Financial Statements |
TRS.CDNX Consolidated Financial Statements |
| NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS FEBRUARY 28, 2001
|
1. NATURE AND CONTINUANCE OF OPERATIONS
The Company is incorporated under the laws of British Columbia and its principal business activities include the acquiring and developing of mineral properties.
The Company is in the process of exploring and developing its mineral properties and has not yet determined whether these properties contain ore reserves that are economically recoverable. The recoverability of the amounts shown for mineral properties and related deferred costs is dependent upon the existence of economically recoverable reserves, the ability of the Company to obtain necessary financing to complete the development and upon future profitable production.
These consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles with the assumption that the company will be able to realize its assets and discharge its liabilities in the normal course of business rather than through a process of forced liquidation. Continued operations of the Company are dependent on the Company's ability to receive continued financial support, complete public equity financing, or generate profitable operations in the future.
| February 28, 2001 | February 29, 2000 | |
Deficit |
$ (3,571,022) | $ (3,375,526) |
Working capital (deficiency) |
25,449 | (159,823) |
2. SIGNIFICANT ACCOUNTING POLICIES
Principles of consolidation
These consolidated financial statements include the financial statements of the Company and its wholly-owned subsidiary Minera Tres-Or S.A. de C.V., a company incorporated in Mexico.
Use
of estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, and 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.
Financial instruments
The Company's financial instruments consist of cash, accounts receivable, note
receivable, due to related parties, accounts payable and accrued liabilities.
Unless otherwise noted, it is management's opinion that the Company is
not exposed to significant interest, currency or credit risks arising from these
financial instruments. The fair
value of these financial instruments approximate their carrying values, unless
otherwise noted.
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.
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 acquisitions 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 abandoned. These
costs will be amortized over the estimated useful life of the related property
following commencement of production.
Using the units of production method based on proven and probable
reserves, or written-off if the mineral properties are sold or abandoned.
Deferred exploration costs
The
Company defers all exploration expenses relating to mineral properties and areas
of geological
interest until the properties to which they relate are placed into production,
sold or abandoned. 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 as they are entirely dependent upon the economic recovery of current and future reserves.
Cost of maintaining mineral properties
The Company does not accrue the estimated future costs of maintaining its mineral properties in good standing.
Environmental protection and rehabilitation costs
Liabilities related to environmental protection and rehabilitation costs are accrued and charged to income when their likelihood of occurrence is established. This includes future removal and site restoration costs as required due to environmental law or contracts.
Future income taxes
Future income taxes are calculated using the asset and liability method. Under the asset and liability method, 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.
The
adoption of the asset and liability method required the Company to restate share
capital as at February 28, 2000 and 1999 as outlined in Note 11, to restate loss
for the year ended February 28, 2000 and to restate deficit beginning at
February 28, 1999 as outlined in the consolidated statements of operations and
deficit.
Stock based compensation
The Company periodically grants stock options to executive officers and directors, employees and consultants pursuant to the Canadian Venture Exchange Policy as described in Note 8. No compensation expense is recognized for this plan when stock options are granted or extended. Any consideration received on exercise of stock options is credited to capital stock.
Segmented information
The Company conducts substantially all of its operations in Canada in one business segment.
Loss per share
Loss per common share has been calculated and presented in
accordance with the new recommendations of the Canadian Institute of Chartered
Accountants whereby the treasury stock method is used to calculate diluted loss
per share. The new standard has
been applied on a retroactive basis and had no impact on the 1999 average number
of common shares outstanding.
Comparative
figures
Certain comparative figures have been reclassified to
conform with the current year's presentation.
3.
MARKETABLE SECURITIES
Marketable securities held at February 28, 2001 consist of 150,000 common
shares of Broadlands Resources Ltd. received as an option payment at an agreed
value of $27,000 to acquire a 50% interest in the Mann mineral property.
At year end, the marketable securities were written down to the market
value of $24,000.
4.
CAPITAL ASSETS
| February 28, 2001 | February 29, 2000 | |||||
| Cost | Accumulated Amortization |
Net
Book Value
|
Cost | Accumulated Amortization |
Net
Book Value
|
|
Computer equipment |
$2,345 |
$ 942 | $ 1,383 | $2,345 | $ 349 | $ 1,976 |
5. NOTE RECEIVABLE
| February 28, 2001 | February 29, 2000 | |
| Note receivable from a company controlled by a former director, interest at 10% per annum. | $ 6,000 | $ 6,000 |
Less: payment - return of 15,425 common shares of the Company |
(2,314) | (2,314) |
| $ 3,686 | $ 3,686 |
6. MINERAL PROPERTIES
|
|
Balance February
29, 2000 |
Write-off |
Additions |
Cost Recoveries |
Balance February
28, 2001 |
|
|
|
|
|
|
|
|
Shallow River, Ontario,
Canada |
$ 78,625 |
$
- |
$ 18,750 |
$
- |
$ 97,375 |
|
El Jazmin, Mexico |
88,173 |
(88,173) |
- |
- |
- |
|
Mann Project, Ontario
Canada |
- |
- |
27,500 |
(27,500) |
- |
|
Temagami Diamond, Canada |
- |
- |
40,000 |
- |
40,000 |
|
|
|
|
|
|
|
|
|
$ 166,798 |
$ (88,173) |
$ 86,250 |
$ (27,500) |
$ 137,375 |
| Balance February 28, 2001 | Additions | Balance February 29, 2000 | |
| Shallow River, Ontario, Canada | $ 64,375 | $ 14,250 | $ 78,625 |
| El Jazmin, Chihuahua, Mexico | 37,713 | 50,460 | 88,173 |
| $ 102,088 | $ 64,710 | $ 166,798 |
Shallow
River Project, Larder Lake Mining Division, Canada
This
property is comprised of four option agreements in which the Company can obtain
a 100% interest in mineral properties located in the Shallow River, Larder Lake
mining division of Ontario, Canada.
September
30, 1997 Option Agreement
The
Company earned a 100% interest in 113 units by paying cash of $18,000, issuing
200,000 common shares at an agreed value of $33,875 and by expending $200,000 in
exploration work on the property. As
at year end, the Company dropped 39 units.
The Company held 100% interest in the remaining 74 units.
May
20, 1998 Option Agreement
This
option agreement consists of 20 mineral claims in which the Company has paid
cash of $5,000, issued 100,000 common shares at an agreed value of $15,000 and
will issue a further 50,000 common shares, subject to filing an acceptable
geological report on exploration work completed on these claims to the Canadian
Venture Exchange.
May
21, 1998 Option Agreement
This
option agreement consists of 32 mineral claims, in which the Company has paid
cash of $3,000 (by issuing 20,000 common shares), issued 50,000 common shares at
an agreed value of $7,500 and will issue a further 50,000 common shares in two
allotments of 25,000 shares each, subject to filing an acceptable geological
report on exploration work done on the mineral claims to the Canadian Venture
Exchange.
September
1, 1999 Option Agreement
This
option agreement consists of 26 units in which the Company has issued 100,000
common shares at an agreed value of $15,000.
A further 100,000 common shares will be issued as follows:
i) 50,000 common shares subject to Canadian Venture Exchange
approval of a geological report on exploration work completed on these
claims on March 30, 2001.
ii) 50,000 common shares after the Company has expended $30,000 in exploration costs by January 31, 2002.
The
optionors will retain a 2% Net Smelter Return ("NSR") royalty, in
which the Company can purchase 1% for $1,000,000 at any time prior to commercial
production. In addition, the
Company will issue 100,000 common shares to the optionors one day prior to
commercial production, subject to further exchange approval.
El
Jazmin, Mexico
The
Company has an option to acquire a 100% interest in the El Jazmin property
located in Chihuahua State, Mexico.
During
the year, the optionor did not transfer the property title to the Company as
agreed. As a result, the Company
has opted to terminate the option agreement to acquire an interest in the El
Jazmin property. All acquisition
costs and related deferred exploration costs were written off to operations at
year end.
April
10, 2000 Option Agreement
The
Company has an option to acquire up to a 100% interest in the Mann
Platinum/Palladium project, Porcupine Mining Division, Ontario.
The option agreement consists of 19 mineral claims in which the Company
has paid cash of $20,000, issued 50,000 common shares at an agreed value of
$7,500, and will issue a further 100,000 common shares in allotments of 50,000
common shares each, subject to filing an acceptable geological report on
exploration work done on the mineral claims to the Canadian Venture Exchange.
The
optionor will retain a 3% NSR royalty, in which the Company can purchase 1% for
$1,000,000 at any time prior to commercial production.
In addition, the Company will issue 100,000 common shares to the optionor
one day prior to commercial production subject to further exchange approval.
On
October 31, 2000, the Company optioned out its Mann property to Broadlands
Resources Ltd. ("Broadlands"). Under
this option agreement, Broadlands may acquire a 50% interest in the Mann
property from the Company if the following obligations are fulfilled:
i)
pay $3,000 (paid) upon signing the option agreement;
ii) pay
$5,000 (paid) and issue 150,000 (issued) common shares of Broadlands;
iii)
pay $5,000 on April 30, 2001;
iv)
$5,000 on October, 2001;
v)
$15,000 on April 30, 2002;
vi)
$15,000 on October 30, 2002; and
vii)
$20,000 on April 30, 2003.
The
Company is the operator of the Mann project until Broadlands is vested with
respect to earning its 50% interest. Once
Broadlands has earned its 50% interest, the parties will form a management committee represented by a
minimum of two individuals from each company and a joint venture agreement will
be completed. In the formal joint
venture agreement, Broadlands will be granted by the Company a one time right to
earn an additional 25% interest for a payment of $1,200,000 any time up to the
first anniversary date of regulatory approval of the joint venture agreement.
The joint venture requires equal participation and should one of the
parties fail to participate, that party's interest will be diluted on a standard
dilution formula to be incorporated into the joint venture agreement. If either
party's working interest in the project is reduced below 10%, then their
interest will automatically convert to a 10% net profits interest.
In
addition to the above cash payments, Broadlands has agreed to incur the
following exploration expenses:
i) $100,000
in exploration expenses by April 30, 2001completing phase 1 and 2;
ii) $100,000
in exploration expenses by April 30, 2002;
iii) $200,000
in exploration expenses by April 30, 2003; and
iv) $350,000
in exploration expenses or feasibility study by April 30, 2004.
Temagami
Diamond Claim Project, Sudbury Mining Division of Ontario, Canada
During
the year, the Company entered into a purchase agreement with various individuals
to purchase an undivided 100% interest in 783 claim units comprising the
Temagami Diamond Claim project, Sudbury Mining Division, Ontario.
The purchase price for the claims is as follows:
a) Total cash payment of
$190,000 as outlined below:
i) $40,000
on signing of the purchase agreement (paid);
ii) $75,000 thirty (30) days from the signing of the purchase agreement (paid subsequent to year end);and
iii) $75,000
on April 16, 2001 (paid subsequent to year end).
b) Total issuances of 180,000
common shares to the vendors to be issued as follows:
i) 60,000 common shares upon Exchange
approval of the agreement (issued subsequent to year end);
ii) 60,000 common shares on April 16, 2001 (issued subsequent to year end);and
iii) 60,000
common shares on July 16, 2001.
The
vendors retain a 2.5% NSR. The
Company may at its option purchase 1% of the vendors' NSR for $1,000,000 at any
time prior to commercial production of gold, PGE minerals, base metals, diamonds
or any other mineral discovered on the claims.
In addition, the Company agreed to issue 150,000 common shares to the
vendor one day prior to commercial production subject to regulatory approval.
No work commitments are required under the terms of the purchase
agreement.
Title
to mineral properties
Title
to mining properties involves certain inherent risks due to the difficulties of
determining the validity of certain claims as well as the potential for problems
arising from the frequently ambiguous conveyancing history characteristic of
many mining properties. The Company
has investigated title to all of its mineral properties and, to the best of its
knowledge, title to all of its properties are in good standing.
7. DEFERRED EXPLORATION COSTS
| Temagami, Sudbury | Mann, Ontario | El Jazmin |
Shallow River, Ontario |
February 28, 2001 |
|
Balance, beginning of year |
$ - | $ - | $ 259,448 | $ 259,448 | $ 336,871 |
Drilling |
- | - | - | 25,461 | 25,461 |
Geological and geophysical |
2,500 | 36,050 | 3,350 | 18,363 | 60,263 |
Office and miscellaneous |
- | 820 | - | - | 820 |
Expenditures during the year |
2,500 | 36,870 | 3,350 | 43,824 | 86,544 |
Written-off |
- | - | (81,658) | - | (81,658) |
| Cost recoveries | - | (7,500) | - | - | (7,500) |
| 2,500 | 29,370 | (78,308) | 43,824 | (2,614) | |
Balance, end of year |
$ 2,500 |
$ 29,370 | $ - | $ 358,760 | $ 390,630 |
El Jazmin, Mexico |
Shallow River, Ontario |
February 29, 2001 |
|
Balance, beginning of year |
$ - | $ 259,448 | $ 259,448 |
Assays |
$ 4,991 | $ 4,225 | $ 9,216 |
| Geological and geophysical | 28,387 | 32,100 | 60,487 |
| Linecutting | - | 5,915 | 5,915 |
| Management | - | 750 | 750 |
| Mining taxes | 16,573 | - | 16,573 |
| Office and miscellaneous | 4,742 | 879 | 5,621 |
| Prospecting and mapping | - | 3,500 | 3,500 |
| Road building and trenching | 20,120 | - | 20,120 |
| Staking | - | 3,260 | 3,260 |
| Survey | - | 4,859 | 4,859 |
| Travel | 3,495 | - | 3,495 |
Expenditures during the year |
78,308 | - | 133,796 |
| Balance, end of year | $ 78,308 | $ 314,936 | $ 393,244 |
8. CAPITAL STOCK
Number of Shares |
Amount |
|
Authorized 100,000,000 common shares without par value |
||
Issued: |
||
As at February 28, 1999, as previously reported |
3,202,385 | $ 3,529,406 |
Future income taxes on exploration costs renounced to shareholders (Note 11) |
- | (82,330) |
As at February 28, 1999, restated |
3,202,385 | 3,529,406 |
For mineral properties |
175,000 | 26,250 |
For private placement |
1,588,650 | 238,298 |
For warrants exercised |
447,266 | 74,333 |
For escrow shares |
375,000 | 3,750 |
| Cancellation of escrow shares | (127,687) | - |
| Company shares returned (Note 5) | (15,425) | (2,314) |
Future income taxes on exploration costs renounced to shareholders (Note 11) |
- | (38,986) |
As at February 29, 2000 |
5,645,189 | 3,748,407 |
For mineral properties |
175,000 | 26,250 |
For private placement |
1,259,667 | 136,800 |
| For flow-through warrants exercised | 155,000 | 25,700 |
For warrants exercised |
16,667 | 2,500 |
For flow-through private placement |
1,029,999 | 117,000 |
| Future income taxes on exploration costs renounced to shareholders (Note 11) | - | (44,912) |
As at February 28, 2001 |
8,281,522 | $ 4,011,745 |
Included in issued capital stock are 375,000 common shares currently held in escrow as required by the regulatory authorities.
Stock options
The Company does not have a formal stock option plan in place but follows the
Canadian Venture Exchange policy under which it is authorized to grant options
to directors and employees to acquire up to 10% of issued and outstanding common
stock. Under the plan, the exercise
price of each option equals the market price of the Company's stock as
calculated on the date of grant. The
options can be granted for a maximum term of 5 years.
|
2001 |
2000 |
|||
|
Number of Options |
Weighted Average Exercise Price |
Number of Options |
Weighted Average Exercise Price |
Outstanding, beginning of year |
394,576 | $ 0.15 |
- | $ - |
Granted |
428,800 | 0.12 |
591,864 |
0.15 |
| Expired/cancelled | - |
- |
(197,288) | (0.15) |
| Outstanding, end of year | 823,376 | 0.13 |
394,576 | 0.15 |
| Outstanding exercisable, end of year | 823,376 |
$ 0.13 |
394,576 | $ 0.15 |
The following stock options were outstanding and exercisable at February 28, 2001:
Number of Shares |
Exercise Price |
Expiry Date |
| 394,576 | $ 0.15 | July 6, 2001 |
| 428,800 | 0.12 | February 6,2004 |
Warrants
The following share purchase warrants were outstanding at February 28, 2001:
Number of Shares |
Exercise Price |
Expiry Date |
|
200,000 |
$ 0.15 |
March 31, 2001 (Exercised, Note 13) |
| 1,043,000 | 0.10 | November 20, 2001 |
| then at 0.20 | November 20, 2002 | |
| 750,000 | 0.15 | December 31, 2001 |
9. RELATED PARTY TRANSACTIONS
These financial statements include transactions with related parties as follows:
a) The Company paid $51,200 (2000 - $55,850) to a company controlled by a director for geological services which have been capitalized to deferred exploration costs. In addition the Company paid $13,800 (2000 - $28,200) to this Company for management services.
b) The Company paid $6,800 (2000 - $1,424) to a director for geological services which have been capitalized to deferred exploration costs.
c) A total of 171,667 warrants were exercised by directors for total consideration of $28,200.
d) Through a private placement, a total of 1,103,000 units were issued to directors for consideration of $110,300.
e) As at February 28, 2001, the Company owed $30,346 (2000 - $35,689) to directors. The fair value of amounts due to related parties cannot be determined as there are no specific terms of repayment.
These transactions are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties unless otherwise noted.
10. SUPPLEMENTAL DISCLOSURE OF NON-CASH OPERATING, INVESTING AND FINANCING ACTIVITIES
|
|
2001 |
2000 |
|
|
|
|
|
Cash
paid during the year for interest |
$
- |
$
- |
|
|
|
|
|
Cash
paid during the year for income taxes |
$
- |
$
- |
Significant non-cash transactions for the year ended February 28, 2001
consisted of:
a) The Company issued 175,000
common shares at an agreed value of $26,250 pursuant to the option agreement
mineral properties.
b) The Company received
$27,000 of marketable securities in exchange for a 50% option interest in a
property recorded as cost recoveries of $19,500 and $7,500 for mineral
properties and deferred exploration costs respectively.
The carrying value of the shares was written down at year end to $24,000
(Note 3).
c) The Company issued 220,000
common shares in the amount of $33,000 in exchange for share subscriptions
received.
Significant non-cash transactions for the year ended February 29, 2000 consisted of:
a) The Company issued 175,000
common shares with an agreed value of $26,250, pursuant to the acquisition of
mineral properties.
b) The Company cancelled
127,687 escrow shares.
c) The Company received 15,425
of its common shares as a payment of $2,314 on a note receivable.
d) The Company issued
1,131,980 common shares in the amount of $169,797 in exchange for share
subscriptions received.
11.
INCOME TAXES
A reconciliation of income taxes at statutory rates with the reported
taxes follows:
|
|
February
28, 2001 |
February
29, 2000 |
|
|
|
|
|
Loss
before income taxes |
$
(240,408) |
$
(102,619) |
|
|
|
|
|
Income
taxes at statutory rate of 44.6% (2000 – 45.62%) |
$
(107,222) |
$
(46,815) |
|
Unrecognized
benefits of non-capital losses |
30,105 |
46,815 |
|
Exploration
property write-offs not tax affected |
75,778 |
- |
|
Other
item |
|