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, 2013, compared to December 31, 2012 is summarized below, as follows:
Assets
As of December 31, 2013, we had total assets of $683,100 compared to total assets of $712,858 as of December 31, 2012, a decrease of $29,758. Current assets at December 31, 2013 of $267,143 and $378,162 at December 31, 2012 are comprised of prepaid insurance, mine lease costs and drilling costs. Property, plant and equipment of $222,315 at December 31, 2013, reflects primarily the acquisition the Magna Charta property in 2012 and the deposits made on the Chattel property, both located in Butte, Montana. Other assets as of December 31, 2013, includes $191,142 of deposits in an investment and a workers’ compensation deposit of $2,500.
|
|
December 31,
|
|
|
December 31,
|
|
|
Net Increase/
|
|
|
|
2013
|
|
|
2012
|
|
|
(Decrease)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
98,411
|
|
|
$
|
211,188
|
|
|
$
|
(112,777)
|
|
Accounts Receivable, incl. Related Parties
|
|
|
38,719
|
|
|
|
61,323
|
|
|
|
(22,604)
|
|
Prepaid Expenses
|
|
|
130,013
|
|
|
|
105,651
|
|
|
|
24,362
|
|
|
|
$
|
267,143
|
|
|
$
|
378,162
|
|
|
$
|
(111,019)
|
|
Property, Plant & Equipment-Net
|
|
|
222,315
|
|
|
|
135,290
|
|
|
|
87,025
|
|
Other Assets
|
|
|
193,642
|
|
|
|
199,406
|
|
|
|
(5,764)
|
|
|
|
$
|
683,100
|
|
|
$
|
712,858
|
|
|
$
|
(29,758)
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable and Accrued Expenses
|
|
$
|
716,129
|
|
|
$
|
490,503
|
|
|
$
|
225,626
|
|
Convertible Note Payable
|
|
|
3,459,047
|
|
|
|
0
|
|
|
|
3,459,047
|
|
Deferred Income
|
|
|
100,000
|
|
|
|
0
|
|
|
|
100,000
|
|
|
|
$
|
4,275,176
|
|
|
$
|
490,503
|
|
|
$
|
3,784,673
|
|
Long-Term Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Notes Payable
|
|
$
|
0
|
|
|
$
|
2,139,266
|
|
|
$
|
(2,139,266)
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Stock
|
|
$
|
5,283,683
|
|
|
$
|
3,264,689
|
|
|
$
|
2,018,994
|
|
Accumulated Deficit
|
|
|
(8,875,759
|
)
|
|
|
(5,181,600
|
)
|
|
|
(3,694,159
|
)
|
|
|
$
|
(3,592,076
|
)
|
|
$
|
(1,916,911
|
)
|
|
$
|
(1,675,165
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
683,100
|
|
|
$
|
712,858
|
|
|
$
|
(29,758)
|
|
Total Liabilities & Equity
Total liabilities and equity at December 31, 2013 of $683,100, reflects payables and accrued expenses of $816,129 debt financing of $4,700,000 procured in 2012 and 2013 from ISLV Partners, LLC less discount on notes of $1,240,954, deferred income of $100,000 and shareholders’ equity of ($3,592,076) of which includes an accumulated deficit of $8,875,759. Current liabilities increased by $3,784,673 to $4,275,176 at December 31, 2013 compared to $490,503 at December 31, 2012. The increase in current liabilities over the prior year is attributable to higher payables and accrued interest on convertible debt and reclassification of convertible debt as a current liability, reflecting the maturity of these notes, due and payable in February, 2014.
Shareholders’ Equity decreased by $1,675,165 to ($3,592,076) as of December 31, 2013 compared to ($1,916,911) as of December 31, 2012. The decrease results from the net loss from operations of $3,694,159 during 2013, less the valuation assigned to warrants of $2,018,994 (recognized as equity financing) issued to ISLV Partners, LLC on the convertible loan financing that occurred during 2013.
Liquidity and Capital Resources
Working capital decreased by $3,895,692 to ($4,008,033) at December 31, 2013, compared to ($112,341) at December 31, 2012. The decrease in working capital resulted from increased payables and as a result of the reclassification of convertible debt as short-term, as the notes become due February, 2014.
Net cash flow from operating activities increased by $61,312 to ($2,019,102) at December 31, 2013, compared to ($2,080,414) at December 31, 2012. Most of the increase from the twelve months ended December 31, 2013 versus the twelve months ended December 31, 2012 is attributable to higher revenues ($136,681) earned from providing engineering design and procurement services, net of changes in working capital in the area of payables and accrued expenses.
Cash flows from investing activities were $195,127 for the year ended December 31, 2013, a decrease of $139,474 from the period ended December 31, 2012, Capital expenditures during 2013, included the purchase of office furniture and computer equipment of $44,097 for our newly-established exploration office in Butte, Montana, mine equipment of $1,388 and deposits towards an investment in a joint venture of $41,142, payments towards the purchase of the Chattel property in Butte, Montana of $50,000, option payments of $56,000 for purchase rights on an acid plant and a $2,500 deposit on our Workers’ Compensation policy.
During 2012, the capital expenditures in the amount of $334,601 were made - 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 decreased by $522,838 to $2,101,452 for the year ended December 31, 2013 compared to $2,624,290 for the year ended December 31, 2012. During 2013, an additional $2,100,000 in financing was obtained through the issuance of convertible notes to ISLV Partners, LLC, bringing the total amount to $4,700,000 procured through December 31, 2013.
In 2012, third-party financing in the amount of $2,600,000 was obtained by the issuance of convertible notes. In addition, 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.
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, 2013 as we have an accumulated deficit of $8,875,759. 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 $1.7 million pending adequate financing over the next twelve months.
Our capital budget for year 2014 for the completion of acquisitions, exploration and development programs in the Silver Bow Mining District in Montana, the Pioche Mining District in Nevada and the Calico Project in California are as follows:
Project
|
|
Cost – U.S.$
|
|
|
|
|
|
1. Butte Projects
|
|
$
|
709,000
|
|
2. Prince Mine
|
|
$
|
100,000
|
|
5. Other Pioche Projects
|
|
$
|
155,000
|
|
6. Calico Project
|
|
$
|
(50,000
|
)
|
7. Corporate Overhead
|
|
$
|
798,000
|
|
|
|
|
|
|
TOTAL
|
|
$
|
1,712,000
|
|
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 $3,694,159 for the year ended December 31, 2013, an increase in losses of $1,142,733 over the prior year. The increase in losses is primarily due to interest costs, as a result of amortization of discount on notes, attributed to the valuation of warrants in conjunction with the convertible notes.
An analysis of the major components of our results of operations is, as follows:
Revenues -
In the year ended December 31, 2013, revenues were $386,425, representing an increase of 55% or $136,681 over the $249,744 earned in the year ended December 31, 2012. The increase in revenues is a result of an additional third-party contract for engineering consulting services. No revenues have been realized from production of metal in either year.
Exploration Expenses -
Exploration costs decreased by 29% or $255,694 to $614,849 for the year ended December 31, 2013 compared to $870,543 for the year ended December 31, 2012. In 2012, a drilling program was concluded at our Nevada property. During 2013, there was no drilling program initiated at any of our properties. Our main concentration in 2013 was on our Montana properties, while maintaining our leases and claim assessment current on both our Nevada and Montana properties.
General and & Administrative Expenses -
General and administrative expenses increased by 22% or $323,857 to $1,790,109 for the year ended December 31, 2013 from $1,466,252 for the year ended December 31, 2012. Payroll costs in 2013 increased by $246,478, as increased emphasis in the Montana properties prompted the opening of an exploration office in Butte, Montana during 2013 to conduct due diligence, exploration and investigative work. Additionally, new mining leases and acquired mineral land required us obtaining commercial property insurance coverage.
Depreciation and Depletion Expenses -
Depreciation expense for 2013 was only $8,461 and $623 for 2012. 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, 2013 were $1,667,165 or $1,203,413 more than for the year ended December 31, 2012, which were $463,752. Interest accrued on the convertible notes issued during 2012 and 2013, including the amortization of discount on notes resulted from the valuation of warrants were substantially higher than in 2012
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:
·
Pioche Properties
·
Montana Properties
·
Calico Silver Project
|
|
|
We have incurred the following costs related directly to our exploration activities:
Capital Acquisitions:
|
|
|
|
A) Purchase of Tecoma Mine - Year 2007
|
|
$
|
90,000
|
|
B) Sale of Tecoma Mine - Year 2008
|
|
|
(90,000
|
)
|
C) Purchase of Magna Charta property - Silver Bow County, Montana
|
|
|
47,500
|
|
D) Purchase of Chattel property - Silver Bow County, Montana
|
|
|
55,888
|
|
Total Capital Acquisitions
|
|
$
|
103,388
|
|
Exploration Costs:
|
|
|
|
|
A) Acquisition of 98% interest in Metals Preciosos, S.A. de C.V., a
|
|
|
|
|
Mexican company
|
|
|
|
|
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 payments
|
|
|
100,000
|
|
2) Exploration costs
|
|
|
21,075
|
|
C) Calico Mining District - San Bernadino County, California
|
|
|
|
|
1) Silverado mining claims - acquisition of BLM mineral claims
|
|
|
4,760
|
|
2) Leviathon mining claims - acquisition of BLM mineral claims
|
|
|
47,609
|
|
D) Pioche Mining District - Lincoln County, Nevada
|
|
|
|
|
1) Prince Mine lease
|
|
|
799,900
|
|
2) Caselton Tailings exploration costs
|
|
|
511,191
|
|
3) Caselton Mine/Mill exploration costs
|
|
|
15,585
|
|
4) Caselton Mine/Mill exploration costs - option payment (not exercised)
|
|
|
35,000
|
|
E) Silver Bow County, Montana
|
|
|
|
|
1) New Butte property lease
|
|
|
75,841
|
|
2) Continental Public Land Trust lease
|
|
|
37,260
|
|
3) Chattel property
|
|
|
1,256
|
|
4) Magna Charta
|
|
|
432
|
|
5) MG & A property
|
|
|
33,021
|
|
6) Silver Bar property (option) – abandoned
|
|
|
6,819
|
|
7) Butte properties - General exploration costs
|
|
|
65,508
|
|
F) Other Exploration Sites ( evaluated)
|
|
|
|
|
1) Anaconda
|
|
|
7,500
|
|
2) Oro Blanco
|
|
|
8,840
|
|
3) SE Arizona Silver
|
|
|
4,829
|
|
4) Mohave Gold
|
|
|
1,050
|
|
5) Zonia Mine
|
|
|
6,650
|
|
6) General Administrative costs
|
|
|
13,763
|
|
Total Exploration Costs – Inception-to-date
|
|
$
|
1,852,149
|
|
During our exploration activities, from June 16, 2006 through December 31, 2013, we have incurred $1,852,149 in exploration costs, as summarized above, general and administration expenses of $5,504,410 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 $2,419,620 for a total of $9,776,179 in expenditures.
Accumulated losses of $8,699,725 incurred from the inception of the “exploration phase”, accounts for approximately 98% of the accumulated deficit of $8,875,759 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, 2013 have been applied consistently for the December 31 year-ends of 2013 and 2012.
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, 2012 and December 31, 2013, 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.
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.
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 2014 is $ 1,712,000.
At the 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.
We are
continuing with the evaluation of the Pioche area, 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.
Properties -The Butte Silver Mines properties in Silver Bow County, Montana, the Pioche Mining District properties in Lincoln County, Nevada and The Calico Silver Project in San Bernardino County, California
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 Pioche Properties:
|
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.
|
Exploration at Calico Property
|
We have leased the Calico Silver property to another exploration company and will focus our
exploration efforts on the Pioche and Butte Mining Districts.
|
Our ability to complete any of the activities described under “Plan of Operations” will require significant funding. 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 be unable 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.
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.
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, 2013 and 2012, 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, 2013 and from inception on June 16, 2006 through December 31, 2013. 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, 2013 and 2012, 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, 2013 and from inception on June 16, 2006 through December 31, 2013, 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, 2013, 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
April 11, 2014
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, 2013
And
For the Year Ended December 31, 2012
International Silver, Inc.
|
|
|
|
|
|
|
(An Exploration Stage Enterprise)
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As At
|
|
|
As at
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
98,411
|
|
|
$
|
211,188
|
|
Accounts receivable
|
|
|
38,719
|
|
|
|
61,323
|
|
Prepaid expenses - Note C
|
|
|
130,013
|
|
|
|
105,651
|
|
Total Current Assets
|
|
$
|
267,143
|
|
|
$
|
378,162
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT- Note D
|
|
|
|
|
|
|
|
|
Mineral properties
|
|
$
|
153,388
|
|
|
$
|
103,388
|
|
Leasehold improvements
|
|
|
26,812
|
|
|
|
26,812
|
|
Equipment
|
|
|
7,485
|
|
|
|
5,399
|
|
Furniture & fixtures
|
|
|
14,637
|
|
|
|
3,502
|
|
Computer software
|
|
|
8,390
|
|
|
|
-
|
|
Computer equipment
|
|
|
26,304
|
|
|
|
2,429
|
|
|
|
$
|
237,016
|
|
|
$
|
141,530
|
|
Accumulated depreciation
|
|
|
(14,701
|
)
|
|
|
(6,240
|
)
|
|
|
$
|
222,315
|
|
|
$
|
135,290
|
|
Other Assets - Note E
|
|
|
|
|
|
|
|
|
Deposit toward investment - Note F
|
|
$
|
191,142
|
|
|
$
|
150,000
|
|
Other deposits - Note G
|
|
|
2,500
|
|
|
|
49,406
|
|
|
|
$
|
193,642
|
|
|
$
|
199,406
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
683,100
|
|
|
$
|
712,858
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
122,532
|
|
|
$
|
234,745
|
|
Payroll taxes payable
|
|
|
24,092
|
|
|
|
8,658
|
|
Accrued expenses
|
|
|
543,319
|
|
|
|
194,882
|
|
Due to related parties - Note L
|
|
|
26,186
|
|
|
|
52,218
|
|
Convertible notes payable - Note H
|
|
|
3,459,047
|
|
|
|
-
|
|
Deferred income - Note M
|
|
|
100,000
|
|
|
|
-
|
|
Total Current Liabilities
|
|
$
|
4,275,176
|
|
|
$
|
490,503
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES
|
|
|
|
|
|
|
|
|
Convertible notes payable - Note H
|
|
$
|
-
|
|
|
$
|
2,139,266
|
|
|
|
$
|
-
|
|
|
$
|
2,139,266
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
$
|
4,275,176
|
|
|
$
|
2,629,769
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY - Note K
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
3,706
|
|
|
$
|
3,705
|
|
authorized shares - 500,000,000
|
|
|
|
|
|
|
|
|
par value $0.0001 per share
|
|
|
|
|
|
|
|
|
issued & o/s at 12/31/13 - 37,066,799
|
|
|
|
|
|
|
|
|
issued & o/s at 12/31/12 - 37,052,280
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
5,279,977
|
|
|
|
3,260,984
|
|
Accumulated deficit prior to exploration stage
|
|
|
(176,034
|
)
|
|
|
(176,034
|
)
|
Accumulated deficit during exploration stage
|
|
|
(8,699,725
|
)
|
|
|
(5,005,566
|
)
|
Total Shareholders' Equity
|
|
$
|
(3,592,076
|
)
|
|
$
|
(1,916,911
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY
|
|
$
|
683,100
|
|
|
$
|
712,858
|
|
See accompanying notes to the consolidated financial statements
International Silver, Inc.
|
(An Exploration Stage Enterprise)
|
Consolidated Statement of Income
|
|
|
Twelve Months Ended
|
|
|
Inception (June 16, 2006) of Exploration Stage through
|
|
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
|
(December 31, 2013)
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Mineral lease income
|
|
$
|
50,000
|
|
|
$
|
100,000
|
|
|
$
|
150,000
|
|
Consulting-third parties
|
|
|
82,661
|
|
|
|
149,744
|
|
|
|
276,604
|
|
Consulting-related parties
|
|
|
253,765
|
|
|
|
-
|
|
|
|
650,855
|
|
Total Revenues
|
|
$
|
386,425
|
|
|
$
|
249,744
|
|
|
$
|
1,077,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration costs
|
|
$
|
614,849
|
|
|
$
|
870,543
|
|
|
$
|
1,852,149
|
|
General and administration
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent expense - related party
|
|
|
81,398
|
|
|
|
116,339
|
|
|
|
370,695
|
|
Rent expense - third party
|
|
|
67,772
|
|
|
|
-
|
|
|
|
67,772
|
|
Bad debt expense
|
|
|
-
|
|
|
|
-
|
|
|
|
41,860
|
|
All other general & administrative
|
|
|
1,640,940
|
|
|
|
1,349,913
|
|
|
|
5,014,173
|
|
Depreciation and depletion
|
|
|
8,461
|
|
|
|
623
|
|
|
|
9,911
|
|
Total operating expenses
|
|
$
|
2,413,419
|
|
|
$
|
2,337,418
|
|
|
$
|
7,356,559
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income/(Loss)
|
|
$
|
(2,026,994
|
)
|
|
$
|
(2,087,674
|
)
|
|
$
|
(6,279,101
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income/(Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on settlement of debt
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
1,678,634
|
|
Impairment loss
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,733,456
|
)
|
Interest expense
|
|
|
(1,667,165
|
)
|
|
|
(463,752
|
)
|
|
|
(2,365,802
|
)
|
Total other income/(expense)
|
|
$
|
(1,667,165
|
)
|
|
$
|
(463,752
|
)
|
|
$
|
(2,420,624
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
(3,694,159
|
)
|
|
$
|
(2,551,426
|
)
|
|
$
|
(8,699,725
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) per Share
|
|
$
|
(0.10
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares
Outstanding
|
|
|
37,052,280
|
|
|
|
36,916,926
|
|
|
|
|
|
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,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013)
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
(3,694,159
|
)
|
|
$
|
(2,551,426
|
)
|
|
$
|
(8,699,725
|
)
|
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
|
|
|
8,461
|
|
|
|
623
|
|
|
|
9,911
|
|
Impairment loss
|
|
|
-
|
|
|
|
-
|
|
|
|
1,733,456
|
|
Gain on settlement on debt
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,678,634
|
)
|
Financing cost
|
|
|
1,237,321
|
|
|
|
214,715
|
|
|
|
1,651,423
|
|
Purchase options cancelled
|
|
|
91,000
|
|
|
|
-
|
|
|
|
91,000
|
|
Reclamation bond
|
|
|
14,406
|
|
|
|
|
|
|
|
14,406
|
|
Stock compensation expense
|
|
|
-
|
|
|
|
28,000
|
|
|
|
424,000
|
|
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
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease/(Increase) in receivables
|
|
|
22,604
|
|
|
|
(61,024
|
)
|
|
|
210,942
|
|
Decrease/(Increase) in employee receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
2,317
|
|
Decrease/(Increase) in prepaid expenses
|
|
|
(24,362
|
)
|
|
|
(61,889
|
)
|
|
|
(133,487
|
)
|
(Decrease)/Increase in payables
|
|
|
(122,810
|
)
|
|
|
224,480
|
|
|
|
159,642
|
|
(Decrease)/Increase in accrued expenses
|
|
|
348,437
|
|
|
|
126,107
|
|
|
|
566,940
|
|
(Decrease)/Increase in deferred income
|
|
|
100,000
|
|
|
|
-
|
|
|
|
100,000
|
|
Net Cash Flows (used by) Operating Activities
|
|
$
|
(2,019,102
|
)
|
|
$
|
(2,080,414
|
)
|
|
$
|
(5,255,424
|
)
|
CASH FLOW FROM INVESTMENT ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease/purchase option on land
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(90,000
|
)
|
Purchase of land
|
|
|
-
|
|
|
|
-
|
|
|
|
(137,500
|
)
|
Leasehold Improvements
|
|
|
-
|
|
|
|
(26,812
|
)
|
|
|
(26,812
|
)
|
Purchase of equipment, furniture & fixtures
|
|
|
(45,485
|
)
|
|
|
(4,995
|
)
|
|
|
(57,938
|
)
|
Building improvements
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,822
|
)
|
Deposits towards investment
|
|
|
(41,142
|
)
|
|
|
(150,000
|
)
|
|
|
(191,142
|
)
|
Nonrefundable deposit - Option payment
|
|
|
(56,000
|
)
|
|
|
(35,000
|
)
|
|
|
(91,000
|
)
|
Refundable deposits
|
|
|
(2,500
|
)
|
|
|
(14,406
|
)
|
|
|
(16,906
|
)
|
Purchase of mineral land - Deposit method
|
|
|
(50,000
|
)
|
|
|
(103,388
|
)
|
|
|
(105,888
|
)
|
Net Cash Flows from Investment Activities
|
|
$
|
(195,127
|
)
|
|
$
|
(334,601
|
)
|
|
$
|
(732,008
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from stock issuance
|
|
$
|
1,452
|
|
|
$
|
54,290
|
|
|
$
|
1,330,742
|
|
Less: Stock issuance costs
|
|
|
-
|
|
|
|
-
|
|
|
|
(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
|
|
|
2,100,000
|
|
|
|
2,600,000
|
|
|
|
4,775,000
|
|
Debt service payments
|
|
|
-
|
|
|
|
(30,000
|
)
|
|
|
(100,000
|
)
|
Borrowings from related parties
|
|
|
-
|
|
|
|
-
|
|
|
|
152,980
|
|
Net Cash Flows from Financing Activities
|
|
$
|
2,101,452
|
|
|
$
|
2,624,290
|
|
|
$
|
6,054,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase/(Decrease) in Cash
|
|
$
|
(112,777
|
)
|
|
$
|
209,275
|
|
|
$
|
66,781
|
|
Beginning Cash Balance
|
|
$
|
211,188
|
|
|
$
|
1,913
|
|
|
$
|
31,630
|
|
Ending Cash Balance
|
|
$
|
98,411
|
|
|
$
|
211,188
|
|
|
$
|
98,411
|
|
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
|
|
|
(June 16, 2006
through
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013)
|
|
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
|
|
|
|
156,651
|
|
For contributed capital
|
|
|
-
|
|
|
|
-
|
|
|
|
315,072
|
|
Total non-cash issuances of stock
|
|
$
|
-
|
|
|
$
|
54,290
|
|
|
$
|
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
|
|
See accompanying notes to the consolidated financial statements
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
|
|
|
|
1,451
|
|
|
|
692,049
|
|
|
|
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
|
|
|
|
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
|
|
|
|
267
|
|
|
|
399,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 21, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
917,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
917,542
|
|
Convertible Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 22, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
Convertible Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
Exercise of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 2, 2013
|
|
|
|
|
|
|
14,519
|
|
|
|
1
|
|
|
|
1,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,452
|
|
Issuance of Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 20, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
Net Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,694,159
|
)
|
|
|
(3,694,159
|
)
|
At December 31, 2013
|
|
|
|
|
|
|
37,066,799
|
|
|
|
3,706
|
|
|
|
5,279,977
|
|
|
|
0
|
|
|
|
0
|
|
|
|
(176,034
|
)
|
|
|
(8,699,725
|
)
|
|
|
(3,592,076
|
)
|
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 is to acquire and explore high-grade silver properties throughout North and South America.
On September 4, 1992, the Company was incorporated in Arizona as ARX Engineering, Inc. and then changed its name to Western States Engineering, Inc. On June 20, 2006, the Company changed its name to International Silver, Inc. to reflect 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 continue a reconnaissance and exploration program in the Pioche Mining District located in Nevada, in Silver Bow County, Montana 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 entered into a lease /purchase agreement to explore and acquire the historic Prince Mine in Lincoln County, Nevada, USA. The property consists of 227 acres of surface and mineral rights and 495 acres in lode mining claims. 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 analyzing its findings. At December 31, 2013, 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) representing the Company’s capital contribution towards the joint venture. Formation of the joint venture entity 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. The Company wholly owns approximately 1,300 acres of U.S federal lode mining claims. 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 for the twelve months ended December 31, 2013 and December 31, 2012 include the accounts of International Silver, Inc. and its subsidiaries, Western States Engineering, Inc. International Silver Nevada, 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 reviewed and evaluated recent and relevant accounting pronouncements issued since its last audited financial statements and in managements’ opinion, these pronouncements have no material effect on the Company’s financial statements.
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 condensed financial statements.
In management’s opinion all adjustments necessary for a fair statement of the results for the interim periods have been made, and the adjustments are of a normal recurring nature.
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
During 2013 and 2012, the Company negotiated additional financing with ISLV Partners, LLC; as a result, the Company’s entire tangible property, currently owned or acquired hereafter, is collateral in connection with the ISLV Partners, LLC financing. (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, 2013, trade receivables were $38,719 and at December 31, 2012, trade receivables were $61,323. 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, 2013 and December 31, 2012, the Company held securities in Continental Mining & Smelting, which are considered “available for sale” and were reported under the Equity Method. At December 31, 2013 and December 31, 2012, the value of the Company’s investments in Continental Mining & Smelting Limited was considered fully 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, 2013 and December 31, 2012, 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, 2013, there was $14,701 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, 2013, 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.
Income was recognized from management and engineering contracts rendered by Western States Engineering, Inc., a subsidiary of International Silver, Inc. for the twelve months ended December 31, 2013. As of December 31, 2013, there has been no production from any of the Company's mineral properties, as 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)
During the year ended December 31, 2013, the Company executed additional convertible notes to ISLV Partners, LLC, whereby the lender was also granted warrants to purchase additional shares of common stock of the Company. Refer to Note H – Convertible Notes Payable.
Total warrants issued during the year ended December 31, 2013 were 10,004,840 and 14,519 warrants had been exercised. As of December 31, 2013, there are 31,500,771 warrants outstanding. No options or warrants were exercised during the year ended December 31, 2012.
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 twelve months ended December 31, 2013 were $1,237,321 and $214,715 for the twelve months ended December 31, 2012. During the twelve months ended December 31, 2013, non-cash investing and financing activities reflected amortization of discount on notes issued by ISLV Partners, LLC. (
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, 2013 and December 31, 2012, 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, which 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
During the twelve months ended December 31, 2013, the leases on New Butte and the Continental Public Land Trust, located in the State of Montana, were renewed, including a newly-acquired mineral lease. At December 31, 2013, prepaid expenses reflect the unexpired portion of these mineral property leases, which are treated as operating leases, pursuant to FASB ASC 840-20. Also reflected in prepaid expenses is the unexpired portion of commercial insurance on our Nevada and Montana properties and a retainer a consulting arrangement with Gustavson Associates for a preliminary economic assessment on the Caselton Tailings located in Nevada, resulting in a prepaid expense balance of $130,013 at December 31, 2013, compared to a balance of $105,651 at December 31, 2012, summarized below:
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
|
|
|
|
|
|
|
Prepaid mine leases
|
|
$
|
91,097
|
|
|
$
|
49,096
|
|
Prepaid commercial insurance
|
|
|
9,063
|
|
|
|
5,603
|
|
Prepaid director & officer insurance
|
|
|
3,063
|
|
|
|
35,413
|
|
Prepaid expense – metallurgical services
|
|
|
841
|
|
|
|
14,321
|
|
Prepaid expense – economic assessment study
|
|
|
25,000
|
|
|
|
0
|
|
Prepaid expense – other
|
|
|
949
|
|
|
|
1,218
|
|
|
|
|
|
|
|
|
|
|
Total prepaid expenses
|
|
$
|
130,013
|
|
|
$
|
105,651
|
|
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. At December 31, 2013, mining properties valued at $153,388 were as follows:
Calico Silver Project
The Calico Silver Project consists of 60 unpatented mining claims on 1,300 acres of surface rights, 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 in surface rights, with a patented mining claim, 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. The contract for deed was executed on August 7, 2012, at which time an initial deposit of $50,000 was made, plus title fees of $5,888. The terms of the purchase agreement are disclosed in
Note I – Contract Payable.
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. On August 7, 2013, the Company made the first anniversary payment of $50,000, plus interest accrued up to that date. At September 30, 2013, installments applied towards the purchase of the Chattel property were $105,888.
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, that includes 227 acres of surface and mineral rights and 495 acres in lode mining claims. 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, 2013 there were no proven or probable reserves.
The five-year lease requires annual lease payments of $50,000 payable 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, 2013 is $150,000. For twelve months ended December 31, 2013, lease expense was $42,329. The lease payment due November 6, 2013 was extended until June 4, 2014.
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 property consists of 362 acres of surface and mineral rights and 954 acres of mineral rights only.
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 of $15,000, the first and second anniversary payments due January 15, 2013 and January 15, 2014, respectively, were timely paid. The annual lease payment for year 2015 is $15,000 and $20,000 each year thereafter up through year 2020. Annual lease payments for years 2021 – 2030 are scheduled to increase to $25,000 annually. Thereafter, annual lease payments are variable and increase progressively. 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, 2014 - $15,000 annually – timely paid
|
|
$
|
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
|
|
$
|
2,030,000
|
|
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, 2013 was $29,384. For the twelve months ended December 31, 2013, lease expense was $14,959.
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 property consists of 1,103 acres of mineral rights only.
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 of $20,000 and the first anniversary payment of $25,000 were timely paid. Annual lease payments of $25,000 are due thereafter for the next ten years period from years 2014 through 2024; thereafter, the annual lease payment of $25,000 shall be adjusted in proportion to the United States Bureau of Labor Producer Price Index.
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
|
|
$
|
2,425,000
|
|
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 the owner’s property.
Lease expense on the Continental Public Land Trust since inception of the lease on April 23, 2012 through December 31, 2013 was $37,260. For the twelve months ended December 31, 2013, lease expense was $23,452.
MG & A property lease
On December 17, 2013, the Company entered into a mineral lease agreement with SMC, a Montana corporation, to perform its due diligence of the property in Montana. The term of the agreement is for twenty (20) years and for so long as Product is produced, or until sooner terminated, extended or canceled. The lease requires an initial payment of $100,000 at inception, which grants the Company the right to perform its due diligence study up to February 1, 2014. If by February 1, 2014, the Company decides to continue the lease, a payment of $350,000 is required. The first anniversary payment of $200,000 is due December 15, 2014, with the second and third anniversary payments due in the amounts of $300,000 and $400,000, respectively. Thereafter, annual lease payments of $400,000 will be due.
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 the agreement executed on December 17, 2013, are as follows:
December 17, 2013 - $100,000 – initial payment - timely paid
|
|
$
|
100,000
|
|
February 1, 2014 - $350,000 – additional initial payment
|
|
$
|
350,000
|
|
December 15, 2014 - $200,000 – First anniversary payment
|
|
$
|
200,000
|
|
December 15, 2015 - $300,000 – Second anniversary payment
|
|
$
|
300,000
|
|
December 15, 2016 - $400,000 – Third anniversary payment and thereafter annually
|
|
$
|
6.800,000
|
|
Total
|
|
$
|
7,750,000
|
|
Additionally, the Company agrees to pay the “lessor” a Production Royalty Payment of three percent (3%) on “net smelter returns” received by the Lessee from the sale or other dispositions of “leased substances”. In addition, if the Company makes a “net profit” resulting from mineral production from the property, a twenty-five percent (25%) “Net Profits Interest Payment” may be required.
Lease expense on the property since inception of the lease on December 17, 2013 through December 31, 2013 was $17,260.
Leasehold Improvements, Equipment, Furniture and Fixtures
Acquisitions during the twelve months ended December 31, 2013 consisted of office furniture, scanner/plotter and computers and auto cad software for the newly-established exploration office at Butte, Montana. At December 31, 2013, total fixed asset additions during year 2013 were $94,097.
At December 31, 2013, property, plant and equipment is comprised of the following:
Land – Mining Properties
|
|
$
|
153,388
|
|
Leasehold Improvements
|
|
|
26,812
|
|
Equipment
|
|
|
7,485
|
|
Furniture and Fixtures
|
|
|
14,637
|
|
Computer Software and Equipment
|
|
|
34,694
|
|
|
|
$
|
237,016
|
|
Accumulated Depreciation
|
|
|
(14,701
|
)
|
|
|
$
|
222,315
|
|
Depreciation expense for the year ended December 31, 2013 was $8,461 and accumulated depreciation was $14,700.
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, 2013, the Company owned a 16.7 % interest in Continental, whose outstanding shares were 36,028,001. At the date of acquisition, the Company determined that the “Equity Method” of accounting was warranted because 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, 2012 and December 31, 2013, there is no measurable value in the common stock of Continental Mining and Smelting Limited. Continental Mining and Smelting Limited has been attempting to obtain financing to enter the development stage of their mining operations, but has thus far been unsuccessful in doing so,
At December 31, 2013, the Company’s share of losses for the twelve months then ended were $46,037 and cumulative losses inception to–date are $265,857. 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, 2013, 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
|
|
Note F – 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 to be used to complete a Phase 1 site investigation.
As of December 31, 2013, the Company had reimbursed Aurum, LLC $190,000 for land royalty payments, plus a reimbursement of $1,142 for recording fees for a total of $191,142 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 G – Other Deposits
Non-Refundable Deposits – Option to Purchase the Assets of Pan American
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. Management made the decision not to exercise the purchase option. The option price of $35,000 was written off to expense as of December 31, 2013.
Non-Refundable Deposits – Option to Purchase Acid Plant
On April 1, 2013, the Company executed an exclusive right to purchase agreement with Atlas Precious Metals Inc., a related party, for the purchase of a sulfuric acid plant. The purchase price agreed to is the lower of either the market value or $5,000,000 during the term of 18 months. Under the agreement, the Company will make an initial payment of $14,000, payable at the signing of the agreement and $7,000, payable on the 20th day of each month. All payments shall be applied towards the purchase price of the asset. Payment may be tendered in cash, shares of the Company’s common stock or a combination thereof. The common stock transaction is based on a per share price of $0.50 of the Company’s common stock.
On October 1, 2013, Management made the decision to opt out of this purchase option. As of December 31, 2013, the Company had made a total of $56,000 in option payments. These option payments were written off as an exploration cost as a result of Management’s decision at year’s end.
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. With the conclusion of the drilling program, the Company is obligated to do any reclamation work required pursuant to the terms and conditions of the operation. Once fulfilled, the Office of the United States Department of Interior will authorize a refund. As of December 31, 2013, a provision was made to offset reclamation costs against the bond, therefore, the amount reflected in Other Assets is zero.
Note H – Related Party 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 provide that the “lenders” retain out of the funding, the sum of the $90,300 and $80,000, to satisfy full repayment of the promissory notes 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 February 14, 2014.
Convertible Note Agreement – First Amendment
On May 17, 2012, the Company executed an amendment to the Convertible Note Agreement, dated February 6, 2012, giving ISLV Partners, LLC, the option to make an additional loan in the principal amount of up to $2,000,000. Under the terms of the First Amendment, ISLV Partners, LLC advanced the Company an amount of $130,000 on May 17, 2012 and a loan for an additional $1,870,000 on May 25, 2012. 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 10,000,000 additional common stock shares at an exercise price of $0.40 per share, exercisable through May 25, 2015. Net proceeds from the loan will be used for working capital, exploration and corporate development purposes.
Convertible Note Agreement – Second Amendment
On February 13, 2013, the Company executed a second amendment to the Convertible Note Agreement, dated February 6, 2012, giving ISLV Partners, LLC, the option to make an additional loan in the principal amount of up to $2,200,000. Under the terms of the Second Amendment, ISLV Partners, LLC loaned an initial amount of $1,000,000 on February 21, 2013 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.
Convertible Note Agreement – Third Amendment
On May 22, 2013, the Company executed a third amendment to the Convertible Note Agreement, dated February 6, 2012, as amended by the First and Second amendments, dated May 17, 2012 and February 13, 2013, respectively, giving ISLV Partners, LLC, the option to make an additional loan in the principal amount of up to $1,200,000. Under the terms of the Third Amendment, ISLV Partners, LLC loaned an initial amount of $500,000 on May 22, 2013 and shall have the right to loan an additional amount up to $700,000 by July 1, 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 2,500,000 additional common stock shares at an exercise price of $0.40 per share, exercisable through May 22, 2016. Net proceeds from the loan will be used for working capital, exploration and corporate development purposes.
Convertible Note Agreement – Fourth Amendment
On July 24, 2013, the Company executed a fourth amendment to the Convertible Note Agreement, dated February 6, 2012, as amended by the First, Second and Third amendments, dated May 17, 2012, February 13, 2013 and May 22, 2013, respectively. The “financing option” was amended to allow for multiple closings or tranches, and if ISLV Partners, LLC funds at least $500,000 of the Financing Option prior to August 12, 2103, ISLV Partners, LLC shall have until November 1, 2013 to fund the remaining portion (up to $1,000,000 additional) of the financing Option.
On July 31, 2013, ISLV Partners, LLC loaned an additional amount of $500,000 and shall have the right to loan an additional amount up to $1,000,000 by November 1, 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 2,500,000 additional common stock shares at an exercise price of $0.40 per share, exercisable through July 31, 2016. Net proceeds from the loan will be used for working capital, exploration and corporate development purposes
Convertible Note Agreement – Fifth Amendment
On December 20, 2013, the Company executed a fifth amendment to the Convertible Note Agreement, dated February 6, 2012, as amended by the First, Second, Third and Fourth amendments, dated May 17, 2012, February 13, 2013, May 22, 2013 and July 24, 2013, respectively.
On December 20, 2013, ISLV Partners, LLC loaned an additional amount of $100,000. 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 500,000 additional common stock shares at an exercise price of $0.40 per share, exercisable through December 20, 2016. Net proceeds from the loan will be used for working capital, exploration and corporate development purposes
The following table summarizes the net carrying value, after the discount on the notes resulting from the issuance of warrants:
|
|
December 31,
2013
|
|
|
December 31,
2012
|
|
Convertible Notes Payable issued to ISLV Partners, LLC:
|
|
|
|
|
|
|
Issued February 6, 2012
|
|
$
|
600,000
|
|
|
$
|
600,000
|
|
Issued May 17, 2012
|
|
|
130,000
|
|
|
|
130,000
|
|
Issued May 25, 2012
|
|
|
1,870,000
|
|
|
|
1,870,000
|
|
Issued February 21, 2013
|
|
|
1,000,000
|
|
|
|
0
|
|
Issued May 22, 2013
|
|
|
500,000
|
|
|
|
0
|
|
Issued July 31, 2013
|
|
|
500,000
|
|
|
|
0
|
|
Issued December 20, 2013
|
|
|
100,000
|
|
|
|
0
|
|
Total
|
|
$
|
4,700,000
|
|
|
$
|
2,600,000
|
|
Discount on Notes Payable
|
|
|
(1,240,954
|
)
|
|
|
(460,734
|
)
|
Net Carrying Value
|
|
$
|
3,459,046
|
|
|
$
|
2,139,266
|
|
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. At December 31, 2013, no conversion had occurred.
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
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.
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, 2013, the convertible note instruments had no beneficial conversion feature, and 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
Detachable warrants issued by the Company providing the Lender with the option to purchase 23,500,000 shares of the Company’s common stock as of December 31, 2013 are as follows:
Warrants Issued February 6, 2012
On February 6, 2012, the Company, in conjunction with the issuance of the initial convertible note in the amount of $600,000, 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
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
Conversion Price
|
|
|
|
|
|
$
|
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
|
|
Warrants Issued May 25, 2012
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 “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
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
Conversion Price
|
|
|
|
|
|
$
|
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
|
|
Warrants Issued on February 21, 2013
On February 21, 2013, the Company, in conjunction with the issuance of the an additional convertible note in the amount of $1,000,000, issued a total of 5,000,000 “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
|
|
|
|
of Proceeds
|
|
|
Value
|
|
|
|
|
|
|
|
|
Face Value of Convertible Notes
|
|
$
|
1,000,000
|
|
|
|
|
No. of Common Shares
|
|
|
5,000,000
|
|
|
|
|
Current Market Value
|
|
|
|
|
|
|
|
Market Share price at February 21, 2013
|
|
$
|
0.35
|
|
|
|
|
Market Value of Stock, if converted
|
|
$
|
1,750,000
|
|
|
$
|
916,230
|
|
|
|
|
|
|
|
|
|
|
Fair Value - Warrants - At Time of Issuance – February 21, 2013
|
|
|
|
|
|
|
|
|
No. of Warrants Issued
|
|
|
5,000,000
|
|
|
|
|
|
Exercise Price
|
|
$
|
0.400
|
|
|
|
|
|
Fair Value - Based on Black-Scholes Method
|
|
|
|
|
|
|
|
|
Black-Scholes Value
|
|
$
|
0.032
|
|
|
|
|
|
Fair Value of Warrants
|
|
$
|
160,000
|
|
|
$
|
83,770
|
|
|
|
|
|
|
|
|
|
|
Total/Relative Value
|
|
$
|
1,910,000
|
|
|
$
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
Beneficial Conversion Option Calculation
|
|
|
|
|
|
|
|
|
Relative Note Value
|
|
|
|
|
|
$
|
916,230
|
|
|
|
|
|
|
|
|
|
|
Face value of Note
|
|
|
|
|
|
$
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
Conversion Price
|
|
|
|
|
|
$
|
0.200
|
|
Intrinsic conversion price/share
|
|
|
|
|
|
$
|
0.183
|
|
Beneficial Conversion Option for fully converted note
|
|
|
|
|
|
$
|
833,770
|
|
Warrants Issued on May 22, 2013
On May 22, 2013, the Company, in conjunction with the issuance of the an additional convertible note in the amount of $500,000, issued a total of 2,500,000 “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
|
|
|
|
of Proceeds
|
|
|
Value
|
|
|
|
|
|
|
|
|
Face Value of Convertible Notes
|
|
$
|
500,000
|
|
|
|
|
No. of Common Shares
|
|
|
2,500,000
|
|
|
|
|
Current Market Value
|
|
|
|
|
|
|
|
Market Share price at May 22, 2013
|
|
$
|
0.45
|
|
|
|
|
Market Value of Stock, if converted
|
|
$
|
1,125,000
|
|
|
$
|
429,389
|
|
|
|
|
|
|
|
|
|
|
Fair Value - Warrants - At Time of Issuance – May 22, 2013
|
|
|
|
|
|
|
|
|
No. of Warrants Issued
|
|
|
2,500,000
|
|
|
|
|
|
Exercise Price
|
|
$
|
0.400
|
|
|
|
|
|
Fair Value - Based on Black-Scholes Method
|
|
|
|
|
|
|
|
|
Black-Scholes Value
|
|
$
|
0.074
|
|
|
|
|
|
Fair Value of Warrants
|
|
$
|
185,000
|
|
|
$
|
70,611
|
|
|
|
|
|
|
|
|
|
|
Total/Relative Value
|
|
$
|
1,310,000
|
|
|
$
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Beneficial Conversion Option Calculation
|
|
|
|
|
|
|
|
|
Relative Note Value
|
|
|
|
|
|
$
|
429,389
|
|
|
|
|
|
|
|
|
|
|
Face value of Note
|
|
|
|
|
|
$
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Conversion Price
|
|
|
|
|
|
$
|
0.200
|
|
Intrinsic conversion price/share
|
|
|
|
|
|
$
|
0.172
|
|
Beneficial Conversion Option for fully converted note (limited to face value of note)
|
|
|
|
|
|
$
|
429,389
|
|
Warrants Issued on July 31, 2013
On July 31, 2013, the Company, in conjunction with the issuance of the an additional convertible note in the amount of $500,000, issued a total of 2,500,000 “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
|
|
|
|
of Proceeds
|
|
|
Value
|
|
|
|
|
|
|
|
|
Face Value of Convertible Notes
|
|
$
|
500,000
|
|
|
|
|
No. of Common Shares
|
|
|
2,500,000
|
|
|
|
|
Current Market Value
|
|
|
|
|
|
|
|
Market Share price at July 31, 2013
|
|
$
|
0.38
|
|
|
|
|
Market Value of Stock, if converted
|
|
$
|
950,000
|
|
|
$
|
451,306
|
|
|
|
|
|
|
|
|
|
|
Fair Value - Warrants - At Time of Issuance – July 31, 2013
|
|
|
|
|
|
|
|
|
No. of Warrants Issued
|
|
|
2,500,000
|
|
|
|
|
|
Exercise Price
|
|
$
|
0.400
|
|
|
|
|
|
Fair Value - Based on Black-Scholes Method
|
|
|
|
|
|
|
|
|
Black-Scholes Value
|
|
$
|
0.041
|
|
|
|
|
|
Fair Value of Warrants
|
|
$
|
102,500
|
|
|
$
|
48,694
|
|
|
|
|
|
|
|
|
|
|
Total/Relative Value
|
|
$
|
1,052,500
|
|
|
$
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Beneficial Conversion Option Calculation
|
|
|
|
|
|
|
|
|
Relative Note Value
|
|
|
|
|
|
$
|
451,306
|
|
|
|
|
|
|
|
|
|
|
Face value of Note
|
|
|
|
|
|
$
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Conversion Price
|
|
|
|
|
|
$
|
0.200
|
|
Intrinsic conversion price/share
|
|
|
|
|
|
$
|
0.181
|
|
Beneficial Conversion Option for fully converted note (limited to face value of note)
|
|
|
|
|
|
$
|
451,306
|
|
Warrants Issued on December 20, 2013
On December 20, 2013, the Company, in conjunction with the issuance of the an additional convertible note in the amount of $100,000, issued a total of 500,000 “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
|
|
|
|
of Proceeds
|
|
|
Value
|
|
|
|
|
|
|
|
|
Face Value of Convertible Notes
|
|
$
|
100,000
|
|
|
|
|
No. of Common Shares
|
|
|
500,000
|
|
|
|
|
Current Market Value
|
|
|
|
|
|
|
|
Market Share price at December 20, 2013
|
|
$
|
0.40
|
|
|
|
|
Market Value of Stock, if converted
|
|
$
|
200,000
|
|
|
$
|
92,166
|
|
|
|
|
|
|
|
|
|
|
Fair Value - Warrants - At Time of Issuance – December 30, 2013
|
|
|
|
|
|
|
|
|
No. of Warrants Issued
|
|
|
500,000
|
|
|
|
|
|
Exercise Price
|
|
$
|
0.400
|
|
|
|
|
|
Fair Value - Based on Black-Scholes Method
|
|
|
|
|
|
|
|
|
Black-Scholes Value
|
|
$
|
0.034
|
|
|
|
|
|
Fair Value of Warrants
|
|
$
|
17,000
|
|
|
$
|
7,834
|
|
|
|
|
|
|
|
|
|
|
Total/Relative Value
|
|
$
|
217,000
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
|
Beneficial Conversion Option Calculation
|
|
|
|
|
|
|
|
|
Relative Note Value
|
|
|
|
|
|
$
|
92,166
|
|
|
|
|
|
|
|
|
|
|
Face value of Note
|
|
|
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
|
Conversion Price
|
|
|
|
|
|
$
|
0.200
|
|
Intrinsic conversion price/share
|
|
|
|
|
|
$
|
0.181
|
|
Beneficial Conversion Option for fully converted note (limited to face value of note)
|
|
|
|
|
|
$
|
92,166
|
|
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
Contract Payable – Chattel, LLC
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, and thus no liability was recognized on August 7, 2012. On August 7, 2013, the first anniversary payment of $50,000, plus interest of $58,000 was paid. As of December 31, 2013, there is no principal balance reflected on the financial statements themselves.
Note J – Income Taxes
The Company has reported (for income tax purposes) federal net operating losses for 2013, 2012 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
|
|
|
1,393,549
|
|
Net Operating Loss carry-forward to Year 2013
|
|
$
|
3,017,039
|
|
Net Operating Loss - Year 2013
|
|
|
1,706,747
|
|
Net Operating Loss carry-forward to Year 2014
|
|
$
|
4,723,786
|
|
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, 2013, the Company recorded a deferred tax benefit of $1,706,747 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, 2013 and December 31, 2012.
Net deferred tax assets consist of the following components:
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Deferred Tax Asset
|
|
$
|
1,706,747
|
|
|
$
|
1,105,626
|
|
Valuation Account
|
|
|
(1,706,747
|
)
|
|
|
(1,105,626
|
)
|
Net Deferred Tax Asset
|
|
$
|
0
|
|
|
$
|
0
|
|
At December 31, 2013, the Company had a net operating loss carry-forward of $4,723,786 for federal income tax purposes that may be offset against future taxable income from years 2014 through 2026-34. 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 (Deficit)
Common Stock Issued and Outstanding
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.
On December 2, 2013, the Company issued 14,519 shares of common stock upon the exercise of 9,679 Unit Purchase Options (UPO) at an exercise price of $0.15 per unit. The exercise of these UPO’s resulted in the issuance of 9,679 warrants which were exercised as a cashless exercise.
At December 31, 2013, the Company had 37,066,799 shares issued and outstanding. The Company has 500,000,000 shares of common stock authorized.
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, 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.
On February 28, 2013, the Board amended the Plan establishing the maximum number of shares of common stock to be reserved for issuance under the Plan at 5,000,000.
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 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 vested on September 15, 2013. All these options were deemed as “incentive stock options” by the Board 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 stock options were exercised or forfeited during the year ended December 31, 2013 or December 31, 2012.
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 status of stock option activity as of December 31, 2013 is as follows:
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
(in years)
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
Number of
|
|
|
Average
|
|
|
Options
|
|
|
Exercise
|
|
|
Contractual
|
|
|
|
Stock Options
|
|
|
Exercise Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
Life
|
|
Outstanding, January 1, 2010
|
|
|
0
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
Granted - November 1, 2010
|
|
|
3,300,000
|
|
|
$
|
0.20
|
|
|
|
3,300,000
|
|
|
$
|
0.20
|
|
|
|
5.0
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2011
|
|
|
3,300,000
|
|
|
$
|
0.20
|
|
|
|
3,300,000
|
|
|
$
|
0.20
|
|
|
|
4.8
|
|
Granted - November 5, 2012
|
|
|
400,000
|
|
|
$
|
0.34
|
|
|
|
400,000
|
|
|
$
|
0.34
|
|
|
|
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2012
|
|
|
3,700,000
|
|
|
$
|
0.22
|
|
|
|
3,700,000
|
|
|
$
|
0.22
|
|
|
|
3.0
|
|
Granted
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2013
|
|
|
3,700,000
|
|
|
$
|
0.22
|
|
|
|
3,700,000
|
|
|
$
|
0.22
|
|
|
|
2.3
|
|
Warrants
To date 32,000,771 warrants have been issued resulting from 1) a private placement occurring in 2011 in which 8,238,998 warrants were issued, 2) six convertible notes in which an aggregate of 23,500,000 warrants were issued, 3) 271,452 warrants issued in settlement of outstanding debt due the Company’s Chief Executive Officer and Board Chairman, Harold R. Shipes and 4) 4,840 warrants issued in conjunction with the exercise of Unit Purchase Options (UPO’s).
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.
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.
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 expiration 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
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.
On February 21, 2013, the Company negotiated a convertible term note of $1,000,000 whereby the lender was issued an additional 5,000,000 warrants, with an expiry date of February 21, 2016, exercisable at $0.40 per share for a number of shares equal to the number of shares into which the notes are convertible.
On May 22, 2013, the Company negotiated a convertible term note of $500,000 whereby the lender was issued an additional 2,500,000 warrants, with an expiry date of May 22, 2016, exercisable at $0.40 per share for a number of shares equal to the number of shares into which the notes are convertible.
On July 31, 2013, the Company negotiated a convertible term note of $500,000 whereby the lender was issued an additional 2,500,000 warrants, with an expiry date of July 31, 2016, exercisable at $0.40 per share for a number of shares equal to the number of shares into which the notes are convertible.
On December 20, 2013, the Company negotiated a convertible term note of $100,000 whereby the lender was issued an additional 500,000 warrants, with an expiry date of December 20, 2016, exercisable at $0.40 per share for a number of shares equal to the number of shares into which the notes are convertible.
On December 2, 2013, 9,679 unit purchase options were exercised and a cashless warrant exercise occurred, resulting in the issuance of 14,519 shares of common stock for $1,452 and an additional 4,840 warrants issued.
As of December 31, 2013, there are 32,000,771 warrants outstanding.
A summary of warrant activity for the years ended December 31, 2012 and 2013 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Average
|
|
|
|
Number of
|
|
|
Average
|
|
|
Warrants
|
|
|
Exercise
|
|
|
|
Warrants
|
|
|
Exercise Price
|
|
|
Exercisable
|
|
|
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
|
|
|
13,271,452
|
|
|
$
|
0.40
|
|
|
|
13,271,452
|
|
|
$
|
0.40
|
|
Exercised
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
Outstanding, December 31, 2012
|
|
|
21,510,450
|
|
|
$
|
0.32
|
|
|
|
21,510,450
|
|
|
$
|
0.32
|
|
Granted
|
|
|
10,504,840
|
|
|
$
|
0.40
|
|
|
|
10,504,840
|
|
|
$
|
0.40
|
|
Exercised
|
|
|
14,519
|
|
|
|
|
|
|
|
14,519
|
|
|
|
|
|
Outstanding, December 31, 2013
|
|
|
32,000,771
|
|
|
$
|
0.35
|
|
|
|
32,000,771
|
|
|
$
|
0.35
|
|
At December 31, 2013, the range of warrant prices for shares under warrants and the weighted-average remaining contractual life is as follows:
|
|
|
Warrants O/S
|
|
|
|
|
Range of
|
|
|
Weighted-Average
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Warrant Exercise
|
|
|
Remaining
|
|
|
Number of
|
|
|
Average
|
|
|
Number of
|
|
|
Exercise
|
|
Price
|
|
|
Contractual Life
|
|
|
Warrants
|
|
|
Exercise Price
|
|
|
Warrants
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.20
|
|
|
|
0.38
|
|
|
|
7,699,998
|
|
|
$
|
0.20
|
|
|
|
7,699,998
|
|
|
$
|
0.20
|
|
$
|
0.20
|
|
|
|
0.45
|
|
|
|
529,321
|
|
|
$
|
0.20
|
|
|
|
529,321
|
|
|
$
|
0.20
|
|
$
|
0.40
|
|
|
|
1.10
|
|
|
|
3,000,000
|
|
|
$
|
0.40
|
|
|
|
3,000,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
1.40
|
|
|
|
10,000,000
|
|
|
$
|
0.40
|
|
|
|
10,000,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
1.66
|
|
|
|
271,452
|
|
|
$
|
0.40
|
|
|
|
271,452
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
2.14
|
|
|
|
5,000,000
|
|
|
$
|
0.40
|
|
|
|
5,000,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
2.39
|
|
|
|
2,500,000
|
|
|
$
|
0.40
|
|
|
|
2,500,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
2.58
|
|
|
|
2,500,000
|
|
|
$
|
0.40
|
|
|
|
2,500,000
|
|
|
$
|
0.40
|
|
$
|
0.40
|
|
|
|
2.97
|
|
|
|
500,000
|
|
|
$
|
0.40
|
|
|
|
500,000
|
|
|
$
|
0.40
|
|
|
|
|
|
|
1.40
|
|
|
|
32,000,771
|
|
|
|
|
|
|
|
32,000,771
|
|
|
|
|
|
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,
|
|
|
|
2013
|
|
|
2012
|
|
Due To Related Parties
|
|
|
|
|
|
|
Harold R. Shipes - Shareholder/Officer
|
|
$
|
18,308
|
|
|
$
|
1,608
|
|
Eileen Shipes
|
|
|
2,683
|
|
|
|
0
|
|
Matthew J. Lang
|
|
|
1,102
|
|
|
|
0
|
|
Danielle Lang
|
|
|
1,361
|
|
|
|
610
|
|
Clinton W. Walker – Director
|
|
|
0
|
|
|
|
12,500
|
|
Clarity Management, LP
|
|
|
2,732
|
|
|
|
0
|
|
H. Eugene Dunham – Director
|
|
|
0
|
|
|
|
12,500
|
|
Michael Harrington – Director
|
|
|
0
|
|
|
|
12,500
|
|
Russell D. Alley – Director
|
|
|
0
|
|
|
|
12,500
|
|
Total
|
|
$
|
26,186
|
|
|
$
|
52,218
|
|
At December 31, 2013, we owed $26,186 to related parties.
Related party transactions have occurred with the following related party officer and directors:
Harold R. Shipes, the Company’s Chief Executive Officer and Chairman of the Board of Directors, travels extensively in connection with the Company’s holdings or prospective holdings which is reimbursable by the Company. At December 31, 2013, there were reimbursable expenses due Mr. Shipes in the amount of $18,308 and at December, 31, 2012, Mr. Shipes was owed $1,608. Other related party transactions involve reimburseable expenses to an officer and employees related to the Chief Executive Officer.
At December 31, 2013, there were no director fees due and at December 31, 2012 there were $50,000 due in director fees.
Note M – Deferred Income
Calico Mineral Lease Agreement
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 was 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.
At December 31, 2013, there was $50,000 of deferred income from the Calico mineral lease agreement.
G.I Canoas S.A.P.I de C.V. Engineering Services Contract
On October 1, 2013, the Company entered into a contract with G.I. Canoas S.A.P.I de C.V., a Mexican company, for the design engineering and procurement services on construction of leach and solvent extraction electrowinning facilities. The term of the agreement is for twelve months, renewable upon reasonable terms and conditions as may be agreed upon by both parties. A retainer of $50,000 was received by the client and will be applied to the last invoice upon termination of services.
At December 31, 2013, there was a balance of $50,000 in the retainage account.
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, 2013 are $1,852,149. Exploration costs incurred for the twelve months ended December 31, 2013 were $ 614,849.
Note O – Subsequent Events
Management has reviewed all subsequent events through the issuance date of the audited financial statements and has represents that the following material events that have transpired subsequent to December 31, 2013 up through the issuance date.
On January 31, 2014, the Company negotiated an extension until August 15, 2014 on the MG & A mineral lease that was due February 1, 2014, in the amount of $350,000. See Note D – Property, Plant and Equipment.
On April 10, 2014, the Company negotiated an extension until June 4, 2014 on the Prince Mine lease that was due November 6, 2013. See Note D – Property, Plant and Equipment.