Financial Statements

Tres-Or (TRS.TSX) Financial Statement | Three month period ended May 31, 2003

Unaudited

1

2

3

4

5

Balance Sheets

Statements of Operations and Deficit

Statements of Cash Flows

Notes to the Financial Statements

Management Discussion

Balance Sheet

 

 

May 31, 2003

 

February 28, 2003

(Audited)

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current

 

 

      Cash

$         387,095

$         254,852

      Marketable securities

             50,500

             50,500

      Receivables

             56,610

           103,591

 

 

 

 

           494,205

           408,943

 

 

 

Capital assets (Note 3)

               1,002

               1,002

Mineral properties (Note 4)

           890,650

           895,650

Deferred exploration costs (Note 5)

           860,446

           808,176

 

 

 

 

$      2,246,303

$      2,113,771

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

Current

 

 

      Accounts payable and accrued liabilities

$         150,478

$         209,161

      Due to related parties (Note 7)

             39,590

             41,857

 

 

 

 

           190,068

           251,018

 

 

 

Shareholders' equity

 

 

      Capital stock (Note 6)

        6,328,147

        6,063,361

      Subscriptions receivable

           (89,500)

           (89,500)

      Contributed surplus (Note 6)

             34,316

             34,316

      Deficit

      (4,216,728)

      (4,145,424)

 

 

 

 

        2,056,235

        1,862,753

 

 

 

 

$      2,246,303

$      2,113,771

Nature and continuance of operations (Note 1)
Contingencies (Note 9)
Subsequent events (Note 12)

On behalf of the Board:

"N. Reid Toreson" Director
"Laura Lee Duffett" Director
The accompanying notes are an integral part of these financial statements.

back to top

STATEMENTS OF OPERATIONS AND DEFICIT

 

 

2003

 

2002

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

      Amortization

$                  - 

$                  - 

      Bank charges and interest

                    19

                  134

      Consulting expense

             31,529

                   -   

      Expense recovery

             (6,469)

                   -   

      Management fees

             10,500

               8,300

      Office and miscellaneous

               6,256

               4,826

      Professional fees

             17,116

               1,729

      Telephone

                  929

                  805

      Transfer agent and regulatory fees

               4,698

               4,604

      Travel and promotion

               6,726

             11,801

 

 

 

Loss for the period

           (71,304)

           (32,199)

 

 

 

Deficit, beginning of period

      (4,145,424)

      (3,550,462)

 

 

 

Deficit, end of period

$    (4,216,728)

$    (3,582,661)

 

 

 

 

 

 

Basic and diluted earnings (loss) per common share

$           (0.004)

$           (0.002)

 

 

 

 

 

 

Weighted average number of common shares outstanding

      18,837,689

      14,536,475

The accompanying notes are an integral part of these financial statements.

back to top

STATEMENTS OF CASH FLOWS

 

 

2003

 

2002

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

      Income (loss) for the period

$          (71,304)

$          (32,199)

      Items not affecting cash:

 

 

            Amortization

                    -  

                    -  

 

 

 

      Changes in non-cash working capital items:

 

 

            Increase (decrease) in accounts receivable

             46,981

              (6,798)

            Decrease in accounts payable

            (58,683)

            (27,443)

            Decrease in subscriptions receivable

                    -  

               8,500

 

 

 

      Net cash used in operating activities

            (83,006)

            (57,940)

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

      Issuance of capital stock

           264,786

             87,500

      Repayment to related parties

              (2,267)

              (3,752)

      Share subscriptions received

                    -   

           166,950

 

 

 

      Net cash provided by financing activities

           262,519

           250,698

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

      Mineral properties, net of recoveries

               5,000

          (117,500)

      Deferred exploration costs, net of recoveries

            (52,270)

            (16,847)

 

 

 

      Net cash used in investing activities

            (47,270)

          (134,347)

 

 

 

Change in cash during the period

           132,243

             58,411

 

 

 

Cash, beginning of period

           254,852

           122,244

 

 

 

Cash, end of period

$         387,095

$         180,655

Supplemental disclosure with respect to cash flows (Note 9)

The accompanying notes are an integral part of these financial statements.

back to top

NOTES TO THE FINANCIAL STATEMENTS

1. NATURE AND CONTINUANCE OF OPERATIONS

The Company is incorporated under the laws of British Columbia and its principal business activity is the acquiring and developing of mineral properties.

At the date of these financial statements, the Company has not been able to identify a known body of commercial grade ore on any of its properties. The ability of the Company to realize the costs it has incurred to date on these properties is dependent upon the Company being able to identify a commercial ore body, to finance its exploration costs and to resolve any environmental, regulatory or other constraints which may hinder the successful development of the property. To date, the Company has not earned significant revenues and is considered to be in the exploration stage.

These financial statements have been prepared assuming the Company will continue on a going-concern basis. The Company has incurred losses since inception and the ability of the Company to continue as a going-concern depends upon its ability to develop profitable operations and to continue to raise adequate financing. Management is actively targeting sources of additional financing through alliances with financial, exploration and mining entities, or other business and financial transactions which would assure continuation of the Company's operations and exploration programs. In order for the Company to meet its liabilities as they come due and to continue its operations, the Company is solely dependent upon its ability to generate such financing.

There can be no assurance that the Company will be able to continue to raise funds in which case the Company may be unable to meet is obligations. Should the Company be unable to realize on its assets and discharge its liabilities in the normal course of business, the net realizable value of its assets may be materially less than the amounts recorded on the balance sheets.

 

 

May 31, 2003

 

February 28, 2003

 

 

 

Working capital

$         304,137

$         157,925

Deficit

      (4,216,728)

      (4,145,424)

back to top

2. SIGNIFICANT ACCOUNTING POLICIES

Use of estimates

The preparation of financial statements in conformity with Canadian generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the year. Actual results could differ from these estimates.

Capital assets and amortization

Capital assets, being computer equipment, are recorded at cost less accumulated amortization. Amortization is being provided for using the declining balance method at the rate of 30% per annum.

Marketable securities

Marketable securities are recorded at the lower of cost and quoted market value on an aggregate basis.

Mineral properties

The Company records its interests in mineral properties and areas of geological interest at cost. All direct and indirect costs relating to the acquisition of these interests are capitalized on the basis of specific claim blocks or areas of geological interest until the properties to which they relate are placed into production, sold or where management has determined there to be an impairment. These costs will be amortized on the basis of units produced in relation to the proven reserves available on the related property following commencement of production. Mineral properties which are sold before that property reaches the production stage will have all revenues from the sale of the property credited against the cost of the property. Properties which have reached the production stage will have a gain or loss calculated based on the portion of that property sold.

The recorded cost of mineral exploration interests is based on cash paid and the assigned value of share considerations and exploration and development costs incurred. The recorded amount may not reflect recoverable value as this will be dependant on the development program, the nature of the mineral deposit, commodity prices, adequate funding and the ability of the Company to bring its projects into production.

Deferred exploration and development costs

The Company defers all exploration and development expenses relating to mineral properties and areas of geological interest until the properties to which they relate are placed into production, sold or where management has determined there to be an impairment. These costs will be amortized over the proven reserves available on the related property following commencement of production.

Values

The amounts shown for mineral properties and deferred exploration costs represent costs to date, and do not necessarily represent present or future values.

Cost of maintaining mineral properties

The Company does not accrue the estimated future costs of maintaining its mineral properties in good standing.

Environmental expenditures

The operations of the Company have been and may in the future be affected from time to time in varying degree by changes in environmental regulations, including those for future removal and site restoration costs. Both the likelihood of new regulations and their overall effect upon the Company are not predictable.

Environmental expenditures that relate to ongoing environmental and reclamation programs are charged against earnings as incurred or capitalized and amortized depending on their future economic benefits.

back to top

Stock-based compensation

The Company grants options in accordance with the policies of the TSX Venture Exchange ("TSX-V" or "Exchange"). Effective March 1, 2002, the Company adopted the new CICA Handbook Section 3870 "Stock-Based Compensation and Other Stock-Based Payments", which recommends the fair value-based methodology for measuring compensation costs. The new section also permits, and the Company has adopted, the use of the intrinsic value-based method, which recognizes compensation cost for awards to employees only when the market price exceeds the exercise price at date of grant, but requires pro-forma disclosure of earnings and earnings per share as if the fair value method had been adopted.

Loss per share

The Company uses the treasury stock method to compute the dilutive effect of options, warrants and similar instruments. Under this method, the dilutive effect on earnings per share is recognized on the use of the proceeds that could be obtained upon exercise of options, warrants and similar instruments. It assumes that the proceeds would be used to purchase common shares at the average market price during the period. For the years presented, this proved to be anti-dilutive.

Basic loss per share is calculated using the weighted-average number of common shares outstanding during the period.

Flow-through common shares

Resource expenditure deductions for income tax purposes, related to exploration activities funded by flow-through share arrangements are renounced to investors in accordance with income tax legislation. Capital stock is reduced and future income tax liability increased by the estimated tax benefits transferred to shareholders.

Future income taxes

Future income taxes are calculated using the asset and liability method whereby future tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Future tax assets and liabilities are measured using enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability settled. The effect on future tax assets and liabilities of a change in tax rates is recognized in income in the period that substantive enactment or enactment occurs. To the extent that the Company does not consider it to be more likely than not that a future tax asset will be recovered, it provides a valuation allowance against the excess.

Comparative figures

Certain comparative figures have been reclassified to conform with the current year's presentation

back to top

3. CAPITAL ASSETS

 

 

 

May 31, 2003

 

 

 

 

February 28, 2003

 

 

 

 

Cost

 

Accumulated

Amortization

 

Net Book

 Value

 

 

 

Cost

 

Accumulated

Amortization

 

Net Book

 Value

 

 

 

 

 

 

 

 

Computer equipment

$           2,871

$           1,869

$           1,002

 

$           2,871

$           1,869

$           1,002

4. MINERAL PROPERTIES

Title to mineral properties