Item 5. Market Price of and Dividends on our Common Equity and Related Stockholder Matters.
Market Information
Our common stock is quoted on the OTCQB under the trading symbol ISLV. The following table sets forth, for 2012 and 2011, the quarterly high and low bid prices for our common stock in the over-the-counter market. These prices represent inter-dealer quotations without retail markup, markdown, or commission and may not necessarily represent actual transactions
|
|
2012
|
|
|
2011
|
|
|
|
High
|
|
|
Low
|
|
|
High
|
|
|
Low
|
|
First Quarter
|
|
$
|
0.35
|
|
|
$
|
0.20
|
|
|
$
|
0.65
|
|
|
$
|
0.25
|
|
Second Quarter
|
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
$
|
0.77
|
|
|
$
|
0.20
|
|
Third Quarter
|
|
$
|
0.65
|
|
|
$
|
0.20
|
|
|
$
|
0.25
|
|
|
$
|
0.10
|
|
Fourth Quarter
|
|
$
|
0.65
|
|
|
$
|
0.30
|
|
|
$
|
0.30
|
|
|
$
|
0.10
|
|
Holders
As of December 31, 2012, there were 55 shareholders of record.
Transfer Agent
Our transfer agent is Island Stock Transfer, 15500 Roosevelt Boulevard, Suite 301, Clearwater, Florida 33760, telephone (727) 289-0010.
Dividends
We have not declared or paid any cash dividends on our common stock since our formation and do not presently anticipate paying any cash dividends on our common stock in the foreseeable future.
Securities Authorized for Issuance Under Equity Compensation Plans
On November 1, 2010, our Board of Directors authorized the approval of a stock option plan. The plan was amended, after December 31, 2012, on February 28, 2013 by the Board of Directors to authorize a maximum of 5,000,000 shares of our common stock. The plan allows the Board of Directors, or a committee thereof at the Board’s discretion, to grant stock options to officers, directors, key employees and consultants of the company and its affiliates.
Pursuant to the Plan, in the case of Incentive Stock Options, the exercise price shall not be less than (i) 100% of the fair market value of one share of common stock on the date the option is granted, or (ii) 110% of the fair market value of one share of common Stock on the date the option is granted if, at that time the option is granted, the participant owns, directly or indirectly more than 10% of the total combined voting power of all classes of stock of the company. In the case of Non-Statutory Stock Options, the per share price to be paid by the Participant, at the time the option is exercised, shall be determined by the Committee in its sole discretion.
On November 1, 2010, stock options for 3,300,000 shares were granted to directors, officers, key employees and consultants at an exercise price of $0.20, which was in excess of the quoted market price of $0.12 of our shares at the date of the grant. The options granted to employees were deemed as “incentive stock options” by the Board of Directors in accordance with the Plan; provided, that the treatment of the options as incentive stock options is subject to shareholder approval of the plan. Options granted to non-employees are non-qualified stock options. These option grants are fully vested and expire on November 1, 2015.
On November 5, 2012, stock options for 400,000 shares were granted to members of the Board of Directors at an exercise price of $0.34, which was in excess of the quoted market price of $0.30 of the our shares at the date of the grant. Stock options for 150,000 shares granted to new directors are fully vested and expire on November 5, 2015. The additional stock options for 250,000 shares issued to all directors vest on September 15, 2013. All these options were deemed as “incentive stock options” by the Board of Directors in accordance with the Plan of common stock.
At December 31, 2012, we had 3,700,000 stock options outstanding. No options were exercised or forfeited during the years ended December 31, 2012 or 2011.
Except for the plan described above, we have not established any other equity compensation plan.
Miscellaneous Rights and Provisions
Holders of our common stock have no preemptive rights. Upon our liquidation, dissolution or winding up, the holders of our common stock will be entitled to share ratably in the net assets legally available for distribution to shareholders after the payment of all of our debts and other liabilities. All outstanding shares of our common stock are, fully paid and non-assessable. There are not any provisions in our Articles of Incorporation or Bylaws that would prevent or delay change in our control.
Purchasers of Equity Securities by the Issuer and Affiliated Purchasers
We did not purchase any shares of our common stock during 2012 or 2011.
.
Sales Of Unregistered Securities
On June 12, 2008, we issued 150,000 shares of our common stock to Hamilton & Lehrer, P.A. in exchange for legal services.
On September 8, 2008, we issued 335,567 shares of our common stock to our Chief Executive Officer, Harold R. Shipes and his wife, Eileen Shipes, in full satisfaction of the principal portion of the $90,000 loan that our Chief Executive Officer extended to us to place an option towards the purchase of the Langtry property and $6,979 in business debts that he paid on our behalf.
In October, 2009, the Board of Directors approved a resolution to compensate its directors and employees for services rendered to us. On October 6, 2009, we issued 3,550,000 shares of our common stock to our directors and to our employees for services rendered. Harold Shipes, John McKinney and Matthew Lang each received 1,000,000 shares. Michael Harrington, Herbert Dunham, Daniel Dominguez, Harrison Matson and Danielle Lang each received 100,000 shares. Alexander Makaron received 35,000 and Viviana Medina received 15,000.
On January 21, 2010, we cancelled 30,000 shares of common stock previously issued to a third-party in exchange for the Tecoma mining property, when the property reverted back to its original owners.
On March 1, 2010, we purchased a 70% interest in the Estrades Mine, from a related party, in exchange for 6,000,000 shares of its common stock, at a share price of $0.0025 per share. The property is carried on our books on a fair value of the equity instrument issued basis. The value allocated to the acquired property is based on a 97.5% discount from the market price on the date of the transaction ($0.40 per share) based on the number of shares issued to the related party and the minimal trading volume of the common stock.
On August 18, 2010, we issued 2,000,000 shares of common stock at $0.025 per share in exchange for an outstanding debt of $50,000 owed to Harold R. Shipes, director/officer.
On August 24, 2010, conducted a private placement and issued an additional 2,000,000 shares of common stock at $0.02 per share for $40,000. Cork Investments, Inc. and Ron Nash, were each issued 1,000,000 shares of common stock.
On December 21, 2010, we issued a 90-day convertible note to Tintic Standard Gold, Inc. in the principal amount of $75,000. As consideration for the issuance of the note, we issued 50,000 shares of common stock to Tintic Standard Gold. We agreed to issue an additional 25,000 shares to Tintic to extend the note for an additional 90 days. On April 25, 2011, the note was converted into 474,077 shares of common stock. A total of 499,077 shares were issued, including the 25,000 shares for the note extension.
On August 25, 2011, we a private placement of its common stock totaling $1,155,000. Casimir Capital LP was the placement agent for the financing. The private placement consisted of the issuance and sale of an aggregate of 7,699,998 units at a purchase price of $0.15 per unit. Each unit is comprised of one share of common stock and a three-year warrant to purchase one share of common stock at a price of $0.20 per share. The sale of unregistered securities were to third party individuals and companies not related to us. The aggregate sales price was $1,155,000 with placement agent fees paid in the amount of $80,850, including the issuance of three-year placement agent options to purchase a total of 539,000 units at a purchase price of $0.15 per unit. Proceeds realized have been initially utilized to pay for legal and administrative fees related to this private placement. Additionally, as of June 30, 2011, we applied some of these proceeds to pay for additional exploration activities and general administrative services.
On August 28, 2012, we issued 271,452 shares of common stock at $0.20 per share in exchange for an outstanding debt owed to a shareholder/officer in the amount of $54,290.
We relied upon Sections 4(2) and 4(6) of the Securities Act of 1933, as amended for the offer and sale of the above shares. We believed that Section 4(2) was available because: (a) there was no general solicitation in the offer or sale; (b) all purchasers were accredited investors; (c) we placed restrictive legends on the certificates representing these securities issued to the accredited investors stating that the securities were not registered under the Securities Act and are subject to restrictions on their transferability and resale; and (d) the offer and sale did not involve a public offering.
Use of Proceeds
On August 24, 2010, we received $40,000 in proceeds from a private unrelated investor on a private placement of 2,000,000 shares of our common stock, the funds of which were applied towards general corporate use. Proceeds from a convertible note issued to Tintic Standard Gold, Inc. on December 21, 2010 for $75,000 were applied to exploration activities, as well as for general administration services in year 2011.
On August 25, 2011, proceeds of $1,015,000 were received from the private placement completed with Casimir Capital, LP, were applied for exploration activities and general corporate use.
Item 7 – Management’s Discussion and Analysis of Financial Conditions and Results of Operations
Forward-Looking Statements
This Management’s Discussion and Analysis should be read in conjunction with our financial statements and its related notes. The terms “we,” “our” or “us” refer to International Silver, Inc. This discussion contains forward-looking statements based on our current expectations, assumptions, and estimates. The words or phrases “believe,” “expect,” “may,” “anticipates,” or similar expressions are intended to identify “forward-looking statements.” The results shown herein are not necessarily indicative of the results to be expected in any future periods. Actual results could differ materially from those projected in the forward-looking statements as a result of a number of risks and uncertainties pertaining to our business, included the risk factors contained herein.
We are an exploration stage company that engages in minerals exploration activities in the United States involving silver, gold, zinc, copper and other minerals. To-date, we have not generated any revenues from any of these activities since June, 2006, when we switched our emphasis in our business plan and commenced our mineral exploration business. To date, our exploration activities have been limited to the exploration and leasing of mineral interests in the United States and Mexico.
We have realized consulting fees from on-going engineering services, which along with funding received on two private placements, have enabled us to continue, on a limited basis, our exploration activities until additional funding resources are obtained.
Financial Condition and Changes in Financial Condition
Our financial condition as of December 31, 2012, compared to December 31, 2011 is summarized below, as follows:
Assets.
As of December 31, 2012, we had total assets of $712,858 compared to total assets of $46,692 as of December 31, 2011, representing an increase of $666,166. Current assets at December 31, 2012 of $378,162 and $45,974 at December 31, 2011 are comprised of prepaid insurance and prepaid mine lease costs. Property, plant and equipment of $135,290 at December 31, 2012, reflects primarily the acquisition the Magna Charta property and the deposit on the Chattel property, both located in Butte, Montana. Other assets as of December 31, 2012, includes $150,000 of deposits in an investment, an option payment of $35,000 on the purchase of the Pan American Zinc, Inc. assets and an environmental bond posted on the Caselton Tailings property of $14,406.
|
|
December 31,
|
|
|
December 31,
|
|
|
Net Increase/
|
|
|
|
2012
|
|
|
2011
|
|
|
(Decrease)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
211,188
|
|
|
$
|
1,913
|
|
|
$
|
209,275
|
|
Accounts Receivable, incl. Related Parties
|
|
|
61,323
|
|
|
|
299
|
|
|
|
61,024
|
|
Prepaid Expenses
|
|
|
105,651
|
|
|
|
43,762
|
|
|
|
61,889
|
|
|
|
$
|
378,162
|
|
|
$
|
45,974
|
|
|
$
|
332,188
|
|
Property, Plant & Equipment-Net
|
|
|
135,290
|
|
|
|
718
|
|
|
|
134,572
|
|
Other Assets
|
|
|
199,406
|
|
|
|
0
|
|
|
|
199,406
|
|
|
|
$
|
712,858
|
|
|
$
|
46,692
|
|
|
$
|
666,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable and Accrued Expenses
|
|
$
|
490,503
|
|
|
$
|
139,916
|
|
|
$
|
350,587
|
|
Note Payable
|
|
|
0
|
|
|
|
27,337
|
|
|
|
(27,337
|
)
|
|
|
$
|
490,503
|
|
|
$
|
167,253
|
|
|
$
|
323,250
|
|
Long-Term Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Notes Payable
|
|
$
|
2,139,266
|
|
|
$
|
0
|
|
|
$
|
2,139,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Stock
|
|
$
|
3,264,689
|
|
|
$
|
2,509,613
|
|
|
$
|
755,076
|
|
Accumulated Deficit
|
|
|
(5,181,600
|
)
|
|
|
(2,630,174
|
)
|
|
|
(2,551,426
|
)
|
|
|
$
|
(1,916,911
|
)
|
|
$
|
(120,561
|
)
|
|
$
|
(1,796,350
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
712,858
|
|
|
$
|
46,692
|
|
|
$
|
666,166
|
|
Total Liabilities & Equity
Total liabilities and equity at December 31, 2012 of $712,858, reflects debt financing of $2,600,000 procured during the year from ISLV Partners, LLC and the accumulated deficit of $5,181,600. Current liabilities increased by $323,250 to $490,503 at December 31, 2012 compared to $167,253 at December 31, 2011. The increase is attributable to higher payables and accrued expenses arising from the drilling program undertaken by us at the leased Prince mine property located in Nevada during the latter part of the year.
Shareholders’ Equity decreased by $1,796,350 to ($1,916,911) as of December 31, 2012 compared to ($120,561) as of December 31, 2011. The decrease results from the net loss from operations of $2,551,426 during 2012, less the valuation assigned to warrants (recognized as equity financing) issued to ISLV Partners, LLC on the convertible loan financing that occurred during the first half of 2012.
Liquidity and Capital Resources
Working capital decreased by $8,938 to ($112,341) at December 31, 2012, compared to ($121,279) at December 31, 2011. The decrease in working capital resulted principally from increased payables due to the drilling program initiated at the Prince mine property.
Net cash flow from operating activities decreased by $1,126,680 to ($2,080,414) at December 31, 2012, compared to ($953,734) at December 31, 2011. The bulk of the decrease pertains to exploration, general and administrative costs associated with our efforts on procuring various mining leases and a drilling program initiated at the Prince mine property in the Pioche Mining District in Lincoln County, Nevada
Cash flows from investing activities were $334,601 for the year ended December 31, 2012, an increase of $318,989 from the period ended December 31, 2011, which reflected minimal investing activities of $15,612. During 2012, the following occurred - Deposits of $150,000 were made towards an investment in a joint venture, purchase of the Magna Charta and Chattel properties in Montana requiring cash outlays of $103,388, a payment of $35,000 on the purchase option for the Pan American Zinc Co. assets in Nevada, the placement of an reclamation bond of $14,406 at the Caselton Tailings property and leasehold improvements and equipment expenditures of $31,807.
Cash flows from financing activities increased by $1,689,014 to $2,624,290 for the year ended December 31, 2012 compared to $935,276 for the year ended December 31, 2011. In 2012, third-party financing in the amount of $2,600,000 was obtained by the issuance of convertible notes. Our debt obligations in the amount of $54,290 were satisfied by the issuance of common stock to one its officers and debt service payments of $30,000 were made to extinguish the debt owed on a promissory note. In comparison, during the year ended December 31, 2011, a net of $1,015,276 was realized in a private placement of our common stock and debt service payments of $80,000 were made.
Our business plan does not reflect, nor do we anticipate, any revenues during our exploration phase, aside from ongoing engineering services rendered on third-party contracts. We do not anticipate any other type of revenue until we confirm previously demonstrated mineralization, obtain operating permits, and construct mining and processing facilities at any of our properties; there is no assurance that we will have sufficient financing to accomplish or otherwise be successful at meeting these objectives. There is no guarantee of success or that we will have sufficient financing to accomplish those objectives.
Our auditors have issued a going concern opinion on our audited financial statements for the fiscal year ended December 31, 2012 as we have an accumulated deficit of $5,181,600. These and other matters raise substantial doubt about our ability to continue as a going concern. We will have to supplement our currently available funds to satisfy our cash requirements for the immediate months by attempting to collect upon existing receivables and raising funds through an equity funding. We anticipate total spending requirements of approximately $4.2 million pending adequate financing over the next twelve months.
Our capital budget for the completion of acquisitions, exploration and development programs in the Pioche Mining District in Nevada, the Calico Project in California and in the Silver Bow Mining District in Montana are as follows:
Project
|
|
Cost – U.S.$
|
|
|
|
|
|
1. Caselton Tailings
|
|
$
|
787,000
|
|
2. Prince Mine
|
|
$
|
872,000
|
|
3. Caselton Mill/Pan American Mine
|
|
$
|
528,000
|
|
4. Other Pioche Projects
|
|
$
|
155,000
|
|
5. Butte Projects
|
|
$
|
663,000
|
|
6. Calico Project
|
|
$
|
(50,000)
|
|
7. Corporate Overhead
|
|
$
|
1,260,000
|
|
|
|
|
|
|
TOTAL
|
|
$
|
4,215,000
|
|
We cannot meet these requirements from our operations. We intend to seek to finance these activities through the sale of our equity securities. We cannot assure you that we will be able to raise sufficient funds, if any, through the sale of our equity securities, and our inability to raise these funds will impair our ability to develop our business. Further, any sale of equity securities is likely to result in significant dilution to our shareholders.
Results of Operations
We incurred losses of $2,551,426 for the year ended December 31, 2012, an increase in losses of $1,248,426 over the prior year. The increase in losses are due to higher exploration, consulting, professional fees, travel and lodging and salaries in connection with increased exploration drilling and due diligence and investigative work on the properties located in the Pioche Mining District in Nevada and the Silver Bow Mining District in Montana. An analysis of the major components of our results of operations is, as follows:
Revenues -
In the year ended December 31, 2012, revenues were $249,744, representing an increase or $241,844 over the $7,900 earned in the year ended December 31, 2011. The increase in revenues are a result of third-party contracts for management and engineering consulting services. No revenues have been realized from production of metal in either year.
Exploration Expenses -
Exploration costs increased by 951% or $787,708 to $870,543 for the year ended December 31, 2012 compared to $82,835 for the year ended December 31, 2011. The level of exploration work increased substantially in 2012 due to the acquisition of several mineral leases in Nevada and Montana and commencement of a drilling program at the Prince mine property located in Nevada.
General & Administrative Expenses -
General and administrative expenses increased by 44% or $445,916 to $1,466,252 for the year ended December 31, 2012 from $1,020,336 for the year ended December 31, 2011. Increased emphasis on the Nevada and Montana properties resulted is due diligence, exploration and investigative work. Substantial costs were expended for drilling and assaying services, consultants, legal, travel costs and staff salaries for work done in the Pioche Mining District properties located in Nevada, as well as work done in the County of Silver Bow, Montana, where several other properties are undergoing exploratory activities.
Depreciation and Depletion Expenses -
Depreciation expense for 2012 was only $623 and $72 for 2011. No depreciation has been taken to-date on any mining plant or equipment, as none has been placed in service.
Other Income and Expenses –
Other Income/Expenses for the year ended December 31, 2012 were $463,752 or $256,095 less than for the year ended December 31, 2011, which were $207,657. The cost of discounted shares, interest accrued on the convertible notes issued during 2012 and interest accrued on the contract note on the purchase of the Chattel property in Montana comprised the total of $463,752 in interest expense.
In 2011, Other Income/Expenses were primarily comprised of interest costs of $99,918 relating to a promissory note on the Pan American property, which was relinquished back to the seller at year-end, and $92,917 interest incurred on a bridge loan from Tintic Standard Gold Mines, Inc. In addition, an impairment loss of $14,822 was recognized on building improvements.
Exploration Costs – Inception to Date
On June 16, 2006, our Board of Directors passed a resolution to change the nature of its operations from an engineering services company to an exploration company. Since converting our business plan to conducting exploration activities, we have engaged in the following exploration activities.
1)
|
Hired a registered geologist as a consultant to assist launching an exploration program;
|
2)
|
Commenced the development of an exploration plan;
|
3)
|
Actively sought mineral interests containing precious metals; and
|
4)
|
Acquired the following minerals interests and option to purchase mineralized property:
|
|
·
Prince Mine
|
|
·
Pan American Mine
|
|
·
Caselton Concentrator
|
|
·
Montana Properties
|
|
·
Calico Silver Project
|
Since converting our business plan to conducting exploration activities, we have incurred the following costs related directly to our exploration activities:
Capitalized Acquisitions
A) Purchase of the Tecoma Mine – Year 2007
|
|
$
|
90,000
|
|
|
|
|
|
|
B) Sale of Tecoma Mine – Year 2008
|
|
|
(90,000
|
)
|
|
|
|
|
|
C) Purchase of Magna Charta property located in Silver Bow County, Montana
|
|
|
47,500
|
|
|
|
|
|
|
D) Deposit on land purchase of - Chattel property located in Silver Bow County, Montana
|
|
|
55,888
|
|
Total Acquisitions
|
|
$
|
103,388
|
|
|
|
|
|
|
Exploration Costs
:
|
|
|
|
|
|
|
|
|
|
A) Acquired a 98% interest in Metales Preciosos, S.A. de C.V., a Mexican company
- exploration abandoned
|
|
|
|
|
1) El Cumbro property
|
|
$
|
14,260
|
|
|
|
|
|
|
2) El Cusito property
|
|
|
15,000
|
|
|
|
|
|
|
3) Canada de Oro property
|
|
|
15,000
|
|
|
|
|
|
|
4) La Moneda property
|
|
|
10,000
|
|
|
|
|
|
|
B) Langtry property (options expired – exploration abandoned)
|
|
|
|
|
1) Option payment
|
|
|
10,000
|
|
|
|
|
|
|
2) Option payment
|
|
|
90,000
|
|
|
|
|
|
|
3) Exploration
|
|
|
21,075
|
|
|
|
|
|
|
C) Acquisition of BLM mineral claims - Calico District
|
|
|
|
|
1) Silverado mining claims
|
|
|
4,250
|
|
|
|
|
|
|
2) Leviathon mining claims
|
|
|
47,609
|
|
|
|
|
|
|
D) Pioche Mining District – Lincoln County, Nevada
|
|
|
|
|
1) Prince Mine lease
|
|
|
695,817
|
|
|
|
|
|
|
2) Caselton Tailings
|
|
|
152,236
|
|
|
|
|
|
|
3) Caselton Mine
|
|
|
8,874
|
|
E) Silver Bow County, Montana
|
|
|
|
|
1) New Butte Property lease
|
|
|
53,417
|
|
|
|
|
|
|
2) Continental Public Land Trust
|
|
|
13,808
|
|
|
|
|
|
|
3) Silver Bar (Option) - abandoned
|
|
|
6,819
|
|
|
|
|
|
|
4) Butte Properties - General
|
|
|
37,501
|
|
|
|
|
|
|
F) Other Exploration Sites (evaluation)
|
|
|
|
|
|
|
|
|
|
1) Anaconda
|
|
|
7,500
|
|
|
|
|
|
|
2) Oro Blanco
|
|
|
8,840
|
|
|
|
|
|
|
4) SE Arizona Silver
|
|
|
4,829
|
|
|
|
|
|
|
5) Mohave Gold
|
|
|
1,050
|
|
|
|
|
|
|
6) Zonia Mine
|
|
|
6,650
|
|
|
|
|
|
|
e) General Administrative Costs
|
|
|
12,765
|
|
|
|
|
|
|
Total Exploration Costs
|
|
$
|
1,237,300
|
|
During our exploration activities, from June 16, 2006 through December 31, 2012, we have incurred $1,237,300 in exploration costs, as summarized above, general and administration expenses of $3,704,390 primarily consisting of salaries, stock compensation expense, office rent, legal and consulting fees, and travel expenditures. In addition, we have incurred impairment losses, interest and financing costs of $753,459 for a total of $5,005,566.
Accumulated losses of $5,005,566 incurred from the inception of the “exploration phase”, accounts for approximately 97% of the accumulated deficit of $5,181,600 reflected in the Shareholders’ Equity section of our financial statements. Our prior engineering activities accounts for the other portion of the deficit.
Uncertainties and Trends
Our revenues are dependent now, and in the future, upon the following factors:
·
|
Price volatility in worldwide commodity prices, including silver, gold, and other minerals, which is affected by: (a) sale or purchase of silver by central banks and financial institutions; (b) interest rates; (c) currency exchange rates; (d) currency exchange rates; (e) inflation or deflation; (f) speculation; and (g) fluctuating prices in worldwide and local commodities for petroleum-related products, chemicals, and solvents, which will affect our ability to obtain additional and continuing funding;
|
·
|
Global and regional supply and demand of silver, gold, and other minerals, including investment, industrial and jewelry demand;
|
·
|
Political and economic conditions of major silver, gold or other mineral-producing countries;
|
·
|
Threatened changes to the U.S. Mining Law that may cause increasing federal land royalties, or other unanticipated consequences and related increased costs of conduct in mining operations in the United States; and
|
·
|
Global economic conditions may affect pricing and availability of materials and supplies.
|
Off-Balance Sheet Arrangements
We have not entered into any transaction, agreement or other contractual arrangement with an entity unconsolidated with us under whom we have
·
|
An obligation under a guarantee contract
|
·
|
a retained or contingent interest in assets transferred to the unconsolidated entity or similar arrangement that serves as credit, liquidity or market risk support to such entity for such assets,
|
|
|
·
|
any obligation, including a contingent obligation, under a contract that would be accounted for as a derivative instrument, or
|
·
|
any obligation, including a contingent obligation, arising out of a variable interest in an unconsolidated entity that is held by us and material to us where such entity provides financing, liquidity, market risk or credit risk support to, or engages in leasing, hedging or research and development services with us.”
|
We do not have any off-balance sheet arrangements or commitments that have a current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material, other than those which may be disclosed in this Management’s Discussion and Analysis of Financial Condition and the audited Consolidated Financial Statements and related notes.
Changes in Accounting Policies
The significant accounting policies outlined within our Consolidated Financial Statements for the year ended December 31, 2012 have been applied consistently for the December 31 year-ends of 2012 and 2011.
Recent Accounting Pronouncements
Management has evaluated the recent accounting pronouncements issued since the audited financial statements and in management’s opinion, the relevant pronouncements that apply to our activities and their effect as of December 31, 2011 and December 31, 2012, are as follows:
In January 2010, the FASB (Financial Accounting Standards Board) issued Accounting Standards Update 2010-06 (ASU 2010-06), Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements. This is effective for interim and annual reporting periods beginning after December 15, 2009, except for the disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. Early adoption is permitted. During 2010, we sold an interest in a mining property, whose share-based payment transaction was accounted based on Level 3 fair value measurements.
In January 2010, the FASB (Financial Accounting Standards Board) issued Accounting Standards Update 2010-05 (ASU 2010-05), Compensation – Stock Compensation (Topic 718). This standard codifies EITF Topic D-110 Escrowed Share Arrangements and the Presumption of Compensation. At December 31, 2010, stock options granted were valued at $396,000, based on fair value measurements utilizing the Black Sholes Option pricing model.
In January 2010, the FASB issued Accounting Standards Update 2010-02, Consolidation (Topic 810): Accounting and Reporting for Decreases in Ownership of a Subsidiary. The amendments should be applied retrospectively to the first period that an entity adopted FAS 160. During 2010, we abandoned our mining concessions in Sonora, Mexico and a resolution was ratified and approved by the Board of Directors to dissolve its Mexican subsidiary, Metals Precious Atlas, S.A. de C.V., thus ceasing any further exploration work in Mexico.
In June 2009, the Securities and Exchange Commission’s Office of the Chief Accountant and Division of Corporation Finance announced the release of Staff Accounting Bulletin (SAB) No. 112. The statements in staff accounting bulletins are not rules or interpretations of the Commission, nor are they published as bearing the Commission's official approval. They represent interpretations and practices followed by the Division of Corporation Finance and the Office of the Chief Accountant in administering the disclosure requirements of the Federal securities laws.
PLAN OF OPERATIONS
Our Plan of Operations has been organized for each of our properties and claims to account for the similarities and differences in the location, geology, the prospective metals that may be hosted by each property or claim, and the current stage of exploration of each property and claim; accordingly, we have several Plans of Operations to account for those similarities and differences among our various properties and claims. Our Plans of Operations represent our expected exploration activities and are for a period of twelve months. The total amount budgeted for exploration, acquisition and development in 2013 is $ 4,215,000.
We are
continuing with the evaluation of mine plans, Phase II drill program and resource potential of the Prince Mine. Phase 1 Drill program of the projected extensions of the known silver mineralization was completed in the fall of 2012. On the Caselton Tailings remediation Project, we will conduct site characterization studies in conjunction with metallurgical testing. The data generated from the program will be used to design a processing facility and to determine the feasibility of economic precious metals recovery. At the newly acquired Butte Silver Mines properties, we will be evaluating and compiling the voluminous historic exploration and mining data on the properties and will commence with preliminary mine development planning. We believe that we have adequate mineral resources defined on the Butte properties to merit initiation of this planning which will be concurrent with geologic mapping and sampling of mineralized structures and surveying of existing underground development. Based upon our analysis of the test results and studies, we will determine whether to proceed with development plans. We cannot determine, predict, or assure whether we will be able to proceed with advanced exploration and development activities regarding any of our properties or claims. Our exploration activities will be conducted under the overall direction of our registered consulting geologist using industry standard quality assurance and control procedures.
Properties - The Calico Silver Project in San Bernardino County, California, the Pioche Mining District properties in Lincoln County, Nevada and the Butte Silver Mines properties in Silver Bow County, Montana.
We have leased the Calico Silver property to another exploration company and will focus our exploration efforts on the Pioche and Butte Mining Districts. We will use employees, consultants and existing infrastructure to conduct our activities in the Pioche Nevada and the Butte, Montana properties. Our exploration program is shown below:
Exploration at Butte Silver Mines
1)
|
Data and property acquisition.
Our staff will continue to compile the exploration records from these historic Anaconda Company mines. While much data is in our possession, other sources will be utilized in order to make the records as complete as possible. Once acquired, the exploration and development data will be compiled using mine planning software to regenerate resource estimates. Underground levels will be plotted as will drift sampling records and exploration drill holes. Selected mineral and surface interests ancillary to our properties are also slated for acquisition.
|
2)
|
Development Planning.
Based on the presently known historic resources and proposed AMC underground mine plans, we expect to be able to create new preliminary mine development plans for the Project. This will require underground mapping, surveying and confirmation sampling. As the condition of much of the existing underground development headings is presently unknown, the extent of this work to be conducted in 2013 is uncertain.
|
Exploration at Prince Mine:
1)
|
Surface and underground drilling.
All accumulated data from the 2012 Phase I Drill Program, geochemical and geophysical studies will be evaluated to confirm the highest priority targets for Phase II exploration on the Prince Mine. A drilling contractor will be hired to conduct the drilling program using the dual tube reverse circulation air rotary method of drilling and sample collection under the supervision of our registered Geologist. This drilling method is widely accepted as providing high quality sample integrity. Industry standard chain of custody and quality assurance and control procedures will be followed. This will include the use of duplicate samples and sample standards. Accurate geologic logs of the drill holes will be created and the drill hole locations surveyed. Geologic samples will be continuously collected and delivered to an independent certified analytical laboratory for assaying. It is estimated that this program will require up to four months for completion.
|
2)
|
Mine planning.
As assays come back from drilling programs, the corporate engineering department will enter them into a data base with mine planning software to produce a preliminary scoping study. Assuming the continued exploration is successful, an independent engineering firm will be hired to produce a deposit model using computerized mine planning software. This phase will require approximately three months and will most probably commence at approximately month twelve.
|
Site Characterization and Planning at the Caselton Tailings:
1)
|
Metallurgical testing
The initial Phase I bench scale test work has been completed and the metallurgical lab is working on optimizing metal recoveries before commencing Phase II pilot scale test work using a continuous-feed fluidized-bed system.
|
|
|
2)
|
Feasibility and Permitting.
This phase of the Operations Plan will commence once all the metallurgical test work is completed. Aerial surveying of the entire site will be completed during the first half of 2013. The permitting will be done ‘in- house' by our Western States Engineering division with assistance from an established and reputable independent mining engineering firm. Permit applications for the combined metal recovery and site remediation project will be prepared for submittal in conjunction with the process design work.
|
Our ability to complete any of the activities described under “Plan of Operations” will require significant funding. We presently have a commitment for portion of the funding, but we cannot assure you that we will be able to obtain full funding or that the terms on which additional funding may be available will be acceptable. To the extent that we are able to secure funding for a portion of our needs, we will have to allocate such funding among the projects, and we may not be able to complete components of these projects. If we are able to obtain only limited funding, it may result in significant dilution to our shareholders. Further, our use of proceeds may be determined by the investors based on their priorities, which may be different from our priorities.
Item 8 Financial Statements and Supplementary Data
The information required by this item is filed herewith.
SEALE AND BEERS, CPAs
PCAOB & CPAB REGISTERED AUDITORS
www.sealebeers.com
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
International Silver, Inc.
(An Exploration Stage Company)
We have audited the accompanying balance sheets of International Silver, Inc. (An Exploration Stage Company) as of December 31, 2012 and 2011, and the related statements of operations, stockholders’ equity (deficit) and cash flows for each of the years in the two-year period ended December 31, 2012 and from inception on June 16, 2006 through December 31, 2012. International Silver, Inc.’s management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of International Silver, Inc. (An Exploration Stage Company) as of December 31, 2012 and 2011, and the related statements of operations, stockholders’ equity (deficit) and cash flows for each of the years in the two-year period ended December 31, 2012 and from inception on June 16, 2006 through December 31, 2012, in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note A to the financial statements, the Company has not yet established an ongoing source of revenues sufficient to cover its operating costs, has negative working capital at December 31, 2012, has incurred recurring losses and recurring negative cash flow from operating activities, and has an accumulated deficit which raises substantial doubt about its ability to continue as a going concern. Management’s plans concerning these matters are also described in Note A. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ Seale and Beers, CPAs
Seale and Beers, CPAs
Las Vegas, Nevada
March 22, 2012
50 S. Jones Blvd. Suite 202 Las Vegas, NV 89107 Phone: (888)727-8251 Fax: (888)782-2351
International Silver, Inc.
(An Exploration Stage Company)
Consolidated Financial Statements
(Audited)
For the Year Ended December 31, 2012
And
For the Year Ended December 31, 2011
International Silver, Inc.
|
(An Exploration Stage Enterprise)
|
Consolidated Balance Sheets
|
|
|
As At
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
211,188
|
|
|
$
|
1,913
|
|
Accounts receivable
|
|
|
61,323
|
|
|
|
-
|
|
Due from related parties - Note L
|
|
|
-
|
|
|
|
299
|
|
Prepaid expenses - Note C
|
|
|
105,651
|
|
|
|
43,762
|
|
Total Current Assets
|
|
$
|
378,162
|
|
|
$
|
45,974
|
|
|
|
|
|
|
|
|
|
|
PROPERTY,PLANT AND EQUIPMENT- Note D
|
|
|
|
|
|
|
|
|
Mineral properties
|
|
$
|
103,388
|
|
|
$
|
-
|
|
Leasehold Improvements
|
|
|
26,812
|
|
|
|
-
|
|
Equipment
|
|
|
5,399
|
|
|
|
2,042
|
|
Furniture & Fixtures
|
|
|
3,502
|
|
|
|
3,502
|
|
Computer equipment
|
|
|
2,429
|
|
|
|
790
|
|
|
|
$
|
141,530
|
|
|
$
|
6,334
|
|
Accumulated depreciation
|
|
|
(6,240
|
)
|
|
|
(5,616
|
)
|
|
|
$
|
135,290
|
|
|
$
|
718
|
|
|
|
|
|
|
|
|
|
|
Other Assets – Note E
|
|
|
|
|
|
|
|
|
Deposit toward investment
|
|
$
|
150,000
|
|
|
$
|
-
|
|
Other Deposits – Note F
|
|
|
49,406
|
|
|
|
-
|
|
|
|
$
|
199,406
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
712,858
|
|
|
$
|
46,692
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
234,745
|
|
|
$
|
17,311
|
|
Payroll taxes payable
|
|
|
8,658
|
|
|
|
28,264
|
|
Accrued expenses
|
|
|
194,882
|
|
|
|
68,775
|
|
Due to related parties - Note L
|
|
|
52,218
|
|
|
|
25,566
|
|
Note payable - Note G
|
|
|
-
|
|
|
|
27,337
|
|
Total Current Liabilities
|
|
$
|
490,503
|
|
|
$
|
167,253
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES
|
|
|
|
|
|
|
|
|
Convertible notes payable - Note H
|
|
$
|
2,139,266
|
|
|
$
|
-
|
|
|
|
$
|
2,139,266
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
$
|
2,629,769
|
|
|
$
|
167,253
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY - Note K
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
|
|
authorized shares - 500,000,000
|
|
|
|
|
|
|
|
|
par value $0.0001 per share
|
|
|
|
|
|
|
|
|
issued & o/s at 12/31/11 - 36,780,828
|
|
|
|
|
|
|
|
|
issued & o/s at 09/30/12 - 37,052,280
|
|
$
|
3,705
|
|
|
$
|
3,678
|
|
Additional paid-in capital
|
|
|
3,260,984
|
|
|
|
2,505,935
|
|
Accumulated deficit prior to exploration stage
|
|
|
(176,034
|
)
|
|
|
(176,034
|
)
|
Accumulated deficit during exploration stage
|
|
|
(5,005,566
|
)
|
|
|
(2,454,140
|
)
|
Total Shareholders' Equity
|
|
$
|
(1,916,911
|
|
|
$
|
(120,561
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY
|
|
$
|
712,858
|
|
|
$
|
46,692
|
|
See accompanying notes to the consolidated financial statements
International Silver, Inc.
|
(An Exploration Stage Enterprise)
|
Consolidated Statement of Income
|
|
|
|
|
|
|
|
|
Inception (June 16, 2006) of Exploration Stage through (December 31, 2012)
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
Mineral lease income
|
|
$
|
100,000
|
|
|
$
|
-
|
|
|
$
|
100,000
|
|
Consulting-third parties
|
|
|
149,744
|
|
|
|
-
|
|
|
|
193,943
|
|
Consulting-related parties
|
|
|
-
|
|
|
|
7,900
|
|
|
|
397,090
|
|
Total Revenues
|
|
$
|
249,744
|
|
|
$
|
7,900
|
|
|
$
|
691,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration costs
|
|
$
|
870,543
|
|
|
$
|
82,835
|
|
|
$
|
1,237,300
|
|
General and administration
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent expense - related party
|
|
|
116,339
|
|
|
|
81,000
|
|
|
|
289,297
|
|
Bad debt expense
|
|
|
-
|
|
|
|
-
|
|
|
|
41,860
|
|
All other general & administrative
|
|
|
1,349,913
|
|
|
|
939,336
|
|
|
|
3,373,233
|
|
Depreciation and depletion
|
|
|
623
|
|
|
|
72
|
|
|
|
1,450
|
|
Total operating expenses
|
|
$
|
2,337,418
|
|
|
$
|
1,103,243
|
|
|
$
|
4,943,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income/(Loss)
|
|
$
|
(2,087,674
|
)
|
|
$
|
(1,095,343
|
)
|
|
$
|
(4,252,107
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income/(Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on settlement of debt
|
|
$
|
-
|
|
|
$
|
1,678,634
|
|
|
$
|
1,678,634
|
|
Impairment loss
|
|
|
-
|
|
|
|
(1,693,456
|
)
|
|
|
(1,733,456
|
)
|
Interest expense
|
|
|
(463,752
|
)
|
|
|
(192,835
|
)
|
|
|
(698,637
|
)
|
Total other income/(expense)
|
|
$
|
(463,752
|
)
|
|
$
|
(207,657
|
)
|
|
$
|
(753,459
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
(2,551,426
|
)
|
|
$
|
(1,303,000
|
)
|
|
$
|
(5,005,566
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) per Share
|
|
$
|
(0.07
|
)
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
|
|
|
36,916,926
|
|
|
|
33,467,276
|
|
|
|
|
|
See accompanying notes to the consolidated financial statements
International Silver, Inc.
|
(An Exploration Stage Enterprise)
|
Consolidated Statement of Cash Flows
|
|
|
|
|
|
|
|
|
Inception (June 16,
|
|
|
|
Twelve Months Ended
|
|
|
2006) of Exploration
Stage through
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
(December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012)
|
|
|
|
|
|
|
|
|
|
(Restated)
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
(2,551,426
|
)
|
|
$
|
(1,303,000
|
)
|
|
$
|
(5,005,566
|
)
|
Adjustments used to reconcile net (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
to net cash (used) by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest in subsidiary
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,530
|
)
|
Dissolution of subsidiary
|
|
|
-
|
|
|
|
-
|
|
|
|
3,530
|
|
Depreciation and depletion
|
|
|
623
|
|
|
|
72
|
|
|
|
1,450
|
|
Impairment loss
|
|
|
-
|
|
|
|
14,822
|
|
|
|
1,733,456
|
|
Gain on settlement on debt
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,678,634
|
)
|
Financing cost
|
|
|
214,715
|
|
|
|
191,054
|
|
|
|
414,102
|
|
Stock compensation expense
|
|
|
28,000
|
|
|
|
-
|
|
|
|
28,000
|
|
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
In exchange for land
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
In exchange for services
|
|
|
-
|
|
|
|
-
|
|
|
|
157,000
|
|
In exchange for exploration costs
|
|
|
-
|
|
|
|
-
|
|
|
|
55,385
|
|
In exchange for debt
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
Issuance of incentive stock option grants
|
|
|
-
|
|
|
|
-
|
|
|
|
396,000
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease/(Increase) in receivables
|
|
|
(61,024
|
)
|
|
|
15,620
|
|
|
|
188,338
|
|
Decrease/(Increase) in employee receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
2,317
|
|
Decrease/(Increase) in prepaid expenses
|
|
|
(61,889
|
)
|
|
|
36,768
|
|
|
|
(109,125
|
)
|
(Decrease)/Increase in payables
|
|
|
224,480
|
|
|
|
30,619
|
|
|
|
282,452
|
|
(Decrease)/Increase in accrued expenses
|
|
|
126,107
|
|
|
|
60,311
|
|
|
|
218,503
|
|
Net Cash Flows (used by) Operating Activities
|
|
$
|
(2,080,414
|
)
|
|
$
|
(953,734
|
)
|
|
$
|
(3,236,322
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOW FROM INVESTMENT ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease/purchase option on land
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(90,000
|
)
|
Purchase of land
|
|
|
-
|
|
|
|
-
|
|
|
|
(90,000
|
)
|
Leasehold Improvements
|
|
|
(26,812
|
)
|
|
|
-
|
|
|
|
(26,812
|
)
|
Purchase of equipment
|
|
|
(4,995
|
)
|
|
|
(790
|
)
|
|
|
(12,453
|
)
|
Building improvements
|
|
|
-
|
|
|
|
(14,822
|
)
|
|
|
(14,822
|
)
|
Deposits towards investment
|
|
|
(150,000
|
)
|
|
|
-
|
|
|
|
(150,000
|
)
|
Nonrefundable deposit - Option payment
|
|
|
(35,000
|
)
|
|
|
-
|
|
|
|
(35,000
|
)
|
Refundable deposit - reclamation bond
|
|
|
(14,406
|
)
|
|
|
-
|
|
|
|
(14,406
|
)
|
Purchase of mineral land
|
|
|
(103,388
|
)
|
|
|
-
|
|
|
|
(103,388
|
)
|
Net Cash Flows from Investment Activities
|
|
$
|
(334,601
|
)
|
|
$
|
(15,612
|
)
|
|
$
|
(536,881
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from stock issuance
|
|
$
|
54,290
|
|
|
$
|
1,155,000
|
|
|
$
|
1,329,290
|
|
Less: Stock issuance costs
|
|
|
-
|
|
|
|
(139,724
|
)
|
|
|
(139,724
|
)
|
Sale of mining property
|
|
|
|
|
|
|
|
|
|
|
|
|
For treasury stock
|
|
|
-
|
|
|
|
-
|
|
|
|
(30,000
|
)
|
Exchange for securities
|
|
|
-
|
|
|
|
-
|
|
|
|
(25,000
|
)
|
Return of deed of trust - mining property
|
|
|
-
|
|
|
|
-
|
|
|
|
90,000
|
|
Disposal of vehicle
|
|
|
-
|
|
|
|
-
|
|
|
|
215
|
|
Third-party loan
|
|
|
2,600,000
|
|
|
|
-
|
|
|
|
2,675,000
|
|
Debt service payments
|
|
|
(30,000
|
)
|
|
|
(80,000
|
)
|
|
|
(100,000
|
)
|
Borrowings from related parties
|
|
|
-
|
|
|
|
-
|
|
|
|
152,980
|
|
Net Cash Flows from Financing Activities
|
|
$
|
2,624,290
|
|
|
$
|
935,276
|
|
|
$
|
3,952,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase/(Decrease) in Cash
|
|
$
|
209,275
|
|
|
$
|
(34,070
|
)
|
|
$
|
179,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Cash Balance
|
|
$
|
1,913
|
|
|
$
|
35,983
|
|
|
$
|
31,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Cash Balance
|
|
$
|
211,188
|
|
|
$
|
1,913
|
|
|
$
|
211,188
|
|
See accompanying notes to the consolidated financial statements
International Silver, Inc.
|
(An Exploration Stage Enterprise)
|
Supplemental Disclosures of Non-Cash Financing Activities
|
|
|
|
|
|
Exploration Stage
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company issued shares of its common stock in exchange for the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For services rendered:
|
|
|
|
|
|
|
|
|
|
Director services
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
21,000
|
|
Legal and professional services
|
|
|
-
|
|
|
|
-
|
|
|
|
116,350
|
|
Stock transfer agent services
|
|
|
-
|
|
|
|
-
|
|
|
|
5,500
|
|
Accounting services
|
|
|
-
|
|
|
|
-
|
|
|
|
6,150
|
|
Geology and engineering
|
|
|
-
|
|
|
|
-
|
|
|
|
8,000
|
|
Sub-total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
157,000
|
|
For land/mining property
|
|
|
-
|
|
|
|
-
|
|
|
|
42,000
|
|
For equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
For exploration costs
|
|
|
-
|
|
|
|
-
|
|
|
|
55,385
|
|
For debt retirement
|
|
|
54,290
|
|
|
|
102,361
|
|
|
|
156,651
|
|
For contributed capital
|
|
|
-
|
|
|
|
-
|
|
|
|
315,072
|
|
Total non-cash issuances of stock
|
|
$
|
54,290
|
|
|
$
|
102,361
|
|
|
$
|
729,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock issuable
|
|
|
|
|
|
|
|
|
|
|
|
|
For debt interest
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
16,250
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
16,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock cancelled
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of its common stock
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of incentive stock option grants
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants issued
|
|
$
|
28,000
|
|
|
$
|
-
|
|
|
$
|
424,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company relinquished its mining property in exchange for the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For repurchase of its common stock
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(30,000
|
)
|
For marketable securities in another company
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(25,000
|
)
|
For deed of trust in the mining property
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
90,000
|
|
International Silver, Inc.
|
(An Exploration Stage Enterprise)
|
Consolidated Statement of Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Deficit
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
Additional
|
|
|
Treasury Stock/
|
|
|
Prior
|
|
|
During
|
|
|
|
|
|
|
Share
|
|
|
No. of
|
|
|
$
0.0001
|
|
|
Paid-In
|
|
|
Shares Issuable
|
|
|
Exploration
|
|
|
Exploration
|
|
|
|
|
|
|
Price
|
|
|
Shares
|
|
|
Par Value
|
|
|
Capital
|
|
|
Shares
|
|
|
Amount
|
|
|
Stage
|
|
|
Stage
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior to June 16, 2006
|
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
258,522
|
|
|
|
|
|
|
|
|
|
(176,034
|
)
|
|
|
0
|
|
|
|
82,488
|
|
At June 16, 2006
|
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
258,522
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
0
|
|
|
|
82,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Split - 12,000:1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 24, 2006
|
|
|
|
|
|
12,000,000
|
|
|
|
1,200
|
|
|
|
(1,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
Shares issued for services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 13, 2006
|
|
$
|
0.075
|
|
|
|
1,000,000
|
|
|
|
100
|
|
|
|
74,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,000
|
|
October 21, 2006
|
|
$
|
0.050
|
|
|
|
100,000
|
|
|
|
10
|
|
|
|
4,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000
|
|
Shares issued for property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 19, 2006
|
|
$
|
1.000
|
|
|
|
30,000
|
|
|
|
3
|
|
|
|
29,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,000
|
|
Shares issued for acquisition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metales Preciosos,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
S.A. de C.V.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 21, 2006
|
|
$
|
0.185
|
|
|
|
300,000
|
|
|
|
30
|
|
|
|
55,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,385
|
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(163,224
|
)
|
|
|
(163,224
|
)
|
At December 31, 2006
|
|
|
|
|
|
|
13,430,000
|
|
|
|
1,343
|
|
|
|
422,564
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
(163,224
|
)
|
|
|
84,649
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 4, 2007
|
|
$
|
0.500
|
|
|
|
400
|
|
|
|
0
|
|
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200
|
|
May 11, 2007
|
|
$
|
0.500
|
|
|
|
2,000
|
|
|
|
0
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
|
May 14, 2007
|
|
$
|
0.500
|
|
|
|
4,000
|
|
|
|
0
|
|
|
|
2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,000
|
|
May 16, 2007
|
|
$
|
0.500
|
|
|
|
600
|
|
|
|
0
|
|
|
|
300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300
|
|
June 4, 2007
|
|
$
|
0.500
|
|
|
|
3,000
|
|
|
|
0
|
|
|
|
1,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,500
|
|
October 29, 2007
|
|
$
|
0.500
|
|
|
|
4,000
|
|
|
|
0
|
|
|
|
2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,000
|
|
November 6, 2007
|
|
$
|
0.500
|
|
|
|
28,000
|
|
|
|
3
|
|
|
|
13,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,000
|
|
November 8, 2007
|
|
$
|
0.500
|
|
|
|
18,000
|
|
|
|
2
|
|
|
|
8,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,000
|
|
November 13, 2007
|
|
$
|
0.250
|
|
|
|
200,000
|
|
|
|
20
|
|
|
|
49,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000
|
|
Shares issued for services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 22, 2007
|
|
$
|
0.055
|
|
|
|
100,000
|
|
|
|
10
|
|
|
|
5,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,500
|
|
September 13, 2007
|
|
$
|
0.040
|
|
|
|
250,000
|
|
|
|
25
|
|
|
|
9,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
September 21, 2007
|
|
$
|
0.040
|
|
|
|
150,000
|
|
|
|
15
|
|
|
|
5,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,000
|
|
Shares exchanged for debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2007
|
|
$
|
0.500
|
|
|
|
336,186
|
|
|
|
33
|
|
|
|
168,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168,093
|
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(128,147
|
)
|
|
|
(128,147
|
)
|
At December 31, 2007
|
|
|
|
|
|
|
14,526,186
|
|
|
|
1,452
|
|
|
|
692,048
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
(291,371
|
)
|
|
|
226,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 12, 2008
|
|
$
|
0.133
|
|
|
|
150,000
|
|
|
|
15
|
|
|
|
19,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,000
|
|
Shares exchanged for debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 8, 2008
|
|
$
|
0.289
|
|
|
|
335,567
|
|
|
|
35
|
|
|
|
96,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96,980
|
|
Shares repurchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 10, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,000
|
)
|
|
|
(30,000
|
)
|
|
|
|
|
|
|
|
|
|
|
(30,000
|
)
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(298,788
|
)
|
|
|
(298,788
|
)
|
At December 31, 2008
|
|
|
|
|
|
|
15,011,753
|
|
|
|
1,501
|
|
|
|
808,978
|
|
|
|
(30,000
|
)
|
|
|
(30,000
|
)
|
|
|
(176,034
|
)
|
|
|
(590,159
|
)
|
|
|
14,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 6, 2009
|
|
$
|
0.010
|
|
|
|
3,550,000
|
|
|
|
355
|
|
|
|
35,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,500
|
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(82,160
|
)
|
|
|
(82,160
|
)
|
At December 31, 2009
|
|
|
|
|
|
|
18,561,753
|
|
|
|
1,856
|
|
|
|
844,123
|
|
|
|
(30,000
|
)
|
|
|
(30,000
|
)
|
|
|
(176,034
|
)
|
|
|
(672,319
|
)
|
|
|
(32,374
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares cancelled
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 10, 2010
|
|
$
|
1.000
|
|
|
|
(30,000
|
)
|
|
|
(3
|
)
|
|
|
(29,997
|
)
|
|
|
30,000
|
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
Shares issuable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 3, 2010
|
|
$
|
0.003
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
6,000,000
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
Shares issued for land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 26, 2010
|
|
$
|
0.003
|
|
|
|
6,000,000
|
|
|
|
600
|
|
|
|
14,400
|
|
|
|
(6,000,000
|
)
|
|
|
(15,000
|
)
|
|
|
|
|
|
|
|
|
|
|
0
|
|
Shares exchanged for debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 18, 2010
|
|
$
|
0.025
|
|
|
|
2,000,000
|
|
|
|
200
|
|
|
|
49,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000
|
|
Shares issued for cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 24, 2010
|
|
$
|
0.020
|
|
|
|
2,000,000
|
|
|
|
200
|
|
|
|
39,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,000
|
|
Stock option - grants issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 1, 2010
|
|
$
|
0.120
|
|
|
|
|
|
|
|
|
|
|
|
396,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
396,000
|
|
Shares exchanged for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
convertible note
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
$
|
0.600
|
|
|
|
50,000
|
|
|
|
5
|
|
|
|
74,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75,000
|
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(478,821
|
)
|
|
|
(478,821
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2010
|
|
|
|
|
|
|
28,581,753
|
|
|
|
2,858
|
|
|
|
1,389,121
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
(1,151,140
|
)
|
|
|
64,805
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issuable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011
|
|
$
|
0.650
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
25,000
|
|
|
|
16,250
|
|
|
|
|
|
|
|
|
|
|
|
16,250
|
|
Retirement of convertible note
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 21, 2011
|
|
$
|
0.205
|
|
|
|
499,077
|
|
|
|
50
|
|
|
|
102,309
|
|
|
|
(25,000
|
)
|
|
|
(16,250
|
)
|
|
|
|
|
|
|
|
|
|
|
86,109
|
|
Private placement:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 18, 2011
|
|
$
|
0.150
|
|
|
|
2,666,667
|
|
|
|
266
|
|
|
|
399,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
400,000
|
|
May 25, 2011
|
|
$
|
0.150
|
|
|
|
1,333,334
|
|
|
|
133
|
|
|
|
199,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200,000
|
|
May 27, 2011
|
|
$
|
0.150
|
|
|
|
1,500,001
|
|
|
|
150
|
|
|
|
224,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
225,000
|
|
May 31, 2011
|
|
$
|
0.150
|
|
|
|
533,331
|
|
|
|
53
|
|
|
|
79,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80,000
|
|
June 1, 2011
|
|
$
|
0.150
|
|
|
|
333,333
|
|
|
|
33
|
|
|
|
49,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000
|
|
June 15, 2011
|
|
$
|
0.150
|
|
|
|
1,000,000
|
|
|
|
100
|
|
|
|
149,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,000
|
|
June 23, 2011
|
|
$
|
0.150
|
|
|
|
333,332
|
|
|
|
34
|
|
|
|
49,966
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,000
|
|
Stock issuance costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(139,725
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(139,725
|
)
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,303,000
|
)
|
|
|
(1,303,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2011
|
|
|
|
|
|
|
36,780,828
|
|
|
|
3,678
|
|
|
|
2,505,935
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
(2,454,140
|
)
|
|
|
(120,561
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 6, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
133,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
133,334
|
|
Convertible Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 25, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
444,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
444,444
|
|
Shares exchanged for debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 28, 2012
|
|
$
|
0.200
|
|
|
|
271,452
|
|
|
|
27
|
|
|
|
54,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,290
|
|
Cost of Discounted Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 28, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,008
|
|
Stock option - grants issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 7, 2012
|
|
$
|
0.070
|
|
|
|
|
|
|
|
|
|
|
|
28,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,000
|
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,551,426
|
)
|
|
|
(2,551,426
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2012
|
|
|
|
|
|
|
37,052,280
|
|
|
|
3,705
|
|
|
|
3,260,984
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
(5,005,566
|
)
|
|
|
(1,916,911
|
)
|
See accompanying notes to the consolidated financial statements
International Silver, Inc.
(An Exploration Stage Company)
Notes to Consolidated Financial Statements
Note A - Organization and Business
General
International Silver, Inc. (the “Company”) is an exploration stage company, as set forth in FASB ASC 915 – Development Stage Entities and “Industry Guide 7” of the Securities and Exchange Commission’s Guides for the Preparation of Registration Statements and with the Society for Mining, Metallurgy and Exploration’s “Guide for Reporting Exploration Information, Mineral Resources, and Mineral Reserves” dated March 1, 1999. The Company’s strategy consists of acquiring and exploring high-grade silver properties throughout North and South America.
The Company was incorporated in the State of Arizona, as ARX Engineering, Inc. on September 4, 1992 and then later changed their corporate company name to Western States Engineering, Inc. On June 20, 2006, the Company changed its name to International Silver, Inc. in connection with its new business plan of acquiring exploration properties, along with providing engineering services.
The Company’s business strategy consists of acquiring and exploring high-grade silver properties throughout North and South America. Contingent upon adequate funding, the Company intends to initiate a reconnaissance and exploration program in the Pioche Mining District located in Nevada, in Silver Bow County, Montana and in Calico Mining District in California to identify potentially high-grade silver targets and to evaluate other properties in each of the districts for possible acquisition. The Company will continue to seek and evaluate new opportunities for exploration and/or development properties.
Key Mineral Properties
Prince Mine Property, Lincoln County, Nevada
On November 6, 2010, the Company has entered into a lease /purchase agreement to explore and acquire the historic Prince Mine in Lincoln County, Nevada, USA. The Prince Mine is a former producer of silver, gold, lead, zinc and manganese sulfide and oxide fluxing ore. The Company has completed a preliminary drilling program and is in the process of analyzing their findings. At December 31, 2012, there are no proven and probable reserves.
Caselton Tailings Project
On March 27, 2012, the Company entered into a joint venture operating agreement to evaluate, remediate, reclaim and develop the Caselton Tailings that are located in the Pioche Mining District in Lincoln County, Nevada. The Company has deposited funds towards this investment (refer to Note E – Deposit in Investment) which constitutes the Company capital contribution towards the joint venture. Formation of the joint venture is pending.
New Butte Mining Properties, Silver Bow County, Montana
On December 1, 2011, the Company executed a mining lease agreement on 954 acres of mineral rights and an additional 362 acres of surface and mineral rights located in the Butte District of Montana. The lease provides full access for mining on the land for a term of fifty years and thereafter as long as minerals are produced. The New Butte Properties were historically owned and operated as silver-zinc and silver-copper mines by the Anaconda Company. The major formerly operating underground mines now held by the Company are known as the Alice, the Lexington, the Badger, the Diamond and the High One.
Magna Charta Property, Silver Bow County, Montana
On March 1, 2012, the Company purchased 18 acres of land, a patented mining claim, which includes surface rights situated in the County of Silver Bow, Montana under a fee simple contract.
Continental Public Land Trust, Silver Bow County, Montana
On April 23, 2012, the Company executed a 99-year mining lease on 1,100 acres of mineral rights with Continental Public land Trust with an option to purchase certain patented lode and placer mining claims, including surface rights and other interests Silver Bow County, Montana. The Belmont mine property is part of the CPLT lease.
West Butte - Chattel Property. Silver Bow County Montana
On August 7, 2012, the Company entered into a purchase agreement and contract for deed with Chattel, LLC, a Montana limited liability company, for 1,022 acres of land and mineral rights, located in Silver Bow County, Montana.
Calico Silver Project, San Bernardino County, California
The Calico Silver Project is located in the Calico Silver Mining District about 15 miles northeast of Barstow or 145 miles northeast of Los Angeles in the Mojave Desert of Southern California. There are approximately 1,300 acres of U.S federal lode mining claims wholly owned by the Company. In 2012, the Company leased this property to Calico Exploration, LLC.
Going Concern
The Company’s financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. There is substantial doubt of the ability of the Company to continue as a going concern since it is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations.
In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management’s plans to obtain such resources for the Company may include (1) a private placement, and/or (2) a public offering and/or (3) convertible notes and secured loans.
The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and eventually secure other resources of financing and attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Note B - Summary of Significant Accounting Policies
Principles of Consolidation
The financial statements include the accounts of International Silver, Inc. and its subsidiaries Western States Engineering, Inc., International Silver Nevada, Inc. and Butte Silver Mines, Inc. for the twelve months ended December 31, 2012. For the twelve months ended December 31, 2011, the financial statements include International Silver, Inc. and its subsidiaries, Western States Engineering, Inc. and Butte Silver Mines, Inc. The Company’s financial condition and results of operations are based on its consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States (GAAP).
Recent Accounting Pronouncements
Management has evaluated the recent accounting pronouncements issued since the audited financial statements and in managements’ opinion, the relevant pronouncements reviewed have no material effect on the Company’s financial statements. At December 31, 2012 there were no recent accounting standards that apply to the Company activities.
Use of Estimates
Preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Significant areas requiring the use of management estimates include the determination of mineral ore quantities; the depletion expense calculation, if applicable; useful lives of property and equipment for depreciation; impairment valuations and calculation of any deferred taxes. Actual results may differ from those estimates, and such differences may be material to the financial statements. In management’s opinion all adjustments necessary for a fair statement of the results for the years ended December 31, 2012 and December31, 2011 have been made.
Concentration of Credit Risk
Our cash equivalents, prepaid expenses and trade receivables are exposed to concentrations of credit risk. We manage and control risk by maintaining cash with major financial institutions. Management believes that the financial institutions are financially sound and the risk of loss is low.
Concentrations and Economic Vulnerability
Concentrations and economic vulnerability include reliance on related parties. During the year 2012, no revenue was
realized from related parties. In year 2011, 100% of the revenue was realized from a related party.
During the first half of 2012, the Company negotiated additional financing and as a result, the entirety of the Company’s tangible property, currently owned or acquired hereafter, is collateral for the ISLV Partners, LLC. (Refer to
Note H – Convertible Note Payable).
Fair Value of Financial Instruments
Due to their short-term nature, the carrying value of our current financial assets and liabilities approximates their fair values. The fair value of our borrowings, if recalculated based on current interest rates, would not significantly differ from the recorded amounts.
Cash and Cash Equivalents
For the statement of cash flows, any liquid investments with a maturity of three months or less at the time of acquisition are considered to be cash equivalents.
Accounts Receivable
Accounts receivable are stated, net of an allowance for uncollectible accounts. At December 31, 2012 trade receivabes were $61,323and at December 31, 2011, there were no trade receivables, only related party receivables of $299. No allowance for uncollectible accounts was established, as management deem the accounts as fully-collectible.
Investments
Investments in marketable securities are classified under one of three methods:
1)
|
available for sale
|
|
|
2)
|
held to maturity
|
|
|
3)
|
trading securities
|
The accounting treatment accorded any investment will depend on whether the presence of “significant influence” over an investee exists. If the investor owns at least 20% of its common stock, then significant influence is assumed. If there is less than 20% ownership or if there is no significant influence over an investee, the investment is valued at the Fair Value Method, otherwise the Equity Method is utilized. At December 31, 2012 and December 31, 2011, the Company held securities in Continental Mining & Smelting, which are considered “available for sale” and were reported under the Equity Method. At December 31, 2012 and December 31, 2011, the value of the Company’s investments in Continental Mining & Smelting Limited was considered impaired. See
Note E – Other Assets – Investments in Stocks.
Mineral Development
Costs associated with the acquisition of mineral interests, in the exploration stage, are “expensed”. Mineral exploration costs are also “expensed” as incurred. When it has been determined that a mineral property can be economically developed, the costs incurred to develop such property, including costs to further delineate the ore body and remove overburden to initially expose the ore body, are capitalized as incurred. These costs will then be amortized using the units-of-production method over the estimated life of the ore body based on estimated recoverable ounces of proven and probable reserves.
To the extent that any development costs benefit an entire mineralized property, they are amortized over the estimated life of the property. The specific capitalized cost bases subject to depletion are calculated on a formula based on the number of tons of ore that are expected to be mined divided by the total tons in proven and probable reserves in the property. To date, no development has occurred, nor has depletion has been taken, since production has not commenced.
Mineral Interests and Property
Mineral interests include the costs of acquired mineral rights and royalty interests in production, development and exploration stage properties.
Production stage mineral interests represent interests in operating properties that contain proven and probable reserves. Development stage mineral interests represent interests in properties under development that contain proven and probable reserves. Exploration stage mineral interests represent interests in properties that are believed to potentially contain mineralized material.
Mineral interests related to mining properties in the production stage are amortized over the life of the related property using the Units of Production method in order to match the amortization with the expected underlying future cash flows. Development stage mineral interests are not amortized until such time as the underlying property is converted to the production stage. At December 31, 2012 and December 31, 2011, all mineral interests were in the exploration stage.
Property, Plant and Equipment
Property, plant and equipment are recorded at cost, except for those fixed assets acquired and accounted for under the “Asset Acquisition Method” utilizing fair value measurements, if any. Maintenance and repair are charged to expense as incurred, renewals and improvements that extend the useful lives of assets are capitalized. Depreciation on property and equipment is computed using the straight-line method over the assets’ estimated useful lives as follows:
Leasehold Improvements
|
15 years
|
|
|
Equipment
|
5 years
|
|
|
Office furniture and equipment
|
5 years
|
Development stage mineral interests are not amortized until such time as the underlying property is converted to the production stage. As of December 31, 2012, there was $6,240 in accumulated depreciation and no amortization has taken place on any of the mineral interests, as the Company is in the exploration stage.
Impairment of Long-Lived Assets
The company adheres to ASC 360-10-20 and 360-10-35, "Accounting for the Impairment and Disposal of Long-Lived Assets," which requires that long-lived assets to be held and used be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. An impairment loss would be recognized when the estimated future cash flows are less than the carrying amount of the asset and would be calculated based on discounted cash flows.
Estimates of future cash flows used to test the recoverability of a long-lived asset incorporate the company’s assumptions about its use of the asset and all available evidence was considered. For impairment purposes, the asset groupings were considered at their lowest level for which identifiable cash flows are independent of the cash flows of other assets and liabilities.
At December 31, 2012, an impairment test was conducted on the Company’s mineral land holdings and no impairment loss is required. Refer to
Note D – Property. Plant and Equipment – Mining Properties
.
Revenue Recognition and Production Costs
The Company recognizes revenue when sales contracts or consulting contracts have been properly executed, delivery of product has occurred or services have been rendered, the contract price is readily determinable and collectability is reasonably assured.
At December 31, 2012, income was recognized from management and engineering contracts from Western States Engineering, Inc., a subsidiary of International Silver, Inc. As of December 31, 2012, there has been no production from any of the Company's mineral properties, since these properties are still in the exploratory stage.
Earnings (Loss) Per Share
Basic income (loss) per share is computed by dividing income (loss) attributable to the common shareholders by the weighted-average number of common shares outstanding for the reporting period. Diluted net income per share reflects the potential dilution that could occur if dilutive securities and other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company, unless the effect is to reduce a loss or increase earnings per share.
On November 1, 2010, the Company adopted and granted stock options to its directors, employees and key consultants. On November 7, 2012, the Company granted its members of the Board of Directors additional stock options. (Refer to Note K – Shareholders’ Equity)
In 2012, the Company executed three convertible notes, whereby the lender was granted warrants to purchase additional shares of common stock of the Company. Refer to Note H – Convertible Notes Payable).
As of December 31, 2012 and December 31, 2011, no options nor warrants had been exercised.
Income Taxes
The Company accounts for income taxes under ASC 740-10-30 - Accounting for Income Taxes. ASC 740-10-30 is an asset and liability approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been recognized in the Company’s financial statements or tax returns. In estimating future tax consequences, ASC 740-10-35 generally considers all expected future events other than enactments of changes in the tax law or rates. Income tax information is disclosed in
Note J- Income Taxes
.
Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry forwards and deferred tax assets are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Statement of Cash Flows Information and Supplemental Non-Cash Financing Activities
Non-cash investing and financing transactions during the year ended December 31, 2012 were $214,715 and $191,054 for the year ended December 31, 2011. During the year 2012, non-cash investing and financing activities reflected amortization of discount on notes issued by ISLV Partners, Inc. and the cost of discounted shares issued in exchange for outstanding debt. (refer to
Note H – Convertible Notes Payable
)
Comprehensive Income
ASC 220-10-55-2 - Comprehensive Income, requires companies to classify items of other comprehensive income by their nature in a financial statement and display the accumulated balance of other comprehensive income separately from retained earnings and additional paid-in capital in the equity section of a statement of financial position. On December 31, 2012 and December 31, 2011, the Company did not have any material items of comprehensive income.
Derivative Instruments
The Company revalues derivative liabilities as of each balance sheet date, and otherwise complies with the provisions of ASC 815-10.
Stock-Based Compensation
In December 2004, the Financial Accounting Standards Board, issued ASC 718 - Share-Based Payment, requires “public” companies to recognize the cost of employee services received in exchange for equity instruments, based on the grant-date fair value of those instruments, with limited exceptions. ASC 718 also affects the pattern in which compensation cost is recognized, the accounting for employee share purchase plans, and the accounting for income tax effects of share-based payment transactions. In 2009, the Board of Directors of the Company approved a resolution for the stock issuance to officers and employees to recognize the cost of employee services. The Company adopted a stock option plan on November 1, 2010, which is accounted for pursuant to ASC 718.
Note C – Prepaid Expense
At December 31, 2012, prepaid expenses reflect the unexpired portion of mineral property leases, which are treated as operating leases, pursuant to FASB ASC 840-20. Disclosure of lease terms is explained in Note D – Property, Plant and Equipment. During the year ended December 31, 2012, prepayments were also made on drilling, assaying and metallurgical contracts negotiated. Prepaid expenses also reflect the unexpired portion of general liability insurance on the Company’s properties, as well as director & officer liability insurance, resulting in a prepaid expense balance of $105,651 at December 31, 2012 as follows:
|
|
December
31, 2012
|
|
|
December
31, 2011
|
|
|
|
|
|
|
|
|
Prepaid mine leases
|
|
$
|
49,096
|
|
|
$
|
42,467
|
|
Prepaid commercial insurance
|
|
|
5,603
|
|
|
|
0
|
|
Prepaid director & officer insurance
|
|
|
35,413
|
|
|
|
0
|
|
Prepaid expense – drilling, assaying and metallurgical services
|
|
|
14,321
|
|
|
|
0
|
|
Prepaid expense - other
|
|
|
1,218
|
|
|
|
1,295
|
|
Total Prepaid Expense
|
|
$
|
105,651
|
|
|
$
|
43,762
|
|
Note D - Property, Plant and Equipment
Mining Properties
The Company’s mining interests, include property acquired by staking, purchasing and leasing mining claims located in the states of California, Nevada and Montana as follows:
Calico Silver Project
The Calico Silver Project consists of 60 unpatented mining claims, which were acquired through staking and filing Notices of Location with the Bureau of Land Management. The Company pays annual maintenance fees to the Bureau of Land Management (BLM) on its 60 unpatented lode-mining claims, located in San Bernadino County, California. The Company expenses these maintenance fees in the year paid.
Magna Charta Mining Claim - Silver Bow County, Montana
On March 1, 2012, the Company acquired title to a fee simple estate or interest in the Magna Charta Lode Mining claim for $47,500. The mining claim comprised of 18 acres, with a patented mining claim, including surface rights is located in the County of Silver Bow in the State of Montana.
West Butte - Chattel Property - Silver Bow County Montana
On April 27, 2012, the Company entered into a purchase agreement with Chattel, LLC, a Montana limited liability company, for 1,022 acres of land and mineral rights, located in Silver Bow County, Montana at a purchase price of $1,500,000. Pursuant to ASC 360-20-55-2, the minimal initial investment requirement for the full recognition of the purchase price on land held for commercial or industrial purposes, requires a minimal investment of 20% of the value. Upon execution of the contract for deed on August 7, 2012, only the initial deposit of $50,000, plus title fees were capitalized. The terms of the purchase agreement are disclosed in
Note I – Contract Payable.
Prince Mine Lease – Lincoln County , Nevada
On November 6, 2010, the Company entered into a lease /purchase agreement to explore and acquire the Prince Mine in Lincoln County, Nevada, USA. The Prince Mine is a former producer of silver, gold, lead, zinc and manganese sulfide and oxide fluxing ore. During 2012, a preliminary drilling program was undertaken by the Company. At December 31, 2012 there were no proven or probable reserves.
The five-year lease requires annual lease payments of $50,000 payable annually on each anniversary date from the date of the lease agreement. Pursuant to FASB ASC 840 – 20 Operating Leases, the lease meets the criteria to be treated as an operating lease. Future minimum lease payments are as follows:
November 6, 2013
|
|
$
|
50,000
|
|
November 6, 2014
|
|
$
|
50,000
|
|
|
|
|
|
|
Total
|
|
$
|
100,000
|
|
Lease expense on the Prince Mine since inception of the lease on November 6, 2010 through December 31, 2012 is $107,671. For the year ended December 31, 2012 lease expense was $50,000.
Should the Company exercise the purchase option, the total purchase price shall be $2,750,000, less any amounts paid as advance/lease payments. The initial payment is due within 30 days of the option exercise. Installment payments are as follows:
No. 1 - Initial payment
|
|
$
|
687,500
|
|
No. 2 - 1st anniversary of exercise
|
|
$
|
687,500
|
|
No. 3 - 2nd anniversary of exercise
|
|
$
|
687,500
|
|
No. 4 - 3rd anniversary of exercise
|
|
$
|
687,500
|
|
Prepayment of all or any portion of the principal balance are not subject to penalty.
New Butte Lease – Silver Bow County, Montana
On December 1, 2011, the Company entered into a mineral lease agreement with FL Leasing, LLC (“lessor”), now known as New Butte Leasing, LLC, to examine the mineral potential of the Silver Bow/Butte Area located in Silver Bow County, Montana.
The term of the agreement is for fifty (50) years and for so long as Product is produced, or until sooner terminated, extended or canceled. The lease requires annual lease payments commencing January 15, 2012 and on each anniversary date thereafter. The initial annual lease payment is $15,000 and $15,000 each year thereafter for the years 2013-2015. Annual lease payments for years 2016 – 2020 are $20,000; thereafter, annual lease payments are variable and increase progressively. The lease payment due January 15, 2012 was timely paid. Pursuant to FASB ASC 840 – 20 Operating Leases, the lease meets the criteria to be treated as an operating lease. Future minimum lease payments, based on an amended agreement executed on May 22, 2012, are as follows:
January 15, 2013 - $15,000 annually
|
|
$
|
15,000
|
|
January 15, 2014 - $15,000 annually
|
|
$
|
15,000
|
|
January 15, 2015 - $15,000 annually
|
|
$
|
15,000
|
|
Each January 15th - $20,000 annually - Years 2016 – 2020
|
|
$
|
100,000
|
|
Each January 15th - $25,000 annually - Years 2021 – 2030
|
|
$
|
250,000
|
|
Each January 15th - $50,000 annually - Years 2031 – 2060
|
|
$
|
1,500,000
|
|
Each January 15th - $75,000 annually - Years 2061 – 2062
|
|
$
|
150,000
|
|
|
|
|
|
|
Total
|
|
$
|
2,045,000
|
|
The lease payment due January 15, 2013 was timely paid.
Additionally, the Company agrees to pay the “lessor” a Net Smelter Returns Royalty of three percent (3%) on production of gold, silver and various other metals.
Lease expense on the New Butte property since inception of the lease on December 1, 2011 through December 31, 2012 was $14,425.
Continental Public Land Trust Lease – Silver Bow County, Montana
On April 23, 2012, the Company entered into a mineral lease and option to purchase agreement with Continental Public Land Trust, a Montana non-profit organization, to explore the mineral potential of certain patented lode and placer mining claims located in located in Silver Bow County, Montana.
The term of the agreement is for ninety-nine (99) years and for so long as Product is produced, or until sooner terminated, extended or canceled. The lease requires annual lease payments commencing April 23, 2012 and on each anniversary date thereafter. The initial annual lease payment is $20,000, $25,000 on the first anniversary date and $25,000 each year thereafter for the next ten years. Every ten years, thereafter, the lease payment shall be adjusted in proportion to the United States Bureau of Labor Producer Price Index. The initial lease payment of $20,000 was paid on April 23, 2012.
April 23, 2013 - $25,000 annually - Year 2013
|
|
$
|
25,000
|
|
Each April 23rd - $25,000 annually - Years 2014– 2024
|
|
$
|
250,000
|
|
Each April 23rd - $25,000 annually - Years 2015 – 2112, as adjusted by US Producer Price Index
|
|
$
|
2,175,000
|
|
Total
|
|
$
|
2,450,000
|
|
Additionally, the Company agrees to pay the Owner a royalty of two percent (2.0%) of the net cash flow from its operating activities (free cash flow royalty) derived from production of all mineral commodities produced from Owner’s property.
Lease expense on the Continental Public Land Trust since inception of the lease on April 23, 2012 through December 31, 2012 was $13,808.
At December 31, 2012, property, plant and equipment is comprised of the following:
Land
|
|
$
|
103,388
|
|
Leasehold Improvements
|
|
|
26,812
|
|
Equipment
|
|
|
5,399
|
|
Furniture and Fixtures
|
|
|
3,502
|
|
Computer Equipment
|
|
|
2,429
|
|
|
|
$
|
141,530
|
|
Accumulated Depreciation
|
|
|
(6,240
|
)
|
|
|
$
|
135,290
|
|
Acquisitions during the year ended December 31, 2012 were as follows:
On January 30, 2012, the Company purchased land located in Butte, Montana known as “Magna Charta”, which it intends to explore for mineral content. The contract sales price was $47,500.
On April 27, 2012, the Company entered into a purchase agreement with Chattel, LLC, a Montana limited liability company, for 1,022 acres of land and mineral rights, located in Silver Bow County, Montana at a purchase price of $1,500,000. Pursuant to ASC 360-20-55-2, the minimal initial investment requirement for the full recognition of the purchase price on land held for commercial or industrial purposes, requires a minimal investment of 20% of the value. Upon execution of the contract for deed on August 7, 2012, only the initial deposit of $50,000, plus title fees totaling $55,888 were capitalized. The terms of the purchase agreement are disclosed in
Note I – Contract Payable.
Depreciation expense for the year ended December 31, 2012 was $623 and for the twelve months ended December 31, 2011 depreciation was $72.
Note E – Other Assets
Investments in Stock
On November 30, 2010, the Company exchanged a 70% interest in the Estrades Mining Lease #795 (Quebec) and associated equipment in consideration for 6,000,000 shares of common stock from Continental Mining and Smelting Limited (“Continental”), a Canadian company. At December 31, 2012, the Company owned a 16.7 % interest in Continental, whose outstanding shares were 36,028,001.
At date of acquisition, the Company made the determination that the “Equity Method” of accounting was warranted in that the Company was deemed to exercise significant influence and control over Continental’s policies and operations, although the percentage was below the 20% threshold pursuant to FASB ASC 323-10-15-6 – Significant Influence. The Company has one director and an officer who represent Continental as directors.
The Company’s policy regarding the Equity Method pursuant to FASB ASC 323-10 – Investments – Equity Method and Joint Ventures will be to record the initial investment, at cost, and then recognize the increase or reduction in its investment based on its proportional share of Continental’s income, losses and dividends, as the case may be, at the end of each reporting period. At the date of acquisition and at December 31, 2011 and September 30, 2012, there is no measurable value in the common stock of Continental Mining and Smelting Limited. Continental Mining and Smelting Limited has been trying to obtain financing in order to enter the development stage of their mining operations, but has been unsuccessful thus far.
At December 31, 2012, the Company’s share of losses for the year then ended were $63,379 and cumulative losses inception to–date are $222,792. These losses are held “in suspension” until such time that a measurable valuation of Continental’s common stock is ascertained, pursuant to ASC 323-10-35-20.
At December 31, 2012, the Company held the following securities:
|
|
No of Shares
|
|
|
Share Price
|
|
|
Fair Value
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
Available for Sale securities:
|
|
|
|
|
|
|
|
|
|
Continental Mining and Smelting Limited
|
|
|
6,000,000
|
|
|
$
|
0.000
|
|
|
$
|
0
|
|
Deposits Towards Investment
On March 27, 2012, the Company, executed a contract with Aurum, LLC (“Aurum”), a Colorado limited liability company, to form a joint venture with the Company for the purpose of conducting the evaluation, remediation, reclamation and processing of the Caselton Tailings owned by “Aurum”. Pursuant to the agreement, “Aurum” and the Company will each have a 50% interest. As consideration, the Company will undertake to arrange all capital funding required and provide custom processing availability for the tailings material owned by “Aurum”.
The Company is obligated to make an initial cash capital contribution of $50,000 and sequential funding of an additional $50,000 to $100,000 to be used to complete a Phase 1 site investigation.
As of December 31, 2012, the Company had reimbursed Aurum, LLC $150,000 for holding costs on property associated with a joint venture between the Company and Aurum, LLC. These funds are recognized as a deposit towards the investment in the joint venture with Aurum, LLC. Pursuant to the joint venture agreement, these costs, upon formation of the joint venture will be considered as part of International Silver Nevada, Inc.’s capital contribution.
Note F - Other Deposits
Non-Refundable Deposits
On October 29, 2012, the Company executed an option to purchase the assets of Pan American Zinc, a Nevada corporation. The terms of the option required an option payment of $35,000, which has been paid, with the option period effective from October 29, 2012 and terminating on July 31, 2013, unless extended by either party to the contract. The total purchase price shall be $5,000,000, payable in four (4) annual installments of $500,000, starting with the closing date of August 15, 2013 and extending for the next three anniversary dates and three (3) annual installments of $1,000,000, thereafter for the next three anniversary dates.
The Company may elect to pay an accelerated discounted purchase payment of three million ($3,000,000) dollars at any time after the closing and prior to the first anniversary. The election of the accelerated discounted purchase payment shall make the total purchase price three million five hundred thousand ($3,500,000) dollars.
Refundable Deposits – Reclamation Bond
On June 18, 2012, the Company placed a reclamation bond with the Bureau of Land Management in the amount of $14,406 to provide surface reclamation coverage for the drilling program at the Caselton Mine tailings. When all terms and conditions of the operation have been fulfilled, the Office of the United States Department of Interior will authorize a refund.
Note G – Note Payable
On April 21, 2011 the Company issued a promissory note in the amount of $100,000 to the Atkinson Trust, payable in ten equal monthly installments of $10,000, interest only. The note was issued as a condition of purchasing the assets of Pan American Zinc Company, with close of escrow to occur on February 23, 2012. At December 31, 2011, the Company rescinded the contemplated purchase and relinquished its rights to the property. The seller agreed to take back the property in exchange for forgiving all related liability created in the sale except for $30,000, the net present value of the remaining note balance at December 31, 2011. On June 14, 2012, the Company paid the remaining balance owed on the note.
On January 9, 2012 and January 31, 2012, the Company secured loans and issued cognovit promissory notes in the amount of $90,300 and $81,000, respectively to Empire Advisors, LLC. The full principal amount of the notes and accrued interest, at eight (8%) percent simple interest, were due February 9, 2012 and February 29, 2012, respectively. At March 31, 2012, these notes, plus accrued interest had been paid.
Notes payable as of December 31, 2012 and December 31, 2011, respectively, are shown below:
|
|
At
December 31,
2012
|
|
|
At
December 31,
2011
|
|
|
|
|
|
|
|
|
Promissory note – Atkinson Trust
|
|
$
|
0
|
|
|
$
|
30,000
|
|
|
|
$
|
0
|
|
|
$
|
30,000
|
|
Less: Discount on note
|
|
$
|
0
|
|
|
$
|
( 2,663
|
)
|
|
|
|
|
|
|
|
|
|
Net Carrying Basis
|
|
$
|
0
|
|
|
$
|
27,337
|
|
Note H – Convertible Notes Payable
Convertible Note Purchase Agreement – Initial Financing
On February 6, 2012, the Company entered into a Convertible Note Purchase Agreement with ISLV Partners, LLC (the Lenders) to provide funding in the amount of $600,000 for working capital and other corporate purposes. The general terms and conditions of the loan provided that the “lenders” retain out of the funding, the sum of the $90,300 and $80,000, to satisfy full repayment of the cognovit promissory notes (see
Note G – Notes Payable
) which were assigned to the lender, including all unpaid accrued interest to the closing date. The initial note in the principal amount of $600,000 is secured by the mortgages, deeds of trust, fixture filings, security agreements and assignment of leases and rents, and such security agreements executed and delivered on the closing date, pursuant to which certain real properties owned by the Company and /or any subsidiary, as more particularly specified in such mortgages, deeds of trust, assignment of leases and rents are pledged as collateral security for the obligations (Initial Mortgages). The principal and unpaid interest, at a per annum interest rate of eight (8%) percent, is due on or before July 27, 2013.
The lender was given the right, at its option, to make an additional loan to the Company in the principal amount of $4,000,000. On May 17, 2012, the $4,000,000 was amended to $2,000,000.
Optional Conversion
The “Lender” may, at its option, upon written notice to the Company, convert all or any portion of the unpaid principal balance of the note and/or unpaid accrued interest into shares of common stock of the Company, at a price of $0.20 per share of common stock. If converted, the total market value of the shares would be $600,000. At December 31, 2012, no conversion had occurred.
Warrants
Upon execution of the Convertible Note Purchase Agreement, dated February 6, 2012, the Company issued 3,000,000 warrants to purchase additional shares of common stock of the Company, at an exercise price of $0.40 per share. The number of such warrants issued equals the number of shares into which the applicable Lender’s note is convertible.
Security
The Notes shall be secured by a first priority security interest in all tangible property of the Company, whether now owned or hereafter acquired, and all proceeds thereof.
Registration rights
Upon demand by the Lenders, the Company will file a registration statement on Form S-1 covering all shares issued or issuable upon conversion of the Notes and exercise of the Warrants. The Lenders will have customary piggy-back registration rights.
Lender’s Option on Certain Projects
If additional financing is completed, the Lenders or their designees have a three-year (3) option to acquire a 20% interest in each of the Company’s Projects located in the Pioche Mining District in Nevada at a price equal to approximately the fair market value for each respective Project.
Convertible Note Purchase Agreement – Additional Financing
On May 17, 2012 and May 25, 2012, loans in the amount of $130,000 and $1,870,000, respectively, were procured by the Company pursuant to the first amendment to the convertible note purchase agreement.
Terms and conditions are identical to the initial financing, which are disclosed above. On May 25, 2012, 10,000,000 warrants were issued to ISLV Partners, LLC on the additional financing. The warrants entitle the holder to purchase additional shares of common stock of the Company, at an exercise price of $0.40 per share. The number of such warrants issued equals the number of shares into which the applicable Lender’s note is convertible.
Convertible notes payable as of December 31, 2012 and December 31, 2011, respectively, are shown below:
|
|
December 31,
2012
|
|
|
December 31,
2011
|
|
Convertible Notes Payable – ISLV Partners, LLC:
|
|
|
|
|
|
|
Issued February 6, 2012
|
|
$
|
600,000
|
|
|
$
|
0
|
|
Issued May 17, 2012
|
|
$
|
130,000
|
|
|
$
|
0
|
|
Issued May 25, 2012
|
|
$
|
1,870,000
|
|
|
$
|
0
|
|
Total
|
|
$
|
2,600,000
|
|
|
$
|
0
|
|
Discount on Notes Payable
|
|
$
|
(460,734
|
)
|
|
$
|
0
|
|
Net Carrying Value
|
|
$
|
2,139,266
|
|
|
$
|
0
|
|
Outstanding convertible instrument
An optional conversion feature was included in the convertible term notes issued. The terms of the optional conversion grants the “Lender” the option to convert all or any portion of the unpaid principal balance of the note and/or unpaid accrued interest into shares of common stock of the Company, at a price of $0.20 per share of common stock. At December 31, 2012, the convertible note instruments had no beneficial conversion feature, thus a discount on the notes themselves, was not recognized, but the “detachable” warrants issued in conjunction with this financing, were assigned a fair value due to their beneficial conversion feature on a “fully-converted” basis. In addition, an “intrinsic value” was also assigned on the warrants, pursuant to generally accepted accounting principles, as governed by ASC 470-20-55-12.
Qualified Financing
In the event that the Company, at any time after the original issuance of the Notes, proposes to consummate any equity offering or series of related equity offerings resulting in gross proceeds to the Company of not less than $250,000, the Company shall give written notice to the holder not less than 20 days prior to the consummation of such Qualified Financing. Upon consummation of such Qualified Financing, the Notes shall then and thereafter be convertible into shares of the same class as the shares issued in the Qualified Financing, and the conversion price per share shall be equal to the lesser of a) 90% of the implied price per share of common stock in such Qualified Financing, or b) the then-effective conversion price, subject to adjustments.
Warrants
On February 6, 2012, the Company, in conjunction with the issuance of the $600,000 convertible note, issued a total of 3,000,000 “detachable” warrants to ISLV Partners, LLC for an option to purchase additional shares of common stock of the Company, at an exercise price of $0.40 per share. The number of such warrants issued equals the number of shares into which the applicable Lender’s note is convertible. The beneficial conversion option was derived as follows:
|
|
|
|
|
|
|
|
|
Allocation
|
|
|
Relative
|
|
Convertible Note – Issued on February 6, 2012
|
|
of Proceeds
|
|
|
Value
|
|
|
|
|
|
|
|
|
Face Value of Convertible Note
|
|
$
|
600,000
|
|
|
|
|
No. of Common Shares
|
|
|
3,000,000
|
|
|
|
|
Current Market Value
|
|
|
|
|
|
|
|
Market Share price at Feb. 6, 2012
|
|
$
|
0.200
|
|
|
|
|
Market Value of Stock, if converted
|
|
$
|
600,000
|
|
|
$
|
533,333
|
|
|
|
|
|
|
|
|
|
|
Fair Value - Warrants - At Time of Issuance - Feb 6, 2012
|
|
|
|
|
|
|
|
|
No. of Warrants Issued
|
|
|
3,000,000
|
|
|
|
|
|
Exercise Price
|
|
$
|
0.400
|
|
|
|
|
|
Fair Value - Based on Black-Scholes Method
|
|
|
|
|
|
|
|
|
Black-Scholes Value
|
|
$
|
0.025
|
|
|
|
|
|
Fair Value of Warrants
|
|
$
|
75,000
|
|
|
$
|
66,667
|
|
|
|
|
|
|
|
|
|
|
Total/Relative Value
|
|
$
|
675,000
|
|
|
$
|
600,000
|
|
|
|
|
|
|
|
|
|
|
Beneficial Conversion Option Calculation
|
|
|
|
|
|
|
|
|
Relative Note Value
|
|
|
|
|
|
$
|
533,333
|
|
|
|
|
|
|
|
|
|
|
Face value of Note
|
|
|
|
|
|
$
|
600,000
|
|
|
|
|
|
|
|
|
|
|
Market price of stock
|
|
|
|
|
|
$
|
0.200000
|
|
Intrinsic Conversion price/share
|
|
|
|
|
|
$
|
0.177778
|
|
Difference in price/share
|
|
|
|
|
|
$
|
0.022222
|
|
Number of shares convertible
|
|
|
|
|
|
|
3,000,000
|
|
Beneficial Conversion Option for fully converted note
|
|
|
|
|
|
$
|
66,667
|
|
On May 25, 2012, the Company, in conjunction with the issuance of the two additional convertible notes in the amount of $130,000 and $1,870,000, issued a total of 10,000,000 additional “detachable” warrants to ISLV Partners, LLC for an option to purchase additional shares of common stock of the Company, at an exercise price of $0.40 per share. The number of such warrants issued equals the number of shares into which the applicable Lender’s note is convertible. The beneficial conversion option was derived as follows:
|
|
Allocation
|
|
|
Relative
|
|
Convertible Notes – Issued on May 17 and May 25, 2012
|
|
of Proceeds
|
|
|
Value
|
|
|
|
|
|
|
|
|
Face Value of Convertible Notes
|
|
$
|
2,000,000
|
|
|
|
|
No. of Common Shares
|
|
|
10,000,000
|
|
|
|
|
Current Market Value
|
|
|
|
|
|
|
|
Market Share price at May 25, 2012
|
|
$
|
0.200
|
|
|
|
|
Market Value of Stock, if converted
|
|
$
|
2,000,000
|
|
|
$
|
1,777,778
|
|
|
|
|
|
|
|
|
|
|
Fair Value - Warrants - At Time of Issuance – May 25, 2012
|
|
|
|
|
|
|
|
|
No. of Warrants Issued
|
|
|
10,000,000
|
|
|
|
|
|
Exercise Price
|
|
$
|
0.400
|
|
|
|
|
|
Fair Value - Based on Black-Scholes Method
|
|
|
|
|
|
|
|
|
Black-Scholes Value
|
|
$
|
0.0250
|
|
|
|
|
|
Fair Value of Warrants
|
|
$
|
250,000
|
|
|
$
|
222,222
|
|
|
|
|
|
|
|
|
|
|
Total/Relative Value
|
|
$
|
2,250,000
|
|
|
$
|
2,000,000
|
|
|
|
|
|
|
|
|
|
|
Beneficial Conversion Option Calculation
|
|
|
|
|
|
|
|
|
Relative Note Value
|
|
|
|
|
|
$
|
1,777,778
|
|
|
|
|
|
|
|
|
|
|
Face value of Note
|
|
|
|
|
|
$
|
2,000,000
|
|
|
|
|
|
|
|
|
|
|
Market value of stock
|
|
|
|
|
|
$
|
0.200000
|
|
Intrinsic conversion price/share
|
|
|
|
|
|
$
|
0.177778
|
|
Difference in price/share
|
|
|
|
|
|
$
|
0.022222
|
|
Number of shares convertible
|
|
|
|
|
|
|
10,000,000
|
|
Beneficial Conversion Option for fully converted note
|
|
|
|
|
|
$
|
222,222
|
|
Adjustment to Warrant Price
The exercise price and the number of shares purchasable are subject to adjustment, but in no case shall the exercise price be reduced to below the par value of the class of stock for which this warrant is exercisable at such time, and the Company shall not take or permit to be taken any action which would cause the exercise price to be reduced below the par value per share of the class of stock for which this warrant is exercisable at such time.
If the Company makes a dividend or distribution on its common stock payable in common shares, the exercise price shall be proportionately adjusted effective as of the record date for the dividend or distribution. Other provisions requiring the adjustment to the warrant price relate to distributions other than common stock, adjustment upon merger, consolidation or exchange, recapitalization or reclassification.
Note I – Contract Payable
On April 27, 2012, the Company entered into an agreement with Chattel, LLC, a Montana limited liability company, for the purchase of certain real property located in Silver Bow County, Montana. The contract for deed executed on August, 2012 was for a total purchase price was $1,500,000, with an earnest deposit of $50,000 placed prior to close of escrow. Interest on the unpaid balance is at a rate of four (4%) percent per annum. Payment terms are 1) $50,000 at close of escrow, plus accrued interest, 2) $50,000, plus accrued interest, due on the first and second anniversary date of the date of closing and 3) the balance due, including accrued interest, on the third anniversary date of the date of closing. In case of default, seller’s sole recourse shall be to reclaim all rights under the contract and buyer shall be liable for all payments in arrears, including interest.
Pursuant to ASC 360-20-55-2, the minimal initial investment requirement for the full recognition of the purchase price on land held for commercial or industrial purposes, requires a minimal investment of 20% of the value. Upon execution of the contract for deed on August 7, 2012, only the initial deposit of $50,000, plus title fees paid were capitalized, thus no liability is recognized.
Note J - Income Taxes
The Company has reported (for income tax purposes) net operating losses for 2012, 2011 and prior years as follows:
Net Operating Loss carry-forward to Year 2006
|
|
$
|
106,508
|
|
Net Operating Income - Year 2006 (Applied)
|
|
|
(4,693
|
)
|
Net Operating Loss carry-forward to Year 2007
|
|
$
|
101,815
|
|
Net Operating Loss - Year 2007
|
|
|
111,921
|
|
Net Operating Loss carry-forward to Year 2008
|
|
$
|
213,736
|
|
Net Operating Loss - Year 2008
|
|
|
237,958
|
|
Net Operating Loss carry-forward to Year 2009
|
|
$
|
451,694
|
|
Net Operating Loss - Year 2009
|
|
|
62,811
|
|
Net Operating Loss carry-forward to Year 2010
|
|
$
|
514,505
|
|
Net Operating Loss - Year 2010
|
|
|
47,369
|
|
Net Operating Loss carry-forward to Year 2011
|
|
$
|
561,874
|
|
Net Operating Loss - Year 2011
|
|
|
1,061,616
|
|
Net Operating Loss carry-forward to Year 2012
|
|
$
|
1,623,490
|
|
Net Operating Loss - Year 2012
|
|
|
1,468,831
|
|
Net Operating Loss carry-forward to Year 2013
|
|
$
|
3,092,321
|
|
Pursuant to the provisions of the Internal Revenue Code, the Company has elected to forego the carry-back provisions, allowable under the IRS regulations, for the stated accounting periods.
At December 31, 2012, the Company recorded a deferred tax benefit of $1,105,626 but due to a going-concern issue, management made an allowance for a provision of an equal amount, should the Company not be able to avail itself of that tax benefit. Deferred tax asset is based on prevailing IRS graduated tax tables which average 34% at December 31, 2012 and December 31, 2011.
Net deferred tax assets consist of the following components:
|
December 31,
|
|
December 31,
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
Deferred Tax Asset
|
|
$
|
1,105,626
|
|
|
$
|
667,468
|
|
Valuation Account
|
|
|
(1,105,626
|
)
|
|
|
(667,468
|
)
|
Net Deferred Tax Asset
|
|
$
|
0
|
|
|
$
|
0
|
|
At December 31, 2012, The Company had a net operating loss carry-forward of $3,092,321 for federal income tax purposes that may be offset against future taxable income from years 2013 through 2031. Our deferred tax benefit is adjusted for interim results, but we simultaneously adjust the allowance for a net zero effect. Due to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards for federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur net operating loss carry forwards may be limited as to use in future years.
Note K – Shareholders’ Equity
The Company was incorporated on September 4, 1992 with the initial issuance of 1,000 shares of common stock at a par value of $1.00 per share. On June, 2006 the Board of Directors adopted a new business strategy to change its emphasis from providing engineering services to conducting mine exploration and development. As a result, the Board of Directors amended its Articles of Incorporation to authorize 500,000,000 shares of common stock, at a par value of $0.0001 to allow for equity financing. Additionally, the Board of Directors passed a resolution, dated June 16, 2006, to effectuate a stock split of 12,000 to 1, for all represented shares.
On July 24, 2006, the three shareholders of record were given their new share distribution of 4,000,000 shares each.
On September 13, 2006, the Company issued 1,000,000 shares of common stock at $0.075 per share in exchange for legal services.
On September 19, 2006, the Company issued 30,000 shares of common stock at $1.00 per share for land.
On October 21, 2006, the Company issued 300,000 shares of common stock at $.185 per share in exchange for a 98% interest in the holdings of Metales Preciosos Atlas, S.A. de C.V., a Mexican subsidiary.
On October 21, 2006, the Company issued 100,000 shares of common stock at $.050 per share in exchange for Directors fees.
During 2007, the Company conducted a private placement and issued an additional 260,000 shares of common stock for cash as follows:
On May, 2007, the Company issued 7,000 shares of common stock at $0.500 per share for $3,500.
On June, 2007, the Company issued 3,000 shares of common stock at $0.500 per share for $1,500.
On October, 2007, the Company issued 4,000 shares of common stock at $0.500 per share for $2,000.
On November, 2007, the Company issued 246,000 shares of common stock at $0.297 per share for $73,000.
On May 22, 2007, the Company issued 100,000 shares of common stock at $0.055 per share in exchange for
transfer agent fees.
On June 30, 2007, the Company issued 336,186 shares of common stock at $0.500 per share in exchange for an
outstanding debt owed a shareholder/officer, as explained in Note H.
On September 13, 2007, the Company issued 100,000 shares of common stock at $0.040 per share in exchange for
Director fees.
On September 13, 2007, the Company issued 150,000 shares of common stock at $0.040 per share in exchange for
engineering consulting services.
On September 21, 2007, the Company issued 150,000 shares of common stock at $0.040 per share in exchange for consulting services.
On June 12, 2008, the Company issued 150,000 shares of common stock at $0.133 per share in exchange for legal services.
On September 8, 2008, the Company issued 335,567 shares of common stock at $0.289 per share in exchange for an outstanding debt owed to a shareholder/officer.
On November 10, 2008, the Company repurchased 30,000 of its own shares in common stock upon relinquishing its holdings in the Tecoma Mining District. These shares are being held in Treasury as of December 31, 2009, valued at $1.00 per share, their original issue price.
On September 23, 2009, the Board of Directors passed a resolution for the issuance of 3,550,000 shares of common stock at $0.010 to its directors, officers and certain consultants for services rendered. The share certificates were effective October 6, 2009, but are “restricted” pursuant to Rule 144 of the Securities Act of 1934.
On March 1, 2010, the Company purchased its 70% interest in the Estrades Mine in exchange for 6,000,000 shares of its common stock, at a share price of $0.0025 per share.
On August 18, 2010, the Company issued 2,000,000 shares of common stock at $0.025 per share in exchange for an outstanding debt of $50,000 owed to a shareholder/officer.
On August 24, 2010, the Company conducted a private placement and issued an additional 2,000,000 shares of common stock at $0.02 per share for $40,000.
On December 31, 2010, the Company issued 50,000 shares of common stock in exchange for a convertible note to Tintic Standard Gold, Inc. for $75,000.
On April 25, 2011, the Company issued 499,077 shares of its common stock upon the conversion of the Tintic Standard Gold Mines, Inc. bridge loan convertible note in full satisfaction of the principal and interest up to the conversion date. This included the additional 25,000 shares for the note extension made on March 21, 2011.
From May 18, 2011 through June 23, 2011, the Company issued 7,699,998 shares of its common stock for $1,155,000 on a private placement. The sale of unregistered securities were to third party individuals and companies not related to International Silver, Inc.
On August 28, 2012, the Company issued 271,452 shares of common stock at $0.20 per share in exchange for an outstanding debt owed to a shareholder/officer.
At December 31, 2012, the Company had authorized 500,000,000 shares of common stock, 37,052,280 shares had been issued and are outstanding.
Stock Option Plan
At November 1, 2010, the Board of Directors (“Board”) of the Company authorized the approval of a stock option plan (the “Plan”). The plan allows the Board of Directors, or a committee thereof at the Board’s discretion, to grant stock options to officers, directors, key employees and consultants of the company and its affiliates. The Board authorized the Corporation to issue up to 20% of the total number of outstanding shares of the Company’s common stock as Stock Options. No vesting will be required.
Pursuant to the Plan, in the case of Incentive Stock Options, the exercise price shall not be less than (i) 100% of the fair market value of one (1) share of common stock on the date the option is granted, or (ii) 110% of the fair market value of one (1) share of common Stock on the date the option is granted if, at that time the option is granted, the participant owns, directly or indirectly more than 10% of the total combined voting power of all classes of stock of the company. In the case of Non-Statutory Stock Options, the per share price to be paid by the Participant, at the time the option is exercised, shall be determined by the Committee in its sole discretion.
On November 1, 2010, stock options for 3,300,000 shares were granted to directors, officers, key employees and consultants at an exercise price of $0.20, which was in excess of the quoted market price of $0.12 of the Company’s shares at the date of the grant. All these options were deemed as “incentive stock options” by the Board of Directors in accordance with the Plan. These option grants are fully vested and expire on November 1, 2015. Stock compensation expense of $396,000 was recognized based on the Black-Scholes valuation of $0.12 per share of common stock
On November 5, 2012, stock options for 400,000 shares were granted to directors at an exercise price of $0.34, which was in excess of the quoted market price of $0.30 of the Company’s shares at the date of the grant. Stock options for 150,000 shares granted to new directors are fully vested and expire on November 5, 2015. The additional stock options for 250,000 shares issued to all directors vest on September 15, 2013. All these options were deemed as “incentive stock options” by the Board of Directors in accordance with the Plan. Stock compensation expense of $28,000 was recognized based on the Black-Scholes valuation of $0.07 per share of common stock.
No options were exercised or forfeited during the year 2012 or 2011.
Compensation expense has been recorded pursuant to ASC 718 – Compensation – Stock Compensation based on fair value derived by means of applying the Black Scholes (BSM) option-pricing model as follows.
The fair value of each option granted on November 1, 2010 was calculated assuming an expected life of five years, current stock price of $0.12 per share, an exercise price of $0.20 per share, an annual risk-free interest rate of 3.0% and a dividend yield of zero yielding a volatility of greater than 823%.
The fair value of each option granted on November 5, 2012 was calculated assuming an expected life of five years, current stock price of $0.30 per share, an exercise price of $0.34 per share, an annual risk-free interest rate of 3.0% and a dividend yield of zero yielding a volatility of less than 1%.
A summary of the status of the Company’s stock options as of December 31, 2012 and changes during the year then ended, is presented below:
|
|
No. of shares
|
|
|
Weighted Average Exercise Price
|
|
Average
Contractual Life
|
|
|
|
|
|
|
|
|
|
|
Outstanding – January 1, 2012
|
|
|
3,300,000
|
|
|
$
|
0.20
|
|
3.8 years
|
Granted - November 5, 2012
|
|
|
400,000
|
|
|
$
|
0.34
|
|
5.0 years
|
Exercised
|
|
|
0
|
|
|
|
-
|
|
|
Forfeited
|
|
|
0
|
|
|
|
-
|
|
|
Outstanding – December 31, 2012
|
|
|
3,700,000
|
|
|
$
|
0.22
|
|
3.0 years
|
Warrants
To date, the Board of Directors has approved the issuance of 21,510,450 warrants resulting from a private placement for $2,000,000 in financing in year 2011 and on convertible notes issued for $2,600,000 during the first six months of 2012. These warrants are exercisable at prices ranging from $0.20 to $0.40 per share, vesting over a period of 36 months, and expire at various times through May 25, 2015.
On May 20, 2011 and June 14, 2011, as a component of the 8,238,998 “units” the Company sold in private placements, the Company issued 8,238,998 Class A common stock warrants, each granting the holder the right to purchase one share of common stock at an exercise price of $0.20 per share. Each warrant expires in three years. At December 31, 2012, none had yet been exercised.
On February 6, 2012, the Company negotiated a convertible note agreement, whereby the lender was issued 3,000,000 warrants, with an expiry date of February 6, 2015, exercisable at $0.40 per share for a number of shares equal to the number of shares into which the initial note is convertible. (Refer to Note H - Convertible Note Payable). At December 31, 2012, none had yet been exercised.
On May 17 and May 25, 2012, the Company negotiated convertible term notes of $130,000 and $1,870,000, respectively, aggregating $2,000,000, whereby the lender was issued an additional 10,000,000 warrants, with an expiry date of May 25, 2015, exercisable at $0.40 per share for a number of shares equal to the number of shares into which the notes are convertible (Refer to Note H - Convertible Note Payable). At December 31, 2012, none had yet been exercised
On August 28, 2012, the Company issued Harold R. Shipes, its Chief Executive Officer and Director, a total of 271,452 shares of common stock in exchange for debt, plus 271,452 warrants, exercisable at $0.40 per share for a number of shares equal to the number of shares issued. These warrants expire on August 28, 2015. At December 31, 2012, none had yet been exercised.
A summary of warrant activity for year 2012 and year 2011 is as follows:
|
|
Number of
Warrants
|
|
|
Weighted Average Exercise Price
|
|
|
Warrants Exercisable
|
|
|
Weighted Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, January 1, 2010
|
|
|
0
|
|
|
|
|
|
|
0
|
|
|
|
|
Granted
|
|
|
8,238,998
|
|
|
$
|
0.20
|
|
|
|
8,238,998
|
|
|
$
|
0.20
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
Outstanding, December 31, 2011
|
|
|
8,238,998
|
|
|
$
|
0.20
|
|
|
|
8,238,998
|
|
|
$
|
0.20
|
|
Granted
|
|
|
3,000,000
|
|
|
$
|
0.40
|
|
|
|
3,000,000
|
|
|
$
|
0.40
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
Outstanding, March 31, 2012
|
|
|
11,238,998
|
|
|
$
|
0.32
|
|
|
|
11,238,998
|
|
|
$
|
0.32
|
|
Granted
|
|
|
10,000,000
|
|
|
$
|
0.40
|
|
|
|
10,000,000
|
|
|
$
|
0.40
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
Outstanding, June 30, 2012
|
|
|
21,238,998
|
|
|
$
|
0.32
|
|
|
|
21,238,998
|
|
|
$
|
0.32
|
|
Granted
|
|
|
271,452
|
|
|
$
|
0.40
|
|
|
|
271,452
|
|
|
$
|
0.40
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
Outstanding, December 31, 2012
|
|
|
21,510,450
|
|
|
$
|
0.32
|
|
|
|
21,510,450
|
|
|
$
|
0.32
|
|
At December 31, 2012, the range of warrant prices for shares under warrants and the weighted-average remaining contractual life is as follows:
Range of
Warrant Exercise
|
|
|
Warrants Outstanding
|
|
|
Warrants Exercisable
|
|
|
|
Number of Warrants
|
|
|
Weighted-Average Exercise Price
|
|
|
Number of Warrants
|
|
|
Weighted-Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.20
|
|
|
|
7,699,998
|
|
|
$
|
0.20
|
|
|
|
7,699,998
|
|
|
$
|
0.20
|
|
$
|
0.20
|
|
|
|
539,000
|
|
|
$
|
0.20
|
|
|
|
539,000
|
|
|
$
|
0.20
|
|
$
|
0.40
|
|
|
|
3,000,000
|
|
|
$
|
0.40
|
|
|
|
3,000,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
10,000,000
|
|
|
$
|
0.40
|
|
|
|
10,000,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
271,452
|
|
|
$
|
0.40
|
|
|
|
271,452
|
|
|
$
|
0.40
|
|
|
|
|
|
|
21,510,450
|
|
|
|
|
|
|
|
21,510,450
|
|
|
|
|
|
Note L - Related Party Transactions
Amounts due from and to related parties, are receivable from or payable to entities controlled by the shareholders, officers, or directors of the Company (“Related Entities”). The underlying transactions are with these related parties. These amounts are unsecured and not subject to specific terms of repayment.
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Due From Related Parties
|
|
|
|
|
|
|
Atlas Precious Metals, Inc.
|
|
$
|
0
|
|
|
$
|
236
|
|
Arimetco International, Inc.
|
|
|
0
|
|
|
|
63
|
|
Total
|
|
$
|
0
|
|
|
$
|
299
|
|
Due To Related Parties
|
|
|
|
|
|
|
Harold R. Shipes - Shareholder/Officer
|
|
$
|
1,608
|
|
|
$
|
15,443
|
|
Clinton W. Walker – Director
|
|
|
12,500
|
|
|
|
0
|
|
H. Eugene Dunham – Director
|
|
|
12,500
|
|
|
|
0
|
|
Michael Harrington – Director
|
|
|
12,500
|
|
|
|
0
|
|
Russel D. Alley – Director
|
|
|
12,500
|
|
|
|
0
|
|
Danielle Lang
|
|
|
610
|
|
|
|
0
|
|
Atlas Precious Metals, Inc.
|
|
|
0
|
|
|
|
10,123
|
|
Total
|
|
$
|
52,218
|
|
|
$
|
25,566
|
|
Related party transactions have occurred with the following related party entities:
At December 31, 2011, owed $25,566 to related parties. The Company rents (subleases) its administrative offices in Tucson, Arizona from Atlas Precious Metals Inc., an affiliate, and is provided telephone service as well. At December 31, 2012, all rents were current and on December 31, 2011, a total of $10,123 was outstanding.
Arimetco International, Inc. and Atlas Precious Metals Inc. utilize periodic courier services paid by the Company and reimburses the Company. At December 31, 2012, there was no balance owing the affiliated companies and on December 31, 2011, the affiliated companies were due $299.
Harold R. Shipes, the Company’s Chief Executive Officer and Chairman of the Board of Directors, does extensive travel related to the Company’s holdings or prospective holdings, reimbursable by the Company. At December 31, 2012 and December, 31, 2011, Mr. Shipes was owed $1,608 and $15,443, respectively.
Commencing with the month of September, 2012, the Company approved compensation to its Board of Directors of $50,000 each annually. At December 31, 2012, the Company owed its directors $50,000.
On August 28, 2012, the Company, issued 271,452 shares of the Company’s common stock in settlement of an outstanding debt, in the amount of $54,290, owed to Harold R. Shipes, its Chief Executive Officer and Director, based on a per share price of $0.20. In addition, Mr. Shipes was issued 271,452 warrants. These warrants were issued under the same basis and terms given to ISLV Partners, LLC. for an option to purchase additional shares of common stock of the Company, at an exercise price of $0.40 per share. The number of such warrants issued equals the number of shares issued to Mr. Shipes.
Note M – Deferred Income
On November, 10, 2012, the Company, as the “Lessor”, entered into a mineral lease agreement with Calico Exploration, LLC, a Delaware limited liability company (“Calico”), which provides for the Company’s lease of certain claims located in San Bernadino County, California. The lease provides for a 10-year term with Calico’s option to continue the lease for up to a maximum of 75 years. Calico is required to make a $100,000 down payment to the Company, which Calico has already paid. Calico is also required to pay the Company annual lease payments of $50,000 and a net smelter return production royalty of two percent (2%) on a quarterly basis, commencing January 1, 2013. Prior to the payment of any net smelter return, the Company has a pre-emptive right and the first right of refusal to participate in up to forty (40) percent of the claims plus an area of influence of two thousand (2,000) feet in any direction of the outside boundaries.
Note N– Exploration Costs
Acquired mineral interests are presented as “exploration costs” as required by “Industry Guide 7” of the Securities and Exchange Commission’s Guides for the Preparation of Registration Statements and with the Society for Mining, Metallurgy and Exploration’s “Guide for Reporting Exploration Information, Mineral Resources, and Mineral Reserves”. Exploration costs incurred since inception through December 31, 2012 are $1,237,300. Exploration costs incurred for the years ended December 31, 2012 and December 31, 2011 were $870,543 and $82,835, respectively.
Note O – Reclassification
Subsequent to filing the annual 10-K report for the year ended December 31, 2011, a reclassification of $10,000 was made from Accounts Payable –Trade to Note Payable to reflect the proper nature of the liability on the Balance Sheet as of December 31, 2011.
Note P – Subsequent Events
Management has reviewed all subsequent events through the issuance date of the audited financial statements and has disclosed all material events that have transpired subsequent to December 31, 2011 up through the issuance date,
which includes the following:
On February 21, 2013, the Company procured additional financing in the amount of $2.2 million from ISLV Partners, LLC by the issuance of convertible notes pursuant to the 2
nd
Amendment to its February 6, 2012 Convertible Note Agreement. Under the terms of the 2
nd
Amendment, ISLV Partners, LLC loaned an initial amount of $1,000,000 and shall have the right to loan an additional amount up to $1,200,000 by April 15, 2013. The note is convertible into International Silver, Inc. common stock at $0.20 per share. In addition, the Company issued to ISLV Partners, LLC a warrant to purchase 5,000,000 additional common stock shares at an exercise price of $0.40 per share, exercisable through February 21, 2016. Net proceeds from the loan will be used for working capital, exploration and corporate development purposes.