Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
1. |
DESCRIPTION OF BUSINESS |
NioCorp Developments Ltd. (“NioCorp”
or the “Company”) was incorporated on February 27, 1987, under the laws of the Province of British Columbia and currently
operates in one reportable operating segment consisting of exploration and development of mineral deposits in North America, specifically,
the Elk Creek Niobium/Scandium/Titanium property (the “Elk Creek Project”) located in southeastern Nebraska.
These interim condensed consolidated
financial statements have been prepared on a going concern basis that contemplates the realization of assets and discharge of liabilities
at their carrying values in the normal course of business for the foreseeable future. These financial statements do not reflect
any adjustments that may be necessary if the Company is unable to continue as a going concern.
The Company currently earns
no operating revenues and will require additional capital in order to advance the Elk Creek Project to construction and commercial
operation. As further discussed in Note 4, these matters raised substantial doubt about the Company's ability to continue as a
going concern, and the Company is dependent upon the generation of profits from mineral properties, obtaining additional financing
and maintaining continued support from its shareholders and creditors.
|
a) |
Basis of Preparation and Consolidation |
The accompanying unaudited interim
condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles of the
United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”).
The interim condensed consolidated financial statements include the consolidated accounts of the Company and its wholly owned subsidiaries
with all significant intercompany transactions eliminated. The accounting policies followed in preparing these interim condensed
consolidated financial statements are those used by the Company as set out in the audited consolidated financial statements for
the year ended June 30, 2022. Certain transactions include reference to Canadian dollars (“C$”) where applicable.
In the opinion of management,
all adjustments considered necessary (including reclassifications and normal recurring adjustments) for a fair statement of the
financial position, results of operations, and cash flows at December 31, 2022, and for all periods presented, have been included
in these interim condensed consolidated financial statements. Certain information and footnote disclosures normally included in
the consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to appropriate
SEC rules and regulations. These interim condensed consolidated financial statements should be read in conjunction with the audited
consolidated financial statements for the year ended June 30, 2022. The interim results are not necessarily indicative of results
for the full year ending June 30, 2023, or future operating periods.
|
b) |
Recent Accounting Standards |
Issued and Adopted
In August 2020, the Financial
Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2020-06, Debt -
Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity
(Subtopic 815-40) (“ASU 2020-06”), which simplifies the accounting for convertible instruments. ASU 2020-06 removes
certain accounting models which separate the embedded conversion features from the host contract for convertible instruments.
Either a modified retrospective method of transition or a fully retrospective method of transition is permissible for the adoption
of this standard. ASU 2020-06 is effective for fiscal years beginning after December 15, 2021, including interim periods within
those fiscal years. The Company adopted ASU 2020-06 on July 1, 2022, with no material effect on the Company’s current financial
position, results of operations or financial statement disclosures.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Issued and Not Effective
From time to time, new accounting
pronouncements are issued by the FASB that are adopted by the Company as of the specified effective date. Unless otherwise discussed,
management believes that the impact of recently issued standards did not or will not have a material impact on the Company’s
consolidated financial statements upon adoption.
The preparation of consolidated
financial statements in conformity with U.S. GAAP requires management 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 the reported amounts of expenses during the reporting period. The Company regularly evaluates estimates and assumptions related
to the deferred income tax asset valuations, convertible debt valuations, and share-based compensation. The Company bases its estimates
and assumptions on current facts, historical experience, and various other factors that it believes to be reasonable under the
circumstances, the results of which form the basis for making judgments about the other sources. The actual results experienced
by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences
between estimates and the actual results, future results of operations will be affected.
|
d) |
Basic and Diluted Earnings per Share |
On March 17, 2023, the Company
effected a reverse stock split (the “Reverse Stock Split”) of its common shares, without par value (“Common Shares”),
on the basis of one (1) post-Reverse Stock Split Common Share for every ten (10) pre-Reverse Stock Split Common Shares issued and
outstanding, with any fractional shares resulting from the Reverse Stock Split rounded down to the nearest whole share. All references
to share and per share amounts (excluding authorized shares), as well as Option and Warrant (each as defined below) amounts and
exercise prices, in the condensed consolidated financial statements and accompanying notes have also been restated to give retroactive
effect to the Reverse Stock Split.
Basic net loss per share is computed
by dividing net loss by the weighted average number of the Company’s Common Shares outstanding during the period. Diluted
net loss per share is computed by dividing the net loss by the weighted-average number of Common Share equivalents outstanding
for the period determined using the treasury stock method or the if-converted method, as applicable. For purposes of this calculation,
options to purchase Common Shares (“Options”) and warrants to purchase Common Shares (“Warrants”) are considered
to be Common Share equivalents and are only included in the calculation of diluted net loss per share when their effect is dilutive.
The following shares underlying Options, Warrants, and outstanding convertible debt were antidilutive due to a net loss
in the periods presented and, therefore, were excluded from the dilutive securities computation for the three- and six-month periods
ended December 31, 2022 and 2021, as indicated below.
Schedule of excluded from the dilutive securities
|
|
For the three and six months ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
Excluded potentially dilutive securities (1): |
|
|
|
|
|
|
Options |
|
|
996,000 |
|
|
|
1,831,500 |
|
Warrants |
|
|
1,801,625 |
|
|
|
1,347,011 |
|
Convertible debt |
|
|
81,600 |
|
|
|
780,400 |
|
Total potential dilutive securities |
|
|
2,879,225 |
|
|
|
3,958,911 |
|
|
(1) |
The number of shares is based on the maximum number of shares issuable on exercise or conversion of the related securities as of the period end. Such amounts have not been adjusted for the treasury stock method or weighted average outstanding calculations as required if the securities were dilutive. |
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
On February 16, 2021, the Company entered into a Convertible Security Funding Agreement (as amended by
Amendment #1 to the Convertible Security Funding Agreement dated December 2, 2021, the “CSFA”) with Lind Global Asset
Management III, LLC (“Lind”), pursuant to which the Company issued a convertible security to Lind (the “Lind
III Convertible Security”). Pursuant to the CSFA, Lind had certain consent and participation rights applicable in connection
with the Transaction (as defined below) and the proposed financing transactions with Yorkville Advisors Global, LP, each as described
in Note 13. On September 25, 2022, the Company and Lind entered into a Waiver and Consent Agreement (the “Lind Consent”),
which included the following principal terms: (i) the consent of Lind to the Transaction and the proposed financing transactions
with Yorkville Advisors Global, LP, including all actions taken by NioCorp as set out in the Business Combination Agreement to
permit the completion of the Transaction; (ii) the consent of Lind to NioCorp’s expected cross-listing to The Nasdaq Stock
Market LLC (“Nasdaq”) and the consolidation of the Common Shares in order to meet the minimum listing requirements
thereof; (iii) the waiver of Lind of its participation right for up to 15% of the total offering in the proposed standby equity
purchase agreement between NioCorp and Yorkville Advisors Global, LP; and (iv) the waiver of Lind of certain restrictive covenants
in the CSFA.
As consideration for entering
into the Lind Consent, Lind received, amongst other things: (i) the right to receive a payment of $500, which would be reduced
to $200 if the Transaction has not been consummated on or before April 30, 2023 (collectively, the “Consent Payment”);
(ii) an extension of its existing participation rights under the CSFA in future financings of NioCorp for a further two-year period,
subject to certain exceptions as well as an extension of such participation rights beyond the additional two-year period if Yorkville
Advisors Global, LP or any affiliate is a party to any such applicable transaction; and (iii) the right to receive additional Warrants
(the “Contingent Consent Warrants”) if on the date that is 18 months following consummation of the Transaction, the
closing trading price of the Common Shares on the Toronto Stock Exchange (the “TSX”) or such other stock exchange on
which such shares may then be listed, is less than C$10.00, subject to adjustments. The number
of Contingent Consent Warrants to be issued, if any, is based on the Canadian dollar equivalent (based on the then current Canadian
to US dollar exchange rate as reported by Bloomberg, LP) of $5,000 divided by the five-day volume weighted average price of the
Common Shares on the date of issuance. Further, the number of Contingent Consent Warrants issued will be proportionately adjusted
based on the percentage of Warrants currently held by Lind that are exercised, if any, prior to the issuance of any Contingent
Consent Warrants. The Lind Consent was signed as an amendment to the existing CSFA.
The
Company originally accounted for both the Consent Payment and Contingent Consent Warrants as contingencies under Accounting Standards
Codification (“ASC”) Topic 450: Contingencies.
The identification of the need
for the restatement arose during the Company’s quarterly close for the quarter ended March 31, 2023. Pursuant to these procedures,
the Audit Committee, in consultation with the Company’s management, determined that the Lind Consent should have been evaluated
under ASC 470 – Debt (“ASC 470”), which requires an evaluation of the contract amendment under ASC 470 debt modification
guidance.
The Company performed a comparison
of the discounted cash flows of the Lind III Convertible Security pursuant to the original CSFA and pursuant to the CSFA as amended
by the Lind Consent and determined that a debt extinguishment loss of $201 had occurred. Further, ASC 470 requires that the minimum
estimated Consent Payment of $200 also be included in the calculation of the gain or loss on debt extinguishment. The Company
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
also evaluated the Contingent
Consent Warrant feature included in the Lind Consent and determined that the Contingent Consent Warrants meet the criteria to
be considered separate, freestanding instruments, should be accounted for as a liability under ASC Topic 480, Distinguishing Liabilities
from Equity (“ASC 480”), and should be booked at fair value on the date of the Lind Consent, with subsequent changes
in valuation recorded as a non-operating gain or loss in the statement of operations.
The following table summarizes
the components of the initial loss on debt extinguishment:
| |
| Amount | |
Minimum
Consent Payment at inception | |
$ | 200 | |
Loss on debt extinguishment | |
| 201 | |
Initial fair value of Contingent Consent Warrants | |
| 1,221 | |
Initial loss on debt extinguishment | |
$ | 1,622 | |
Changes
in the fair value of the Contingent Consent Warrants are presented below:
| |
| Amount | |
Initial valuation, September 25, 2022 | |
$ | 1,221 | |
Change in valuation | |
| (257 | ) |
Valuation at September 30, 2022 | |
| 964 | |
Change in valuation | |
| 341 | |
Valuation at December 31, 2022 | |
$ | 1,305 | |
The
Contingent Consent Warrants are classified as a Level 3 financial instrument and were valued utilizing a Monte Carlo simulation
pricing model, which calculates multiple potential outcomes for future share prices based on historic volatility of the Common
Shares to determine the probability of issuance at 18 months following the applicable valuation date and to determine the value
of the Contingent Consent Warrants. The following table discloses the primary inputs into the Monte Carlo model at each valuation
date, and the probability of issuance calculated by the model.
The following table discloses the primary inputs into the Monte Carlo model at each valuation date, and the probability of issuance calculated
by the model
Key Valuation Input | |
September 25, 2022 | | |
September 30, 2022 | | |
December 31, 2022 | |
Share price on valuation date | |
$ | 7.82 | | |
$ | 10.40 | | |
$ | 7.40 | |
Volatility | |
| 62.4 | % | |
| 63.4 | % | |
| 63.5 | % |
Risk free rate | |
| 3.93 | % | |
| 4.04 | % | |
| 3.98 | % |
Probability of issuance | |
| 59.4 | % | |
| 45.5 | % | |
| 62.5 | % |
The loss on debt extinguishment
is presented as a non-operating expense in the Company’s condensed consolidated statements of operations and comprehensive
loss. This change in accounting also resulted in a decrease in the amount of accretion to be recognized over the remaining life
of the Lind III Convertible Security. Accretion expenses are disclosed as a part of interest expense, which is not included as
a component of operating costs.
This
correction to the Company’s condensed consolidated statements of operations and comprehensive loss also impacts the Company’s
condensed consolidated balance sheet, condensed consolidated statements of shareholders’ equity, and certain notes to the
condensed consolidated financial statements three months ended September 30, 2022 and for the three and six months ended December 31, 2022 as illustrated in the tables
below. This correction does not impact the condensed consolidated statements of cash flows besides offsetting adjustments between
net loss, accretion of convertible debt, and loss on debt extinguishment within the cash flows from operating activities section.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Restatement Impacts to the Condensed
Consolidated Balance Sheet (unaudited)
As of September 30, 2022
| |
| | |
| | |
| |
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
Deferred transaction costs | |
$ | 2,809 | | |
$ | (200 | ) | |
$ | 2,609 | |
Total assets | |
| 23,246 | | |
| (200 | ) | |
| 23,046 | |
Convertible debt | |
| 755 | | |
| 159 | | |
| 914 | |
Total current liabilities | |
| 6,511 | | |
| 159 | | |
| 6,670 | |
Warrant liability | |
| - | | |
| 964 | | |
| 964 | |
Total liabilities | |
| 6,511 | | |
| 1,123 | | |
| 7,634 | |
Accumulated deficit | |
| (112,951 | ) | |
| (1,323 | ) | |
| (114,274 | ) |
Total shareholders’ equity | |
| 16,735 | | |
| (1,323 | ) | |
| 15,412 | |
Total liabilities and equity | |
| 23,246 | | |
| (200 | ) | |
| 23,046 | |
Restatement Impacts to the Condensed
Consolidated Statement of Operations and Comprehensive Loss (unaudited)
For the Three Months Ended September
30, 2022
| |
| | |
| | |
| |
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
Interest expense | |
$ | 300 | | |
$ | (42 | ) | |
$ | 258 | |
Loss on debt extinguishment | |
| - | | |
| 1,622 | | |
| 1,622 | |
Change in fair value of warrant liability | |
| - | | |
| (257 | ) | |
| (257 | ) |
Loss before income taxes | |
| | |
| | |
| |
Net loss | |
| 2,554 | | |
| 1,323 | | |
| 3,877 | |
Total comprehensive loss | |
| 2,559 | | |
| 1,323 | | |
| 3,882 | |
Loss per share | |
$ | 0.09 | | |
$ | 0.05 | | |
$ | 0.14 | |
Weighted average shares outstanding | |
| 27,792,631 | | |
| - | | |
| 27,792,631 | |
Restatement Impacts to the Condensed
Consolidated Statement of Cash Flows (unaudited)
For the Three Months Ended September
30, 2022
| |
| | |
| | |
| |
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| | |
Net loss for the period | |
$ | (2,554 | ) | |
$ | (1,323 | ) | |
$ | (3,877 | ) |
Accretion of convertible debt | |
| 236 | | |
| (42 | ) | |
| 194 | |
Loss on debt extinguishment | |
| - | | |
| 1,622 | | |
| 1,622 | |
Change in fair value of warrant liability | |
| - | | |
| (257 | ) | |
| (257 | ) |
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Restatement Impacts to the Condensed
Consolidated Statement of Shareholders’ Equity (unaudited)
As of September 30, 2022
| |
Common Shares | | |
Accumulated Deficit | | |
Accumulated Other Comprehensive Loss | | |
Total | |
As Previously Reported |
Balance, June 30, 2022 | |
$ | 129,055 | | |
$ | (110,397 | ) | |
$ | (993 | ) | |
$ | 17,665 | |
Debt conversions | |
| 1,650 | | |
| - | | |
| - | | |
| 1,650 | |
Share issuance costs | |
| (21 | ) | |
| - | | |
| - | | |
| (21 | ) |
Reporting currency translation | |
| - | | |
| - | | |
| (5 | ) | |
| (5 | ) |
Loss for the period | |
| - | | |
| (2,554 | ) | |
| - | | |
| (2,554 | ) |
Balance, September 30, 2022 | |
$ | 130,684 | | |
$ | (112,951 | ) | |
$ | (998 | ) | |
$ | 16,735 | |
Restatement Impacts | |
Balance, June 30, 2022 | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Loss for the period | |
| - | | |
| (1,323 | ) | |
| - | | |
| (1,323 | ) |
Balance, September 30, 2022 | |
$ | - | | |
$ | (1,323 | ) | |
$ | - | | |
$ | (1,323 | ) |
As Adjusted | |
Balance, June 30, 2022 | |
$ | 129,055 | | |
$ | (110,397 | ) | |
$ | (993 | ) | |
$ | 17,665 | |
Debt conversions | |
| 1,650 | | |
| - | | |
| - | | |
| 1,650 | |
Share issuance costs | |
| (21 | ) | |
| - | | |
| - | | |
| (21 | ) |
Reporting currency translation | |
| - | | |
| - | | |
| (5 | ) | |
| (5 | ) |
Loss for the period, as restated | |
| - | | |
| (3,877 | ) | |
| - | | |
| (3,877 | ) |
Balance, September 30, 2022, as restated | |
$ | 130,684 | | |
$ | (114,274 | ) | |
$ | (998 | ) | |
$ | 15,412 | |
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Restatement Impacts to the Condensed Consolidated Balance Sheet (unaudited)
As of December 31,
2022
| |
|
|
|
|
|
|
|
|
|
| |
| |
| As Previously Reported | | |
| Restatement Impacts | | |
| Restated | |
Deferred transaction costs | |
$ | 4,338 | | |
$ | (200 | ) | |
$ | 4,138 | |
Total assets | |
| 21,901 | | |
| (200 | ) | |
| 21,701 | |
Convertible debt | |
| 502 | | |
| 39 | | |
| 541 | |
Total current liabilities | |
| 7,088 | | |
| 39 | | |
| 7,127 | |
Warrant liability | |
| - | | |
| 1,305 | | |
| 1,305 | |
Total liabilities | |
| 7,088 | | |
| 1,344 | | |
| 8,432 | |
Accumulated deficit | |
| (115,159 | ) | |
| (1,544 | ) | |
| (116,703 | ) |
Total shareholders’ equity | |
| 14,813 | | |
| (1,544 | ) | |
| 13,269 | |
Total liabilities and equity | |
| 21,901 | | |
| (200 | ) | |
| 21,701 | |
Restatement Impacts to the Condensed Consolidated Statement of Operations and Comprehensive Loss (unaudited)
For the Three Months
Ended December 31, 2022
Restatement Impacts to
the Condensed Consolidated Statement of Operations and Comprehensive Loss (unaudited)
| |
| | | |
| | | |
| | |
| |
| As Previously Reported | | |
| Restatement Impacts | | |
| Restated | |
Interest expense (income) | |
$ | 82 | | |
$ | (120 | ) | |
$ | (38 | ) |
Change in fair value of warrant liability | |
| - | | |
| 341 | | |
| 341 | |
Net loss | |
| 2,208 | | |
| 221 | | |
| 2,429 | |
Total comprehensive loss | |
| 2,233 | | |
| 221 | | |
| 2,454 | |
Loss
per share | |
$ | 0.08 | | |
$ | 0.01 | | |
$ | 0.09 | |
Weighted
average shares outstanding | |
| 28,056,263 | | |
| - | | |
| 28,056,263 | |
Restatement Impacts to the Condensed Consolidated Statement of Operations and Comprehensive Loss (unaudited)
For the Six Months
Ended December 31, 2022
| |
| As Previously Reported | | |
| Restatement Impacts | | |
| Restated | |
Interest expense | |
| $382 | | |
| $(162 | ) | |
| $220 | |
Loss on debt extinguishment | |
| - | | |
| 1,662 | | |
| 1,662 | |
Change in fair value of warrant liability | |
| - | | |
| 84 | | |
| 84 | |
Loss before income taxes | |
| | |
| | |
| |
Net loss | |
| 4,762 | | |
| 1,544 | | |
| 6,306 | |
Total comprehensive loss | |
| 4,792 | | |
| 1,544 | | |
| 6,336 | |
Loss per share | |
$ | 0.17 | | |
$ | 0.06 | | |
$ | 0.23 | |
Weighted average shares outstanding | |
| 27,924,447 | | |
| - | | |
| 27,924,447 | |
Restatement Impacts to the Condensed Consolidated Statement of Cash Flows (unaudited)
For the Six
Months Ended December 31, 2022
Restatement Impacts to the Condensed Consolidated Statement of Cash Flows (unaudited)
| |
| | |
| | |
| |
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| | |
Net loss for the period
| |
$ | (4,762 | ) | |
$ | (1,544 | ) | |
$ | (6,306 | ) |
Accretion of convertible debt | |
| 283 | | |
| (162 | ) | |
| 121 | |
Loss on debt extinguishment | |
| - | | |
| 1,622 | | |
| 1,622 | |
Change in financial instrument fair value | |
| - | | |
| 84 | | |
| 84 | |
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Restatement Impacts to the Condensed Consolidated Statement of Shareholders' Equity (unaudited)
For the Three Months
Ended December 31, 2022
| |
Common Shares | | |
Accumulated Deficit | | |
Accumulated Other Comprehensive
Loss | | |
Total | |
As Previously Reported |
Balance, September 30, 2022 | |
$ | 130,684 | | |
$ | (112,951 | ) | |
$ | (998 | ) | |
$ | 16,735 | |
Exercise of options | |
| 11 | | |
| - | | |
| | | |
| 11 | |
Debt conversions | |
| 300 | | |
| - | | |
| - | | |
| 300 | |
Reporting currency translation | |
| - | | |
| - | | |
| (25 | ) | |
| (25 | ) |
Loss for the period | |
| - | | |
| (2,208 | ) | |
| - | | |
| (2,208 | ) |
Balance, December 31, 2022 | |
$ | 130,995 | | |
$ | (115,159 | ) | |
$ | (1,023 | ) | |
$ | 14,813 | |
Restatement Impacts |
Balance, September 30, 2022 | |
$ | - | | |
$ | (1,323 | ) | |
$ | - | | |
$ | (1,323 | ) |
Loss for the period | |
| - | | |
| (221 | ) | |
| - | | |
| (221 | ) |
Balance, December 31, 2022 | |
$ | - | | |
$ | (1,544 | ) | |
$ | - | | |
$ | (1,544 | ) |
As Adjusted |
Balance, September 30, 2022 | |
$ | 130,684 | | |
$ | (114,274 | ) | |
$ | (998 | ) | |
$ | 15,412 | |
Exercise of options | |
| 11 | | |
| - | | |
| | | |
| 11 | |
Debt conversions | |
| 300 | | |
| - | | |
| - | | |
| 300 | |
Reporting currency translation | |
| - | | |
| - | | |
| (25 | ) | |
| (25 | ) |
Loss for the period, as restated | |
| - | | |
| (2,429 | ) | |
| - | | |
| (2,429 | ) |
Balance, December 31, 2022, as restated | |
$ | 130,995 | | |
$ | (116,703 | ) | |
$ | (1,023 | ) | |
$ | 13,269 | |
Restatement Impacts to the Condensed Consolidated Statement of Shareholders'
Equity (unaudited)
Restatement Impacts to the Condensed Consolidated Statement of Shareholders' Equity (unaudited)
For the Six Months
Ended December 31, 2022
| |
Common
Shares | | |
Accumulated Deficit | | |
Accumulated
Other
Comprehensive
Loss | | |
Total | |
As Previously Reported |
Balance, June 30, 2022 | |
$ | 129,055 | | |
$ | (110,397 | ) | |
$ | (993 | ) | |
$ | 17,665 | |
Exercise of warrants | |
| 11 | | |
| - | | |
| - | | |
| 11 | |
Debt conversions | |
| 1,950 | | |
| - | | |
| - | | |
| 1,950 | |
Share issuance costs | |
| (21 | ) | |
| - | | |
| - | | |
| (21 | ) |
Reporting currency translation | |
| - | | |
| - | | |
| (30 | ) | |
| (30 | ) |
Loss for the period | |
| - | | |
| (4,762 | ) | |
| - | | |
| (4,762 | ) |
Balance, December 31, 2022 | |
$ | 130,995 | | |
$ | (115,159 | ) | |
$ | (1,023 | ) | |
$ | 14,813 | |
Restatement Impacts |
Balance, June 30, 2022 | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Loss for the period | |
| - | | |
| (1,544 | ) | |
| - | | |
| (1,544 | ) |
Balance, December 31, 2022 | |
$ | - | | |
$ | (1,544 | ) | |
$ | - | | |
$ | (1,544 | ) |
As Adjusted |
Balance, June 30, 2022 | |
$ | 129,055 | | |
$ | (110,397 | ) | |
$ | (993 | ) | |
$ | 17,665 | |
Exercise of warrants | |
| 11 | | |
| - | | |
| - | | |
| 11 | |
Debt conversions | |
| 1,950 | | |
| - | | |
| - | | |
| 1,950 | |
Share issuance costs | |
| (21 | ) | |
| - | | |
| - | | |
| (21 | ) |
Reporting currency translation | |
| - | | |
| - | | |
| (30 | ) | |
| (30 | ) |
Loss for the period, as restated | |
| - | | |
| (6,306 | ) | |
| - | | |
| (6,306 | ) |
Balance, December 31, 2022, as restated | |
$ | 130,995 | | |
$ | (116,703 | ) | |
$ | (1,023 | ) | |
$ | 13,269 | |
As previously reported, the
Company restated its consolidated balance sheets as of June 30, 2022 and 2021, and consolidated statements of operations and comprehensive
income, equity and cash flows for the years ended June 30, 2022 and 2021. In addition, the restatement impacted the first,
second and third quarters of our fiscal year ended June 30, 2022. The summarized restatement impacts for the comparable interim
period in fiscal year 2022 are presented below. The restatement corrects errors related to the accounting for the unamortized
deferred financing costs and debt discounts upon extinguishments of debt related to debt conversions.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Restatement Impacts to the Condensed Consolidated Statement of Operations and Comprehensive Loss (unaudited)
For the Three Months Ended December 31, 2021
| |
|
|
|
|
|
|
|
|
|
| |
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
Interest expense | |
$ | 488 | | |
$ | 534 | | |
$ | 1,022 | |
Net loss | |
| 3,458 | | |
| 534 | | |
| 3,992 | |
Reporting currency translation | |
| 15 | | |
| (1 | ) | |
| 14 | |
Total comprehensive loss | |
| 3,473 | | |
| 533 | | |
| 4,006 | |
Loss per share | |
$ | 0.13 | | |
$ | 0.02 | | |
$ | 0.15 | |
Weighted average shares
outstanding | |
| 26,139,224 | | |
| - | | |
| 26,139,224 | |
Restatement Impacts to the Condensed Consolidated Statement of Shareholders' Equity (unaudited)
For the Three Months Ended December 31, 2021
| |
| As Previously Reported | | |
| Restatement Impacts | | |
| Restated | |
September 30, 2021 opening balance adjustments: | |
| | | |
| | | |
| | |
Deficit | |
$ | (101,036 | ) | |
$ | (562 | ) | |
$ | (101,598 | ) |
Accumulated other comprehensive loss | |
| (1,034 | ) | |
| (1 | ) | |
| (1,035 | ) |
Total Shareholders’ equity | |
| 13,826 | | |
| (563 | ) | |
| 13,263 | |
Activity adjustments: | |
| | | |
| | | |
| | |
Loss for the period | |
| (3,458 | ) | |
| (534 | ) | |
| (3,992 | ) |
Reporting currency translation | |
| (15 | ) | |
| 1 | | |
| (14 | ) |
December 31, 2021 ending balance adjustments: | |
| | | |
| | | |
| | |
Deficit | |
| (104,494 | ) | |
| (1,096 | ) | |
| (105,590 | ) |
Accumulated other comprehensive loss | |
| (1,049 | ) | |
| - | | |
| (1,049 | ) |
Total equity | |
| 15,392 | | |
| (1,096 | ) | |
| 14,296 | |
Restatement Impacts to the Condensed Consolidated Statement of Operations and Comprehensive Loss (unaudited)
For the Six Months Ended December 31, 2021
| |
|
|
|
|
|
|
|
|
|
| |
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
Foreign exchange loss | |
$ | 149 | | |
$ | 15 | | |
$ | 164 | |
Interest expense | |
| 980 | | |
| 647 | | |
| 1,627 | |
Net loss | |
| 5,418 | | |
| 662 | | |
| 6,080 | |
Reporting currency translation | |
| (94 | ) | |
| (16 | ) | |
| (110 | ) |
Total comprehensive loss | |
| 5,324 | | |
| 646 | | |
| 5,970 | |
Loss per share | |
$ | 0.21 | | |
$ | 0.02 | | |
$ | 0.23 | |
Weighted average shares outstanding | |
| 25,973,432 | | |
| - | | |
| 25,973,432 | |
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Restatement Impacts to the Condensed Consolidated Statement of Cash Flows (unaudited)
For the Six Months Ended December 31, 2021
| |
As Previously Reported | | |
Restatement Impacts | | |
Restated | |
CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| | |
Total loss for the period | |
$ | (5,418 | ) | |
$ | (662 | ) | |
$ | (6,080 | ) |
Accretion of convertible debt | |
| 877 | | |
| 647 | | |
| 1,524 | |
Foreign exchange loss | |
| 210 | | |
| 15 | | |
| 225 | |
Restatement Impacts to the Condensed Consolidated Statement of Shareholders' Equity (unaudited)
For the Six Months Ended December 31, 2021
|
| |
| As Previously Reported | | |
| Restatement Impacts | | |
| Restated | |
June 30, 2021 opening balance adjustments: | |
| | | |
| | | |
| | |
Deficit | |
$ | (99,076 | ) | |
$ | (434 | ) | |
$ | (99,510 | ) |
Accumulated other comprehensive loss | |
| (1,143 | ) | |
| (16 | ) | |
| (1,159 | ) |
Total Shareholders’ equity | |
| 13,663 | | |
| (450 | ) | |
| 13,213 | |
Activity adjustments: | |
| | | |
| | | |
| | |
Loss for the period | |
| (5,418 | ) | |
| (662 | ) | |
| (6,080 | ) |
Reporting currency translation | |
| 94 | | |
| 16 | | |
| 110 | |
December 31, 2021 ending balance adjustments: | |
| | | |
| | | |
| | |
Deficit | |
| (104,494 | ) | |
| (1,096 | ) | |
| (105,590 | ) |
Accumulated other comprehensive loss | |
| (1,049 | ) | |
| - | | |
| (1,049 | ) |
Total equity | |
| 15,392 | | |
| (1,096 | ) | |
| 14,296 | |
The Company incurred a loss
of $6,306 for the six months ended December 31, 2022 (2021 - $6,080) and had a working capital deficit of $6,591 and an accumulated
deficit of $116,703 as of December 31, 2022. As a development stage issuer, the Company has not yet commenced its mining operations
and accordingly does not generate any revenue. As of December 31, 2022, the Company had cash of $424 which is not sufficient to
fund normal operations for the next twelve months without deferring payment on certain liabilities or raising additional funds.
In addition, the Company will be required to raise additional funds for construction and commencement of operations. These factors
raise substantial doubt about the Company's ability to continue as a going concern.
The Company’s ability
to continue operations and fund its expenditures, which have averaged approximately $1,400 per quarter over the preceding three-year
period, is dependent on management’s ability to secure additional financing. Management is actively pursuing additional sources
of financing, and while it has been successful in doing so in the past, there can be no assurance it will be able to do so in the
future. Other than the proposed business combination and potential financing packages discussed in Notes 14 and 15, the Company
did not have any further funding commitments or arrangements for additional financing as of December 31, 2022. These interim condensed
consolidated financial statements do not give effect to any adjustments required to realize the Company’s assets and discharge
its liabilities in other than the normal course of business and at amounts different from those reflected in the accompanying financial
statements.
Since
March 2020, several measures have been implemented in the United States, Canada, and the rest of the world in response to the increased
impact from the novel coronavirus (“COVID-19”) pandemic and subsequent
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
COVID-19 variants. In addition, recent worldwide events have created
general global economic uncertainty as well as uncertainty in capital markets, supply chain disruptions, increased interest rates,
and the potential for geographic recessions. We believe this could have an adverse impact on our ability to obtain financing, development
plans, results of operations, financial position, and cash flows during the current fiscal year. The full extent to which these
events and our precautionary measures may continue to impact our business will depend on future developments, which continue to
be highly uncertain and cannot be predicted at this time.
5. |
LAND AND BUILDINGS, NET |
In October 2022, the Company
entered into an agreement with the State of Nebraska (the “State”) to sell a strip of Company-owned land totaling approximately
1.27 acres located adjacent to State Highway 50 in connection with highway improvements to be completed by the State, for $21,
inclusive of estimated fence replacement costs. The Company recorded a gain of $13 associated with this sale.
6. |
DEFERRED TRANSACTION COSTS |
The Company has deferred third-party
costs, including legal fees, other professional and consulting fees, and due diligence fees, incurred in connection with the proposed
transaction discussed in Note 14. These costs are deferred until closing, at which time a portion of the directly attributable
costs will be recorded against convertible debt to be entered into in connection with the proposed transaction, with the remainder
treated as a reduction to the value of Common Shares issued.
| 7. | ACCOUNTS PAYABLE AND ACCRUED
LIABILITIES |
Schedule of account payable and accrued liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
Note |
|
|
December 31,
2022 |
|
|
June 30,
2022 |
|
Accounts payable, trade |
|
|
|
|
|
$ |
3,431 |
|
|
$ |
115 |
|
Accounts payable accruals |
|
|
|
|
|
|
739 |
|
|
|
654 |
|
Consent accrual |
|
|
14 |
|
|
|
200 |
|
|
|
- |
|
Interest payable to related party |
|
|
10 |
|
|
|
102 |
|
|
|
- |
|
Other accruals |
|
|
|
|
|
|
48 |
|
|
|
48 |
|
Total accounts payable and accrued liabilities |
|
|
|
|
|
$ |
4,520 |
|
|
$ |
817 |
|
Changes in the Lind III Convertible
Security are as follows:
|
|
Lind III Convertible Security |
|
|
|
(Restated) |
|
Balance, June 30, 2022 |
|
$ |
2,169 |
|
Accretion expense |
|
|
121 |
|
Fair value increase due to debt extinguishment |
|
|
201 |
|
Conversions |
|
|
(1,950 |
) |
Balance, December 31, 2022 |
|
$ |
541 |
|
Based on the Company’s
closing Common Share price of C$10.00 as of December 31, 2022, conversion of the remaining Lind III Convertible Security undiscounted
face value of $515 (including accrued interest) would require the issuance of approximately 81,600 Common Shares. For each C$0.10 change in the fair value of one Common Share, the total Common Shares the Company would be obligated to issue would change by approximately 800 shares.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Schedule of stock option
|
|
Number of Options |
|
|
Weighted Average Exercise Price |
|
Balance, June 30, 2022 |
|
|
1,446,400 |
|
|
C$ |
8.30 |
|
Granted |
|
|
- |
|
|
|
- |
|
Exercised |
|
|
(260,582 |
) |
|
|
4.90 |
|
Cancelled/expired |
|
|
(189,818 |
) |
|
|
5.00 |
|
Balance, December 31, 2022 |
|
|
996,000 |
|
|
C$ |
9.80 |
|
The
following table summarizes information about Options outstanding at December 31, 2022:
Schedule of information about stock options outstanding
Exercise Price |
|
|
Expiry Date |
|
Number Outstanding |
|
|
Aggregate Intrinsic Value |
|
|
Number Exercisable |
|
|
Aggregate Intrinsic Value |
|
C$ |
8.40 |
|
|
September 18, 2023 |
|
|
105,000 |
|
|
C$ |
168 |
|
|
|
105,000 |
|
|
C$ |
168 |
|
C$ |
5.40 |
|
|
November 15, 2023 |
|
|
208,500 |
|
|
|
959 |
|
|
|
208,500 |
|
|
|
959 |
|
C$ |
7.50 |
|
|
December 14, 2023 |
|
|
182,500 |
|
|
|
456 |
|
|
|
182,500 |
|
|
|
456 |
|
C$ |
7.50 |
|
|
December 16, 2023 |
|
|
52,500 |
|
|
|
131 |
|
|
|
52,500 |
|
|
|
131 |
|
C$ |
13.60 |
|
|
December 17, 2024 |
|
|
397,500 |
|
|
|
- |
|
|
|
397,500 |
|
|
|
- |
|
C$ |
11.00 |
|
|
May 30, 2025 |
|
|
50,000 |
|
|
|
- |
|
|
|
50,000 |
|
|
|
- |
|
|
|
|
|
|
|
|
996,000 |
|
|
C$ |
1,714 |
|
|
|
996,000 |
|
|
C$ |
1,714 |
|
The aggregate intrinsic value
in the preceding table represents the total intrinsic value, based on the Company’s closing Common Share price of C$10.00
as of December 31, 2022, that would have been received by the Option holders had all Option holders exercised their Options as
of that date. As of December 31, 2022, there was $0 of unrecognized compensation cost related to unvested share-based compensation
arrangements granted under the Option plans.
Schedule of warrant transactions
|
|
Number of Warrants |
|
|
Weighted Average Exercise Price |
|
Balance, June 30, 2022 |
|
|
1,851,624 |
|
|
C$ |
11.60 |
|
Granted |
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
Cancelled/expired |
|
|
(50,000 |
) |
|
|
8.00 |
|
Balance, December 31, 2022 |
|
|
1,801,624 |
|
|
C$ |
11.70 |
|
At December 31, 2022, the Company
had outstanding exercisable Warrants, as follows:
Schedule of outstanding exercisable warrants
|
Number |
|
|
Exercise Price |
|
|
Expiry Date |
|
441,211 |
|
|
C$ |
16.30 |
|
|
May 10, 2023 |
|
504,613 |
|
|
C$ |
11.00 |
|
|
June 30, 2024 |
|
855,800 |
|
|
C$ |
9.70 |
|
|
February 19, 2025 |
|
1,801,624 |
|
|
|
|
|
|
|
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
| 10. | RELATED PARTY TRANSACTIONS
AND BALANCES |
Borrowings under the non-revolving
credit facility agreement (the “Smith Credit Facility”) with Mark Smith, Chief Executive Officer, President, and Executive
Chairman of NioCorp, bear interest at a rate of 10% and drawdowns from the Smith Credit Facility are subject to a 2.5% establishment
fee. Amounts outstanding under the Smith Credit Facility are secured by all of the Company’s assets pursuant to a general
security agreement. The Smith Credit Facility contains financial and non-financial covenants customary for a facility of its size
and nature. The maturity date for the Smith Credit Facility is June 30, 2023.
As of December 31, 2022, the
principal amount outstanding under the Smith Credit Facility was $2,000 and accounts payable and accrued liabilities as of December
31, 2022, include accrued interest of $102 payable under the Smith Credit Facility.
| 11. | EXPLORATION EXPENDITURES
|
Schedule of exploration expenditures
|
|
For the Three Months Ended December 31, |
|
|
For the Six Months Ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Technical studies and engineering |
|
$ |
28 |
|
|
$ |
84 |
|
|
$ |
137 |
|
|
$ |
134 |
|
Field management and other |
|
|
207 |
|
|
|
157 |
|
|
|
393 |
|
|
|
281 |
|
Metallurgical development |
|
|
1,080 |
|
|
|
150 |
|
|
|
2,073 |
|
|
|
586 |
|
Geologists and field staff |
|
|
2 |
|
|
|
100 |
|
|
|
2 |
|
|
|
111 |
|
Total |
|
$ |
1,317 |
|
|
$ |
491 |
|
|
$ |
2,605 |
|
|
$ |
1,112 |
|
The
Company incurred lease costs as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended December 31, |
|
|
For the Six Months Ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Operating Lease Cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rent expense |
|
$ |
23 |
|
|
$ |
23 |
|
|
$ |
44 |
|
|
$ |
43 |
|
Variable rent expense |
|
|
3 |
|
|
|
2 |
|
|
|
6 |
|
|
|
5 |
|
Short-term lease cost |
|
|
3 |
|
|
|
2 |
|
|
|
5 |
|
|
|
9 |
|
Sublease income |
|
|
(12 |
) |
|
|
(10 |
) |
|
|
(18 |
) |
|
|
(15 |
) |
Net lease cost – other operating expense |
|
$ |
17 |
|
|
$ |
17 |
|
|
$ |
37 |
|
|
$ |
42 |
|
The maturities of lease liabilities
are as follows at December 31, 2022:
|
|
Future Lease Maturities |
|
Total remaining lease payments |
|
$ |
70 |
|
Less portion of payments representing interest |
|
|
(4 |
) |
Present value of lease payments – current lease liability |
|
$ |
66 |
|
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
13. |
FAIR VALUE MEASURMENTS |
The Company measures the fair
value of financial assets and liabilities based on U.S. GAAP guidance which defines fair value, establishes a framework for measuring
fair value, and expands disclosures about fair value measurements.
The Company classifies financial
assets and liabilities as held-for-trading, available-for-sale, held-to-maturity, loans and receivables, or other financial liabilities
depending on their nature. Financial assets and financial liabilities are recognized at fair value on their initial recognition.
Financial assets and liabilities
classified as held-for-trading are measured at fair value, with gains and losses recognized in net income. Financial assets classified
as held-to-maturity, loans and receivables, and financial liabilities other than those classified as held-for-trading are measured
at amortized cost, using the effective interest method of amortization. Financial assets classified as available-for-sale, including
investments in equity securities, are measured at fair value, with unrealized gains and losses being recognized in income.
Financial instruments including
receivables, accounts payable and accrued liabilities, and related party loans are carried at amortized cost, which management
believes approximates fair value due to the short-term nature of these instruments.
The following tables present
information about the assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2022, and
June 30, 2022, respectively, and indicate the fair value hierarchy of the valuation techniques the Company utilized to determine
such fair value. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for
identical instruments. Fair values determined by Level 2 inputs utilize data points that are observable, such as quoted prices,
interest rates, and yield curves. Fair values determined by Level 3 inputs are unobservable data points for the financial instrument
and include situations where there is little, if any, market activity for the instrument.
Schedule of fair values determined by level 3 inputs are unobservable data
|
|
As of December 31, 2022 |
|
|
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
424 |
|
|
$ |
424 |
|
|
$ |
- |
|
|
$ |
- |
|
Investment in equity securities |
|
|
9 |
|
|
|
9 |
|
|
|
- |
|
|
|
- |
|
Total |
|
$ |
433 |
|
|
$ |
433 |
|
|
$ |
- |
|
|
$ |
- |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant liability |
|
$ |
1,305 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,305 |
|
|
|
As of June 30, 2022 |
|
|
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,280 |
|
|
$ |
5,280 |
|
|
$ |
- |
|
|
$ |
- |
|
Investment in equity securities |
|
|
10 |
|
|
|
10 |
|
|
|
- |
|
|
|
- |
|
Total |
|
$ |
5,290 |
|
|
$ |
5,290 |
|
|
$ |
- |
|
|
$ |
- |
|
The Lind III Convertible
Security discussed in Note 8 was initially recorded at fair value, which represented a nonrecurring fair value measurement using
a Level 3 input. At December 31, 2022 and June 30, 2022, the estimated fair value of this instrument approximated carrying value
given that the instrument was adjusted to fair value on September 25, 2022 and has a short remaining life until maturity.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
On September 25, 2022, the Company,
GX Acquisition Corp. II, a Delaware corporation (“GXII”), and Big Red Merger Sub Ltd (“Merger Sub”), a
Delaware corporation incorporated in September 2022, and a direct, wholly owned subsidiary of the Company, entered into a business
combination agreement (the “Business Combination Agreement”). Pursuant to the Business Combination Agreement, as the
result of a series of transactions, GXII will become a subsidiary of the Company (as successor by merger to the Company’s
subsidiary, Elk Creek Resources Corporation, a Delaware corporation (“ECRC”)), with the pre-combination public shareholders
of GXII receiving Common Shares based on a fixed exchange ratio of 1.11829212 (the “Exchange Ratio”) Common Shares
for each GXII Class A common share held and not redeemed, and the GXII founders receiving shares in GXII (as successor by merger
to ECRC) based on the Exchange Ratio. Pursuant to the Business Combination Agreement, after closing of the Transaction (as defined
below) (the “Transaction Closing”), the GXII founders will have the right to exchange such shares for Common Shares
on a one-for-one basis under certain conditions. Pursuant to the Business Combination Agreement, the Company will also assume the
obligations under the issued and outstanding GXII warrants, which will be converted into Warrants following the Transaction Closing.
The Business Combination Agreement contemplates that the Company will undertake a reverse stock split of the Common Shares at the
time of the Transaction Closing in connection with an expected cross-listing to the Nasdaq Stock Market (“Nasdaq”).
In addition, pursuant to the Business Combination Agreement, post-closing, the Company’s Board of Directors will include
two directors from pre-combination GXII. The transactions contemplated by the Business Combination Agreement and the ancillary
agreements thereto are referred to collectively as the “Transaction.”
As currently structured, the
Business Combination Agreement is expected to be accounted for as a recapitalization in accordance with U.S. GAAP. Under this method
of accounting, GXII will be treated as the “acquired” company for financial reporting purposes. Accordingly, the transaction
is treated as the equivalent of NioCorp issuing Common Shares for the net assets of GXII, accompanied by a recapitalization. The
net assets of GXII will be stated at historical cost, with no goodwill or other intangible assets recorded.
The proposed Transaction is
expected to close in the first calendar quarter of 2023, subject to the satisfaction or waiver of certain customary closing conditions
contained in the Business Combination Agreement, including, among other things, (i) obtaining required approvals of the Transaction
and related matters by the respective shareholders of NioCorp and GXII, (ii) the effectiveness of the registration statement on
Form S-4 that the Company originally filed on November 7, 2022, and amended on December 22, 2022, January 17, 2023, January 31,
2023, and February 6, 2023, and was declared effective by the SEC on February 8, 2023, (iii) receipt of approval for listing on
Nasdaq of the Common Shares to be issued in connection with the Transaction, (iv) receipt of approval for listing on Nasdaq of
the Warrants to be issued in exchange for the GXII warrants that NioCorp has agreed to assume, (v) receipt of approval from the
TSX with respect to the issuance and listing of the Common Shares issuable in connection with the Transaction, (vi) that NioCorp
and its subsidiaries (including GXII, as successor by merger to ECRC) will have at least $5.000001 million of net tangible assets
upon the consummation of the Transaction, after giving effect to any redemptions by GXII public stockholders and after payment
of underwriters’ fees or commissions, (vii) that, at the Transaction Closing, NioCorp and its subsidiaries (including GXII,
as successor by merger to ECRC) will have received cash in an amount equal to or greater than $15.0 million, subject to certain
adjustments, and (viii) the absence of any injunctions enjoining or prohibiting the consummation of the Business Combination Agreement.
The proposed additional financings contemplated by the LOIs will also be subject to the approval of the TSX and the Company’s
shareholders.
In addition, in connection with
the entry into the Business Combination Agreement, the Company announced the signing of non-binding letters of intent for two separate
financing packages with Yorkville Advisors Global, LP. As discussed in Note 15, on January 26, 2023, the Company entered into definitive
agreements with respect to these financings.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Yorkville Financings
On January 26, 2023, NioCorp
entered into definitive agreements with respect to two previously announced financings with YA II PN, Ltd., an investment fund
managed by Yorkville Advisors Global, LP (together with YA II PN, Ltd., “Yorkville”). The financings contemplated by
the definitive agreements include (i) up to $16.0 million aggregate principal amount of unsecured convertible debentures of NioCorp
(the “Convertible Debentures”) convertible into Common Shares and Common Share purchase warrants (the “Financing
Warrants”) entitling the holders thereof to purchase additional Common Shares (the “Yorkville Convertible Debt Financing”);
and (ii) a standby equity purchase facility pursuant to which NioCorp will have the right, but not the obligation, subject to the
conditions set out therein, to sell Common Shares to Yorkville with a maximum aggregate value of up to $65.0 million over a period
of up to 36 months (the “Yorkville Equity Facility Financing” and, together with the Yorkville Convertible Debt Financing,
the “Yorkville Financings”).
The Yorkville Financings are
expected to become effective on the date of the Transaction Closing, as previously announced on September 26, 2022.
NioCorp intends to use the proceeds
from the Yorkville Financings to advance its efforts to launch construction of the Elk Creek Project and move it to commercial
operation, and to satisfy the fees and expenses incurred in connection with the Transaction, if required.
Completion of the Yorkville
Financings is subject to certain conditions, including the completion of the Transaction Closing, the receipt of the approval of
the TSX, and the approval of NioCorp’s shareholders in accordance with the rules of the TSX.
Yorkville Convertible Debt
Financing
On January 26, 2023, NioCorp
entered into a Securities Purchase Agreement (the “Yorkville Convertible Debt Financing Agreement”), by and between
NioCorp and Yorkville. Pursuant to the Yorkville Convertible Debt Financing Agreement, Yorkville, and any investor that exercises
its contractual right previously granted by NioCorp to participate in the Yorkville Convertible Debt Financing (collectively with
Yorkville, the “Investors”), will advance an initial total amount of $9.6 million to NioCorp in consideration of the
issuance by NioCorp to the Investors of $10.0 million aggregate principal amount of Convertible Debentures at the time of the Transaction
Closing (the “First Debenture Closing”), and an additional total amount of $5.76 million to NioCorp in consideration
of the issuance by NioCorp to the Investors of $6.0 million aggregate principal amount of Convertible Debentures on a date to be
determined at the election of NioCorp, but which may not be prior to the later to occur of (i) the date of filing of the Convertible
Debt Financing Registration Statement (as defined below) and (ii) the date of the Transaction Closing (together with the First
Debenture Closing, the “Debenture Closings”).
Each Convertible Debenture issued
under the Yorkville Convertible Debt Financing will be an unsecured obligation of NioCorp, will have an 18-month term from the
First Debenture Closing, which may be extended for one six-month period in certain circumstances at the option of NioCorp, and
will incur a simple interest rate obligation of 5.0% per annum (which will increase to 15.0% per annum upon the occurrence of an
event of default). The outstanding principal amount of, accrued and unpaid interest, if any, on, and premium, if any, on the Convertible
Debentures must be paid by NioCorp in cash when the same becomes due and payable under the terms of the Convertible Debentures
at their stated maturity, upon their redemption or otherwise.
Subject to certain limitations
contained within the Yorkville Convertible Debt Financing Agreement and the Convertible Debentures, including those as described
below, holders of the Convertible Debentures will be entitled to convert the principal amount of, and accrued and unpaid interest,
if any, on each Convertible Debenture, in whole or in part, from time to time over their term, into a number of Common Shares equal
to the quotient of the principal amount and accrued and unpaid interest, if any, being converted divided by the
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Conversion Price.
The “Conversion Price” means, as of any Conversion Date (as defined below) or other date of determination, the greater
of (i) 90% of the average of the daily U.S. dollar volume-weighted average price (“VWAP”) of the Common Shares on the
principal U.S. market for the Common Shares as reported by Bloomberg Financial Markets during the five consecutive trading days
immediately preceding the date on which the holder exercises its conversion right in accordance with the requirements of the Yorkville
Convertible Debt Financing Agreement (the “Conversion Date”) or other date of determination, unless NioCorp consents
to conversion at a lower price, and (ii) the five-day VWAP of the Common Shares on the TSX (or on the principal U.S. market if
the majority of the trading volume and value of the Common Shares occurred on the Nasdaq during the relevant period) for the five
consecutive trading days immediately prior to the Conversion Date or other date of determination less the maximum applicable discount
allowed by the TSX. Notwithstanding the foregoing, if at any time it shall be a condition to listing or continued listing of the
Common Shares on the Nasdaq or such other principal U.S. market for the Common Shares that the Conversion Price be not less than
a minimum price (the “Floor Price”), then NioCorp and the holders will negotiate in good faith to amend the Convertible
Debentures to provide that the Conversion Price shall not be less than a Floor Price that satisfies such condition. Any Floor Price
will be subject to adjustment to give effect to any stock dividend, stock split or recapitalization.
The terms of the Convertible
Debentures restrict the number of Convertible Debentures that may be converted during each calendar month by an Investor at a Conversion
Price below a fixed price equal to the quotient of (i) ten dollars divided by (ii) 1.11829212 (being the number of Common Shares
that will be exchanged for each share of GXII at the Transaction Closing), subject to adjustment to give effect to any stock dividend,
stock split or recapitalization. The Convertible Debentures will be subject to customary anti-dilution adjustments.
Pursuant to the terms of the
Convertible Debentures, following certain trigger events, and until a subsequent cure event, NioCorp will be required to redeem
$1.125 million aggregate principal amount of Convertible Debentures (the “Triggered Principal Amount”) each month by
making cash payments to the Investors, on a pro rata basis, in an amount equal to the Triggered Principal Amount, plus accrued
and unpaid interest thereon, if any, plus a redemption premium of 7% of the Triggered Principal Amount. Such monthly prepayments
under the terms of the Convertible Debentures are triggered (i) at the time when NioCorp has issued 95% of the total amount of
Common Shares pursuant to the Yorkville Convertible Debt Financing that it may issue under applicable TSX and Nasdaq rules or (ii)
when NioCorp has delayed or suspended the effectiveness or use of the Convertible Debt Financing Registration Statement for more
than 20 consecutive calendar days, and such monthly prepayment obligations will continue until, with respect to (i) above, shareholder
approval is obtained or, with respect to (ii) above, the Investors may once again resell Common Shares under the Convertible Debt
Financing Registration Statement, respectively.
The Convertible Debentures may
also be redeemed at NioCorp’s option at any time and from time to time over their term at a redemption price equal to 110%
of the principal amount being redeemed, plus accrued and unpaid interest, if any.
The Convertible Debentures contain
events of default customary for instruments of their type (with customary grace periods, as applicable) and provide that, upon
the occurrence of an event of default arising from certain events of bankruptcy or insolvency with respect to NioCorp, all outstanding
Convertible Debentures will become due and payable immediately without further action or notice. If any other type of event of
default occurs and is continuing, then any holder may declare all of its Convertible Debentures to be due and payable immediately.
In conjunction with each Debenture
Closing, NioCorp will issue to the Investors Financing Warrants to purchase a number of Common Shares as is equal to the quotient
of the principal amount of Convertible Debentures issued in such Debenture Closing divided by the “Exercise Price”,
which is equal to the greater of: (a) the quotient of ten dollars divided by 1.11829212; or (b) the average of the daily VWAPs
of the Common Shares on the principal U.S. market for the Common Shares during regular trading hours as reported by Bloomberg Financial
Markets during the five consecutive trading days ending on the trading day immediately prior to such Debenture Closing, in each
case subject to any adjustment to give effect to any stock dividend, stock split or recapitalization.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands of
U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
The Financing Warrants will
be exercisable, in whole or in part, but not in increments of less than $50 aggregate Exercise Price (unless the remaining aggregate
Exercise Price is less than $50), beginning on the earlier of (a) six months following the issuance of the applicable Financing
Warrants or (b) the effective date of the initial Convertible Debt Financing Registration Statement and may be exercised at any time prior to their expiration. Holders of the Financing Warrants may exercise their Financing Warrants,
at their election, by paying the Exercise Price in cash or on a cashless exercise basis. On each of the first 12 monthly anniversaries
of the later of (a) the date that is six months following the issuance of the applicable Financing Warrants and
(b) the effective date of the initial Convertible Debt Financing Registration Statement, 1/12th of the Financing Warrants will expire.
The Financing Warrants will
have customary anti-dilution adjustments to be determined in accordance with the requirements of the applicable stock exchanges,
including the TSX.
The terms of the Convertible
Debentures and the Financing Warrants restrict the conversion of Convertible Debentures or exercise of Financing Warrants by an
Investor if such a conversion or exercise would cause the Investor to exceed certain beneficial ownership thresholds in NioCorp
or such a conversion or exercise would cause the aggregate number of Common Shares issued pursuant to the Yorkville Convertible
Debt Financing to exceed the thresholds for issuance of Common Shares under the rules of the TSX and Nasdaq, unless prior shareholder
approval is obtained.
The Yorkville Convertible Debt
Financing Agreement contains customary representations, warranties, conditions and indemnification obligations by each party. The
representations, warranties and covenants contained in the Yorkville Convertible Debt Financing Agreement were made only for purposes
of the Yorkville Convertible Debt Financing Agreement and as of specific dates, were solely for the benefit of the parties to such
agreement and are subject to certain important limitations.
The Yorkville Convertible Debt
Financing Agreement also contains certain covenants that, among other things, limit NioCorp’s ability to use the proceeds
from the Yorkville Convertible Debt Financing to repay related party debt or to enter into any variable rate transaction other
than with Yorkville, subject to certain exceptions.
The Yorkville Convertible Debt
Financing Agreement will terminate automatically if the Business Combination Agreement is terminated. Also, the Investors will
have the right to terminate the Yorkville Convertible Debt Financing Agreement if the First Debenture Closing does not occur on
or prior to March 22, 2023. NioCorp will have the right to terminate the Yorkville Convertible Debt Financing Agreement at any
time prior to the First Debenture Closing, provided that it will be required to pay a cash termination fee of $1.6 million to the
Investors, on a pro rata basis.
On January 26, 2023, in connection
with the Yorkville Convertible Debt Financing Agreement, NioCorp and Yorkville also entered into a registration rights agreement
(the “Convertible Debt Financing Registration Rights Agreement”) pursuant to which NioCorp has agreed to file with
the SEC a registration statement (the “Convertible Debt Financing Registration Statement”) registering the resale by
the Investors of the Common Shares issuable upon the conversion of the Convertible Debentures and the exercise of the Financing
Warrants under the Securities Act of 1933 (the “Securities Act”), as soon as practicable but no later than 21 calendar
days following the Transaction Closing, and to use its reasonable best efforts to have the Convertible Debt Financing Registration
Statement declared effective as soon as practicable after the filing thereof, but in no event later than the 45th calendar day
following the filing date thereof. NioCorp further agreed to use its reasonable best efforts to cause the Convertible Debt Financing
Registration Statement to remain continuously effective for a period that will terminate upon the first date on which all of the
Common Shares issuable upon the conversion of the Convertible Debentures and the exercise of the Financing Warrants may be sold
without restriction,
including volume and manner-of-sale restrictions, pursuant to Rule 144 under the Securities Act or have been sold by
Investors. NioCorp also granted to the Investors certain demand rights for underwritten shelf takedowns and piggyback
registration rights with respect to the Common Shares issuable upon the conversion of the Convertible Debentures and the
exercise of the Financing Warrants.
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands
of U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
Yorkville
Equity Facility Financing
On
January 26, 2023, NioCorp entered into a Standby Equity Purchase Agreement, (the “Yorkville Equity Facility Financing Agreement”),
by and between NioCorp and Yorkville. Pursuant to the Yorkville Equity Facility Financing Agreement, NioCorp will have the right,
but not the obligation, to sell Common Shares to Yorkville with a maximum aggregate value of up to $65.0 million (the “Commitment
Amount”) for a period commencing at the Transaction Closing and ending on the earliest of (i) the first day of the month
next following the 36-month anniversary of the Transaction Closing, (ii) the date on which Yorkville shall have made payment of
the full Commitment Amount and (iii) the date that the Yorkville Equity Facility Financing Agreement otherwise terminates in accordance
with its terms (the "Commitment Period"), and will issue to Yorkville $0.65 million aggregate principal amount of Common
Shares for no additional consideration. Additionally, NioCorp will pay to Yorkville an aggregate fee of $1.5 million in cash (the
“Cash Fee”), including $0.5 million on the date of the Transaction Closing and the remainder in installments over
a 12-month period following the date of the Transaction Closing, provided that, NioCorp will have the right to prepay without
penalty all or part of the Cash Fee at any time. Each right to sell Common Shares under the Yorkville Equity Facility Financing
Agreement is referred to as an “Advance.”
Subject
to certain limitations, including those as described below, and adjustments contained within the Yorkville Equity Facility Financing
Agreement, NioCorp will have the option to sell Common Shares to Yorkville at a purchase price equal to (a) 97% of the VWAP of
the Common Shares on the principal U.S. market for the Common Shares during the applicable pricing period, which is a period during
a single trading day defined based on when NioCorp submits written notice (an “Advance Notice”) to Yorkville exercising
its right to an Advance (“Purchase Price Option #1”); or (b) 97% of the average of the daily VWAPs of the Common Shares
on the principal U.S. market for the Common Shares during a pricing period of three consecutive trading days commencing on the
trading day an Advance Notice is received by Yorkville, if it is received by 9:30 a.m., New York City time, or the immediately
following trading day if it is received after 9:30 a.m., New York City time (“Purchase Price Option #2”). Purchase
Price Option # 2 will be used whenever any Convertible Debentures issued to Yorkville pursuant to the Yorkville Convertible Debt
Financing Agreement are outstanding, unless waived by Yorkville.
The
Yorkville Equity Facility Financing Agreement limits the number of Common Shares that may be issued to Yorkville in each Advance
to the greater of (a) 500,000 Common Shares and (b) the number of Common Shares equal to 100% of the average daily volume traded
of the Common Shares on the Nasdaq during the five trading days prior to an Advance, provided that, if any Convertible Debentures
are outstanding when an Advance Notice is delivered, then the maximum number of Common Shares that may be issued will be computed
in accordance with (b) only (the “Maximum Advance Amount”). Notwithstanding this, NioCorp and Yorkville may agree
to an issuance of a number of Common Shares in excess of the Maximum Advance Amount in any given Advance. Further, for as long
as the Convertible Debentures issued to Yorkville are outstanding, the Yorkville Equity Facility Financing Agreement provides
for certain limitations on the amount of Advances that NioCorp may request, including that NioCorp shall not effect more than
two Advances in any month. The Yorkville Equity Facility Financing Agreement also restricts the sale of Common Shares to Yorkville
if such a sale would cause Yorkville to exceed certain beneficial ownership thresholds in NioCorp or such issuance would cause
the aggregate number of Common Shares issued pursuant to the Yorkville Equity Facility Financing to exceed the thresholds for
issuance of Common Shares under the rules of the TSX and Nasdaq, unless prior shareholder approval is obtained.
Subject
to certain other conditions, NioCorp may deliver an Advance Notice only after the completion of the preceding Advance and only
so long as the Equity Facility Financing Registration Statement (as defined below) is effective and Yorkville is permitted to
utilize the prospectus thereunder to resell all of the Common Shares issuable pursuant to such Advance Notice. Pursuant to the
Yorkville Equity Facility Financing Agreement, NioCorp must prepare and file with the SEC a registration statement registering
the resale in the United States of the Common Shares issuable pursuant to the Yorkville Equity Facility Financing Agreement (the
“Equity Facility Financing Registration Statement”). Pursuant to the Yorkville Equity Facility Financing Agreement,
NioCorp in its sole discretion may choose when to file the Equity Facility Financing Registration Statement. Once effective, NioCorp
has agreed to use its commercially reasonable efforts to maintain the effectiveness of the Equity Facility Financing Registration
Statement at all times until the earliest to occur of (i) receipt of notice
NioCorp Developments Ltd.
Notes to the Condensed Consolidated Financial Statements
December 31, 2022
(expressed in thousands
of U.S. dollars, except per share amounts or as otherwise stated) (unaudited)
that Yorkville has completed resales of the full Commitment
Amount pursuant to the Equity Facility Financing Registration Statement, (ii) the 180th day following the latest closing of an
Advance that has occurred and (iii) the 180th day following the termination of the Yorkville Equity Facility Financing Agreement
in accordance with its terms.
The
Yorkville Equity Facility Financing Agreement contains customary representations, warranties, conditions and indemnification obligations
by each party. The representations, warranties and covenants contained in the Yorkville Equity Facility Financing Agreement were
made only for purposes of the Yorkville Equity Facility Financing Agreement and as of specific dates, were solely for the benefit
of the parties to such agreement and are subject to certain important limitations.
The
Yorkville Equity Facility Financing Agreement will terminate automatically following the expiration of the Commitment Period.
In addition, the Yorkville Equity Facility Financing Agreement will terminate automatically if the Business Combination Agreement
is terminated. Also, NioCorp will have the right to terminate the Yorkville Convertible Debt Financing Agreement effective upon
five trading days' prior written notice to Yorkville, as long as there are no outstanding unsettled Advances and provided that
it will be required to pay all amounts owed to Yorkville thereunder, including, without limitation, any unpaid portion of the
Cash Fee. The parties may also terminate the Yorkville Equity Facility Financing Agreement by mutual written consent.
The
Convertible Debentures, the Financing Warrants, the Common Shares issuable upon conversion of the Convertible Debentures and upon
exercise of the Financing Warrants, the Common Shares issuable pursuant to an Advance and the $0.65 million worth of Common Shares
issuable to Yorkville for no additional consideration will not be qualified for distribution by prospectus in any jurisdiction
of Canada, and may not be offered for sale, sold, assigned or transferred in any jurisdiction of Canada except pursuant to a prospectus
or exemption from the prospectus requirement under applicable securities laws in Canada. Yorkville will not be permitted to offer
or sell any such securities directly or indirectly to any person whom, to Yorkville's knowledge, is resident or located in a jurisdiction
of Canada or acquiring such Common Shares for the benefit of another person resident or located in a jurisdiction of Canada, or
on any marketplace in Canada.