Financial Statements

TRS.CDNX Consolidated Financial Statements

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS NOVEMBER 30, 2001
(unaudited)

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.

  November 30, 2001 February 28, 2001

Deficit

$ (3,637,634) $ (3,571,022)

Working capital 

21,228 27,763

 

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.

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.

Comparative figures

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

 3. MARKETABLE SECURITIES

            Marketable securities held at August 31, 2001 include 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 February 28, 2001, the marketable securities were written down to the market value of $24,000.

4. CAPITAL ASSETS  

November 30, 2001 November 30, 2000
  Cost Accumulated Amortization Net Book Value

 

Cost Accumulated Amortization Net Book Value

 

Computer equipment

$2,871

$ 942 $ 1,929 $2,345 $  349 $ 1,976

 

5. NOTE RECEIVABLE

  November 30, 2001 November 30, 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)
Less: cash payment to the Company (2,000)  
  $ 1,686 $ 3,686

 

6. MINERAL PROPERTIES

 

Balance

February 28,

2001

 

 

Write-off

 

 

Additions

 

Cost

Recoveries

Balance

November 30,

2001

 

 

 

 

 

Shallow River, Ontario, Canada

$         97,375

 $              -   

$         -

 $              -   

 $      97,375

Mann Project, Ontario Canada

                 -   

                 -   

          -

         (5,000)

        (5,000)  

Temagami Diamond, Canada

          40,000

                 -   

         556,850

                -   

        596,850

 

 

 

$       137,375

$      -

$        509,750

$      (5,000)

$       689,225

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, Porcupine

Shallow River, Larder Lake

November 30, 2001

Balance, beginning of period

$         2,500 $      29,370 $   358,760 $   390,630
         

Drilling

-    - - -

Geological and geophysical

100,107 6,450 3,337 74,996
Travel 9,101     9,101
Staking - - 2,150 2,150
Prospecting and mapping - - 396 396
Property investigation - - 631 631

Office and miscellaneous

10,407 - 85 10,492
         

Expenditures during the period

119,615 8,150 12,873 140,638

Written-off 

- - - -
Cost recoveries (150) - - (150)
  119,465 8,150 12,873 140,488

Balance, end of period

$   121,965

$  37,520 $   371,633 $   531,118

  

8. CAPITAL STOCK

 

Number of Shares

Amount

Authorized

100,000,000 common shares without par value

Issued:

As at February 28, 2001

8,296,947 4,014,059

For mineral properties

219,999 44,000

For private placement

500,000 100,000

For warrants exercised

735,455 147,800
     

As at May 31, 2001

9,752,401 $   4,305,859

For mineral properties

180,000 42,000

For private placement

723,500 180,875

For options exercised

394,576 59,186

For warrants exercised

735,455 147,800
     

As at August 31, 2001

11,135,477 $   4,596,420

For mineral properties

210,000 47,100

For warrants exercised

958,000 95,800
     
As at November 30, 2001 12,303,477 $   4,739,320

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

1,098,800

$           0.13

394,576 $               0.15

Granted

-

-

- -
Exercised -

-

- -
Expired/cancelled -

-

- -
Outstanding, end of year 1,098,800

0.13

394,576 $               0.15
Outstanding exercisable, end of year 1,098,800

$           0.13

394,576 $               0.15

 

The following stock options were outstanding and exercisable at November 30, 2001:

Number of Shares

Exercise Price

Expiry Date

428,800 0.12 February 6, 2004
670,000 0.14 July 23, 2004

 

Warrants

The following share purchase warrants were outstanding at November 30, 2001:

Number of Shares

Exercise Price

Expiry Date

750,000           0.15 December 31, 2001
500,000           0.45 March 27, 2002
400,000           0.50 May 10, 2002
323,500           0.50 June 28, 2002

 

9. RELATED PARTY TRANSACTIONS

These financial statements include transactions with related parties as follows:

a) The Company paid or accrued $43,800 (2000 - $36,200) to a company controlled by a director for geological services which have been capitalized to deferred exploration costs. In addition the Company paid or accrued $16,200 (2000 - $10,800) to this Company for management services.

b) As at November 30, 2001, the Company owed $nil (2000 - $27,397) 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 period ended November 30, 2001 consisted of:

             a)  The Company issued 210,000 common shares at an agreed value of $47,100 pursuant to agreements to purchase mineral property claims. 

11.       CONTINGENCIES

            As at November 30, 2001, the Company is both plaintiff and defendant in several claims.  The outcome of these legal claims cannot be determined at this time.  No provision for gains or losses arising from these legal claims have been made in these financial statements.  Any losses arising as a result of these legal claims will be recorded in the period the losses are determined.

13.     SUBSEQUENT EVENTS 

            The following transactions occurred subsequent to November 30, 2001: 

            a)  On December 6, 2001, the Company entered into an agreement to acquire 120mining claim units in the Larder lake Mining Division of Ontario. Consideration to acquire the 120 claim units includes a cash payment of $50,000 and the issuance of 200,000 shares upon receipt of approval of the purchase agreement by the Canadian Venture Exchange.  The Vendors retain a 2.5% NSR.  Tres-Or 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.  Tres-Or has a First Right of Refusal to buy back the remaining 1.5% NSR. The Company is also required to issue an additional 100,000 common shares to the vendor one day prior to commercial production subject to regulatory approval.  No work commitment is required under this purchase agreement.

            b)  On December 6, 2001 the Company closed a non-brokered private placement of 983,000 units of the Company at $0.25 (490,000 being flow-through units).  Each unit consists of one common share and one non-transferable share purchase warrant.  Each warrant entitles the holder to acquire one additional common share of the company at $0.50 if exercised within a one year period.

            c)  On December 7, 2001, a director exercised 100,000 options for net proceeds to the Company of $12,000. 

            d)  On December 31, 2001 - 750,000 warrants were exercised for net proceeds to the Company of $112,500.

 

Schedule B: SUPPLEMENTARY INFORMATION

1.       Analysis of expenses and deferred costs for the current fiscal year to date: 

      Refer to Schedule A Financial Statements – Statement of Deferred Exploration Costs for expenditures made on property investigations, exploration and development during the fiscal year. 

2.       Related party transactions: 

The Company entered into the following transactions with related parties: 

             a) The Company paid or accrued $43,800 (2000 - $36,200) to a company controlled by a director for geological services which have been capitalized to mineral properties.  In addition the Company paid or accrued $16,200 (2000 - $10,800) to this Company for management services. 

            b) As at November 30, 2001, the Company owed $nil (2000 - $27,397) to directors. 

3.   For the quarter under review: 

a)    Summary of securities issued during the quarter: 

 

Date of Issue

 

 

Type of Security

 

Type of Issue

 

Number of Shares

 

Price Per Share

 

Proceeds

 

Type of Consideration

 

Commission

Sept 25, 2001

Common Shares

Warrant Exercise

40,000

$0.10

$4,000

Cash

Nil

Oct 9, 2001

Common Shares

Property Payment

150,000

$0.23

$34,500

Nil

Nil

Oct 31, 2001

Common Shares

Property Payment

60,000

$0.21

$12,600

Nil

Nil

Nov 2, 2001

Common Shares

Warrant Exercise

13,000

$0.10

$1,300

Cash

Nil

Nov 20, 2001

Common Shares

Warrant Exercise

905,000

$0.10

$90,500

Cash

Nil

 

b)    Summary of incentive stock options granted during the period.   

    Nil

4.   As at the end of the quarter: 

a)    Authorized Capital

Authorized: 100,000,000 common shares of no par value        

Issued at February 28, 2001                         8,269,947            $4,014,059 

Issued this year to November 30, 2001          4,006,530             $  725,261 

Total issued as at November 30, 2001           12,303,477           $4,739,320

 

b)    Options, Warrants and Convertible Securities Outstanding: 

 

Type of Security <