convertible Preferred Stock; 50,000,000 shares authorized
|
|
|
|
7.5% Series A-1 convertible preferred stock; $.000666 par value, 1,500,000 shares authorized; 24,362 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
16
|
|
|
16
|
|
7.5% Series A-2 convertible preferred stock, $.000666 par value, 250,000 shares authorized; 1,610 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
1
|
|
|
1
|
|
7.5% Series B convertible preferred stock, $.000666 par value, 600,000 shares authorized; 22,975 and 24,193 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
15
|
|
|
16
|
|
Additional paid-in capital
|
210,650,712
|
|
|
199,167,304
|
|
Accumulated deficit
|
(186,183,901
|
)
|
|
(178,970,335
|
)
|
Total stockholders’ equity
|
24,520,434
|
|
|
20,243,748
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
52,713,293
|
|
|
$
|
43,999,996
|
|
See accompanying notes to condensed consolidated financial statements.
COMSTOCK MINING INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
2014
|
|
2013
|
REVENUE - MINING
|
$
|
5,978,983
|
|
|
$
|
6,811,516
|
|
REVENUE - HOSPITALITY
|
236,932
|
|
|
174,393
|
|
Total revenues
|
6,215,915
|
|
|
6,985,909
|
|
|
|
|
|
COST AND EXPENSES
|
|
|
|
Costs applicable to mining revenue
|
5,466,762
|
|
|
8,233,818
|
|
Hospitality operating costs
|
304,846
|
|
|
253,583
|
|
Mine development, reclamation and exploration
|
2,068,740
|
|
|
2,336,948
|
|
General and administrative
|
1,476,336
|
|
|
1,826,513
|
|
Total cost and expenses
|
9,316,684
|
|
|
12,650,862
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
(3,100,769
|
)
|
|
(5,664,953
|
)
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
Change in fair value of derivatives
|
18,373
|
|
|
81,787
|
|
Interest expense
|
(307,204
|
)
|
|
(228,511
|
)
|
Interest and other income
|
1,014
|
|
|
287,353
|
|
Total other income (expense), net
|
(287,817
|
)
|
|
140,629
|
|
|
|
|
|
NET LOSS
|
(3,388,586
|
)
|
|
(5,524,324
|
)
|
|
|
|
|
INCOME TAXES
|
—
|
|
|
—
|
|
|
|
|
|
NET LOSS
|
(3,388,586
|
)
|
|
(5,524,324
|
)
|
|
|
|
|
DIVIDENDS ON CONVERTIBLE PREFERRED STOCK
|
(957,307
|
)
|
|
(1,029,735
|
)
|
|
|
|
|
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
(4,345,893
|
)
|
|
$
|
(6,554,059
|
)
|
|
|
|
|
Net loss per common share – basic
|
$
|
(0.06
|
)
|
|
$
|
(0.11
|
)
|
|
|
|
|
Net loss per common share – diluted
|
$
|
(0.06
|
)
|
|
$
|
(0.11
|
)
|
|
|
|
|
Weighted average common shares outstanding — basic
|
76,592,200
|
|
|
57,443,706
|
|
|
|
|
|
Weighted average common shares outstanding — diluted
|
76,592,200
|
|
|
57,443,706
|
|
See accompanying notes to condensed consolidated financial statements.
COMSTOCK MINING INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2014
|
|
2013
|
REVENUE - MINING
|
$
|
11,585,047
|
|
|
$
|
10,479,438
|
|
REVENUE - HOSPITALITY
|
394,329
|
|
|
296,237
|
|
Total revenues
|
11,979,376
|
|
|
10,775,675
|
|
|
|
|
|
COST AND EXPENSES
|
|
|
|
Costs applicable to mining revenue
|
10,229,663
|
|
|
12,069,915
|
|
Hospitality operating costs
|
591,145
|
|
|
459,923
|
|
Mine development, reclamation and exploration
|
3,994,695
|
|
|
4,425,812
|
|
General and administrative
|
3,668,307
|
|
|
5,223,138
|
|
Total cost and expenses
|
18,483,810
|
|
|
22,178,788
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
(6,504,434
|
)
|
|
(11,403,113
|
)
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
Change in fair value of derivatives
|
(216,834
|
)
|
|
519,601
|
|
Interest expense
|
(493,534
|
)
|
|
(691,947
|
)
|
Interest and other income
|
1,236
|
|
|
288,103
|
|
Total other income (expense), net
|
(709,132
|
)
|
|
115,757
|
|
|
|
|
|
NET LOSS
|
(7,213,566
|
)
|
|
(11,287,356
|
)
|
|
|
|
|
INCOME TAXES
|
—
|
|
|
—
|
|
|
|
|
|
NET LOSS
|
(7,213,566
|
)
|
|
(11,287,356
|
)
|
|
|
|
|
DIVIDENDS ON CONVERTIBLE PREFERRED STOCK
|
(1,915,025
|
)
|
|
(2,064,042
|
)
|
|
|
|
|
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
(9,128,591
|
)
|
|
$
|
(13,351,398
|
)
|
|
|
|
|
Net loss per common share – basic
|
$
|
(0.12
|
)
|
|
$
|
(0.24
|
)
|
|
|
|
|
Net loss per common share – diluted
|
$
|
(0.12
|
)
|
|
$
|
(0.24
|
)
|
|
|
|
|
Weighted average common shares outstanding — basic
|
74,192,028
|
|
|
54,571,012
|
|
|
|
|
|
Weighted average common shares outstanding — diluted
|
74,192,028
|
|
|
54,571,012
|
|
COMSTOCK MINING INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2014
|
|
2013
|
OPERATING ACTIVITIES:
|
|
|
|
Net loss
|
$
|
(7,213,566
|
)
|
|
$
|
(11,287,356
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
Depreciation, amortization and depletion
|
3,299,133
|
|
|
2,126,279
|
|
Stock payments and stock-based compensation
|
1,193,265
|
|
|
1,317,400
|
|
Accretion of reclamation liability
|
171,943
|
|
|
146,413
|
|
Loss on sale of properties, plant, and equipment
|
45,499
|
|
|
1,015,496
|
|
Amortization of debt discounts and issuance costs
|
300,924
|
|
|
547,913
|
|
Write down of inventories and stockpiles and mineralized material on leach pad
|
—
|
|
|
986,600
|
|
Net change in fair values of derivatives
|
279,170
|
|
|
(519,601
|
)
|
Gain on settlement of debt obligations
|
—
|
|
|
(286,535
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
Accounts receivable
|
(190,086
|
)
|
|
(2,340,924
|
)
|
Inventories
|
83,833
|
|
|
(83,757
|
)
|
Stockpiles and mineralized material on leach pads
|
(62,530
|
)
|
|
(306,120
|
)
|
Prepaid expenses and other current assets
|
(213,291
|
)
|
|
78,235
|
|
Other assets
|
12,939
|
|
|
12,941
|
|
Accounts payable
|
191,462
|
|
|
211,732
|
|
Accrued expenses and other liabilities
|
(180,049
|
)
|
|
(14,795
|
)
|
NET CASH USED IN OPERATING ACTIVITIES
|
(2,281,354
|
)
|
|
(8,396,079
|
)
|
INVESTING ACTIVITIES:
|
|
|
|
Proceeds from sale of properties, plant and equipment
|
155,120
|
|
|
571,820
|
|
Purchase of mineral rights and properties, plant and equipment
|
(1,450,794
|
)
|
|
(1,001,136
|
)
|
Increase in reclamation bond deposit
|
(600,000
|
)
|
|
(650,000
|
)
|
NET CASH USED IN INVESTING ACTIVITIES
|
(1,895,674
|
)
|
|
(1,079,316
|
)
|
FINANCING ACTIVITIES:
|
|
|
|
Principal payments on long-term debt and capital lease obligations
|
(1,529,648
|
)
|
|
(3,752,916
|
)
|
Proceeds from long-term debt obligations
|
4,626,289
|
|
|
—
|
|
Proceeds from the issuance of common stock
|
10,993,283
|
|
|
10,000,000
|
|
Common stock issuance costs
|
(96,049
|
)
|
|
(306,647
|
)
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
13,993,875
|
|
|
5,940,437
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
9,816,847
|
|
|
(3,534,958
|
)
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
2,409,446
|
|
|
5,973,079
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
12,226,293
|
|
|
$
|
2,438,121
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
Cash paid for interest
|
$
|
375,389
|
|
|
$
|
189,632
|
|
|
|
|
(Continued)
|
|
COMSTOCK MINING INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2014
|
|
2013
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
Conversion of convertible preferred stock to common stock (par value)
|
$
|
1
|
|
|
$
|
2,273
|
|
Reclamation bond deposit included in accrued expenses and other liabilities
|
973,982
|
|
|
1,400,000
|
|
Settlement of long-term debt obligations from gold transfers
|
—
|
|
|
2,723,107
|
|
Settlement of long-term debt obligations through transfer of properties, plant and equipment
|
—
|
|
|
1,028,180
|
|
Issuance of common stock for settlement of long-term debt obligations
|
—
|
|
|
50,000
|
|
Dividends paid in common stock (par value)
|
767
|
|
|
639
|
|
Issuance of common stock for mineral property
|
149,332
|
|
|
—
|
|
Issuance of long-term debt obligations for purchase of mineral rights and properties, plant and equipment
|
1,314,644
|
|
|
—
|
|
Vested restricted common stock (par value)
|
517
|
|
|
84
|
|
Properties, plant and equipment purchases in current liabilities
|
87,060
|
|
|
400,152
|
|
See notes to condensed consolidated financial statements.
COMSTOCK MINING INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED
JUNE 30, 2014
(UNAUDITED)
1. Interim Financial Statements
The interim condensed consolidated financial statements of Comstock Mining Inc. ("Comstock", "Company", "we" or "us") have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the
three and six
month periods ended
June 30, 2014
, are not necessarily indicative of the results that may be expected for the year ending
December 31, 2014
. For further information, refer to the financial statements and footnotes thereto included in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2013
.
The accompanying condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America which contemplate continuation of the Company as a going concern.
On May 14, 2014, the Company raised approximately
$11 million
in net proceeds through a public offering of
7,475,000
shares (including
975,000
shares delivered pursuant to the underwriters' exercise of the over-allotment option) of common stock at a price of
$1.59
per share. The Company intends to use the net proceeds from the offering for production expansion, exploration and development drilling and general corporate purposes.
During the
three and six
months ended
June 30, 2014
, the Company shipped
4,645
and
9,152
ounces of gold, respectively, resulting in recognized revenue of approximately
$6.0 million
and
$11.6 million
, respectively. During the
three and six
months ended
June 30, 2014
, the Company shipped
48,621
and
97,979
ounces of silver, respectively, resulting in sales of approximately
$1.0 million
and
$2.0 million
, respectively. Silver is accounted for as a by-product credit in costs applicable to mining revenue for financial reporting purposes.
Liquidity and Management Plans
The accompanying unaudited condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern. The Company was an exploration company for most of its existence and transitioned into production in the Lucerne Mine late in 2012, and accordingly, has incurred net operating losses and negative cash flows from operations every year since inception resulting in an accumulated deficit of
$186.2 million
.
During 2013, the Company's first full year of production, it was limited, by permit, to up to
1 million
tons of stacked and processed mineralized material. In late November 2013, the Company modified the permit, increasing the limit to up to
4 million
tons per annum, and accordingly, the Company's current business plans reflect increased production, reduced costs and improved efficiencies, and generating prospective, positive cash flows.
The Company incurred an operating loss of
$7.2 million
and used cash flows in operations of
$2.3 million
for the
six
months ended
June 30, 2014
. The Company incurred an operating loss of
$3.4 million
and provided positive cash flows from operations for the three months ended June 30, 2014. At
June 30, 2014
, the Company had cash and cash equivalents of $
12.2 million
.
The Company’s current capital resources include cash and cash equivalents and other working capital resources, cash generated through operations, and existing financing arrangements. The Company has financed its exploration, development and start up activities principally from the sale of equity securities and, to a lesser extent, debt financing. In May 2014, the Company raised
$11.9 million
in gross proceeds (approximately
$11 million
, net of issuance costs) through an underwritten public offering of
7,475,000
shares of our common stock at a price of
$1.59
per share. While the Company has been successful in the past in obtaining the necessary capital to support its operations, including registered equity financings from its existing shelf registration statement, borrowings, or other means, there is no assurance that the Company will be able to obtain additional equity capital or other financing, if needed. The Company believes it will have sufficient funds to sustain its operations during the next 12 months as a result of the sources of funding detailed above.
Future production rates and gold prices below management’s expectations would adversely affect the Company’s results of operations, financial condition and cash flows. If the Company was unable to obtain any necessary additional funds, this could have an immediate material adverse effect on liquidity and could raise substantial doubt about the Company’s ability to continue as a going concern. In such case, the Company could be required to limit or discontinue certain business plans, activities or operations, reduce or delay certain capital expenditures or sell certain assets or businesses. There can be no assurance that the Company would be able to take any such actions on favorable terms, in a timely manner or at all.
Use of Estimates
In preparing financial statements in conformity with generally accepted accounting principles, we are required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenditures during the reported periods. Actual results could differ materially from those estimates. Estimates may include those pertaining to valuation of inventories, stockpiles and mineralized material on leach pads, the estimated useful lives and valuation of plant and equipment, mineral rights, deferred tax assets, convertible preferred stock, derivative assets and liabilities, reclamation liabilities, stock-based compensation and payments, and contingent liabilities.
Derivative Liabilities
Derivative liabilities are recorded at fair value when issued and the subsequent change in fair value each period is recorded in the condensed consolidated statements of operations. We do not hold or issue any derivative financial instruments for speculative trading purposes.
The Company manages its exposure to changes in gold market prices by entering into various derivative contracts including gold forward contracts, gold call option contracts, and gold collar option contracts currently with open written calls and purchased puts. Depending on the specific nature of each of the derivative contracts, the changes in the fair value are recognized as either a component of revenue or other income (expense) in the condensed consolidated statements of operations.
The Company has contingent debt obligation payment derivatives whereby it may be required to make additional future cash payments for some of its debt obligations. The changes in the fair value of these contingent debt obligation liabilities are recognized as a component of other income (expense) in the condensed consolidated statements of operations.
General and Administrative Expense Presentation
The amounts for consultants and professional fees in prior periods have been reclassified to conform to the current period presentation wherein these amounts are recorded within the general and administrative line item. In prior periods all consultants and professional fees were recorded within a separate consultants and professional fees line item.
Comprehensive Income
The only component of comprehensive loss for the
three and six
months ended
June 30, 2014
and
2013
, was the net loss.
Recently Issued Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-09 that introduces a new five-step revenue recognition model in which an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU also requires disclosures sufficient to enable users to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers, including qualitative and quantitative disclosures about contracts with customers, significant judgments and changes in judgments, and assets recognized from the costs to obtain or fulfill a contract. This standard is effective for fiscal years beginning after December 15, 2016, including interim periods within that reporting period. The Company is currently evaluating the new guidance to determine the impact it will have on its consolidated financial statements.
2. Inventories, Stockpiles and Mineralized Material on Leach Pads
Inventories, stockpiles and mineralized materials on leach pads consisted of the following:
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
December 31,
2013
|
In-process
|
$
|
508,128
|
|
|
$
|
591,961
|
|
Finished goods
|
—
|
|
|
—
|
|
Total inventories
|
$
|
508,128
|
|
|
$
|
591,961
|
|
|
|
|
|
Stockpiles
|
$
|
155,785
|
|
|
$
|
45,455
|
|
Mineralized material on leach pads
|
454,225
|
|
|
502,025
|
|
Total stockpiles and mineralized material on leach pads
|
$
|
610,010
|
|
|
$
|
547,480
|
|
Total
|
$
|
1,118,138
|
|
|
$
|
1,139,441
|
|
3. Properties, Plant and Equipment
During the
six
months ended
June 30, 2014
, the Company made capital expenditures totaling approximately
$2.2 million
. Approximately
$0.6 million
was primarily for the design and construction of the heap leach expansion and related infrastructure upgrades. In June 2014, the Company closed escrow in the amount of approximately
$0.2 million
on the purchase of property for
5
vacant lots near the mining and processing operation. The Company also incurred debt obligations to acquire mining vehicles and equipment with a cost of
$1.3 million
.
During the
six
months ended
June 30, 2014
, the Company sold vehicles previously used in mining operations with a gross book value of
$425,449
incurring a loss of
$45,499
. The loss is included in general and administrative expenses in the condensed consolidated statements of operations.
Depreciation expense for the three and six month periods ended June 30, 2014 was
$1.3
and
$2.7 million
, respectively.
4. Derivative Financial Instruments
Derivative financial instruments consisted of the following:
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
Derivative Type
|
2014
|
|
2013
|
Derivative liabilities
|
|
|
|
Gold collar options (written calls and purchased puts)
|
$
|
28,980
|
|
|
$
|
—
|
|
Contingent debt obligation payment
|
437,854
|
|
|
250,000
|
|
Gold call options and forwards
|
62,336
|
|
|
—
|
|
Total derivative liabilities
|
$
|
529,170
|
|
|
$
|
250,000
|
|
Gold Collar Options -
On February 11, 2014, the
Company entered into written call and purchased put gold collar options contracts in connection with the Revolving Credit Facility transaction (see footnote 6). The premiums received for the written gold calls equaled the premiums paid to purchase the gold puts resulting in no net cash consideration from the Company on the transaction date. The gold calls and puts have various expiration dates through December 2014. The average strike price of the written gold call contracts is approximately
$1,375
per ounce and covers a total of
4,600
ounces. The average strike price of the purchased gold put contracts is approximately
$1,120
per ounce and covers a total of
4,600
ounces. During the three and
six
month periods ended
June 30, 2014
, the Company recognized a net gain of
$87,175
and a net loss of
$28,980
, respectively, on the change in fair value of the gold collar options included as components of change in fair value of derivatives in the condensed consolidated statement of operations.
Contingent Debt Obligation Payment Derivative -
On February 11, 2014, the
Company agreed to pay certain debt issuance costs in connection with the Revolving Credit Facility transaction (see footnote 6) via the issuance of
137,105
shares of common stock with an estimated grant date fair value of
$274,210
. With respect to
63,505
of such shares issued to Auramet, the Company agreed to make an additional payment to Auramet equal to the difference between
$123,835
and sales proceeds
received from the sale of such shares of common stock. As of
June 30, 2014
the liability associated with the terms of this agreement was
$21,382
. During the three and
six
month periods ended
June 30, 2014
, the Company recognized a loss of
$2,330
and
$21,382
, respectively, on the change in the fair value of this obligation included as a component of change in fair value of derivatives in the condensed consolidated statement of operations.
Gold Call Option and Forward Derivatives -
During the
six
months ended
June 30, 2014
, the Company entered into separate gold forward and call option derivative contracts related to future gold sales with its primary customer. Premiums received at the inception of written gold call options are recorded as a liability and totaled
$62,336
at
June 30, 2014
. During the three and six month periods ended June 30, 2014, the Company recognized a loss of
$29,713
and
$88
, respectively, on the change in fair value of the gold forward derivatives. During the three and six month periods ended June 20, 2014, the Company recognized a gain of
$135,808
and a loss of
$62,248
on the change in fair value of the call option derivatives. The recognized gains and losses were included as a component of mining revenues as the contracts relate to gold sales. The gold forward and call option derivative contracts outstanding at
June 30, 2014
covered a total of
88
and
1,900
gold ounces with an average price of
$1,315
and
$1,306
per ounce, respectively, and are expected to settle or expire within four months.
During the year ended December 31, 2013, the Company entered into an agreement to issue
1,000,000
shares of common stock for a
$2,000,000
principal payment on its Golden Goose debt obligation. As part of the agreement, the Company agreed to make an additional payment to the noteholder on December 31, 2014 equal to the difference between
$2,000,000
and the cash proceeds received from the noteholder’s subsequent sale of the common stock shares issued plus the value of any remaining unsold shares held by the noteholder on December 15, 2014. The value of the remaining unsold shares held by the noteholder will be determined based on the closing price of the Company’s common stock on December 15, 2014 multiplied by the number of remaining unsold shares as of December 15, 2014. We determined the contingent obligation to make an additional payment to ultimately satisfy the debt obligation was a derivative liability. The derivative's fair value was
$416,472
at
June 30, 2014
, and
$250,000
at December 31, 2013. The recognized loss on the change in fair value of the derivative liability for the three and
six
month periods ended
June 30, 2014
was
$66,472
and
$166,472
, respectively, and was included as a component of change in fair value of derivatives in the condensed consolidated statement of operations.
5. Long-Term Reclamation Liability and Retirement Obligation Asset
Following is a reconciliation of the aggregate reclamation liability associated with our reclamation plan for our mining projects:
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
December 31,
2013
|
Long-term reclamation liability — beginning of period
|
$
|
5,424,410
|
|
|
$
|
4,597,156
|
|
Additional obligations incurred
|
—
|
|
|
531,770
|
|
Accretion of reclamation liability
|
171,943
|
|
|
295,484
|
|
Long-term reclamation liability — end of period
|
$
|
5,596,353
|
|
|
$
|
5,424,410
|
|
Following is a reconciliation of the aggregate retirement obligation asset associated with our reclamation plan for our mining projects:
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
December 31,
2013
|
Retirement obligation asset — beginning of period
|
$
|
2,491,956
|
|
|
$
|
2,803,318
|
|
Additional obligations incurred
|
—
|
|
|
531,770
|
|
Amortization of retirement obligation asset
|
(502,810
|
)
|
|
(843,132
|
)
|
Retirement obligation asset — end of period
|
$
|
1,989,146
|
|
|
$
|
2,491,956
|
|
6. Long-Term Debt and Capital Lease Obligations
Long-term debt and capital lease obligations consisted of the following:
|
|
|
|
|
|
|
|
|
Note Description
|
June 30,
2014
|
|
December 31,
2013
|
Note Payable (Auramet Facility)
|
$
|
5,000,000
|
|
|
$
|
—
|
|
Note Payable (Caterpillar Equipment)
|
2,667,467
|
|
|
2,311,595
|
|
Note Payable (Dayton Resource Area)
|
—
|
|
|
125,000
|
|
Note Payable (Donovan Property)
|
593,288
|
|
|
611,870
|
|
Note Payable (Gold Hill Hotel)
|
287,477
|
|
|
296,496
|
|
Note Payable (White House)
|
289,232
|
|
|
291,811
|
|
Note Payable (Railroad & Gold Property)
|
214,516
|
|
|
220,618
|
|
Notes Payable - Other
|
354,911
|
|
|
403,278
|
|
Capital Lease Obligations
|
3,285,855
|
|
|
3,646,806
|
|
Subtotal
|
12,692,746
|
|
|
7,907,474
|
|
Less current portion
|
(7,602,025
|
)
|
|
(2,675,800
|
)
|
Long-term portion of long-term debt and capital lease obligations
|
$
|
5,090,721
|
|
|
$
|
5,231,674
|
|
Long-Term Debt Obligations
On February 11, 2014, the Company entered into a new
$5 million
revolving credit facility (the “Revolving Credit Facility”) with Auramet International, LLC ("Auramet"), pursuant to which the Company may have borrowings up to
$5 million
outstanding at any given time. The proceeds of the Revolving Credit Facility have been or will be used for working capital, including production ramp up and preparations for expansion of the Lucerne Mine, including targeted drilling on the east side of the Lucerne Resource area. Interest is payable at
9.5%
per annum, and was paid in advance on the closing date of the Revolving Credit Facility. The indebtedness under the Revolving Credit Facility is secured by a security interest in certain real estate owned by the Company within the Company’s starter mine and a first priority security interest in all personal property of the Company and its wholly-owned subsidiary Comstock Mining LLC, subject to any existing or future Permitted Liens (as defined under the Revolving Credit Facility). Provided that no default has occurred and is continuing, and the Company has already repaid the principal amount of borrowings under the Revolving Credit Facility in an amount of not less than
$1,000,000
, the Company has the option until October 6, 2014 to re-borrow funds under the Revolving Credit Facility. The Revolving Credit Facility contains a covenant that requires the Company to maintain a minimum liquidity balance of
$1 million
(including cash and cash equivalents, plus
90%
of the value of any doré that has been picked up by a secured carrier but not yet paid for, as of any date of determination). The Revolving Credit Facility additionally contains customary representations, warranties, affirmative covenants, negative covenants, and events of default, as well as conditions to borrowings. On February 12, 2014, the Company drew the entire line representing cash proceeds of approximately
$4.6 million
, net of prepaid interest and fees of approximately
$0.4 million
recognized as a component of prepaid assets in the condensed consolidated balance sheets and amortized over the life of the payment terms using the effective interest rate method. In addition, the Company paid Auramet additional loan fees of approximately
$0.3 million
via the issuance of
137,105
shares of common stock included as a component of prepaid assets in the condensed consolidated balance sheets. The Company further agreed to make additional loan fee payments if the value of
63,505
of such shares of common stock issued to Auramet is less than
$123,835
on August 8, 2014. This resulted in the recognition of a contingent debt obligation payment derivative (see footnote 4). The Revolving Credit Facility will be repaid through
14
bi-weekly cash payments of
$357,143
beginning August 8, 2014 and ending February 6, 2015. As of
June 30, 2014
, there were no additional funds available to the Company under the Revolving Credit Facility.
On March 26, 2014, the Company entered into
two
notes payable agreements with Caterpillar in the amount of
$1,280,144
for the purchase of mining vehicles and equipment, the recourse with respect to which is limited solely to such vehicles and equipment. The notes bear interest rate at
4.7%
and are payable in monthly installments of
$15,553
and
$13,754
, respectively, with final remaining principal payments due on March 26, 2018. In addition, we financed a mining vehicle with a cost of
$34,500
included in other notes payable.
In addition to the above, the Company made timely payments on all of its other outstanding obligations within the normal course of business.
7. Stockholders’ Equity
During the
six
months ended
June 30, 2014
, the Company issued
738,169
shares of common stock from the conversion of
1,218
shares of Series B Convertible Preferred Stock. There were no conversion of A-1 or A-2 Preferred Shares during the three months ended
June 30, 2014
.
In May 2014, the Company issued
7,475,000
shares of common stock to investors at a price per share of
$1.59
. As a result of the offering, the Company received net cash proceeds of approximately
$11.0 million
. For additional information related to this offering please see our Prospectus Supplement filed with the Securities and Exchange Commission (“SEC”) on May 9, 2014.
During the
six
months ended
June 30, 2014
, the Company declared and issued
1,151,142
shares of common stock at par value as dividends on outstanding shares of convertible preferred stock.
777,000
shares of restricted stock vested under the 2011 Equity Incentive Plan for the
six
months ended
June 30, 2014
.
On June 26, 2014, the Company closed escrow on the purchase of property known as (the “5 Vacant Lots”). The purchase included the issuance of
88,888
shares of common stock with a fair value of
$149,332
.
On February 26, 2014, the Company entered into an agreement to purchase
78
Acres adjacent to its processing facility on American Flat Road, Storey County, Nevada. The purchase price of
$1,107,000
comprised of a
$20,000
cash payment and
$1,087,000
in Company restricted common stock. On March 7, 2014, the Company issued
543,500
restricted shares of common stock to Dan and Caroline Salzwimmer towards the purchase of this property. No transfer of deed will take place prior to Seller receiving the proceeds from the sale of shares. As of June 30, 2014 the seller has not performed under the agreement. Accordingly, the related properties and equity issued were not given accounting consideration in the Company’s consolidated financial statements. Escrow is scheduled to close on June 30, 2015.
On February 26, 2014, the Company entered into an agreement to purchase buildings and mining claims adjacent to its processing facility on American Flat Road, Storey County, Nevada. The purchase price of
$893,000
comprised of a
$20,000
cash payment and
$873,000
in Company restricted common stock. On March 7, 2014, the Company issued
436,500
restricted shares of common stock to Dan and Caroline Salzwimmer towards the purchase of this property. No transfer of deed will take place prior to Seller receiving the proceeds from the sale of shares. As of June 30, 2014 the seller has not performed under the agreement. Accordingly, the related properties and equity issued were not given accounting consideration in the Company’s consolidated financial statements. Escrow is scheduled to close on June 30, 2015.
In April 2014, the Company entered into an agreement to purchase land and a building located near its mine offices in Gold Hill, Storey County, Nevada for
$425,000
. The purchase price includes
$25,000
cash and the remaining amount in Company restricted common stock. No transfer of deed will take place prior to Seller receiving the proceeds from the sale of shares. As of June 30, 2014 the seller has not performed under the agreement. Accordingly, the related properties and equity issued were not given accounting consideration in the Company’s consolidated financial statements. Escrow is expected to close on or before November 2, 2015.
During the
six
months ended June 30, 2014, the Company issued
137,105
shares of common stock with a value of
$274,210
for the payment of debt issuance cost.
8. Fair Value Measurements
The fair value of a financial instrument is the amount that could be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements do not include transaction costs. A fair value hierarchy is used to prioritize the quality and reliability of the information used to determine fair values. Categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The fair value hierarchy is defined into the following three categories:
Level 1: Quoted market prices in active markets for identical assets or liabilities.
Level 2: Observable market-based inputs or unobservable inputs corroborated by market data.
Level 3: Unobservable inputs that are not corroborated by market data.
The following table presents our liabilities measured at fair value on a recurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at June 30, 2014
|
|
Total
|
|
Quoted
Prices
in Active
Markets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
Liabilities:
|
|
|
|
|
|
|
|
Gold collar options (written calls and purchased puts)
|
$
|
28,980
|
|
|
$
|
—
|
|
|
$
|
28,980
|
|
|
$
|
—
|
|
Contingent debt obligation payment
|
437,854
|
|
|
—
|
|
|
437,854
|
|
|
—
|
|
Gold Call options and forwards
|
62,336
|
|
|
—
|
|
|
62,336
|
|
|
—
|
|
Total Liabilities
|
$
|
529,170
|
|
|
$
|
—
|
|
|
$
|
529,170
|
|
|
$
|
—
|
|
The following table presents our liabilities measured at fair value on a recurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2013
|
|
Total
|
|
Quoted
Prices
in Active
Markets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Contingent debt obligation payment
|
$
|
250,000
|
|
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
—
|
|
Total Liabilities
|
$
|
250,000
|
|
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
—
|
|
We had no assets measured at fair value on a recurring basis at
June 30, 2014
and
December 31, 2013
. During the
six
months ended
June 30, 2014
and twelve months ended
December 31, 2013
, there were no transfers of assets or liabilities between Level 1, Level 2, or Level 3.
Following is a description of the valuation methodologies used for the Company’s financial instruments measured at fair value on a recurring basis as well as the general classification of such instruments pursuant to the valuation hierarchy.
Contingent debt obligation payment derivative
- The Company’s contingent debt obligation payment derivative is valued based on a Black-Scholes model with various observable inputs. These inputs include contractual terms, stock price,
volatility, dividend yield, and risk free interest rates. This derivative is classified within Level 2 of the valuation hierarchy.
Gol
d call option, forward, and collar options
- The Company’s gold forward, call options, and gold collar derivatives are valued based on a Black-Scholes model with various observable inputs. These inputs include contractual terms, gold market prices, volatility of gold prices, and risk free interest rates. These derivatives are classified within Level 2 of the
valuation hierarchy.
9. Net Loss Per Common Share
Basic loss per share is computed by dividing net loss available to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted loss per share reflects the potential dilution that could occur if stock options, warrants, and convertible securities were exercised or converted into common stock. Diluted loss per share equals basic loss per share as the effect of including dilutive securities in the calculation would be antidilutive.
The following is a reconciliation of the numerator and denominator used in the basic and diluted computation of net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Numerator:
|
|
|
|
|
|
|
|
Net loss
|
$
|
(3,388,586
|
)
|
|
$
|
(5,524,324
|
)
|
|
$
|
(7,213,566
|
)
|
|
$
|
(11,287,356
|
)
|
Preferred stock dividends
|
(957,307
|
)
|
|
(1,029,735
|
)
|
|
(1,915,025
|
)
|
|
(2,064,042
|
)
|
Loss available to common shareholders
|
$
|
(4,345,893
|
)
|
|
$
|
(6,554,059
|
)
|
|
$
|
(9,128,591
|
)
|
|
$
|
(13,351,398
|
)
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
76,592,200
|
|
|
57,443,706
|
|
|
74,192,028
|
|
|
54,571,012
|
|
Effect of dilutive securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Diluted weighted average shares outstanding
|
76,592,200
|
|
|
57,443,706
|
|
|
74,192,028
|
|
|
54,571,012
|
|
|
|
|
|
|
|
|
|
Net loss per common share:
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.06
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
(0.24
|
)
|
Diluted
|
$
|
(0.06
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.12
|
)
|
|
$
|
(0.24
|
)
|
The following table includes the number of common stock equivalent shares that are not included in the computation of diluted loss per share, because the Company has a net loss and the inclusion of such shares would be antidilutive or certain performance conditions have not been achieved.
|
|
|
|
|
|
|
|
June 30,
|
|
2014
|
|
2013
|
Convertible preferred stock
|
53,820,370
|
|
|
57,992,307
|
|
Stock Options and Warrants
|
583,500
|
|
|
883,500
|
|
Restricted stock
|
1,796,600
|
|
|
4,237,000
|
|
|
56,200,470
|
|
|
63,112,807
|
|
10. Commitments and Contingencies
The Company has minimum third party lease obligations with respect to certain of its mineral properties and related party leases. Minimum annual third party lease payments are
$52,400
and annual related party lease payments are
$880,500
. For most of the mineral properties and leases, the Company is subject to a range of royalty obligations from
0.5%
to
6%
of net smelter revenues from minerals produced on the properties. Certain factors that will influence the amount of the royalties include ounces extracted and prices of gold.
Included in the related party leases is an operating agreement with Northern Comstock, LLC; a related party and an entity controlled by a member of the Board of Directors. The terms of this agreement provide that the Company will make a total of
$34.5 million
in annual payments of
$862,500
, in the form of either cash or Series A-1 preferred stock. The operating agreement requires these payments, at least annually, through October 2049. At
June 30, 2014
,
$31.05 million
remained due and may be prepaid without penalty.
The Company’s mining and exploration activities are subject to various laws and regulations governing the protection of the environment. These laws and regulations are continually changing and are generally becoming more restrictive. The Company conducts its operations so as to protect the public health and environment and believes its operations are in compliance with applicable laws and regulations in all material respects. The Company has made, and expects to make in the future, expenditures to comply with such laws and regulations, but cannot predict the full amount of such future expenditures.
From time to time, we are involved in lawsuits, claims, investigations and proceedings that arise in the ordinary course of business. There are no matters pending that we expect to have a material adverse impact on our business, results of operations, financial condition or cash flows.
11. Segment Reporting
Our management organizes the Company into
two
operating segments, mining and hospitality. Our mining segment consists of all activities and expenditures associated with mining. Our hospitality segment consists of hotel rooms, cottages, restaurant, bar and other services provided by Gold Hill Hotel. We evaluate the performance of our operating segments based on operating income (loss). All intercompany transactions have been eliminated, and intersegment revenues are not significant. Financial information relating to our reportable operating segments and reconciliation to the consolidated totals is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Revenue
|
|
|
|
|
|
|
|
Mining
|
$
|
5,978,983
|
|
|
$
|
6,811,516
|
|
|
$
|
11,585,047
|
|
|
$
|
10,479,438
|
|
Hospitality
|
236,932
|
|
|
174,393
|
|
|
394,329
|
|
|
296,237
|
|
Total revenue
|
6,215,915
|
|
|
6,985,909
|
|
|
11,979,376
|
|
|
10,775,675
|
|
|
|
|
|
|
|
|
|
Cost and Expenses
|
|
|
|
|
|
|
|
Mining
|
(9,011,838
|
)
|
|
(12,360,332
|
)
|
|
(17,892,665
|
)
|
|
(21,681,917
|
)
|
Hospitality
|
(304,846
|
)
|
|
(290,530
|
)
|
|
(591,145
|
)
|
|
(496,871
|
)
|
Total cost and expenses
|
(9,316,684
|
)
|
|
(12,650,862
|
)
|
|
(18,483,810
|
)
|
|
(22,178,788
|
)
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
|
|
|
|
|
Mining
|
(3,032,855
|
)
|
|
(5,548,816
|
)
|
|
(6,307,618
|
)
|
|
(11,202,479
|
)
|
Hospitality
|
(67,914
|
)
|
|
(116,137
|
)
|
|
(196,816
|
)
|
|
(200,634
|
)
|
Total loss from operations
|
(3,100,769
|
)
|
|
(5,664,953
|
)
|
|
(6,504,434
|
)
|
|
(11,403,113
|
)
|
|
|
|
|
|
|
|
|
Other income (expense), net
|
(287,817
|
)
|
|
140,629
|
|
|
(709,132
|
)
|
|
115,757
|
|
Net loss
|
$
|
(3,388,586
|
)
|
|
$
|
(5,524,324
|
)
|
|
$
|
(7,213,566
|
)
|
|
$
|
(11,287,356
|
)
|
|
|
|
|
|
|
|
|
Depreciation, Depletion and Amortization
|
|
|
|
|
|
|
|
Mining
|
$
|
1,629,530
|
|
|
$
|
1,010,692
|
|
|
$
|
3,234,179
|
|
|
$
|
2,061,443
|
|
Hospitality
|
29,293
|
|
|
32,418
|
|
|
64,954
|
|
|
64,836
|
|
Total depreciation, amortization and depletion
|
$
|
1,658,823
|
|
|
$
|
1,043,110
|
|
|
$
|
3,299,133
|
|
|
$
|
2,126,279
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
|
|
|
|
|
|
|
|
Mining
|
$
|
231,285
|
|
|
$
|
1,133,465
|
|
|
$
|
2,091,127
|
|
|
$
|
1,262,027
|
|
Hospitality
|
—
|
|
|
—
|
|
|
83,477
|
|
|
—
|
|
Total capital expenditures
|
$
|
231,285
|
|
|
$
|
1,133,465
|
|
|
$
|
2,174,604
|
|
|
$
|
1,262,027
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30,
|
|
As of December 31,
|
|
2014
|
|
2013
|
Assets
|
|
|
|
Mining
|
$
|
51,548,469
|
|
|
$
|
42,841,452
|
|
Hospitality
|
1,164,824
|
|
|
1,158,544
|
|
|
$
|
52,713,293
|
|
|
$
|
43,999,996
|
|
12. Subsequent Events
From July 1, 2014, through
July 18, 2014
, no preferred shareholders converted shares of convertible preferred stock into common shares. In that same time period, the Company issued a total of
1,103,457
shares of common stock for dividends.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion provides information that we believe is relevant to an assessment and understanding of the consolidated results of operations and financial condition of the Company. It should be read in conjunction with the condensed consolidated financial statements and accompanying notes also included in this Form 10-Q and our Annual Report on Form 10-K as of, and for the fiscal year ended
December 31, 2013
.
The following discussion addresses matters we consider important for an understanding of our financial condition and results of operations as of and for the
three and six
month periods ended
June 30, 2014
, as well as our future results.
Overview
The Company is a producing, Nevada-based, gold and silver mining company with extensive, contiguous property in the historic Comstock and Silver City mining districts (collectively, the “Comstock District”). The Comstock District is located within the western portion of the Basin and Range Province of Nevada, between Reno and Carson City. The Company began acquiring properties and developing projects in the Comstock District in 2003. Since then, the Company has consolidated a substantial portion of the historic Comstock District, secured permits, built an infrastructure and brought exploration projects into production.
Because of the Comstock District’s historical significance, the geology is well known and has been extensively studied by the Company, our advisors and many independent researchers. We have expanded our understanding of the geology of the project area through vigorous surface mapping and drill hole logging. The volume of geologic data is immense, and thus far the reliability has been excellent, particularly in the various Lucerne Mine areas. We have amassed a large library of historic data and detailed surface mapping of Comstock District properties and continue to obtain historic information from private and public sources. We use such data in conjunction with information obtained from our current mining operations, to target geological prospective exploration areas and plan exploratory drilling programs.
Our Lucerne Resource area is located in Storey County, Nevada, approximately three miles south of Virginia City and 30 miles southeast of Reno. Our Dayton Resource area is located in Lyon County, Nevada, approximately six miles south of Virginia City. Access to the properties is by State Route 342, a paved highway.
Our business plan is to deliver stockholder value by validating qualified resources (measured and indicated) and reserves (proven and probable) of at least 3,250,000 gold equivalent ounces from our first two resource areas, Lucerne and Dayton, and significantly grow the commercial development of our operations through coordinated district wide plans that are economically feasible and socially responsible. The Company has already met the first three intermediate resource validation objectives by validating measured and indicated resources containing more than 2,000,000 gold equivalent ounces. The Company achieved initial production and held its first pour of gold and silver on September 29, 2012 and produced more than 20,000 gold equivalent ounces in 2013. The Company has developed a mine plan intended to increase the annual production rates to approximately 40,000 gold equivalent ounces.
We continue acquiring additional properties in the Comstock District, expanding our footprint and creating opportunities for exploration and mining. The Company now owns or controls approximately 7,460 acres of mining claims and parcels in the Comstock and Silver City Districts. The acreage is comprised of approximately 1,389 acres of patented claims (private lands) and surface parcels (private lands) and approximately 6,071 acres of unpatented mining claims, which the Bureau of Land Management (“BLM”) administers.
Current Projects
The Company’s headquarters, mine operations and heap leach processing facility are in Storey County, Nevada, at 1200 American Flat Road, approximately three miles south of Virginia City, Nevada and 30 miles southeast of Reno, Nevada. The Company has focused development to date on the Lucerne Resource Area (including the east-side target within this area), the Dayton Resource Area and the Spring Valley exploration target. We also plan on focusing future exploration on the Northern Extension, Northern Targets, and Occidental Target Areas subsequent to the exploration and development of Lucerne, Dayton and Spring Valley. Production is currently active in the Lucerne Mine.
Exploration
The Company continues to evaluate high priority targets, including in the nearer term, the East Side of the Lucerne and Dayton Resource Areas and also the Spring Valley Target Area. Future programs would include the Occidental, Oest and the Northern Target areas.
The proposed evaluation of the East Side Target areas includes continuing infill drilling, metallurgical testing and geotechnical analysis to confirm the mineral potential and expand the mine plan on the East Side of State Route 342. In addition, the Company is designing a new phase of exploration drilling to include its highest-potential targets, including scoping studies of the Chute Zone in the Lucerne Resource area and plans for expanded exploration and development drilling in the Dayton Resource area that will allow for proper mineral assessment and mine plan development. The drill program is currently being expanded with approximately 100,000 feet of reverse circulation and 20,000 feet of core drilling, for both Lucerne and Dayton, planned at an investment of approximately $7 million.
The Company completed a successful phase of exploration drilling in Spring Valley in 2012. The drilling in the northern portion of Spring Valley was partially predicated to confirm buried mineralization by drilling specific magnetic geophysical anomalies that had similar magnetic signatures as defined by mineralized drill holes, drilled prior to the geophysical surface survey. The drill program is currently being expanded to test the full extent of the geophysical target with approximately 35,000 feet of reverse circulation and 5,000 feet of core drilling planned at an investment of approximately $2 million.
The total 2014-2015, drilling programs, including Lucerne, Dayton and Spring Valley would represent approximately 135,000 feet of reverse circulation drilling, and approximately 25,000 feet of core drilling at a total investment of approximately $9 million. The drilling would be planned to start in the latter half of 2014.
Production
During the
second
quarter of
2014
, the Company poured
4,645
ounces of gold and
48,621
ounces of silver, averaging over
423
gold equivalent ounces poured per week. The Company mined approximately
944 thousand
tons of material (mineralized material and waste) as it continued persistently moving through higher stripping ratios. Total mineralized material delivered to the leach pad was over
122 thousand
tons and represented some of the highest gold and silver grades crushed to date.
Gold and silver grades continued improving and the weighted average for the
second
quarter of
2014
, was
0.034
ounces per ton gold and
0.546
ounces per ton silver as compared to a weighted average for the
second
quarter of 2013 of 0.017 ounces per ton gold and 0.284 ounces per ton silver. April 2014, represented our best month to date, with an average of 0.049 ounces of gold per ton and almost 0.749 ounces of silver per ton.
During the first
six
months of
2014
, the Company poured
9,152
ounces of gold and
97,979
ounces of silver, as compared to
7,182
ounces of gold and
58,591
ounces of silver in the first half of 2013, an increase of over
27%
for gold ounces produced and over
67%
for silver ounces produced when compared to the first six months of 2013.
Throughout the first
six
months of
2014
, the Company realized an average price of
$1,269.35
price per ounce of gold and a
$20.25
average sales price per ounce of silver. In comparison, commodity market prices in the first
six
months of
2014
averaged
$1,291.25
per ounce of gold and
$20.05
per ounce of silver.
Our Comstock exploration activities include open pit gold and silver test mining. As defined by the Securities Exchange Commission (“SEC”) Industry Guide 7, we have not yet established any proven or probable reserves at our Comstock Lode Project.
Operating Costs
During the first
six
months of
2014
, actual Lucerne Mine costs applicable to mining revenue were approximately
$12.2 million
,
$10.2 million
net of silver credits as compared to $13.5, $12.1 million net of silver credits during the first
six
months of
2013
. Costs applicable to mining revenue include mining and processing labor, maintenance, drilling and blasting and assaying costs, among others. Costs applicable to mining revenue for the first
six
months of
2014
and
2013
, also include $2.6 million of depreciation and $1.5 million of depreciation, respectively.
During the
second
quarter, the Company continued reducing costs applicable to mining, targeting over $6 million in reductions for 2014, as compared to 2013, and an additional $3.5 million in administration and all other costs. The Company has already realized annual savings of approximately
$3.3 million
from reduced staffing in crushing, related maintenance, mining and administrative, drilling and blasting, logistics and administration cost reductions, with
second
quarter run rates well exceeding these achieved levels. Costs applicable to mining have been reduced over the past six quarters, with second quarter costs of sales, on a cash cost per ounce basis, at the lowest since inception, at slightly under $840 per ounce.
2014 Outlook
Through the end of 2013, the Company began transitioning into production at higher rates and grades with lower sustainable costs. The recently acquired permit now allows processing rates of up to 4 million tons of mineralized material to be placed on the leach pad per annum, and the Company’s 2014 business plan calls for processing at the rate of 40,000 gold equivalent ounces. This expected 2014 production run rate during the second half of 2014 is planned at double the 2013 rate. Two additional cells were constructed in late 2013 and stacking on these cells commenced during the fourth quarter of 2013. The Company is also fully permitted to add an additional cell when needed.
Under our current mine plan, we anticipate doubling the rate of ounces produced when compared to 2013, for both gold and silver, targeting a production rate of 40,000 gold equivalent ounces in the latter half of 2014. These increases come with lower costs applicable to mining due to focused cost reduction efforts, as well as lower non-mining operating expenses. Once stabilized at the 40,000 ounce per annum run rate, the operating expenses per ounce mined will be significantly lower. The Company expects cash costs per ounce of gold mined of less than $750 per ounce. The Company updated its financial analysis for the Lucerne Mine and anticipates annual operating expenses, including all mining and processing costs, of less than $25 million per annum, a more than a $6 million reduction over prior year 2013. The Company has also identified $3.5 million of cost reductions in all other non-mining activities, including general, administrative and environmental areas.
Recent Developments
From July 1, 2014, through
July 18, 2014
, no preferred shareholders converted shares of convertible preferred stock into common shares. In that same time period, the Company issued a total of
1,103,457
shares of common stock for dividends.
On August 16, 2013, the Company received a “stop order” from the Nevada Division of Environmental Protection (NDEP) with respect to the use of certain crushing and transfer systems of the Company because emissions controls were not deemed to be compliant with the applicable permit. The Company was able to remedy the controls and the stop order was lifted on August 23, 2013. The Company did not experience any material delays or work stoppages as a result of the stop order, and therefore revenues were not materially affected.
As a follow up and in accordance with the Nevada Administrative Code, on September 6, 2013, NDEP requested that the Company submit certain information and documentation to them to support their determination as to the compliance of the Company’s facility with the conditions of the operating permit. The Company provided all such requested information and documentation on a timely basis in accordance with the request.
On June 13, 2014, the Company received a notice of alleged violation associated with this investigation. The notice alleged that the Company failed “to construct or operate a stationary source in accordance with any condition of the operating permit”. The Company has remained in compliance since the stop order was lifted on August 23, 2013, and there have been no further interruptions to production. The Company does not admit any violation of a permit requirement. At no time was it alleged that the Company exceeded any emission standards established by its permit.
To avoid lengthy and expensive conflict, to facilitate some practical air emission improvements, and to continue to develop a productive working relationship with the NDEP, the Company agreed to volunteer for a supplemental environmental project to fully resolve all NDEP allegations. The project will result in an investment of $225,000, primarily supporting Storey County’s ability to further control dust in the County through maintenance and repair of dust suppression support systems and the purchase of sweeping equipment. No further action was required. The Company believes that it is in full compliance with its permits granted by NDEP.
Land and Mineral Right Purchases
We will continue to increase our footprint in the Comstock District through strategic acquisitions. We consider the historic Comstock district central to our growth strategy. The following acquisitions described below were completed in the first quarter of 2014.
On February 26, 2014, the Company entered into an agreement to purchase 78 Acres adjacent to its processing facility on American Flat Road, Storey County, Nevada. The purchase price of $1,107,000 comprised of a $20,000 cash payment and $1,087,000 in Company restricted common stock. On March 7, 2014, the Company issued 543,500 restricted shares of common stock to Dan and Caroline Salzwimmer towards the purchase of this property. No transfer of deed will take place prior to Seller receiving the proceeds from the sale of shares. As of June 30, 2014, the seller has not performed under the agreement. Accordingly, the related properties and equity issued were not given accounting consideration in the Company's consolidated financial statements. Escrow is scheduled to close on June 30, 2015.
On February 26, 2014, the Company entered into an agreement to purchase buildings and mining claims adjacent to its processing facility on American Flat Road, Storey County, Nevada. The purchase price of $893,000 comprised of a $20,000 cash payment and $873,000 in Company restricted common stock. On March 7, 2014, the Company issued 436,500 restricted shares of common stock to Dan and Caroline Salzwimmer towards the purchase of this property. No transfer of deed will take place prior to Seller receiving the proceeds from the sale of shares. As of June 30, 2014, the seller has not performed under the agreement. Accordingly, the related properties and equity issued were not given accounting consideration in the Company's consolidated financial statements. Escrow is scheduled to close on June 30, 2015.
On June 26, 2014, the Company completed the purchase of property known as (the "5 Vacant Lots") located in Virginia City, Nevada. The purchase price of $194,332 comprised of $45,000 cash payment and 88,888 shares of common stock with a fair value of $149,332.
Comparative Financial Information
The Company has two operating segments; mining and hospitality. As we continue to focus on the increased productivity of our mining operations, our hospitality segment has become immaterial to our consolidated financial position, results of operations, and cash flows for the
three and six
months ended
June 30, 2014
.
The comparative financial information is reflected in the following table:
Three Months Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
June 30, 2013
|
|
Change
|
Revenue - Mining
|
$
|
5,978,983
|
|
|
$
|
6,811,516
|
|
|
$
|
(832,533
|
)
|
Revenue - Hospitality
|
236,932
|
|
|
174,393
|
|
|
62,539
|
|
|
|
|
|
|
|
Cost applicable to mining revenue
|
5,466,762
|
|
|
8,233,818
|
|
|
(2,767,056
|
)
|
Hospitality operating costs
|
304,846
|
|
|
253,583
|
|
|
51,263
|
|
Mine development, reclamation and exploration expenses
|
2,068,740
|
|
|
2,336,948
|
|
|
(268,208
|
)
|
General and administrative
|
1,476,336
|
|
|
1,826,513
|
|
|
(350,177
|
)
|
Loss from operations
|
(3,100,769
|
)
|
|
(5,664,953
|
)
|
|
2,564,184
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
Change in fair value of derivatives
|
18,373
|
|
|
81,787
|
|
|
(63,414
|
)
|
Interest expense
|
(307,204
|
)
|
|
(228,511
|
)
|
|
(78,693
|
)
|
Interest income
|
1,014
|
|
|
287,353
|
|
|
(286,339
|
)
|
|
|
|
|
|
|
Net loss
|
$
|
(3,388,586
|
)
|
|
$
|
(5,524,324
|
)
|
|
$
|
2,135,738
|
|
Mining revenue in the
second
quarter of
2014
was
$6.0 million
. The Company also produced and sold
$1.0 million
worth of silver in the in the
second
quarter of
2014
. Silver is accounted for as a by-product credit in costs applicable to mining revenue for financial reporting purposes. The decrease of
$0.8 million
from the
second
quarter of 2013 compared to
2014
resulted from decreased ounces sold of approximately
276
ounces of gold, a
5.61%
decrease, and offset by an increased
5,629
ounces sold of silver, approximately
13.09%
increase. In addition, gold prices averaged
$1,276.20
per ounce in the
second
quarter of
2014
, a decrease of $
107.97
per ounce from the
second
quarter of 2013 with an average price of
$1,384.17
per ounce.
Throughout the three months ended
June 30, 2014
, the Company realized an average price of
$1,276.20
per ounce of gold and a
$19.80
average sales price per ounce of silver. In comparison, commodity market prices in the
second
quarter of
2014
averaged
$1,288.54
per ounce of gold and
$19.62
per ounce of silver.
Costs applicable to mining revenue were approximately
$5.5 million
and
$8.2 million
for quarters ended
June 30, 2014
, and
June 30, 2013
, respectively. The decrease of $2.7 million from the
second
quarter of 2013 to the
second
quarter of
2014
, resulted from lower mining, maintenance, material costs from less variation associated with mining start up activities, production scheduling and a slightly lower production rate. The Company also purchased mine equipment in late 2013 and early 2014, and eliminated higher equipment and related rental costs during the
second
quarter of
2014
, as compared to
second
quarter of 2013.
Mine development, reclamation and exploration expenses were $
2,068,740
and $
2,336,948
for the quarters ended
June 30, 2014
and 2013, respectively. The decrease of $268,208 is primarily the result of lower third party expenses.
General and administrative expenses, inclusive of professional and consulting fees, decreased by approximately
$0.4 million
or approximately
19%
compared to the period ended
June 30, 2013
. The decrease is primarily the result of lower third party legal and advisory expenses, including external relations, and lower stock-based compensation expense.
Interest income was $
1,014
and $
287,353
for the quarters ended
June 30, 2014
and 2013, respectively. During the three months ended
June 30, 2013
, the Company recognized a $0.3 million gain on the settlement of the Company's first loan from Auramet.
The Company anticipates continued cost reductions for costs associated with mining, general and administrative expenses and reduced debt balances though the remainder of 2014.
Six Months Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
June 30, 2013
|
|
Change
|
Revenue - Mining
|
$
|
11,585,047
|
|
|
$
|
10,479,438
|
|
|
$
|
1,105,609
|
|
Revenue - Hospitality
|
394,329
|
|
|
296,237
|
|
|
98,092
|
|
|
|
|
|
|
|
Cost applicable to mining revenue
|
10,229,663
|
|
|
12,069,915
|
|
|
(1,840,252
|
)
|
Hospitality operating costs
|
591,145
|
|
|
459,923
|
|
|
131,222
|
|
Mine development, reclamation and exploration expenses
|
3,994,695
|
|
|
4,425,812
|
|
|
(431,117
|
)
|
General and administrative
|
3,668,307
|
|
|
5,223,138
|
|
|
(1,554,831
|
)
|
Loss from operations
|
(6,504,434
|
)
|
|
(11,403,113
|
)
|
|
4,898,679
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
Change in fair value of derivatives
|
(216,834
|
)
|
|
519,601
|
|
|
(736,435
|
)
|
Interest expense
|
(493,534
|
)
|
|
(691,947
|
)
|
|
198,413
|
|
Interest income
|
1,236
|
|
|
288,103
|
|
|
(286,867
|
)
|
|
|
|
|
|
|
Net loss
|
$
|
(7,213,566
|
)
|
|
$
|
(11,287,356
|
)
|
|
$
|
4,073,790
|
|
Mining revenue from the sale of gold is
$11,585,047
and
$10,479,438
for the
six months ended June 30, 2014
and 2013, respectively. The increase of
$1,105,609
in revenue from gold sales is comprised of higher shipments of gold ounces in 2014. The Company sold 9,152 gold ounces and 7,063 gold ounces for the
six months ended June 30, 2014
and 2013, respectively. The increase is offset by a lower average price per ounce of gold realized of $1,269.35 and $1,454.27 for the six months ended June 30, 2014 and 2013, respectively.
Through the six months ended
June 30, 2014
, the Company realized an average price of
$1,269.35
per ounce of gold and a
$20.25
average sales price per ounce of silver. In comparison, commodity market prices in the first six months of
2014
averaged
$1,291.25
per ounce of gold and
$20.05
per ounce of silver.
Costs applicable to mining revenue decreased by $1.8 million for the
six months ended June 30, 2014
, as compared to the same period in 2013. The decrease resulted from lower mining, maintenance, material costs from less variation associated with mining start up activities, production scheduling and includes a 2013 $1 million write down in the value of our inventory caused by then declining gold prices, recorded at June 30, 2013. The Company also effectively eliminated redundant costs associated with the temporary use of longer haul routes in the first quarter of 2013, and from eliminating outsourcing of hauling, processes and certain mining equipment.
Mine development, reclamation and exploration expenses decreased by $431,117 during the
six months ended June 30, 2014
, as compared to the same period ended June 30, 2013. These cost savings were the result of lower third party expenses.
General and administrative expenses, inclusive of professional and consulting fees, decreased by nearly $1.6 million or approximately 29% during the six months ended
June 30, 2014
compared to the same period ended June 30, 2013. The decrease is primarily the result of lower third party legal and advisory expenses, including external relations, and lower stock-based compensation expense.
Interest income was $
1,236
and $
288,103
for the six months ended
June 30, 2014
, and 2013, respectively. During the six months ended June 30, 2013, the Company recognized a non-recurring gain of $287 thousand on the settlement of the Company's first loan from Auramet.
Net loss was $7.2 million and $11.2 million for the
six months ended June 30, 2014
and 2013, respectively. The decrease of $4 million was primarily the result of higher production along with activities focused on costs savings in hauling, related maintenance, mining and consulting.
Liquidity and Capital Resources
Total current assets were
$15.5 million
at
June 30, 2014
. Cash and cash equivalents on hand at
June 30, 2014
totaled
$12.2 million
. Inventories, stockpiles, and mineralized material on leach pad totaled $
1.1 million
. In February 2014, the Company entered into a
$5 million
revolving credit facility (the “Revolving Credit Facility”) with Auramet International, LLC, that the Company borrowed against during February 2014. The Company also incurred an additional $1.3 million in debt obligations by purchasing and financing mining vehicles and equipment from Caterpillar, resulting in significant reductions in equipment operating and rental expenses. The Company believes it has the ability to make its debt payments within the normal course of business for at least the next twelve months. In May 2014, the Company raised $11.9 million in gross proceeds (approximately
$11 million
, net of issuance costs) through an underwritten public offering of
7,475,000
shares of our common stock at a price of
$1.59
per share.
Net cash used in operating activities was
$2.3 million
for the
six
months ended
June 30, 2014
, as compared to a use of
$8.4 million
for the
six
months ended
June 30, 2013
. Our use of cash in the first
six
months of
2014
, was primarily from operating losses associated with higher blasting and hauling costs relative to production of mineralized material due to a relatively higher ratio of waste to mineralized material, somewhat offset by increased grades and less crushing and processing costs for the first half of 2014. Our use of cash in the first six months of 2013 was primarily from operating losses associated with ramping up production, including an increase for third party hauling and working capital, including an increase of $2.3 million in accounts receivable, net of $2.7 million of gold produced and directly transferred as payment on the Company's first loan from Auramet, which the Company completely paid off.
Net cash used in investing activities was
$1.9 million
for the
six
months ended
June 30, 2014
, primarily as the result of
$1.5 million
purchase of land and mining vehicles, and bond increases of $
0.6 million
, offset by
$0.2 million
of proceeds from the sale of equipment previously used in our mining activities. Net cash used in investing activities for the
six
months ended
June 30, 2013
, was
$1.1 million
, primarily as the result of $572 thousand of proceeds from the transfer of equipment that was previously used in our mining development and production activities, net of capital asset purchases of $1.0 million and bond deposit increases of $650 thousand.
Net cash provided by financing activities for the
six
months ended
June 30, 2014
, was
$14.0 million
, comprised of net proceeds of
$11 million
from sale of securities and proceeds of
$4.6 million
from the revolving credit facility (the “Revolving Credit Facility”) with Auramet International, LLC, partially off-set by the pay-down of our long-term debt obligations of approximately
$1.5 million
. Net cash provided by financing activities for the six months ended
June 30, 2013
was
$5.9 million
, comprised of net proceeds of approximately $9.7 million from the sale of securities through a public offering of 5,000,000 shares of our common stock at a price of $2.00 per share, partially off-set by the pay-down of our long-term debt obligations of approximately $3.8 million.
The Company was an exploration company for most of its existence and transitioned into production in the Lucerne Mine late in 2012, and accordingly, has incurred net operating losses and negative cash flows from operations every year since inception. During 2013, the Company's first full year of production, it was limited, by permit, to up to
1 million
tons of stacked and processed mineralized material. In late November 2013, the Company modified the permit, increasing the limit to up to
4 million
tons per annum, and accordingly, the Company's current business plans reflect increased production, reduced costs and improved efficiencies, and generating prospective, positive cash flows. The Company continues reducing costs applicable to mining, targeting over $6 million in reductions for 2014, as compared to 2013. The Company has already realized annualized savings of approximately
$3.3 million
from reduced staffing in crushing, related maintenance, mining and administrative, drilling and blasting, logistics and administration cost reductions. The Company's 2014 goal remains the doubling the rate of year over year production ounces and increasing cash flow, while reducing costs and achieving a cash cost applicable to mining of less than $750 per ounce.
The accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern. The Company was an exploration company for most of its existence and recently transitioned into production in the Lucerne Mine, and accordingly, has incurred net operating losses and negative cash flows from operations since inception. At
June 30, 2014
, the Company has cash and cash equivalents of
$12.2 million
. For the
six
months ended
June 30, 2014
, the Company incurred an operating loss of
$6.5 million
, used
$2.3 million
of cash in operations, and used
$1.5 million
for debt repayments. The Company continues its efforts to increase production, reduce costs and working capital needs, improve efficiencies, and maximize funds available for working capital. The Company’s current capital resources include cash and cash equivalents and other working capital resources, cash generated through operations, and existing financing arrangements. The Company’s certificate of incorporation permits it to incur indebtedness for money borrowed of up to $5 million at the discretion of the Board of Directors. The Company entered into a $5 million Revolving Credit Facility and drew down approximately $4.6 million in February 2014. The Company has been successful in the past in obtaining the necessary capital to support its operations, including registered equity financings from its existing shelf registration, borrowings, or other means. There is no assurance that the Company will be able to obtain additional equity capital or other financing, if needed. The Company believes it will have sufficient funds to sustain its operations during the next 12 months as a result of the sources of funding detailed above.
Future production rates and gold prices below management’s expectations would adversely affect the Company’s results of operations, financial condition and cash flows. If the Company was unable to obtain any necessary additional funds, this could have an immediate material adverse effect on liquidity and could raise substantial doubt about the Company’s ability to continue as a going concern. In such case, the Company could be required to limit or discontinue certain business plans, activities or operations, reduce or delay certain capital expenditures or sell certain assets or businesses. There can be no assurance that the Company would be able to take any such actions on favorable terms, in a timely manner or at all.
The Revolving Credit Facility with Auramet International, LLC, contains a covenant that requires the Company to maintain a minimum liquidity balance of
$1 million
(including cash and cash equivalents, plus
90%
of the value of any doré that has been picked up by a secured carrier but not yet paid for, as of any date of determination). The Revolving Credit Facility additionally contains customary representations, warranties, affirmative covenants, negative covenants, and events of default, as well as conditions to borrowings. The Company is in compliance with all required covenants.
For the remainder of 2014, the Company plans on spending up to
$3.0 million
in capital expenditures, primarily infrastructure and development needs for the expansion of the Lucerne Mine and related heap leach processing capacity. The Company also plans to pay down an additional
$5.3 million
in debt obligations, including
$3.9 million
on the Revolving Credit Facility.
Critical Accounting Policies And Estimates
There have not been any material changes to the critical accounting policies and estimates previously disclosed in our Annual Report on Form 10-K for the year ended
December 31, 2013
.