1
|
|
6
|
|
8
|
|
16
|
|
16
|
|
19
|
|
20 | |
20
|
|
20
|
|
21
|
|
22
|
|
23
|
|
24
|
|
26
|
|
27
|
|
27
|
|
27
|
|
27
|
|
27
|
|
66
|
|
76
|
|
76
|
|
76
|
|
78
|
|
80
|
|
82 | |
117
|
1.
|
Targeting and acquiring mining properties with good historical assays. (1)
|
2.
|
Identifying potential partners for the development of each of the Company’s properties and entering into joint-venture or option agreements. In most cases, the partner is another mining company whose shares trade on a public exchange.
|
3.
|
The initial agreement usually comprises a small non-refundable cash payment in advance and a significant number of shares in the stock of the partner or acquiring company. Cash and shares increase in staged payments on the anniversary date of the agreement. In the case of an option agreement, the Company will retain a net smelter royalty ("NSR") with a buyout provision should the property be the site of a major discovery and/or developed into a commercially-operating mine. In the case of a joint-venture, we retain a percentage of ownership, typically 50%, in the event the partner satisfies all the terms of the contract to completion. (2)
|
4.
|
The partner or acquiring company also must commit to a specific work program over a period of several years to develop the property, often involving a commitment of several million dollars.
|
5.
|
We believe these work programs enable us to maintain our properties for little or no cost, as the annual maintenance fees due to the government are offset by the amount of money spent on property exploration and development paid for by our partners. Any surplus of expenditures beyond what is due to maintain the properties can then be applied as “portable assessment credits” towards the maintenance of other Company properties that are not yet producing revenue but which have good prospects of doing so in the future. (3)
|
6.
|
If at any time, the partner defaults on the work agreement or does not make staged cash or stock payments by the anniversary date, the property then reverts back to us, which then leaves us free to find another partner and begin the process all over again.
|
Securities Being Offered by Selling Stockholder
|
Up to 25,368,011 shares of our common stock.
|
|
Offering Price
|
The selling shareholder will sell our common stock at prevailing market prices or privately negotiated prices.
|
|
Terms of the Offering
|
The selling shareholder will determine when and how it will sell the common stock offered in this prospectus.
|
|
Risk Factors
|
The securities offered hereby involve a high degree of risk and should not be purchased by investors who cannot afford the loss of their entire investment. See “Risk Factors.”
|
|
Common Stock Outstanding before Offering
|
114,282,030 shares of our common stock are issued and outstanding as of the date of this prospectus.
|
|
Common Stock Outstanding after Offering (1)
|
139,650,041shares of common stock.
|
|
Use of Proceeds
|
The selling stockholder will receive all of the proceeds from the sale of the shares offered for sale by it under this prospectus. Accordingly, we will not receive proceeds from the sale of the shares by the selling stockholder. However, we may receive up to $1,648,920.72 in proceeds from the sale of our common stock to the selling stockholder from the shares covered herein and sold to the selling stockholder under the Securities Purchase Agreement described below. Any proceeds that we receive under the purchase agreement are expected to be used for general working capital purposes.
|
|
OTCQB Market Symbol
|
NBRI
|
|
(1)
|
Assumes the issuance to the selling stockholder of all shares being registered herein under the Securities Purchase Agreement.
|
Draw Request
|
10-day
Avg $ Volume
(Base Amount)
|
Tier Split (Base / Tier 1 / Tier 2)
|
Low VWAP During 5-day Pricing Period
|
Discount
|
Tier Price
|
Shares Issued
|
||||||||||||||||||||||
Base
|
$ | 50,000 | $ | 20,000 | $ | 20,000 | $ | 0.05 | 10 | % | $ | 0.04500 | 444,444 | |||||||||||||||
Tier 1
|
$ | 20,000 | $ | 0.05 | 17.5 | % | $ | 0.04125 | 484,849 | |||||||||||||||||||
Tier 2
|
$ | 10,000 | $ | 0.05 | 25 | % | $ | 0.03750 | 266,667 | |||||||||||||||||||
Total
|
$ | 50,000 | $ | 50,000 | 1,195,960 |
·
|
Evaluation and staking of new prospects;
|
·
|
Maintaining claims in good standing;
|
·
|
Engaging and retaining the services of qualified geological, engineering and mining personnel and consultants;
|
·
|
Establishing and maintaining budgets, and implementing appropriate financial controls;
|
·
|
Identifying and securing joint-venture partners;
|
·
|
Establishing initial exploration plans for mining prospects;
|
·
|
Obtaining and verifying independent studies to validate mineralization levels on our prospects; and
|
·
|
Ensuring the necessary exploratory and operational permits are filed on a timely basis, the necessary permits are maintained and approved by governmental authorities and jurisdictions, and adhering to all regulatory and safety requirements.
|
Draw
|
Discount
|
Market Price (w/Discount)
|
Shares Issued
|
|||||||||||||||||
5 Day VWAP
|
$ | 0.10 |
|
|||||||||||||||||
Advance Notice
|
$ | 30,000 | ||||||||||||||||||
Base Amount (100%)
|
$ | 10,000 | 10 | % | $ | 0.0900 | 111,111 | |||||||||||||
Up to 200% of Base Amount
|
$ | 10,000 | 17.50 | % | $ | 0.0825 | 121,212 | |||||||||||||
More than 200% of Base Amount
|
$ | 10,000 | 25 | % | $ | 0.0750 | 133,333 | |||||||||||||
Total
|
$ | 30,000 | 365,657 |
Gross proceeds:
|
$
|
1,648,920.72
|
$
|
5,000,000
|
$
|
8,847,000
|
$
|
10,000,000
|
||||||||
Net proceeds:
|
$
|
1,638,920.72
|
$
|
4,980,000
|
$
|
8,807,000
|
$
|
9,950,000
|
||||||||
Number of shares that would have to be issued under the Securities Purchase Agreement at an assumed offering price equal to $0.06.
|
25,368,011
|
83,333,334
|
147,450,000
|
166,666,667
|
||||||||||||
USE OF PROCEEDS
|
||||||||||||||||
General Working Capital
|
$
|
1,638,920.72
|
$
|
4,980,000
|
$
|
8,807,000
|
$
|
9,950,000
|
||||||||
Total
|
$
|
1,638,920.72
|
$
|
4,980,000
|
$
|
8,807,000
|
$
|
9,950,000
|
Selling
Stockholder
|
Shares
Beneficially
Owned before
Offering(2)
|
Percentage of
Outstanding
Shares
Beneficially
Owned before
Offering(1)
|
Shares that
Could Be
Issued to Draw
Down Under
the Securities
Purchase
Agreement
|
Shares that
May Be
Acquired
Under the
Securities
Purchase
Agreement(3)
|
Percentage of
Outstanding
Shares Being
Registered to
Be Acquired Under the
Securities Purchase
Agreement
|
Shares to Be
Sold in the
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned after
Offering(1)
|
|||||||||||||||||||||
Tangiers
|
11,266,412
|
9.99
|
%
|
25,368,011
|
161,462,963
|
22.20
|
%
|
25,368,011
|
9.99
|
%
|
||||||||||||||||||
Total
|
11,266,412
|
9.99
|
%
|
25,368,011
|
161,462,963
|
22.20
|
%
|
25,368,011
|
9.99
|
%
|
(1)
|
Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities. Shares of common stock are deemed to be beneficially owned by the person holding such securities for the purpose of computing the percentage of ownership of such person, but are not treated as outstanding for the purpose of computing the percentage ownership of any other person. Note that affiliates are subject to Rule 144 and Insider trading regulations – percentage computation is for form purposes only. The number of shares and the percentage of ownership represent the maximum amount of shares that Tangiers can beneficially control under a contractually stipulated 9.99% ownership restriction.
|
(2)
|
Includes unsold shares of our common stock that Tangiers received as a commitment fee under the Securities Purchase Agreement in October 2009.
|
(3)
|
Represents the number of additional shares of our common stock that would be issued to Tangiers at an assumed market price of $0.06 less 10%, or $0.054, to draw down the entire $10 million available under the Securities Purchase Agreement.
|
·
|
The outstanding shares will be issued based on a discount to the market rate. As a result, the lower the stock price is around the time Tangiers is issued shares, the greater chance that Tangiers gets more shares. This could result in substantial dilution to the interests of other holders of common stock.
|
·
|
To the extent Tangiers sells our common stock, our common stock price may decrease due to the additional shares in the market. This could allow Tangiers to sell greater amounts of common stock, the sales of which would further depress the stock price.
|
·
|
The significant downward pressure on the price of our common stock as Tangiers sells material amounts of our common stock could encourage short sales by others. This could place further downward pressure on the price of our common stock.
|
Name
|
Age
|
Position with the Company
|
||
Perry Leopold
|
62 |
Chairman and Chief Executive Officer
|
||
Fred Michini
|
70 |
Director
|
Title Of Class
|
Name And Address Of Beneficial Owner (1)
|
Amount And Nature
Of Beneficial
Ownership (2)
|
Approximate
Ownership
Percent of
Class (%)**
|
Total
Voting
Percent of
Class (%)**
|
||||||||||||||
Common
|
Perry Leopold(4)(5)
|
35,044,362
|
26.10
|
%
|
80.00
|
%
|
(5
|
)
|
||||||||||
Common
|
Fred Michini
|
1,162,112
|
1.02
|
%
|
0.20
|
%
|
||||||||||||
Common
|
Tangiers (3)
|
11,266,412
|
9.99
|
%
|
2.00
|
%
|
||||||||||||
Common
|
Ruby Development Company(6)
|
24,000,000
|
18.71
|
%
|
3.74
|
%
|
||||||||||||
Common
|
All executive officers and directors as a group (2 persons)
|
36,206,474
|
26.96
|
%
|
80.20
|
%
|
||||||||||||
Series A Preferred
|
Perry Leopold(4)
|
4,000,000
|
100
|
%
|
100
|
%
|
||||||||||||
Series I Preferred
|
Perry Leopold(5)
|
100
|
100
|
%
|
(5) |
100
|
%
|
(5
|
)
|
(1)
|
Except as noted above, the address for the above identified officers and directors of the Company is c/o North Bay Resources Inc., 2120 Bethel Road, Lansdale, PA 19446.
|
(2)
|
Beneficial Ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities. Shares of common stock subject to options, warrants, or convertible securities currently exercisable or convertible, or exercisable or convertible within 60 days of the date of this prospectus are deemed outstanding for computing the percentage of the person holding such option or warrant. Percentages are based on a total of 114,282,030 shares of common stock outstanding on the date of this prospectus and shares issuable upon the exercise of options, warrants exercisable, and securities convertible on or within 60 days of the date of this prospectus, as described above. The inclusion in the aforementioned table of those shares, however, does not constitute an admission that the named shareholder is a direct or indirect beneficial owner of those shares. Unless otherwise indicated, to our knowledge based upon information produced by the persons and entities named in the table, each person or entity named in the table has sole voting power and investment power, or shares voting and/or investment power with his or her spouse, with respect to all shares of capital stock listed as owned by that person or entity.
|
(3)
|
Tangiers is the investor under the Securities Purchase Agreement, and currently owns 2,010,392 shares of common stock. All investment decisions of, and control of, Tangiers are held by Robert Papiri and Michael Sobeck, its managing partners. Tangiers Capital, LLC makes the investment decisions on behalf of and controls Tangiers. Tangiers acquired all shares being registered in this offering in a financing transaction with us. As of the date of this prospectus, Tangiers also holds an aggregate of 5,550,000 warrants, as follows: (a) 2.5 million 5 year warrants convertible to common stock and exercisable at $0.05 pursuant to a $50,000 Convertible Promissory Note Agreement dated September 27, 2010, (b) 250,000 5 year warrants convertible to common stock and exercisable at $0.115 pursuant to a $50,000 Convertible Promissory Note Agreement dated December 29, 2011, (c) 500,000 5 year warrants convertible to common stock and exercisable at $0.13 pursuant to two $50,000 Convertible Promissory Note Agreements dated February 2, 2012, (d) 500,000 5 year warrants convertible to common stock and exercisable at $0.09 pursuant to two $37,500 Convertible Promissory Note Agreements dated March 15, 2012, (e) 150,000 5 year warrants convertible to common stock and exercisable at $0.07 pursuant to a $50,000 Convertible Promissory Note Agreement dated May 16, 2012, (f) 150,000 5 year warrants convertible to common stock and exercisable at $0.06 pursuant to a $25,000 Convertible Promissory Note Agreement dated May 30, 2012, and (g) 750,000 5 year warrants convertible to common stock and exercisable at $0.14 and 750,000 5 year warrants convertible to common stock and exercisable at $0.07 pursuant to a $100,000 Convertible Promissory Note Agreement dated June 19, 2012. As of the date of this prospectus, Tangiers also holds the following promissory notes: (a) one $25,000 convertible promissory note with an interest rate of 9.9 per year, convertible into common stock at a price of $0.08 per share (with an outstanding balance of $28,733 as of the date of this prospectus), (b) two $50,000 convertible promissory notes with an interest rate of 9.9 per year, convertible into common stock at a price of $ 0.08 per share (with an aggregate outstanding balance of $113,982 as of the date of this prospectus), (c) two $37,500 convertible promissory notes with an interest rate of 9.9% per year, convertible into common stock at a price of $0.09 per share (with an aggregate outstanding balance of $84,632 as of the date of this prospectus, (d) one $50,000 convertible promissory note with an interest rate of 9.9% per year, convertible into common stock at a price of $0.06 per share (with an outstanding balance of $55,581 as of the date of this prospectus), (e) one $25,000 convertible promissory note convertible into common stock at a price of $0.06 per share (with an outstanding balance of $27,695 as of the date of this prospectus), (f) one $100,000 convertible promissory note with an interest rate of 7% per year, convertible into common stock at the lesser of 7 cents or the undiscounted VWAP price on the day prior to conversion, with a floor price of 2 cents (with an outstanding balance of $107,240 as of the date of this prospectus), and (g) one $750,000 convertible promissory note with an interest rate of 7% per annum, convertible into common stock at a the undiscounted VWAP on the day of conversion, subject to a floor price of $0.0129 per share, and a ceiling price of the undiscounted VWAP on the date prior to each tranche received (with an outstanding balance of $356,235 as of the date of this prospectus). All of the warrants and promissory notes held by Tangiers contain a blocker provision under which Tangiers can only exercise its warrants or convert its promissory notes to a point where it would own a maximum of 9.99% of the total shares outstanding. The number of shares, the percentage of ownership and voting percentage listed in the table above represents the maximum amount of shares that Tangiers can beneficially control under a contractually stipulated 9.99% ownership restriction as of the date of this prospectus.
|
(4)
|
Mr. Leopold, the Company’s CEO and Chairman owns 4,000,000 shares of the Company’s Series A Preferred Stock. Each outstanding share of the Series A Preferred Stock has 10 votes per share, and may be converted to shares of common at a ratio of 5 to 1. The Series A Preferred Stock was issued in August 2009.
|
(5)
|
Mr. Leopold owns 100 shares of the Company’s Series I Preferred Stock. Each outstanding share of the Series I Preferred Stock represents its proportionate share of eighty per cent (80%) of all votes entitled to be voted and which is allocated to the outstanding shares of Series I Preferred Stock. These shares are not convertible into common stock or any commodities. The Series I Preferred Stock was issued in February 2007. These shares were issued our Chief Executive Officer, Mr. Perry Leopold, in February 2007 as an anti-takeover measure to insure that Mr. Leopold maintains control of the Company during periods when the Company’s stock may be severely undervalued and subject to hostile takeover in the open market. As specified in the Certificate of Designation filed by the Company with the Delaware Secretary of State in February 2007, ”the outstanding shares of Series I Preferred Stock shall vote together with the shares of Common Stock of the Corporation as a single class and, regardless of the number of shares of Series I Preferred Stock outstanding and as long as at least one of such shares of Series I Preferred Stock is outstanding, shall represent eighty percent (80%) of all votes entitled to be voted at any annual or special meeting of shareholders of the Corporation or action by written consent of shareholders. Each outstanding share of the Series I Preferred Stock shall represent its proportionate share of the 80% that is allocated to the outstanding shares of Series I Preferred Stock. The Series I preferred shares supersede any other shares that Mr. Leopold may own so that any additional securities that Mr. Leopold may own do not increase his 80% voting rights, and are therefore included within the 80%.
|
(6)
|
The four (4) principals of Ruby Development Company (“RDC”), R.E. Frederking Trustee, W. R. Frederking, G. W. Frederking, and R. L. Frederking., each own 2,500,000 shares of common stock. RDC is also entitled to 10,000,000 warrants, immediately exercisable, to purchase up to 10,000,000 shares of common stock at $0.02 per share until December 30, 2015, 2,000,000 5 year warrants convertible to common stock and exercisable at $0.10 per share until May 1, 2016, and 2,000,000 5-year warrants convertible to common stock and exercisable at $0.09 per share until March 6, 2017. The warrants may be exercised, in whole or in part, any time, and from time to time, at RDC's discretion. The number of shares, the percentage of ownership and voting percentage listed in the table above include the shares underlying the aforementioned warrants held by the shareholder.
|
1.
|
Targeting and acquiring properties with good historical assays.
|
2.
|
Identifying potential partners for the development of each of the Company’s properties and entering into joint-venture or option agreements. In most cases, the partner is another mining company whose shares trade on a public exchange.
|
3.
|
The initial agreement usually comprises a small non-refundable cash payment in advance and a significant number of shares in the stock of the partner or acquiring company. Cash and shares increase in staged payments on the anniversary date of the agreement. In the case of an option agreement, the Company will retain a Net Smelter Royalty with a buyout provision should the property be the site of a major discovery and/or developed into a commercially-operating mine. In the case of a joint-venture, we retain a percentage of ownership, typically 50%, in the event the partner satisfies all the terms of the contract to completion.
|
4.
|
The partner or acquiring company also must commit to a specific work program over a period of several years to develop the property, often involving a commitment of several million dollars.
|
5.
|
We believe these work programs enable us to maintain our properties for little or no cost, as the annual maintenance fees due to the government are offset by the amount of money spent on property exploration and development paid for by our partners. Any surplus of expenditures beyond what is due to maintain the properties can then be applied as “portable assessment credits” towards the maintenance of other Company properties that are not yet producing revenue but which have good prospects of doing so in the future.
|
6.
|
If at anytime the partner defaults on the work agreement or does not make staged cash or stock payments by the anniversary date, the property then reverts back to us, which then leaves us free to find another partner and begin the process all over again.
|
Claim Name
|
Type
|
Acres(1)
|
Good Until(2)
|
|||||||
Guatemala
|
Patented
|
147
|
-
|
|||||||
Extension Placer Mining Claim
|
Patented
|
288
|
-
|
|||||||
Wisconsin Placer Mining Claim
|
Unpatented
|
180
|
September 1, 2014
|
|||||||
Wisconsin Extension Placer Mining Claim
|
Unpatented
|
159
|
September 1, 2014
|
|||||||
Garnet Placer Mining Claim
|
Unpatented
|
75
|
September 1, 2014
|
|||||||
Ruby Quartz Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Diamond Quartz Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Sapphire Placer Mining Claim
|
Unpatented
|
2
|
September 1, 2014
|
|||||||
Gold Channel Placer
|
Unpatented
|
150
|
September 1, 2014
|
|||||||
Black Channel Placer
|
Unpatented
|
60
|
September 1, 2014
|
|||||||
Topaz Placer Mining Claim
|
Unpatented
|
160
|
September 1, 2014
|
|||||||
Irene Placer Mining Claim
|
Unpatented
|
140
|
September 1, 2014
|
|||||||
Opal Placer Mining Claim
|
Unpatented
|
160
|
September 1, 2014
|
|||||||
Ruby Lode No. 7
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 8
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 16
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 17
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 18
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 19
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 20
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 27
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Ruby Lode No. 28
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Entry Lode Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Entry Extension Lode Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 1 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 2 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 3 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 4 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 5 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 6 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 7 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
|||||||
Golden Bear 8 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2014
|
Channel
|
Mined
|
Partially Mined
|
Unmined
|
Total
|
||||||||||||
Bald Mtn
|
7,500
|
--
|
--
|
7,500
|
||||||||||||
Deep Rock Creek
|
5,500
|
--
|
2,000
|
7,500
|
||||||||||||
Cincinnati
|
--
|
1,500
|
4,500
|
6,000
|
||||||||||||
Black and Pilot
|
2,000
|
3,500
|
3,250
|
8,750
|
||||||||||||
Mt. Vernon
|
--
|
--
|
3,000
|
3,000
|
||||||||||||
Bald Mtn Extension
|
2,750
|
--
|
3,250
|
6,000
|
||||||||||||
Totals (miles)
|
3.36
|
0.95
|
3.03
|
7.34
|
Dry
|
Au
|
|||||||||
Weight
|
Fire
|
|||||||||
SAMPLES
|
lbs
|
ppb
|
||||||||
A1
|
1
|
4
|
||||||||
A2
|
2
|
4
|
||||||||
A3
|
1
|
3
|
||||||||
A4
|
2
|
11
|
||||||||
B1
|
2
|
12
|
||||||||
B2
|
2
|
8
|
||||||||
B3
|
2
|
14
|
||||||||
B4
|
1
|
72
|
||||||||
B5
|
2
|
61
|
||||||||
B6
|
2
|
9
|
||||||||
B7
|
2
|
4
|
||||||||
C1
|
3
|
5
|
||||||||
C2
|
2
|
3
|
||||||||
C3
|
2
|
3
|
||||||||
C4
|
2
|
4
|
||||||||
C5
|
3
|
7
|
||||||||
C6
|
2
|
20
|
||||||||
C7
|
2
|
7
|
||||||||
C8
|
2
|
14
|
||||||||
C9
|
2
|
15050
|
||||||||
C10
|
2
|
18
|
||||||||
C11
|
2
|
45500
|
||||||||
C12
|
2
|
785
|
||||||||
D1
|
2
|
453
|
||||||||
D2
|
3
|
6
|
||||||||
D3
|
3
|
49
|
||||||||
D4
|
3
|
12
|
||||||||
D5
|
3
|
12
|
||||||||
E1
|
3
|
23
|
||||||||
E2
|
2
|
12
|
||||||||
E3
|
3
|
8
|
||||||||
E4
|
2
|
8
|
||||||||
E5
|
3
|
15
|
||||||||
E6
|
3
|
10
|
||||||||
E7
|
3
|
25
|
Property Name
|
Area (hectares)
|
Acquisition Cost
|
Minimum Work Requirement (Annualized)**
|
Exploration Expenditures To Date
|
||||||||||||
ARGO GOLD
|
463 | $ | 185 | $ | 2,315 | $ | - | |||||||||
BOULEAU CREEK GOLD
|
1,900 | 760 | 9,500 | 12,926 | ||||||||||||
CHERRY GOLD
|
1,138 | 480 | 5,690 | - | ||||||||||||
MT. WASHINGTON/CONNIE HILL
|
2,629 | 1,052 | 13,145 | - | ||||||||||||
CORONATION GOLD
|
604 | 242 | 3,020 | 10,732 | ||||||||||||
FAWN***
|
407 | 163 | 2,035 | - | ||||||||||||
GOLD HILL PROJECT
|
1,920 | 1,173 | 9,600 | - | ||||||||||||
LOUGHBOROUGH GOLD
|
288 | 115 | 1,440 | - | ||||||||||||
LYNX GOLD
|
622 | 249 | 3,110 | - | ||||||||||||
MONTE CRISTO*
|
333 | 9,875 | 6,660 | 18,082 | ||||||||||||
NEW ESKAY CREEK
|
2,400 | 832 | 12,000 | - | ||||||||||||
PINE RIVER VANADIUM
|
330 | 132 | 1,650 | - | ||||||||||||
RACHEL GOLD
|
337 | 135 | 1,685 | - | ||||||||||||
TULAMEEN PLATINUM
|
231 | 92 | 1,155 | - | ||||||||||||
FRASER RIVER PROJECT
|
413 | 826 | 8,260 | 59,268 | ||||||||||||
Total
|
14,015 | $ | 16,311 | $ | 81,265 | $ | 101,008 |
·
|
C05 (0.36 kg sample): 1.53 g/t gold, and 265 g/t silver;
|
·
|
C07 (0.10 kg sample): 25.9 grams g/t gold, and 2,590 g/t per tonne silver;
|
·
|
C08 (0.26 kg sample): 17.45 g/t gold, and 479 g/t per tonne silver.
|
ACME ANALYTICAL LABORATORIES LTD.
|
|||
Date
|
8-April-09
|
||
Job Number:
|
VAN09000829
|
||
Number of Samples:
|
3 | ||
Project:
|
Van Winkle
|
||
Received:
|
16-Mar-09
|
Method
|
G6 | G6 | G6 | |||||||||||
Analyte
|
Au
|
Pt
|
Pd
|
|||||||||||
Unit
|
GM/T
|
GM/T
|
GM/T
|
|||||||||||
MDL
|
0.17 | 0.01 | 0.01 | |||||||||||
Sample
|
Type
|
|||||||||||||
VW-1
|
Sand
|
620.21 | 3.59 | 0.03 | ||||||||||
VW-2
|
Sand
|
541.74 | 4.37 | 0.04 | ||||||||||
VW-3
|
Sand
|
530.42 | 5.38 | 0.03 | ||||||||||
Average
|
564.12 | 4.45 | 0.03 |
SAMPLE
|
Au
|
Pt
|
||||||
DESCRIPTION
|
(g/t) | (g/t) | ||||||
PS12-VW1-120312
|
2.36 | 0.008 | ||||||
PS12-VW2-120312
|
0.11 | 0.025 | ||||||
PS12-VW3-120312
|
0.493 |
nil
|
||||||
PS12-VW4-120312
|
1.625 | 0.005 | ||||||
PS12-VW5-120312
|
3.26 |
nil
|
||||||
PS12-VW6-120312
|
5.68 | 0.206 | ||||||
PS12-VW7-120312
|
2.59 | 0.427 | ||||||
AVERAGE
|
2.303 | 0.096 |
SAMPLE
|
Weight
|
Au
|
||||||
DESCRIPTION
|
kg
|
g/t | ||||||
NB-35
|
0.12 | 0.475 | ||||||
NB-36
|
0.12 | 0.558 | ||||||
NB-37
|
0.12 | 0.177 | ||||||
NB-38
|
0.10 | 0.377 | ||||||
NB-39
|
0.12 | 0.301 | ||||||
NB-40
|
0.10 | 1.82 | ||||||
NB-41
|
0.10 | 0.223 | ||||||
NB-42
|
0.12 |
<0.005
|
||||||
NB-43
|
0.12 | 0.048 | ||||||
NB-44
|
0.12 | 0.131 | ||||||
NB-45
|
0.12 | 0.032 | ||||||
NB-46
|
0.10 | 0.007 | ||||||
NB-47
|
0.12 | 0.145 | ||||||
NB-48
|
0.12 | 0.123 | ||||||
NB-49
|
0.12 | 0.507 | ||||||
NB-50
|
0.12 | 0.369 | ||||||
NB-51
|
0.12 | 0.322 | ||||||
NB-52
|
0.10 | 0.03 | ||||||
NB-53
|
0.12 | 0.864 | ||||||
NB-54
|
0.12 | 0.256 | ||||||
NB-55
|
0.12 | 0.407 | ||||||
NB-56
|
0.12 | 0.529 | ||||||
NB-57
|
0.10 | 0.826 | ||||||
NB-58
|
0.12 | 2.09 | ||||||
NB-60*
|
0.56 | 95.6 | ||||||
NB-61
|
0.10 | 0.097 | ||||||
NB-62
|
0.10 | 0.455 | ||||||
NB-63
|
0.12 | 0.212 | ||||||
NB-64
|
0.50 |
<0.005
|
||||||
NB-65
|
0.54 |
<0.005
|
||||||
NB-66
|
0.10 | 0.192 | ||||||
NB-67
|
0.12 | 0.035 | ||||||
NB-68
|
0.12 | 0.335 | ||||||
NB-69
|
0.12 | 0.333 | ||||||
NB-70
|
0.12 | 0.346 | ||||||
NB-71
|
0.12 | 0.312 |
SAMPLE
|
Weight
|
Au
|
Au
|
Ag
|
Ag
|
Pt
|
Pd
|
|||||||||||||||||||||
DESCRIPTION
|
kg
|
g/t |
g/t (diluted)**
|
g/t |
g/t (diluted)**
|
g/t | g/t | |||||||||||||||||||||
PS17-120216
|
0.12 | 75.3 | 3.77 | 20.2 | 1.01 |
nil
|
0.003 | |||||||||||||||||||||
PS01-120215
|
0.04 |
NSS*
|
NSS
|
NSS
|
NSS
|
NSS
|
NSS
|
|||||||||||||||||||||
PS02-120215
|
0.06 | 79.8 | 3.99 | 0.06 | 0 |
nil
|
0.002 | |||||||||||||||||||||
PS03-120215
|
0.04 | 71.7 | 3.59 |
nil
|
nil
|
nil
|
0.001 | |||||||||||||||||||||
PS04-120215
|
0.08 | 5.66 | 0.28 | 23 | 1.15 | 0.012 | 0.005 | |||||||||||||||||||||
PS05-120215
|
0.16 | 3.32 | 0.17 | 1.84 | 0.09 |
nil
|
0.003 | |||||||||||||||||||||
PS06-120215
|
0.12 | 27.4 | 1.37 |
nil
|
nil
|
nil
|
0.003 | |||||||||||||||||||||
PS07-120215
|
0.02 | 65.3 | 3.27 | 2.18 | 0.11 |
nil
|
0.006 | |||||||||||||||||||||
PS08-120215
|
0.02 | 71.3 | 3.57 |
nil
|
nil
|
nil
|
0.004 | |||||||||||||||||||||
PS09-120215
|
0.08 | 9.47 | 0.47 | 4.13 | 0.21 |
nil
|
0.002 | |||||||||||||||||||||
PS10-120215
|
0.06 | 0.76 | 0.04 | 0.09 | 0 |
nil
|
0.003 | |||||||||||||||||||||
PS11-120215
|
0.08 | 1.76 | 0.09 | 0.24 | 0.01 | 0.005 | 0.004 | |||||||||||||||||||||
PS12-120216
|
0.14 | 112.5 | 5.63 |
nil
|
nil
|
nil
|
nil
|
|||||||||||||||||||||
PS13-120516
|
0.04 | 60.8 | 3.04 |
nil
|
nil
|
nil
|
0.003 | |||||||||||||||||||||
PS14-120216
|
0.06 | 8.94 | 0.45 |
nil
|
nil
|
0.067 | 0.004 | |||||||||||||||||||||
PS15-120516
|
0.1 | 114 | 5.7 |
nil
|
nil
|
nil
|
nil
|
|||||||||||||||||||||
PS16-120216
|
0.08 | 74.8 | 3.74 | 65.1 | 3.26 |
nil
|
nil
|
·
|
NMX-88-17 yielded 0.25m. @ 3.7 g/t gold, 46 g/t silver and 9.7% copper from 196.5 to 197.21 m. from a massive sulphide vein in Zone A
|
·
|
NMX-89-25 yielded 4.0 m. @ 6.5 g/t gold, 30 g/t silver and 4.1% copper from 29 to 33m., including: 1.0 m. @ 21 g/t gold, 71 g/t silver and 9.3% copper from 29 to 30 m. in a massive sulphide vein in basalt with pyrrhotite, chalcopyrite and pyrite
|
·
|
NMX-89-26 yielded 6.5 m. @ 0.23 g/t gold, 7.3 g/t silver and 1.1% copper from 16.2 to 22.7 m. in a siliceous basaltic breccia with pyrrhotite and chalcopyrite
|
Level 1. Observable inputs such as quoted prices in active markets; | |||
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
|||
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
Balance at
December 31, 2012
|
New
Issuances
|
Conversions
|
Changes in
Fair Values
|
Balance at
June 30, 2013
|
||||||||||||||||
Level 3 –
|
||||||||||||||||||||
Derivative liabilities from:
|
||||||||||||||||||||
Conversion features – embedded derivative
|
$
|
82,237
|
$
|
166,808
|
$
|
(83,114
|
)
|
$
|
47,034
|
$
|
212,965
|
|||||||||
Conversion features – tainted equity
|
208,971
|
-
|
(39,177
|
)
|
176,838
|
346,632
|
||||||||||||||
Warrants – tainted equity
|
205,619
|
-
|
-
|
334,673
|
540,292
|
|||||||||||||||
$
|
496,827
|
$
|
166,808
|
$
|
(122,291
|
)
|
$
|
558,545
|
$
|
1,099,889
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
12,550
|
$
|
-
|
$
|
-
|
$
|
12,500
|
||||||||
Totals
|
$
|
12,550
|
$
|
-
|
$
|
-
|
$
|
12,500
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
15,000
|
$
|
-
|
$
|
-
|
$
|
10,050
|
||||||||
Totals
|
$
|
15,000
|
$
|
-
|
$
|
-
|
$
|
10,050
|
Common Stock
|
||||||||
Fiscal Year 2013
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.13
|
$
|
0.03
|
||||
Second Quarter
|
$
|
0.12
|
$
|
0.03
|
||||
Third Quarter (through September 10, 2013)
|
$
|
0.095
|
$
|
0.048
|
Common Stock
|
||||||||
Fiscal Year 2013
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.13
|
$
|
0.03
|
||||
Second Quarter (thru May 15, 2013)
|
$
|
0.07
|
$
|
0.03
|
Common Stock
|
||||||||
Fiscal Year 2012
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.14
|
$
|
0.075
|
||||
Second Quarter
|
$
|
0.10
|
$
|
0.052
|
||||
Third Quarter
|
$
|
0.11
|
$
|
0.055
|
||||
Fourth Quarter
|
$
|
0.074
|
$
|
0.041
|
Fiscal Year 2011
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.09
|
$
|
0.026
|
||||
Second Quarter
|
$
|
0.22
|
$
|
0.073
|
||||
Third Quarter
|
$
|
0.21
|
$
|
0.12
|
||||
Fourth Quarter
|
$
|
0.19
|
$
|
0.07
|
•
|
contains a description of the nature and level of risk in the market for penny stocks in both public offerings and secondary trading;
|
•
|
contains a description of the broker’s or dealer’s duties to the customer and of the rights and remedies available to the customer with respect to a violation to such duties or other requirements of the Securities Act of 1934, as amended;
|
•
|
contains a brief, clear, narrative description of a dealer market, including “bid” and “ask” prices for penny stocks and the significance of the spread between the bid and ask price;
|
•
|
contains a toll-free telephone number for inquiries on disciplinary actions;
|
•
|
defines significant terms in the disclosure document or in the conduct of trading penny stocks; and
|
•
|
contains such other information and is in such form (including language, type, size and format) as the Securities and Exchange Commission shall require by rule or regulation.
|
•
|
The broker-dealer also must provide, prior to effecting any transaction in a penny stock, to the customer:
|
•
|
the bid and offer quotations for the penny stock;
|
•
|
the compensation of the broker-dealer and its salesperson in the transaction;
|
•
|
the number of shares to which such bid and ask prices apply, or other comparable information relating to the depth and liquidity of the market for such stock; and
|
•
|
monthly account statements showing the market value of each penny stock held in the customer’s account.
|
Date
|
Type of Stock
|
Number of
Shares
|
Value
|
|||||||
2/12/2007
|
Preferred (I)
|
100
|
$
|
101,000
|
||||||
2/9/2007
|
Common
|
250,000
|
$
|
31,250
|
||||||
12/21/2007
|
Common
|
10,000,000
|
$
|
900,000
|
||||||
12/16/2008
|
Common
|
2,500,000
|
$
|
50,000
|
||||||
8/11/2009
|
Preferred (A) (G)
|
4,100,000
|
$
|
253,785
|
Name and Position
|
Year
|
Salary ($) (2)
|
Bonus ($)
|
Stock Awards ($) (1)
|
All Other
Compensation ($)(3)
|
Total ($)
|
||||||||||||||||
Perry Leopold
|
2012
|
|
180,000
|
|
-
|
|
-
|
|
36,000
|
|
216,000
|
|||||||||||
Chief Executive Officer
|
2011
|
|
180,000
|
|
-
|
|
-
|
|
36,000
|
|
216,000
|
(1)
|
The values shown in this column represent the dollar amount recognized for financial statement reporting purposes with respect to the 2012 and 2011 fiscal years for the aggregate grant date fair value of stock awards granted in such periods in accordance with FASB ASC Topic 718.
|
(2)
|
The base salary for Mr. Leopold is included in the management agreement with The PAN Network of $18,000 per month, all of which accrues to deferred compensation in the event it is unpaid when due each month.
|
(3)
|
All Other Compensation includes additional consideration due to the management contract with The PAN Network, which is wholly-owned by Mr. Leopold. This agreement is for $18,000 per month, which includes Mr. Leopold’s base salary of $15,000 per month.
|
Name
|
Fees Earned
or Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
Perry Leopold
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
|
--
|
||||||||||||||
Fred Michini
|
|
--
|
|
-
|
|
--
|
|
--
|
|
--
|
|
--
|
|
-
|
(1)
|
Mr. Leopold did not receive any compensation in his capacity as director for the Company in the year ended December 31, 2012.
|
Contents
|
||
Page
|
||
82 | ||
117
|
||
Financial Statements (audited)
|
||
118
|
||
119
|
||
120-127
|
||
128
|
||
129-164
|
||
June 30, 2013
|
December 31, 2012
(restated)
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$
|
137,394
|
$
|
42,008
|
||||
Total Current Assets
|
137,394
|
42,008
|
||||||
Other Assets
|
||||||||
Available For Sale Securities
|
15,000
|
12,550
|
||||||
Prepaid Expenses
|
55,000
|
-
|
||||||
Certificates of Deposit
|
172,706
|
172,499
|
||||||
Deferred Financing Costs, net
|
11,781
|
14,471
|
||||||
Mining Claims – Unproved
|
1,797,499
|
1,797,488
|
||||||
Property, Plant & Equipment, net of accumulated depreciation
|
587,092
|
635,212
|
||||||
Reclamation Bond – Fraser River
|
5,000
|
2,000
|
||||||
Total Other Assets
|
2,644,078
|
2,634,220
|
||||||
TOTAL ASSETS
|
$
|
2,781,472
|
$
|
2,676,228
|
||||
LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
Liabilities
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$
|
30,012
|
$
|
56,617
|
||||
Accrued Expenses - Related Party
|
947,474
|
884,474
|
||||||
Accrued Expenses – Ruby Mine
|
2,906
|
12,250
|
||||||
Accrued Interest
|
60,189
|
41,363
|
||||||
Convertible notes payable (net of discounts of $176,990 and $166,307, respectively)
|
370,162
|
608,193
|
||||||
Advance Gold Sales (net of discounts of $14,754 and $0, respectively)
|
151,913
|
-
|
||||||
Deferred Gain
|
-
|
9,835
|
||||||
Derivative Liability
|
1,099,889
|
496,827
|
||||||
Note Payable – Ruby Mine Mortgage
|
1,170,933
|
1,774,822
|
||||||
Total Current Liabilities
|
3,833,478
|
3,884,381
|
||||||
Long-Term Liabilities
|
||||||||
Convertible notes payable , net of current portion
|
346,095
|
-
|
||||||
Note Payable – Ruby Mine Mortgage, net of current portion
|
730,646
|
-
|
||||||
Asset Retirement Obligation
|
5,747
|
5,584
|
||||||
Total Long-Term Liabilities
|
1,082,488
|
5,584
|
||||||
Total Liabilities
|
$
|
4,915,966
|
$
|
3,889,965
|
||||
Commitments & Contingencies
|
||||||||
Common shares subject to redemption, stated at estimated redemption value, 10,217,486 and 4,517,601 shares outstanding at June 30, 2013 and December 31, 2012, respectively |
$
|
600,489
|
$
|
367,490
|
||||
Total Commitments & Contingencies
|
600,489
|
367,490
|
||||||
Stockholders’ Equity (Deficit)
|
||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively
|
-
|
-
|
||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 and 4,000,000 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively
|
4,000
|
4,000
|
||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 103,264,544 and 97,485,130 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively
|
103,265
|
97,485
|
||||||
Additional Paid-In Capital
|
12,018,974
|
11,805,636
|
||||||
Accumulated Other Comprehensive Income/(Loss)
|
(10,050
|
)
|
(12,500
|
)
|
||||
Deficit Accumulated During Exploration Stage
|
(14,851,172
|
)
|
(13,475,848
|
)
|
||||
Total Stockholders’ Equity (Deficit)
|
(2,734,983
|
)
|
(1,581,227
|
)
|
||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENICES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
2,781,472
|
$
|
2,676,228
|
3 months ended
June 30, 2013
|
3 months ended
June 30, 2012
(restated)
|
6 months ended
June 30, 2013
|
6 months ended
June 30, 2012
(restated)
|
Since inception
(June 18, 2004 -
June 30, 2013)
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Cost of Revenue
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Gross Profit
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Operating Expenses
|
||||||||||||||||||||
Commissions & Consulting Fees
|
4,800
|
6,000
|
4,800
|
6,000
|
316,800
|
|||||||||||||||
General & Administrative Costs
|
80,732
|
72,701
|
161,728
|
166,286
|
9,322,675
|
|||||||||||||||
Mining Property Costs
|
179,639
|
139,036
|
226,540
|
307,150
|
1,898,891
|
|||||||||||||||
Depreciation Expense
|
24,060
|
26,185
|
48,120
|
52,370
|
207,353
|
|||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
145,995
|
|||||||||||||||
Accretion Expense
|
76
|
76
|
163
|
203
|
919
|
|||||||||||||||
Professional Services
|
36,368
|
6,750
|
66,270
|
25,250
|
316,702
|
|||||||||||||||
Total Operating Expenses
|
325,675
|
250,748
|
507,621
|
557,259
|
12,209,335
|
|||||||||||||||
Net Operating Loss
|
(325,675
|
) |
(250,748
|
) |
(507,621
|
) |
(557,259
|
) |
(12,209,335
|
) | ||||||||||
Other Income (Expenses)
|
||||||||||||||||||||
Gain on Mineral Claim Sales
|
-
|
-
|
113,499
|
4,500
|
341,243
|
|||||||||||||||
Other Income from Mineral Claims
|
-
|
-
|
-
|
-
|
309,649
|
|||||||||||||||
Interest Income
|
120
|
(120
|
) |
244
|
425
|
1,716
|
||||||||||||||
Interest Expense
|
(98,321
|
) |
(105,048
|
) |
(405,900
|
) |
(167,787
|
) |
(1,312,859
|
) | ||||||||||
Gain/Loss on Derivative Liability
|
(359,114
|
) |
-
|
(576,640
|
) |
-
|
(963,473
|
) | ||||||||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
-
|
(137,000
|
) | ||||||||||||||
Bad Debt Expense
|
-
|
-
|
-
|
-
|
(47,185
|
) | ||||||||||||||
Loss on Settlement
|
-
|
-
|
-
|
-
|
(62,095
|
) | ||||||||||||||
Other Expense
|
(1,913
|
) |
-
|
-
|
(175,047
|
) |
(2,222
|
) | ||||||||||||
Other Income
|
-
|
-
|
1,094
|
-
|
1,094
|
|||||||||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
-
|
(97,109
|
) | ||||||||||||||
Net Other Income (Expenses)
|
(459,228
|
) |
(105,168
|
)
|
(867,703
|
) |
(337,909
|
) |
(1,968,241
|
) | ||||||||||
Loss From Continuing Operations
|
-
|
-
|
-
|
-
|
(14,177,576
|
) | ||||||||||||||
Loss From Discontinued Operations
|
-
|
-
|
-
|
-
|
(673,596
|
) | ||||||||||||||
Net Loss
|
(784,903
|
) |
(355,916
|
)
|
(1,375,324
|
) |
(895,168
|
) |
(14,851,172
|
) | ||||||||||
Accretion of Discount on Redeemable Common Stock
|
(489
|
) |
(6,836
|
) |
(14,701
|
) |
(21,442
|
) |
(44,217
|
) | ||||||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
-
|
-
|
-
|
-
|
974
|
|||||||||||||||
Interest on Redeemable Common Stock
|
(12,337
|
) |
(5,453
|
) |
(21,298
|
) |
(7,978
|
) |
(44,246
|
) | ||||||||||
Net Loss Attributable to Common Shareholders
|
(797,729
|
) |
(368,205
|
) |
(1,411,323
|
) |
(924,588
|
) |
(14,938,661
|
) | ||||||||||
Unrealized (Loss)/Gain on Available For Sale Securities
|
(7,500
|
) |
-
|
2,450
|
-
|
(10,050
|
) | |||||||||||||
Total Comprehensive Loss
|
(805,229
|
) |
(368,205
|
) |
(1,408,873
|
) |
(924,588
|
) |
(14,948,711
|
) | ||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
112,522,912
|
99,296,795
|
108,542,908
|
98,712,344
|
||||||||||||||||
Basic Net Loss per Share
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
112,522,912
|
99,296,795
|
108,542,908
|
98,712,344
|
||||||||||||||||
Diluted Net Loss per Share
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Inception 6/18/2004
|
-
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||||||||||||||||
Founder's Shares issued
|
1,200,000
|
-
|
-
|
1,200
|
-
|
-
|
320,000
|
320
|
(1,520
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Shares issued for merger
|
1,200,000
|
-
|
-
|
1,200
|
-
|
-
|
320,000
|
320
|
(1,520
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
200
|
4,800
|
-
|
-
|
-
|
5,000
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(95,587
|
)
|
-
|
(95,587
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2004
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
840,000
|
$
|
840
|
$
|
1,760
|
$
|
-
|
$
|
(95,587
|
)
|
$
|
-
|
$
|
(90,587
|
)
|
||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
12,127
|
12
|
180,213
|
-
|
-
|
-
|
180,225
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
121,491
|
121
|
2,586,046
|
-
|
-
|
-
|
2,586,167
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
102,643
|
103
|
517,597
|
-
|
-
|
-
|
517,700
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,816,896
|
)
|
-
|
(1,816,896
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2005
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
1,076,261
|
$
|
1,076
|
$
|
3,285,616
|
$
|
-
|
$
|
(1,912,483
|
)
|
$
|
-
|
$
|
1,376,609
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
1,202,000
|
1,202
|
2,206,398
|
-
|
-
|
-
|
2,207,600
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
1,309,000
|
1,309
|
1,543,191
|
-
|
-
|
-
|
1,544,500
|
|||||||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
164,371
|
-
|
-
|
-
|
164,371
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,504,237
|
)
|
-
|
(5,504,237
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2006
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
3,587,261
|
$
|
3,587
|
$
|
7,199,576
|
$
|
-
|
$
|
(7,416,720
|
)
|
$
|
-
|
$
|
(211,157
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Beneficial Conversion Features on notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62,000
|
-
|
-
|
-
|
62,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
1,350,000
|
1,350
|
120,150
|
-
|
-
|
-
|
121,500
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
10,575,000
|
10,575
|
959,425
|
-
|
-
|
-
|
970,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued as interest on loan
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
10
|
1,490
|
-
|
-
|
-
|
1,500
|
|||||||||||||||||||||||||||||||||||||||
Preferred Shares issued for services
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
-
|
101,000
|
-
|
-
|
-
|
101,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for conversion of preferred shares
|
(2,400,000
|
)
|
-
|
-
|
(2,400
|
)
|
-
|
-
|
1,200,000
|
1,200
|
1,200
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||
Shares bought back and retired
|
-
|
-
|
-
|
-
|
-
|
-
|
(200,000
|
)
|
(200
|
)
|
(1,800
|
)
|
-
|
-
|
-
|
(2,000
|
)
|
|||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,623
|
-
|
-
|
-
|
70,623
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,490,871
|
)
|
-
|
(1,490,871
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2007
|
-
|
-
|
100
|
$
|
2,400
|
$
|
-
|
$
|
-
|
16,522,261
|
$
|
16,522
|
$
|
8,513,664
|
$
|
-
|
$
|
(8,907,591
|
)
|
$
|
-
|
$
|
(377,405
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Rounding of shares due to stock split
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
5,500,000
|
5,500
|
224,500
|
-
|
-
|
-
|
230,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
2,275,000
|
2,275
|
7,725
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Contribution from investor
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,780
|
22,780
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(328,478
|
)
|
-
|
(328,478
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2008
|
-
|
-
|
100
|
$
|
-
|
$
|
-
|
$
|
-
|
24,297,287
|
$
|
24,297
|
$
|
8,755,889
|
$
|
-
|
$
|
(9,236,069
|
)
|
$
|
22,780
|
$
|
(433,103
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500,000
|
2,500
|
27,250
|
-
|
-
|
-
|
29,750
|
|||||||||||||||||||||||||||||||||||||||
Preferred Stock issued for services
|
4,000,000
|
100,000
|
-
|
4,000
|
100
|
-
|
-
|
-
|
249,685
|
-
|
-
|
-
|
253,785
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
21,800,000
|
21,800
|
151,200
|
-
|
-
|
-
|
173,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000,000
|
10,000
|
177,500
|
-
|
-
|
-
|
187,500
|
|||||||||||||||||||||||||||||||||||||||
Loss realized on AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,780
|
)
|
(22,780
|
)
|
|||||||||||||||||||||||||||||||||||||
Stock payable for commitment fee on equity offering
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(115,310
|
)
|
115,310
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(786,979
|
)
|
-
|
(786,979
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2009
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
58,597,287
|
$
|
58,597
|
$
|
9,246,214
|
$
|
115,310
|
$
|
(10,023,048
|
)
|
$
|
22,780
|
$
|
(598,827
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for commitment fee on equity offering
|
-
|
-
|
-
|
-
|
-
|
-
|
6,589,147
|
6,589
|
108,721
|
(115,310
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000,000
|
5,000
|
45,000
|
-
|
-
|
-
|
50,000
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion features and attached warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107,406
|
-
|
-
|
-
|
107,406
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for Ruby Mine Purchase Option
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000,000
|
10,000
|
140,000
|
-
|
-
|
-
|
150,000
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
149,896
|
-
|
-
|
-
|
149,896
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(287,345
|
)
|
-
|
(287,345
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2010
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
80,186,434
|
$
|
80,186
|
$
|
9,797,237
|
$
|
-
|
$
|
(10,310,393
|
)
|
$
|
-
|
$
|
(428,870
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
9,433,985
|
9,434
|
758,566
|
-
|
-
|
-
|
768,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
4,459,092
|
4,459
|
169,393
|
-
|
-
|
-
|
173,852
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
42,857
|
43
|
2,957
|
-
|
-
|
-
|
3,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for settlement of services
|
-
|
-
|
-
|
-
|
-
|
-
|
550,000
|
550
|
61,545
|
-
|
-
|
-
|
62,095
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000,000
|
2,000
|
178,000
|
-
|
-
|
-
|
180,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for directors compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
111,112
|
111
|
9,889
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,568
|
-
|
-
|
-
|
70,568
|
|||||||||||||||||||||||||||||||||||||||
Term Extension of Ruby warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,519
|
-
|
-
|
-
|
2,519
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219,940
|
-
|
-
|
-
|
219,940
|
|||||||||||||||||||||||||||||||||||||||
Stock payable for warrant exercise
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||||||||||||||
Excess cash received compared to redeemable amount for stock
|
-
|
-
|
- |
|
- |
|
- |
|
-
|
-
|
-
|
974
|
-
|
-
|
-
|
974
|
||||||||||||||||||||||||||||||||||||
Interest on redeemable stock
|
-
|
-
|
- |
|
- |
|
- |
|
-
|
-
|
-
|
(247
|
) |
-
|
-
|
-
|
(247
|
) | ||||||||||||||||||||||||||||||||||
Net loss for year (restated)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,045,749
|
)
|
-
|
(1,045,749
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2011 (restated) | 4,000,000 | 100,000 | 100 | $ | 4,000 | $ | 100 | $ | - | 96,783,480 | $ | 96,783 | $ | 11,271,341 | $ | 25,000 | $ | (11,356,142 | ) | $ | - | $ | 41,082 |
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Cancellation of Series G Preferred
|
-
|
(100,000
|
)
|
-
|
-
|
(100
|
)
|
-
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
116,650
|
117
|
10,543
|
-
|
-
|
-
|
10,660
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
85,000
|
85
|
5,525
|
-
|
-
|
-
|
5,610
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for stock payable
|
-
|
-
|
-
|
-
|
-
|
-
|
500,000
|
500
|
24,500
|
(25,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,500
|
)
|
(12,500
|
)
|
|||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,795
|
-
|
-
|
-
|
49,795
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature and attached warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
321,002
|
-
|
-
|
-
|
321,002
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for modification of payment terms on mortgage payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,047
|
-
|
-
|
-
|
175,047
|
|||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(29,516
|
) |
-
|
-
|
-
|
(29,516
|
) | |||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,701
|
) |
-
|
-
|
-
|
(22,701
|
) | |||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2012
(restated)
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
97,485,130
|
$
|
97,485
|
$
|
11,805,636
|
$
|
-
|
$
|
(13,475,848
|
)
|
$
|
(12,500
|
)
|
$
|
(1,581,227
|
)
|
|||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
5,779,414
|
5,780
|
127,046
|
-
|
-
|
-
|
132,826
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,450
|
2,450
|
|||||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
122,291
|
-
|
-
|
-
|
122,291
|
|||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(14,701
|
) |
-
|
-
|
-
|
(14,701
|
) | |||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,298
|
) |
-
|
-
|
-
|
(21,298
|
) | |||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,375,324
|
)
|
-
|
(1,375,324
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 6/30/2013
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
103,264,544
|
$
|
103,265
|
$
|
12,018,974
|
$
|
-
|
(14,851,172
|
)
|
$
|
(10,050
|
)
|
$
|
(2,734,983
|
)
|
6 Months Ended
June 30, 2013
|
6 Months Ended
June 30, 2012
(restated)
|
Since inception
(June 18, 2004 to
June 30, 2013)
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net Loss
|
$
|
(1,375,324
|
)
|
$
|
(895,168
|
)
|
$
|
(14,851,172
|
)
|
|||
Adjustments to reconcile Net Loss
to net cash used in operations:
|
||||||||||||
Gain on option payments received – non-cash
|
-
|
-
|
(135,985
|
)
|
||||||||
Gain on sale of claims
|
(58,499
|
)
|
-
|
(241,333
|
)
|
|||||||
Gain on sale of claims – non-cash
|
(55,000
|
)
|
-
|
(55,000
|
)
|
|||||||
Common Stock issued for services
|
-
|
4,000
|
5,123,677
|
|||||||||
Common Stock issued to director for services
|
-
|
-
|
10,000
|
|||||||||
Common Stock issued for mining exploration
stage property
|
-
|
-
|
351,400
|
|||||||||
Warrants issued to modify payment terms of note
|
-
|
175,047
|
175,047
|
|||||||||
Preferred Stock issued for bonus
|
-
|
-
|
253,785
|
|||||||||
Loss on conversion of debt and deferred
compensation
|
-
|
-
|
2,150,513
|
|||||||||
Loss on AFS securities “other than temporary”
|
-
|
-
|
106,985
|
|||||||||
Loss on settlement - Common Shares issued
|
-
|
-
|
62,095
|
|||||||||
Bad debt expense
|
-
|
-
|
48,167
|
|||||||||
Gain realized on transfer of AFS – securities
|
-
|
-
|
(9,875
|
)
|
||||||||
Amortization of discount on debt
|
155,182
|
128,369
|
731,140
|
|||||||||
Amortization of deferred financing cost
|
16,540
|
-
|
32,179
|
|||||||||
Amortization of gold advances discount
|
1,913
|
-
|
1,913
|
|||||||||
Change in derivative liability
|
576,640
|
-
|
963,473
|
|||||||||
Common Stock issued as interest on loan
|
-
|
-
|
1,500
|
|||||||||
Depreciation Expense
|
48,120
|
52,370
|
207,353
|
|||||||||
Accretion Expense
|
163
|
203
|
919
|
|||||||||
Impairment Expense
|
-
|
-
|
145,995
|
|||||||||
Extension Expense for Ruby mortgage
|
160,000
|
-
|
160,000
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
-
|
982
|
(29,018
|
)
|
||||||||
Prepaid Expenses
|
-
|
-
|
9,910
|
|||||||||
Other assets
|
(3,218
|
)
|
(14,380
|
)
|
(1,842)
|
|||||||
Accrued expenses – related party
|
63,000
|
44,000
|
1,263,593
|
|||||||||
Accrued expenses
|
15,808
|
11,359
|
69,957
|
|||||||||
Accounts Payable
|
(26,608)
|
38,694
|
24,067
|
|||||||||
Other current assets
|
-
|
-
|
(29,316
|
)
|
||||||||
Net Cash Used in Operating Activities
|
(481,283
|
)
|
(454,524
|
)
|
(3,459,873
|
)
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Cash paid for purchase of fixed assets
|
-
|
-
|
(12,459
|
)
|
||||||||
Cash received from sales of claims
|
48,664
|
-
|
241,333
|
|||||||||
Cash paid for claims acquired
|
-
|
-
|
(16,311
|
)
|
||||||||
Cash paid for Ruby Purchase
|
-
|
-
|
(361,093
|
)
|
||||||||
Cash paid for purchase of Taber Mine Option
|
-
|
-
|
(4,000
|
)
|
||||||||
Net Cash Provided by/Used in Investing Activities
|
48,664
|
-
|
(152,530
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds from sale of redeemable common stock
|
197,000
|
116,964
|
488,464
|
|||||||||
Proceeds from sale of common stock
|
-
|
-
|
1,522,700
|
|||||||||
Advances - Gold
|
150,000
|
-
|
150,000
|
|||||||||
Cash paid for deferred financing costs
|
(13,850
|
) |
-
|
(38,350
|
) | |||||||
Contributions from related party
|
-
|
-
|
244,994
|
|||||||||
Warrants exercised, shares not yet issued
|
-
|
-
|
25,000
|
|||||||||
Debt Repayments
|
(146,242
|
)
|
(31,940
|
)
|
(363,920
|
)
|
||||||
Shares re-purchased and retired
|
-
|
-
|
(2,000
|
)
|
||||||||
Borrowings on convertible debt
|
341,097
|
350,000
|
1,722,909
|
|||||||||
Net Cash Provided by Financing Activities
|
528,005
|
435,024
|
3,749,797
|
|||||||||
Net cash increase (decrease) for period
|
95,386
|
(19,500
|
)
|
137,394
|
||||||||
Cash at beginning of period
|
42,008
|
129,888
|
-
|
|||||||||
Cash at end of period
|
137,394
|
110,388
|
137,394
|
|||||||||
Supplementary Cash Flow Information:
|
||||||||||||
Cash Paid for Interest
|
-
|
-
|
-
|
|||||||||
Cash Paid for Taxes
|
-
|
-
|
-
|
|||||||||
Non-Cash Investing & Financing Activities:
|
||||||||||||
Common Stock issued For conversion of preferred shares
|
$
|
-
|
$
|
-
|
$
|
2,400
|
||||||
Common Stock issued For conversion of debt and accrued salary
|
$
|
-
|
$
|
-
|
$
|
253,912
|
||||||
Warrants issued for purchase option - Ruby Mine
|
$
|
-
|
$
|
-
|
$
|
369,837
|
||||||
Term extension of Ruby Mine warrants
|
$
|
-
|
$
|
-
|
$
|
2,519
|
||||||
Stock Issued for purchase option - Ruby Mine
|
$
|
-
|
$
|
-
|
$
|
150,000
|
||||||
Discount from beneficial conversion feature and warrants attached to convertible notes payable
|
$
|
-
|
$
|
321,022
|
$
|
498,976
|
||||||
Transfer of available for sale securities to relieve accrued salary
|
$
|
-
|
$
|
-
|
$
|
12,838
|
||||||
Accrued salary relieved for shares issued
|
$
|
-
|
$
|
-
|
$
|
279,999
|
||||||
Common and preferred shares issued as founders shares
|
$
|
-
|
$
|
-
|
$
|
3,040
|
||||||
Capitalized costs for Ruby Mine purchase option transferred to fixed assets and mineral assets upon acquisition
|
$
|
-
|
$
|
-
|
$
|
801,442
|
||||||
Note payable for Ruby Mine acquisition
|
$
|
-
|
$
|
-
|
$
|
1,990,000
|
||||||
Liabilities assumed with Ruby Mine acquisition
|
$
|
-
|
$
|
-
|
$
|
174,118
|
||||||
Revision to Asset Retirement Obligation
|
$
|
-
|
$
|
76
|
$
|
166,790
|
||||||
Common stock issued for conversion of convertible debt
|
$
|
132,826
|
$
|
-
|
$
|
306,678
|
||||||
Equity draw on redeemable common stock applied towards note principal owed
|
$
|
-
|
$
|
25,336
|
$
|
25,536
|
||||||
Common Stock issued for deferred financing costs
|
$
|
-
|
$
|
-
|
$
|
5,610
|
||||||
Debt discount due to derivative liability
|
$
|
148,713
|
$
|
-
|
$
|
284,920
|
||||||
Cancellation of preferred shares
|
$
|
-
|
$
|
-
|
$
|
100
|
||||||
Settlement of Derivative liability
|
$
|
122,291
|
$
|
-
|
$
|
172,086
|
||||||
Discount on gold advance
|
$
|
16,667
|
$
|
-
|
$
|
16,667
|
||||||
Unrealized gain/(loss) on AFS
|
$
|
2,450
|
$
|
-
|
$
|
(10,050)
|
||||||
Accretion on Discount of Redeemable Common Stock
|
$
|
14,701
|
$
|
21,442
|
$
|
44,217
|
||||||
Excess Cash Received Compared to Redeemable Common Stock
|
$
|
-
|
$
|
-
|
$
|
974
|
||||||
Interest on Redeemable Common Stock
|
$
|
21,298
|
$
|
7,978
|
$
|
44,246
|
Level 1. Observable inputs such as quoted prices in active markets;
|
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
Balance at
December 31, 2012
|
New
Issuances
|
Conversions
|
Changes in
Fair Values
|
Balance at
June 30, 2013
|
||||||||||||||||
Level 3 –
|
||||||||||||||||||||
Derivative liabilities from:
|
||||||||||||||||||||
Conversion features – embedded derivative
|
$
|
82,237
|
$
|
166,808
|
$
|
(83,114
|
)
|
$
|
47,034
|
$
|
212,965
|
|||||||||
Conversion features – tainted equity
|
208,971
|
-
|
(39,177
|
)
|
176,838
|
346,632
|
||||||||||||||
Warrants – tainted equity
|
205,619
|
-
|
-
|
334,673
|
540,292
|
|||||||||||||||
$
|
496,827
|
$
|
166,808
|
$
|
(122,291
|
)
|
$
|
558,545
|
$
|
1,099,889
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
12,550
|
$
|
-
|
$
|
-
|
$
|
12,500
|
||||||||
Totals
|
$
|
12,550
|
$
|
-
|
$
|
-
|
$
|
12,500
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
15,000
|
$
|
-
|
$
|
-
|
$
|
10,050
|
||||||||
Totals
|
$
|
15,000
|
$
|
-
|
$
|
-
|
$
|
10,050
|
June 30, 2013
|
June 30, 2012
|
|||||||
Net Loss attributable to common shareholders
|
$
|
(1,411,323
|
)
|
$
|
(924,588
|
)
|
||
Weighted-average common shares Outstanding (Basic)
|
108,542,908
|
98,712,344
|
||||||
Weighted-average common stock Equivalents
|
52,131,637
|
43,145,833
|
||||||
Deduction of stock Equivalents not included due to net loss
|
(52,131,637
|
)
|
(43,145,833
|
)
|
||||
Weighted-average common shares Outstanding (Diluted)
|
108,542,908
|
98,712,344
|
||||||
Basic and Diluted Net Gain (Loss) per Share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
Acquisition Date: 07/01/11
|
|||||||||
Allocation of Purchase
|
Price Purchase Allocation
|
||||||||
Debit
|
Credit
|
||||||||
Tangible Assets Acquired
|
|||||||||
Cash/Checking/Savings
|
5,070
|
||||||||
Ruby Gold Mine Claims
|
1,964,279
|
||||||||
Ruby Gold Inc. Certificates of Deposit
|
171,618
|
||||||||
Property and Equipment
|
906,329
|
||||||||
Total Tangible Assets
|
3,047,296
|
||||||||
Assumed Liabilities
|
|||||||||
Short Term Notes Payable
|
2,500
|
||||||||
Asset Retirement Obligation
|
171,618
|
||||||||
Total Liabilities
|
174,118
|
||||||||
Net Tangible Assets/Liabilities
|
2,873,178
|
||||||||
Goodwill
|
5,341
|
||||||||
Total Net Assets Acquired
|
2,878,519
|
Consideration Paid
|
||||||||
Cash Paid (Option Agreement & Purchase Agreement) - prior year
|
-
|
80,000
|
||||||
Cash Paid (Option Agreement & Purchase Agreement)
|
280,000
|
|||||||
Fees Paid Escrow Agent at Closing
|
2,076
|
|||||||
Value of Extension of term for 9/27/10 Warrants issued
|
2,519
|
|||||||
Note Payable at closing
|
1,990,000
|
|||||||
Warrant (10,000,000 @$0.02 to 9/27/10 - 12/30/12) - prior year
|
149,896
|
|||||||
Warrant (2,000,000 @$0.10 to 4/22/11 - 5/1/16)
|
219,941
|
|||||||
Due diligence fees paid in cash in prior year
|
4,087
|
|||||||
Common Stock valued at $150,000 - prior year
|
150,000
|
|||||||
Total Consideration Paid
|
2,878,519
|
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Buildings
|
$
|
558,885
|
$
|
558,885
|
||||
Machinery and equipment
|
119,389
|
119,389
|
||||||
Vehicles
|
240,514
|
240,514
|
||||||
Total property, plant and equipment
|
918,788
|
918,788
|
||||||
Less: impairment expense(2)
|
(135,810
|
)
|
(135,810
|
)
|
||||
Less: accumulated depreciation(3)
|
(195,886
|
)
|
(147,766
|
)
|
||||
Property, plant and equipment, net
|
$
|
587,092
|
$
|
635,212
|
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Mining claims (1)
|
$
|
1,792,660
|
$
|
1,792,660
|
||||
Asset retirement costs
|
4,839
|
4,828
|
||||||
Total mineral claim assets
|
1,797,499
|
1,797,488
|
||||||
Less: accumulated depletion(3)
|
-
|
-
|
||||||
Mining claims, net
|
$
|
1,797,499
|
$
|
1,797,488
|
June 30,
2013
|
December 31,
2012
|
|||||||
Mortgage payable – Ruby Mine
|
$
|
1,901,579
|
$
|
1,774,822
|
||||
Convertible notes:
|
||||||||
Unsecured convertible notes payable with annual interest rate of 9.9%
|
275,000
|
275,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 8%
|
-
|
113,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 7%
|
446,097
|
260,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 5%
|
172.150
|
126,500
|
||||||
Discount on convertible notes from derivative valuation
|
(176,990
|
)
|
(166,307
|
)
|
||||
Total convertible notes
|
716,257
|
608,193
|
||||||
Total Debt
|
$
|
2,611,512
|
2,383,015
|
Derivative Liability at December 31, 2012
|
$
|
496,827
|
||
Loss on Derivative Liability
|
558,545
|
|||
Settlement to APIC from Conversion
|
(122,291
|
)
|
||
Additions to Liability for Convertible Debt recorded as debt discount
|
148,713
|
|||
Additions to Liability for Convertible Debt expensed due to value of derivative exceeding debt
|
18,095
|
|||
Derivative Liability at June 30, 2013
|
$
|
1,099,889
|
Derivative Liabilities:
|
June 30, 2013
|
December 31, 2012
|
||||||
Embedded derivative liability in convertible debt
|
$
|
212,965
|
$
|
82,237
|
||||
Derivative liability due to tainted equity – convertible debt
|
346,632
|
208,971
|
||||||
Derivative liability due to tainted equity – warrants
|
540,292
|
205,619
|
||||||
Total Derivative Liability
|
$
|
1,099,889
|
$
|
496,827
|
Cash received for 880,982 shares issued after October 24, 2011
|
$
|
89,000
|
||
Mark redeemable common stock down to the redeemable amount
|
(974
|
) | ||
Interest on redeemable common stock
|
247
|
|||
Redeemable common stock value at December 31, 2011
|
$
|
88,273
|
||
Cash and note relief received for 3,636,619 shares issued
|
227,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
29,516
|
|||
Interest on redeemable common stock
|
22,701
|
|||
Redeemable common stock value at December 31, 2012
|
$
|
367,490
|
||
Cash received for 5,699,885 shares issued
|
197,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
14,701
|
|||
Interest on redeemable common stock
|
21,298
|
|||
Redeemable common stock value at June 30, 2013
|
$
|
600,489
|
Date
|
Type of Stock
|
Number of
Shares
|
Value
|
|||||||
2/12/2007
|
Preferred
|
100
|
$
|
101,000
|
||||||
2/9/2007
|
Common
|
250,000
|
$
|
31,250
|
||||||
12/21/2007
|
Common
|
10,000,000
|
$
|
900,000
|
||||||
12/16/2008
|
Common
|
2,500,000
|
$
|
50,000
|
||||||
8/11/2009
|
Preferred
|
4,100,000
|
$
|
253,785
|
Cost estimate for reclamation work at today's cost
|
$
|
172,914
|
||
Estimated life of mine (years)
|
50
|
|||
Risk adjusted rate (borrowing rate)
|
9.9
|
%
|
||
Estimated inflation rate
|
2.4
|
%
|
Asset Retirement Obligation
|
||||
Asset retirement obligation at 12/31/12
|
$
|
5,584
|
||
Accretion Expense
|
163
|
|||
Asset retirement obligation at 6/30/13
|
$
|
5,747
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.02
|
||
Term of Warrants (years)
|
2.26
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.44
|
%
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.31
|
%
|
Stock Price on Measurement Date
|
$
|
0.029
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
375
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.06
|
%
|
Stock Price on Measurement Date
|
$
|
0.11
|
||
Exercise Price of Warrants
|
$
|
0.10
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
324
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.12
|
%
|
Stock Price on Measurement Date
|
$
|
0.08
|
||
Exercise Price of Warrants
|
$
|
0.115
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
158
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.12
|
||
Exercise Price of Warrants
|
$
|
0.13
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
157
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.04
|
%
|
Stock Price on Measurement Date
|
$
|
0.095
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.098
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.33
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
145
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.75
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.06
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
142
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.69
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.14
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Weighted
|
||||||||||||
Weighted
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Number
|
Exercise Price
|
Contractual
|
||||||||||
Outstanding
|
Per Share
|
Life (Years)
|
||||||||||
Outstanding at December 31, 2009
|
-
|
-
|
-
|
|||||||||
Granted
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2010
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Granted
|
2,250,000
|
0.10
|
5.00
|
|||||||||
Exercised(2)
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2011
|
15,250,000
|
0.037
|
3.75
|
(1)
|
||||||||
Granted
|
4,800,000
|
0.10
|
5.00
|
|||||||||
Exercised
|
(500,000
|
) |
0.05
|
-
|
||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2012
|
19,550,000
|
0.045
|
3.75
|
(1)
|
||||||||
Granted
|
-
|
-
|
-
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at June 30, 2013
|
19,550,000
|
0.045
|
2.75
|
Jun 30, 2012
(as reported)
|
Adjustments
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current Assets
|
||||||||||||
Cash
|
$
|
110,388
|
-
|
$
|
110,388
|
|||||||
Accounts Receivable
|
-
|
-
|
-
|
|||||||||
Total Current Assets
|
110,388
|
-
|
110,388
|
|||||||||
Other Assets
|
||||||||||||
Certificates of Deposit
|
172,255
|
-
|
172,255
|
|||||||||
Goodwill
|
5,341
|
-
|
5,341
|
|||||||||
Mining Claims - Unproved
|
2,110,387
|
(312,898
|
)
|
1,797,489
|
||||||||
Property, Plant & Equipment, net of accumulated depreciation
|
681,515
|
-
|
681,515
|
|||||||||
Purchase Option - Taber Mine
|
16,000
|
-
|
16,000
|
|||||||||
Reclamation Bond Deposit – Fraser River
|
2,000
|
-
|
2,000
|
|||||||||
Total Other Assets
|
2,987,498
|
(312,898
|
)
|
2,674,600
|
||||||||
TOTAL ASSETS
|
$
|
3,097,886
|
$
|
(312,898
|
)
|
$
|
2,784,988
|
|||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||
Liabilities
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts Payable
|
$
|
44,638
|
-
|
$
|
44,638
|
|||||||
Accrued Expenses - related party
|
828,474
|
-
|
828,474
|
|||||||||
Accrued Interest
|
10,823
|
-
|
10,823
|
|||||||||
Convertible notes payable (net of discount of $213,201)
|
161,798
|
-
|
161,798
|
|||||||||
Note Payable (net of discount of $0)
|
-
|
-
|
-
|
|||||||||
Note Payable – Ruby Mine Mortgage
|
1,857,245
|
-
|
1,857,245
|
|||||||||
Total Current Liabilities
|
2,902,978
|
-
|
2,902,978
|
|||||||||
Long-Term Liabilities
|
||||||||||||
Asset Retirement Obligation
|
5,274
|
-
|
5,274
|
|||||||||
Total Long-Term Liabilities
|
5,274
|
-
|
5,274
|
|||||||||
Total Liabilities
|
$
|
2,908,252
|
-
|
$
|
2,908,252
|
|||||||
Commitment & Contingencies
|
||||||||||||
Common shares subject to redemption, stated at estimated redemption value, 2,817,774 outstanding at June 30, 2013
|
-
|
260,193
|
260,193
|
|||||||||
Total Commitment & Contingencies
|
||||||||||||
Stockholders’ Equity (Deficit)
|
||||||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at June 30, 2012
|
-
|
-
|
-
|
|||||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 shares issued and outstanding at June 30, 2012
|
4,000
|
-
|
4,000
|
|||||||||
Convertible Preferred stock, Series G, $0.001 par value, 1,500,000 shares authorized, 100,000 shares issued and outstanding at June 30, 2012
|
100
|
-
|
100
|
|||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 96,810,130 shares issued and outstanding at June 30, 2012
|
99,628
|
(2,818
|
) |
96,810
|
||||||||
Additional Paid-In Capital
|
11,999,318
|
(257,375
|
) |
11,741,943
|
||||||||
Stock Payable
|
25,000
|
-
|
25,000
|
|||||||||
Deficit Accumulated During Exploration Stage
|
(11,938,412
|
)
|
(312,898
|
)
|
(12,251,310
|
)
|
||||||
Total Stockholders’ Equity (Deficit)
|
189,634
|
(573,091
|
)
|
(383,457
|
)
|
|||||||
TOTAL LIABILITIES, COMMITMENT & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
3,097,886
|
(312,898
|
)
|
$
|
2,784,988
|
3 months ended June 30, 2012
|
Adjustments
|
As Restated
|
6 months ended June 30, 2012
|
Adjustments
|
As Restated
|
|||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Retail Sales (revenue prior to change to mining company in 2006)
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||
Cost of Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Gross Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Operating Expenses
|
||||||||||||||||||||||||
Commissions & Consulting Fees
|
6,000
|
-
|
6,000
|
6,000
|
-
|
6,000
|
||||||||||||||||||
General & Administrative Costs
|
72,701
|
-
|
72,701
|
166,286
|
-
|
166,286
|
||||||||||||||||||
Mining Property Costs
|
32,687
|
106,349
|
139,036
|
88,533
|
218,617
|
307,150
|
||||||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Accretion Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Depreciation Expense
|
26,185
|
-
|
26,185
|
52,370
|
-
|
52,370
|
||||||||||||||||||
Professional Services
|
6,750
|
-
|
6,750
|
25,250
|
-
|
25,250
|
||||||||||||||||||
Total Operating Expenses
|
144,323
|
106,349
|
250,672
|
338,439
|
218,617
|
557,056
|
||||||||||||||||||
Net Operating Loss
|
(144,323
|
)
|
(106,349
|
)
|
(250,672
|
)
|
(338,439
|
)
|
(218,617
|
)
|
(557,056
|
)
|
||||||||||||
Other Income (Expenses)
|
||||||||||||||||||||||||
Gain on Mineral Claim Sales
|
-
|
-
|
-
|
4,500
|
-
|
4,500
|
||||||||||||||||||
Gain on Joint-Ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Interest Income
|
(120
|
)
|
-
|
(120
|
)
|
425
|
-
|
425
|
||||||||||||||||
Interest Expense
|
(105,048
|
)
|
-
|
(105,048
|
)
|
(167,787
|
)
|
-
|
(167,787
|
)
|
||||||||||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Bad Debt Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Accretion Expense
|
(76
|
)
|
-
|
(76
|
)
|
(203
|
)
|
-
|
(203
|
)
|
||||||||||||||
Other Expense
|
-
|
-
|
-
|
(175,047
|
)
|
-
|
(175,047
|
)
|
||||||||||||||||
Loss on Settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Gain (Loss) on Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Net Other Income (Expenses)
|
(105,244
|
)
|
-
|
(105,244
|
)
|
(338,112
|
)
|
-
|
(338,112
|
)
|
||||||||||||||
Net Loss
|
(249,567
|
)
|
(106,349
|
)
|
(355,916
|
)
|
(676,551
|
)
|
(218,617
|
)
|
(895,168
|
)
|
||||||||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(6,836
|
)
|
(6,836
|
)
|
-
|
(21,442
|
)
|
(21,442)
|
|||||||||||||||
Interest on Redeemable Common Stock
|
-
|
(5,453
|
)
|
(5,453
|
)
|
-
|
(7,978
|
)
|
(7,978
|
)
|
||||||||||||||
Net Loss Attributable to Common Shareholders
|
(249,567
|
)
|
(118,638
|
)
|
(368,205
|
)
|
(676,551
|
)
|
(248,037
|
)
|
(924,588
|
)
|
||||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
99,296,795
|
-
|
99,296,795
|
98,712,344
|
-
|
98,712,344
|
||||||||||||||||||
Basic Net Loss per Share
|
$
|
(0.00
|
)
|
-
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
-
|
$
|
(0.01
|
)
|
||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
99,296,795
|
-
|
99,296,795
|
98,712,344
|
-
|
98,712,344
|
||||||||||||||||||
Diluted Net Loss per Share
|
$
|
(0.00
|
)
|
-
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
-
|
$
|
(0.01
|
)
|
Dec 31, 2012
(restated)
|
Dec 31, 2011
(restated)
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$ | 42,008 | $ | 129,888 | ||||
Accounts Receivable
|
- | 982 | ||||||
Total Current Assets
|
42,008 | 130,870 | ||||||
Other Assets
|
||||||||
Certificates of Deposit
|
172,499 | 171,875 | ||||||
Deferred Financing Costs, net
|
14,471 | - | ||||||
Goodwill
|
- | 5,341 | ||||||
Mining Claims – Unproved
|
1,797,488 | 1,797,564 | ||||||
Property, Plant & Equipment, net of accumulated depreciation
|
635,212 | 733,885 | ||||||
Other Assets
|
- | 4,000 | ||||||
Available For Sale Securities
|
12,550 | - | ||||||
Reclamation Bond – Fraser River
|
2,000 | - | ||||||
Total Other Assets
|
2,634,220 | 2,712,665 | ||||||
TOTAL ASSETS
|
$ | 2,676,228 | $ | 2,843,535 | ||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
Liabilities
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$ | 56,617 | $ | 5,942 | ||||
Accrued Expenses - Related Party
|
884,474 | 784,474 | ||||||
Accrued Expenses – Ruby Mine
|
12,250 | - | ||||||
Accrued Interest
|
41,363 | - | ||||||
Convertible notes payable (net of discounts of $166,307 and $0, respectively)
|
608,193 | 25,000 | ||||||
Deferred Gain
|
9,835 | - | ||||||
Derivative Liability
|
496,827 | - | ||||||
Note Payable – Ruby Mine Mortgage
|
1,774,822 | 1,889,185 | ||||||
Note Payable (net of discounts of $0 and $20,568, respectively)
|
- | 4,432 | ||||||
Total Current Liabilities
|
3,884,381 | 2,709,033 | ||||||
Long-Term Liabilities
|
||||||||
Asset Retirement Obligation
|
5,584 | 5,147 | ||||||
Total Long-Term Liabilities
|
5,584 | 5,147 | ||||||
Total Liabilities
|
$ | 3,889,965 | $ | 2,714,180 | ||||
Commitment & Contingencies
|
||||||||
Common shares subject to redemption, stated at estimated redemption value, 4,517,601 and 880,982 shares outstanding at December 31, 2012 and December 31, 2011, respectively
|
367,490
|
88,273
|
||||||
Total Commitment & Contingencies
|
$ |
367,490
|
$ |
88,273
|
||||
Stockholders’ Equity (Deficit)
|
||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
- | - | ||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 and 4,000,000 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
4,000 | 4,000 | ||||||
Convertible Preferred stock, Series G, $0.001 par value, 0 and 1,500,000 shares authorized at December 31, 2012 and December 31, 2011, respectively, 0 and 100,000 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
- | 100 | ||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 97,485,130 and 96,783,480 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
97,485
|
96,783
|
||||||
Additional Paid-In Capital
|
11,805,636
|
11,271,341
|
||||||
Stock Payable
|
- | 25,000 | ||||||
Accumulated Other Comprehensive Income
|
(12,500 | ) | - | |||||
Deficit Accumulated During Exploration Stage
|
(13,475,848 | ) | (11,356,142 | ) | ||||
Total Stockholders’ Equity (Deficit)
|
(1,581,227 | ) |
41,082
|
|||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$ | 2,676,228 | $ | 2,843,535 |
12 months ended
December 31, 2012
(restated)
|
12 months ended
December 31, 2011
(restated)
|
Since inception
(June 18, 2004 -
December 31, 2012)
(restated)
|
||||||||||
Revenues
|
||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Cost of Revenue
|
-
|
-
|
-
|
|||||||||
Gross Profit
|
-
|
-
|
-
|
|||||||||
Operating Expenses
|
||||||||||||
Commissions & Consulting Fees
|
9,000
|
43,216
|
312,000
|
|||||||||
General & Administrative Costs
|
339,524
|
345,451
|
9,160,947
|
|||||||||
Mining Property Costs
|
591,926
|
265,137
|
1,672,351
|
|||||||||
Depreciation Expense
|
98,673
|
60,560
|
159,233
|
|||||||||
Impairment Expense
|
5,341
|
124,343
|
145,995
|
|||||||||
Accretion Expense
|
513
|
243
|
756
|
|||||||||
Professional Services
|
79,714
|
52,970
|
250,432
|
|||||||||
Total Operating Expenses
|
1,124,691
|
891,920
|
11,701,714
|
|||||||||
Net Operating Loss
|
(1,124,691
|
)
|
(891,920
|
)
|
(11,701,714
|
)
|
||||||
Other Income (Expenses)
|
||||||||||||
Gain on Mineral Claim Sales
|
4,500
|
103,500
|
227,744
|
|||||||||
Other Income from Mineral Claims
|
32,500
|
-
|
309,649
|
|||||||||
Interest Income
|
831
|
532
|
1,472
|
|||||||||
Interest Expense
|
(644,773
|
)
|
(166,748
|
)
|
(906,959
|
)
|
||||||
Gain/Loss on Derivative Liability
|
(386,833
|
)
|
-
|
(386,833
|
)
|
|||||||
Loss on Conversion of Debt
|
-
|
-
|
(137,000
|
)
|
||||||||
Bad Debt (Expense) / Recovery
|
982
|
(29,018
|
)
|
(47,185
|
)
|
|||||||
Loss on Settlement
|
-
|
(62,095
|
)
|
(62,095
|
)
|
|||||||
Other Expense
|
(2,222
|
)
|
-
|
(2,222
|
)
|
|||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
(97,109
|
)
|
||||||||
Net Other Income (Expenses)
|
(995,015
|
)
|
(153,829
|
)
|
(1,100,538
|
)
|
||||||
Loss From Continuing Operations
|
(2,119,706
|
)
|
(1,045,749
|
)
|
(12,802,252
|
)
|
||||||
Loss From Discontinued Operations
|
-
|
-
|
(673,596
|
)
|
||||||||
Net Loss
|
(2,119,706
|
)
|
(1,045,749
|
)
|
(13,475,848
|
)
|
||||||
Accretion of Discount on Redeemable Common Stock
|
(29,516)
|
-
|
(29,516)
|
|||||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
-
|
974
|
974
|
|||||||||
Interest on Redeemable Common Stock
|
(22,701)
|
(247)
|
(22,948)
|
|||||||||
Net Loss Attributable to Common Shareholders
|
(2,171,923)
|
(1,045,022)
|
(13,527,338)
|
|||||||||
Unrealized Loss on Available For Sale Securities
|
(12,500
|
)
|
-
|
(12,500
|
)
|
|||||||
Total Comprehensive Loss
|
(2,184,423
|
)
|
(1,045,022
|
)
|
(13,539,838
|
)
|
||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
99,799,411
|
91,479,959
|
||||||||||
Basic Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
99,799,411
|
91,479,959
|
||||||||||
Diluted Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Inception 6/18/2004
|
- | - | - | $ | - | $ | - | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||||||
Founder's Shares issued
|
1,200,000 | - | - | 1,200 | - | - | 320,000 | 320 | (1,520 | ) | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Shares issued for merger
|
1,200,000 | - | - | 1,200 | - | - | 320,000 | 320 | (1,520 | ) | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
- | - | - | - | - | - | 200,000 | 200 | 4,800 | - | - | - | 5,000 | |||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (95,587 | ) | - | (95,587 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2004
|
2,400,000 | - | - | $ | 2,400 | $ | - | $ | - | 840,000 | $ | 840 | $ | 1,760 | $ | - | $ | (95,587 | ) | $ | - | $ | (90,587 | ) | ||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
- | - | - | - | - | - | 12,127 | 12 | 180,213 | - | - | - | 180,225 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 121,491 | 121 | 2,586,046 | - | - | - | 2,586,167 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
- | - | - | - | - | - | 102,643 | 103 | 517,597 | - | - | - | 517,700 | |||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (1,816,896 | ) | - | (1,816,896 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2005
|
2,400,000 | - | - | $ | 2,400 | $ | - | $ | - | 1,076,261 | $ | 1,076 | $ | 3,285,616 | $ | - | $ | (1,912,483 | ) | $ | - | $ | 1,376,609 |
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit | ||||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
- | - | - | - | - | - | 1,202,000 | 1,202 | 2,206,398 | - | - | - | 2,207,600 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 1,309,000 | 1,309 | 1,543,191 | - | - | - | 1,544,500 | |||||||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
- | - | - | - | - | - | - | - | 164,371 | - | - | - | 164,371 | |||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (5,504,237 | ) | - | (5,504,237 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2006
|
2,400,000 | - | - | $ | 2,400 | $ | - | $ | - | 3,587,261 | $ | 3,587 | $ | 7,199,576 | $ | - | $ | (7,416,720 | ) | $ | - | $ | (211,157 | ) |
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit | ||||||||||||||||||||||||||||||||||||||||
Beneficial Conversion Features on notes payable
|
- | - | - | - | - | - | - | - | 62,000 | - | - | - | 62,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
- | - | - | - | - | - | 1,350,000 | 1,350 | 120,150 | - | - | - | 121,500 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 10,575,000 | 10,575 | 959,425 | - | - | - | 970,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued as interest on loan
|
- | - | - | - | - | - | 10,000 | 10 | 1,490 | - | - | - | 1,500 | |||||||||||||||||||||||||||||||||||||||
Preferred Shares issued for services
|
- | - | 100 | - | - | - | - | - | 101,000 | - | - | - | 101,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for conversion of preferred shares
|
(2,400,000 | ) | - | - | (2,400 | ) | - | - | 1,200,000 | 1,200 | 1,200 | - | - | - | - | |||||||||||||||||||||||||||||||||||||
Shares bought back and retired
|
- | - | - | - | - | - | (200,000 | ) | (200 | ) | (1,800 | ) | - | - | - | (2,000 | ) | |||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
- | - | - | - | - | - | - | - | 70,623 | - | - | - | 70,623 | |||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (1,490,871 | ) | - | (1,490,871 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2007
|
- | - | 100 | $ | 2,400 | $ | - | $ | - | 16,522,261 | $ | 16,522 | $ | 8,513,664 | $ | - | $ | (8,907,591 | ) | $ | - | $ | (377,405 | ) |
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit | ||||||||||||||||||||||||||||||||||||||||
Rounding of shares due to stock split
|
- | - | - | - | - | - | 26 | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 5,500,000 | 5,500 | 224,500 | - | - | - | 230,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
- | - | - | - | - | - | 2,275,000 | 2,275 | 7,725 | - | - | - | 10,000 | |||||||||||||||||||||||||||||||||||||||
Contribution from investor
|
- | - | - | - | - | - | - | - | 10,000 | - | - | - | 10,000 | |||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
- | - | - | - | - | - | - | - | - | - | - | 22,780 | 22,780 | |||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (328,478 | ) | - | (328,478 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2008
|
- | - | 100 | $ | - | $ | - | $ | - | 24,297,287 | $ | 24,297 | $ | 8,755,889 | $ | - | $ | (9,236,069 | ) | $ | 22,780 | $ | (433,103 | ) |
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit | ||||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 2,500,000 | 2,500 | 27,250 | - | - | - | 29,750 | |||||||||||||||||||||||||||||||||||||||
Preferred Stock issued for services
|
4,000,000 | 100,000 | - | 4,000 | 100 | - | - | - | 249,685 | - | - | - | 253,785 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
- | - | - | - | - | - | 21,800,000 | 21,800 | 151,200 | - | - | - | 173,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
- | - | - | - | - | - | 10,000,000 | 10,000 | 177,500 | - | - | - | 187,500 | |||||||||||||||||||||||||||||||||||||||
Loss realized on AFS securities
|
- | - | - | - | - | - | - | - | - | - | - | (22,780 | ) | (22,780 | ) | |||||||||||||||||||||||||||||||||||||
Stock payable for commitment fee on equity offering
|
- | - | - | - | - | - | - | - | (115,310 | ) | 115,310 | - | - | - | ||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (786,979 | ) | - | (786,979 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2009
|
4,000,000 | 100,000 | 100 | $ | 4,000 | $ | 100 | $ | - | 58,597,287 | $ | 58,597 | $ | 9,246,214 | $ | 115,310 | $ | (10,023,048 | ) | $ | 22,780 | $ | (598,827 | ) |
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit | ||||||||||||||||||||||||||||||||||||||||
Common Stock issued for commitment fee on equity offering
|
- | - | - | - | - | - | 6,589,147 | 6,589 | 108,721 | (115,310 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
- | - | - | - | - | - | 5,000,000 | 5,000 | 45,000 | - | - | - | 50,000 | |||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion features and attached warrants
|
- | - | - | - | - | - | - | - | 107,406 | - | - | - | 107,406 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for Ruby Mine Purchase Option
|
- | - | - | - | - | - | 10,000,000 | 10,000 | 140,000 | - | - | - | 150,000 | |||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
- | - | - | - | - | - | - | - | 149,896 | - | - | - | 149,896 | |||||||||||||||||||||||||||||||||||||||
Net loss for year
|
- | - | - | - | - | - | - | - | - | - | (287,345 | ) | - | (287,345 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2010
|
4,000,000 | 100,000 | 100 | $ | 4,000 | $ | 100 | $ | - | 80,186,434 | $ | 80,186 | $ | 9,797,237 | $ | - | $ | (10,310,393 | ) | $ | - | $ | (428,870 | ) |
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
- | - | - | - | - | - |
9,433,985
|
9,434
|
758,566
|
- | - | - |
768,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
- | - | - | - | - | - | 4,459,092 | 4,459 | 169,393 | - | - | - | 173,852 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 42,857 | 43 | 2,957 | - | - | - | 3,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for settlement of services
|
- | - | - | - | - | - | 550,000 | 550 | 61,545 | - | - | - | 62,095 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
- | - | - | - | - | - | 2,000,000 | 2,000 | 178,000 | - | - | - | 180,000 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for directors compensation
|
- | - | - | - | - | - | 111,112 | 111 | 9,889 | - | - | - | 10,000 | |||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature
|
- | - | - | - | - | - | - | - | 70,568 | - | - | - | 70,568 | |||||||||||||||||||||||||||||||||||||||
Term Extension of Ruby warrants
|
- | - | - | - | - | - | - | - | 2,519 | - | - | - | 2,519 | |||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
- | - | - | - | - | - | - | - | 219,940 | - | - | - | 219,940 | |||||||||||||||||||||||||||||||||||||||
Stock payable for warrant exercise
|
- | - | - | - | - | - | - | - | - | 25,000 | - | - | 25,000 | |||||||||||||||||||||||||||||||||||||||
Excess cash received compared to redeemable amount for stock
|
- | - | - | - | - | - | - | - |
974
|
- | - | - |
974
|
|||||||||||||||||||||||||||||||||||||||
Interest on redeemable stock
|
- | - | - | - | - | - | - | - |
(247
|
) | - | - | - |
(247
|
) | |||||||||||||||||||||||||||||||||||||
Net loss for year (restated)
|
- | - | - | - | - | - | - | - | - | - | (1,045,749 | ) | - | (1,045,749 | ) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2011 (restated)
|
4,000,000 | 100,000 | 100 | $ | 4,000 | $ | 100 | $ | - |
96,783,480
|
$ |
96,783
|
$ |
11,271,341
|
$ | 25,000 | $ | (11,356,142 | ) | $ | - | $ |
41,082
|
Preferred Stock | Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Cancellation of Series G Preferred
|
- | (100,000 | ) | (100 | ) | - | - | - | - | - | 100 | - | - | - | - | |||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
- | - | - | - | - | - | 116,650 | 117 |
10,543
|
- | - | - |
10,660
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
- | - | - | - | - | - | 85,000 | 85 | 5,525 | - | - | - | 5,610 | |||||||||||||||||||||||||||||||||||||||
Common Stock issued for stock payable
|
- | - | - | - | - | - | 500,000 | 500 | 24,500 | (25,000 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
- | - | - | - | - | - | - | - | - | - | - | (12,500 | ) | (12,500 | ) | |||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
- | - | - | - | - | - | - | - | 49,795 | - | - | - | 49,795 | |||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature and attached warrants
|
- | - | - | - | - | - | - | - | 321,002 | - | - | - | 321,002 | |||||||||||||||||||||||||||||||||||||||
Warrants issued for modification of payment terms on mortgage payable
|
- | - | - | - | - | - | - | - | 175,047 | - | - | - | 175,047 | |||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
- | - | - | - | - | - | - | - |
(29,516
|
) | - | - | - |
(29,516
|
) | |||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
- | - | - | - | - | - | - | - |
(22,701
|
) | - | - | - |
(22,701
|
) | |||||||||||||||||||||||||||||||||||||
Net loss for period
|
- | - | - | - | - | - | - | - | - | - |
(2,119,706
|
) | - |
(2,119,706
|
) | |||||||||||||||||||||||||||||||||||||
Balance at 12/31/2012
(restated)
|
4,000,000 | - | - | $ | 4,000 | $ | - | $ | - |
97,485,130
|
$ |
97,485
|
$ |
11,805,636
|
$ | - | $ | (13,475,848 | ) | $ | (12,500 | ) | $ |
(1,581,227
|
) |
12 months Ended
December 31, 2012
(restated)
|
12 months Ended
December 31, 2011
(restated)
|
Since inception
(June 18, 2004 to
December 31, 2012)
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net Loss
|
$ | (2,119,706 | ) | $ | (1,045,749 | ) | $ | (13,475,848 | ) | |||
Adjustments to reconcile Net Loss to net cash used in operations:
|
||||||||||||
Gain on option payments received – non-cash
|
(25,050 | ) | - | (135,985 | ) | |||||||
Gain on sale of claims
|
(4,500 | ) | (73,500 | ) | (182,834 | ) | ||||||
Common Stock issued for services
|
10,660 | 3,000 | 5,123,677 | |||||||||
Common Stock issued to director for services
|
- | 10,000 | 10,000 | |||||||||
Common Stock issued for mining exploration stage property
|
- | - | 351,400 | |||||||||
Warrants issued to modify payment terms of note
|
175,047 | - | 175,047 | |||||||||
Preferred Stock issued for bonus
|
- | - | 253,785 | |||||||||
Loss on conversion of debt and deferred compensation
|
- | - | 2,150,513 | |||||||||
Loss on AFS securities “other than temporary”
|
- | - | 106,985 | |||||||||
Loss on settlement - Common Shares issued
|
- | 62,095 | 62,095 | |||||||||
Bad debt expense
|
- | 29,018 | 48,167 | |||||||||
Gain realized on transfer of AFS – securities
|
- | - | (9,875 | ) | ||||||||
Amortization of discount on debt
|
356,552 | 138,475 | 575,958 | |||||||||
Amortization of deferred financing cost
|
15,639 | - | 15,639 | |||||||||
Change in derivative liability
|
386,833 | - | 386,833 | |||||||||
Common Stock issued as interest on loan
|
- | - | 1,500 | |||||||||
Depreciation Expense
|
98,673 | 60,560 | 159,233 | |||||||||
Accretion Expense
|
513 | 243 | 756 | |||||||||
Impairment Expense
|
5,341 | 124,343 | 145,995 | |||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
982 | (30,000 | ) | (29,018 | ) | |||||||
Prepaid Expenses
|
- | 9,910 | 9,910 | |||||||||
Other assets
|
1,376 | - | 1,376 | |||||||||
Accrued expenses – related party
|
100,000 | 136,030 | 1,200,593 | |||||||||
Accrued expenses
|
54,149 | - | 54,149 | |||||||||
Accounts Payable
|
50,675 | - | 50,675 | |||||||||
Other current assets
|
- | (257 | ) | (29,316 | ) | |||||||
Net Cash Used in Operating Activities
|
(892,816 | ) | (575,832 | ) | (2,978,590 | ) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Cash paid for purchase of fixed assets
|
- | (12,459 | ) | (12,459 | ) | |||||||
Cash received from sales of claims
|
14,335 | 73,500 | 192,669 | |||||||||
Cash paid for claims acquired | - | - | (16,311 | ) | ||||||||
Cash paid for Ruby Purchase
|
- | (277,006 | ) | (361,093 | ) | |||||||
Cash paid for purchase of Taber Mine Option
|
- | (4,000 | ) | (4,000 | ) | |||||||
Net Cash Provided by/Used in Investing Activities
|
14,335 | (219,965 | ) | (201,194 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds from sale of redeemable common stock
|
201,464
|
90,000
|
291,464
|
|||||||||
Proceeds from sale of common stock
|
- |
767,000
|
1,522,700
|
|||||||||
Deferred Financing Costs
|
(24,500 | ) | - | (24,500 | ) | |||||||
Contributions from related party
|
- | - | 244,994 | |||||||||
Warrants exercised, shares not yet issued
|
- | 25,000 | 25,000 | |||||||||
Debt Repayments
|
(114,363 | ) | (103,315 | ) | (217,678 | ) | ||||||
Shares re-purchased and retired
|
- | - | (2,000 | ) | ||||||||
Borrowings on convertible debt
|
728,000 | 100,000 | 1,381,812 | |||||||||
Net Cash Provided by Financing Activities
|
790,601 | 878,685 | 3,221,792 | |||||||||
Net cash increase (decrease) for period
|
(87,880 | ) | 82,888 | 42,008 | ||||||||
Cash at beginning of period
|
129,888 | 47,000 | - | |||||||||
Cash at end of period
|
42,008 | 129,888 | 42,008 | |||||||||
Supplementary Cash Flow Information:
|
||||||||||||
Cash Paid for Interest
|
- | - | - | |||||||||
Cash Paid for Taxes
|
- | - | - | |||||||||
Non-Cash Investing & Financing Activities:
|
||||||||||||
Common Stock issued For conversion of preferred shares
|
$ | - | $ | - | $ | 2,400 | ||||||
Common Stock issued For conversion of debt and accrued salary
|
$ | - | $ | - | $ | 253,912 | ||||||
Warrants issued for purchase option - Ruby Mine
|
$ | - | $ | 219,941 | $ | 369,837 | ||||||
Term extension of Ruby Mine warrants
|
$ | - | $ | 2,519 | $ | 2,519 | ||||||
Stock Issued for purchase option - Ruby Mine
|
$ | - | $ | - | $ | 150,000 | ||||||
Discount from beneficial conversion feature and warrants attached to convertible notes payable
|
$ | 321,002 | $ | 70,568 | $ | 177,974 | ||||||
Transfer of available for sale securities to relieve accrued salary
|
$ | - | $ | - | $ | 12,838 | ||||||
Accrued salary relieved for shares issued
|
$ | - | $ | 179,999 | $ | 279,999 | ||||||
Common and preferred shares issued as founders shares
|
$ | - | $ | - | $ | 3,040 | ||||||
Capitalized costs for Ruby Mine purchase option transferred to fixed assets and mineral assets upon acquisition
|
$ | - | $ | 801,442 | $ | 801,442 | ||||||
Note payable for Ruby Mine acquisition
|
$ | - | $ | 1,990,000 | $ | 1,990,000 | ||||||
Liabilities assumed with Ruby Mine acquisition
|
$ | - | $ | 174,118 | $ | 174,118 | ||||||
Revision to Asset Retirement Obligation
|
$ | 76 | $ | 166,714 | $ | 166,790 | ||||||
Common stock issued for conversion of convertible debt
|
$ | - | $ | 173,852 | $ | 173,852 | ||||||
Common stock issued for stock payable
|
$ | 25,000 | $ | - | $ | 25,000 | ||||||
Equity draw on redeemable common stock applied towards note principal owed
|
$ | 25,536 | $ | - | $ | 25,536 | ||||||
Common Stock issued for deferred financing costs
|
$ | 5,610 | $ | - | $ | 5,610 | ||||||
Debt discount due to derivative liability
|
$ | 159,789 | $ | - | $ | 136,207 | ||||||
Cancellation of preferred shares
|
$ | 100 | $ | - | $ | 100 | ||||||
Settlement of Derivative liability
|
$ | 49,795 | $ | - | $ | 49,795 | ||||||
Accretion of Discount on Redeemable Common Stock
|
$ |
29,516
|
$ | - | $ |
29,516
|
||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
$ | - | $ |
974
|
$ |
974
|
||||||
Interest on Redeemable Common Stock
|
$ |
22,701
|
$ |
247
|
$ |
22,948
|
||||||
Unrealized loss on AFS
|
$ | 12,500 | $ | - | $ | 12,500 |
Level 1. Observable inputs such as quoted prices in active markets;
|
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
Balance at
December 31, 2011
|
New
Issuances
|
Changes in
Fair Values
|
Balance at
December 31,
2012
|
|||||||||||||
Level 3 –
|
||||||||||||||||
Derivative liabilities from:
|
||||||||||||||||
Conversion features – embedded derivative
|
$
|
-
|
$
|
98,366
|
$
|
(16,129)
|
$
|
82,237
|
||||||||
Conversion features – tainted equity
|
-
|
37,841
|
171,130
|
208,971
|
||||||||||||
Warrants – tainted equity
|
-
|
-
|
205,619
|
205,619
|
||||||||||||
$
|
-
|
$
|
136,207
|
$
|
360,620
|
$
|
496,827
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
12,500
|
$
|
-
|
|
$
|
-
|
$
|
12,500
|
|||||||
Totals
|
$
|
12,500
|
$
|
-
|
|
$
|
-
|
$
|
12,500
|
December 31, 2012
|
December 31, 2011
|
|||||||
Net Loss
|
$ | (2,119,706 | ) | $ | (1,045,749 | ) | ||
Weighted-average common shares Outstanding (Basic)
|
99,799,411 | 91,479,959 | ||||||
Weighted-average common stock Equivalents
|
47,532,822 | 37,562,250 | ||||||
Deduction of stock Equivalents not included due to net loss
|
(47,532,822 | ) | (37,562,250 | ) | ||||
Weighted-average common shares Outstanding (Diluted)
|
99,799,411 | 91,479,959 | ||||||
Basic and Diluted Net Gain (Loss) per Share
|
$ | (0.02 | ) | $ | (0.01 | ) |
Acquisition Date: 07/01/11
|
|||||||||
Allocation of Purchase
|
Price Purchase Allocation
|
||||||||
Debit
|
Credit
|
||||||||
Tangible Assets Acquired
|
|||||||||
Cash/Checking/Savings
|
5,070 | ||||||||
Ruby Gold Mine Claims
|
1,964,279 | ||||||||
Ruby Gold Inc. Certificates of Deposit
|
171,618 | ||||||||
Property and Equipment
|
906,329 | ||||||||
Total Tangible Assets
|
3,047,296 | ||||||||
Assumed Liabilities
|
|||||||||
Short Term Notes Payable
|
2,500 | ||||||||
Asset Retirement Obligation
|
171,618 | ||||||||
Total Liabilities
|
174,118 | ||||||||
Net Tangible Assets/Liabilities
|
2,873,178 | ||||||||
Goodwill
|
5,341 | ||||||||
Total Net Assets Acquired
|
2,878,519 | ||||||||
Consideration Paid
|
Debit
|
Credit
|
||||||
Cash Paid (Option Agreement & Purchase Agreement) - prior year
|
- | 80,000 | ||||||
Cash Paid (Option Agreement & Purchase Agreement)
|
- | 280,000 | ||||||
Fees Paid Escrow Agent at Closing
|
- | 2,076 | ||||||
Value of Extension of term for 9/27/10 Warrants issued
|
- | 2,519 | ||||||
Note Payable at closing
|
- | 1,990,000 | ||||||
Warrant (10,000,000 @$0.02 to 9/27/10 - 12/30/12) - prior year
|
- | 149,896 | ||||||
Warrant (2,000,000 @$0.10 to 4/22/11 - 5/1/16)
|
- | 219,941 | ||||||
Due diligence fees paid in cash in prior year
|
- | 4,087 | ||||||
Common Stock valued at $150,000 - prior year
|
- | 150,000 | ||||||
Total Consideration Paid
|
- | 2,878,519 |
December 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Buildings
|
$ | 558,885 | $ | 558,885 | ||||
Machinery and equipment
|
119,389 | 119,389 | ||||||
Vehicles
|
240,514 | 240,514 | ||||||
Total property, plant and equipment
|
918,788 | 918,788 | ||||||
Less: impairment expense(2)
|
(124,343 | ) | (124,343 | ) | ||||
Less: accumulated depreciation(3)
|
(159,233 | ) | (60,560 | ) | ||||
Property, plant and equipment, net
|
$ | 635,212 | $ | 733,885 |
December 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Mining claims (1)
|
$ | 1,792,660 | $ | 1,792,660 | ||||
Asset retirement costs
|
4,828 | 4,904 | ||||||
Total mineral claim assets
|
1,797,488 | 1,797,564 | ||||||
Less: accumulated depletion(3)
|
- | - | ||||||
Mining claims, net
|
$ | 1,797,488 | $ | 1,797,564 |
December 31,
2012
|
December 31,
2011
|
|||||||
Mortgage payable – Ruby Mine
|
$ | 1,774,822 | $ | 1,889,185 | ||||
Unsecured note payable with annual interest rate of 8%
|
- | 25,000 | ||||||
Discount on note payable
|
- | (20,568 | ) | |||||
Net note payable
|
- | 4,432 | ||||||
Convertible notes:
|
||||||||
Unsecured convertible notes payable with annual interest rate of 9.9%
|
275,000 | 25,000 | ||||||
Unsecured convertible notes payable with annual interest rate of 8%
|
113,000 | - | ||||||
Unsecured convertible notes payable with annual interest rate of 7%
|
260,000 | - | ||||||
Unsecured convertible notes payable with annual interest rate of 5%
|
126,500 | - | ||||||
Discount on convertible notes from derivative valuation
|
(166,307 | ) | - | |||||
Total convertible notes
|
608,193 | 25,000 | ||||||
Total Debt
|
$ | 2,383,015 | 1,918,617 |
Derivative Liability at December 31, 2011
|
$ | - | ||
Derivative Liability for Convertible Debt (Recorded as discount on debt due to it being a new issuance)
|
159,789 | |||
Settlement to APIC from Warrants Exercise
|
(49,795 | ) | ||
Loss on Derivative Liability
|
386,833 | |||
Derivative Liability at December 31, 2012
|
$ | 496,827 |
Derivative Liabilities:
|
December 31, 2012
|
December 31, 2011
|
||||||
Embedded derivative liability in convertible debt
|
$ | 82,237 | $ | - | ||||
Derivative liability due to tainted equity – convertible debt
|
208,971 | - | ||||||
Derivative liability due to tainted equity – warrants
|
205,619 | - | ||||||
Total Derivative Liability
|
$ | 496,827 | $ | - |
Cash received for 880,982 shares issued after October 24, 2011
|
$
|
89,000
|
||
Mark redeemable common stock down to the redeemable amount
|
(974)
|
|||
Interest on redeemable common stock
|
247
|
|||
Redeemable common stock value at December 31, 2011
|
$
|
88,273
|
||
Cash and note relief received for 3,636,619 shares issued
|
227,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
29,516
|
|||
Interest on redeemable common stock
|
22,701
|
|||
Redeemable common stock value at December 31, 2012
|
$
|
367,490
|
2012
|
2011
|
|||||||
Deferred Tax Asset:
|
||||||||
Net Operating Loss Carryforwards
|
$ | 2,138,602 | $ | 1,804,852 | ||||
Current Year Net Operating Loss/(Gain)
|
990,808 | 333,750 | ||||||
Total Operating Loss Carryforward
|
3,129,410 | 2,138,602 | ||||||
Enacted Future Tax Rate
|
35 | % | 35 | % | ||||
Deferred Tax Asset for NOL
|
1,095,294 | 748,511 | ||||||
Deferred Tax Asset for Temporary Differences Between Book and Tax Income | 69,932 | 711,999 | ||||||
Gross Deferred Tax Asset
|
1,165,226 | 1,460,510 | ||||||
Valuation Allowance
|
(1,165,226 | ) | (1,460,510 | ) | ||||
Net Deferred Tax Asset
|
- | - |
Date
|
Type of Stock
|
Number of
Shares
|
Value
|
|||||||
2/12/2007
|
Preferred
|
100 | $ | 101,000 | ||||||
2/9/2007
|
Common
|
250,000 | $ | 31,250 | ||||||
12/21/2007
|
Common
|
10,000,000 | $ | 900,000 | ||||||
12/16/2008
|
Common
|
2,500,000 | $ | 50,000 | ||||||
8/11/2009
|
Preferred
|
4,100,000 | $ | 253,785 |
Cost estimate for reclamation work at today's cost
|
$ | 172,914 | ||
Estimated life of mine (years)
|
50 | |||
Risk adjusted rate (borrowing rate)
|
9.9 | % | ||
Estimated inflation rate
|
2.4 | % |
Asset Retirement Obligation
|
|||||
Estimated asset retirement obligation at time of acquisition (7/1/11)
|
$ | 171,618 | |||
Accretion Expense
|
243 | ||||
Revisions to asset retirement obligation
|
(166,714 | ) | |||
Asset retirement obligation at 12/31/11
|
$ | 5,147 | |||
Accretion Expense
|
513 | ||||
Revisions to asset retirement obligation
|
(76 | ) | |||
Asset retirement obligation at 12/31/12
|
$ | 5,584 |
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.02
|
||
Term of Warrants (years)
|
2.26
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.44
|
%
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.31
|
%
|
Stock Price on Measurement Date
|
$
|
0.029
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
375
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.06
|
%
|
Stock Price on Measurement Date
|
$
|
0.11
|
||
Exercise Price of Warrants
|
$
|
0.10
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
324
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.12
|
%
|
Stock Price on Measurement Date
|
$
|
0.08
|
||
Exercise Price of Warrants
|
$
|
0.115
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
158
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.12
|
||
Exercise Price of Warrants
|
$
|
0.13
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
157
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.04
|
%
|
Stock Price on Measurement Date
|
$
|
0.095
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.098
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.33
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
145
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.75
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.06
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
142
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.69
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.14
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Weighted
|
||||||||||||
Weighted
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Number
|
Exercise Price
|
Contractual
|
||||||||||
Outstanding
|
Per Share
|
Life (Years)
|
||||||||||
Outstanding at December 31, 2009
|
-
|
-
|
-
|
|||||||||
Granted
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2010
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Granted
|
2,250,000
|
0.10
|
5.00
|
|||||||||
Exercised(2)
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2011
|
15,250,000
|
0.037
|
3.75
|
(1)
|
||||||||
Granted
|
4,800,000
|
0.10
|
5.00
|
|||||||||
Exercised
|
(500,000)
|
0.05
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2012
|
19,550,000
|
0.045
|
3.75
|
(1)
|
Dec 31, 2012
As Previously Reported
|
Adjustments
|
As
Restated
|
Dec 31, 2011
As Previously Reported
|
Adjustments
|
As
Restated
|
|||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Current Assets
|
||||||||||||||||||||||||
Cash
|
$ | 42,008 | - | 42,008 | $ | 129,888 | - | 129,888 | ||||||||||||||||
Accounts Receivable
|
- | - | 982 | 982 | ||||||||||||||||||||
Total Current Assets
|
42,008 | - | 42,008 | 130,870 | - | 130,870 | ||||||||||||||||||
Other Assets
|
||||||||||||||||||||||||
Certificates of Deposit
|
172,499 | - | 172,499 | 171,875 | - | 171,875 | ||||||||||||||||||
Deferred Financing Costs, net
|
14,471 | - | 14,471 | - | - | - | ||||||||||||||||||
Goodwill
|
- | - | - | 5,341 | - | 5,341 | ||||||||||||||||||
Mining Claims – Unproved
|
1,797,488 | - | 1,797,488 | 1,891,845 | (94,281 | ) | 1,797,564 | |||||||||||||||||
Property, Plant & Equipment, net of accumulated depreciation
|
635,212 | - | 635,212 | 733,885 | - | 733,885 | ||||||||||||||||||
Other Assets
|
- | - | - | 4,000 | - | 4,000 | ||||||||||||||||||
Available For Sale Securities
|
12,550 | - | 12,550 | - | - | - | ||||||||||||||||||
Reclamation Bond – Fraser River
|
2,000 | - | 2,000 | - | - | - | ||||||||||||||||||
Total Other Assets
|
2,634,220 | - | 2,634,220 | 2,806,946 | (94,281 | ) | 2,712,665 | |||||||||||||||||
TOTAL ASSETS
|
$ | 2,676,228 | - | 2,676,228 | $ | 2,937,816 | (94,281 | ) | 2,843,535 | |||||||||||||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Current Liabilities
|
||||||||||||||||||||||||
Accounts Payable
|
$ | 56,617 | - | 56,617 | $ | 5,942 | - | 5,942 | ||||||||||||||||
Accrued Expenses - Related Party
|
884,474 | - | 884,474 | 784,474 | - | 784,474 | ||||||||||||||||||
Accrued Expenses – Ruby Mine
|
12,250 | - | 12,250 | - | - | - | ||||||||||||||||||
Accrued Interest
|
41,363 | - | 41,363 | - | - | - | ||||||||||||||||||
Convertible notes payable (net of discounts of $166,307 and $0, respectively)
|
608,193 | - | 608,193 | 25,000 | - | 25,000 | ||||||||||||||||||
Deferred Gain
|
9,835 | - | 9,835 | - | - | - | ||||||||||||||||||
Derivative Liability
|
496,827 | - | 496,827 | - | - | - | ||||||||||||||||||
Note Payable – Ruby Mine Mortgage
|
1,774,822 | - | 1,774,822 | 1,889,185 | - | 1,889,185 | ||||||||||||||||||
Note Payable (net of discounts of $0 and $20,568, respectively)
|
- | - | - | 4,432 | - | 4,432 | ||||||||||||||||||
Total Current Liabilities
|
3,884,381 | - | 3,884,381 | 2,709,033 | - | 2,709,033 | ||||||||||||||||||
Long-Term Liabilities
|
||||||||||||||||||||||||
Asset Retirement Obligation
|
5,584 | - | 5,584 | 5,147 | - | 5,147 | ||||||||||||||||||
Total Long-Term Liabilities
|
5,584 | - | 5,584 | 5,147 | - | 5,147 | ||||||||||||||||||
Total Liabilities
|
$ | 3,889,965 | - | 3,889,965 | $ | 2,714,180 | - | 2,714,180 | ||||||||||||||||
Commitment & Contingencies
|
||||||||||||||||||||||||
Common shares subject to redemption, stated at estimated redemption value, 4,517,601 and 880,982 shares outstanding at December 31, 2012 and December 31, 2011, respectively | $ | - | 367,490 | 367,490 | - | 88,273 | 88,273 | |||||||||||||||||
Total Commitment & Contingencies
|
$ | - | 367,490 | 367,490 | - | 88,273 | 88,273 | |||||||||||||||||
Stockholders’ Equity (Deficit)
|
||||||||||||||||||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
- | - | - | - | ||||||||||||||||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 and 4,000,000 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
4,000 | - | 4,000 | 4,000 | - | 4,000 | ||||||||||||||||||
Convertible Preferred stock, Series G, $0.001 par value, 0 and 1,500,000 shares authorized at December 31, 2012 and December 31, 2011, respectively, 0 and 100,000 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
- | - | - | 100 | - | 100 | ||||||||||||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 97,485,130 and 96,783,480 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
102,003 | (4,518 | ) | 97,485 | 97,664 | (881 | ) | 96,783 | ||||||||||||||||
Additional Paid-In Capital
|
12,168,608 | (362,972 | ) | 11,805,636 | 11,358,733 | (87,392 | ) | 11,271,341 | ||||||||||||||||
Stock Payable
|
- | - | - | 25,000 | - | 25,000 | ||||||||||||||||||
Accumulated Other Comprehensive Income
|
(12,500 | ) | - | (12,500 | ) | - | - | - | ||||||||||||||||
Deficit Accumulated During Exploration Stage
|
(13,475,848 | ) | - | (13,475,848 | ) | (11,261,861 | ) | (94,281 | ) | (11,356,142 | ) | |||||||||||||
Total Stockholders’ Equity (Deficit)
|
(1,213,737 | ) | (367,490 | ) | (1,581,227 | ) | 223,636 | (182,554 | ) | 41,082 | ||||||||||||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$ | 2,676,228 | - | 2,676,228 | $ | 2,937,816 | 2,843,535 |
12 months ended
December 31, 2011
|
Adjustments
|
As restated
|
||||||||||
Revenues
|
||||||||||||
Retail Sales (revenue prior to change to mining company in 2006)
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Cost of Revenue
|
-
|
-
|
-
|
|||||||||
Gross Loss
|
-
|
-
|
-
|
|||||||||
Operating Expenses
|
||||||||||||
Commissions & Consulting Fees
|
43,216
|
-
|
43,216
|
|||||||||
General & Administrative Costs
|
345,451
|
-
|
345,451
|
|||||||||
Mining Property Costs
|
170,856
|
94,281
|
265,137
|
|||||||||
Impairment Expense
|
124,343
|
-
|
124,343
|
|||||||||
Accretion Expense
|
243
|
-
|
243
|
|||||||||
Depreciation Expense
|
60,560
|
-
|
60,560
|
|||||||||
Professional Services
|
52,970
|
-
|
52,970
|
|||||||||
Total Operating Expenses
|
797,639
|
94,281
|
891,920
|
|||||||||
Net Operating Loss
|
(797,639
|
)
|
(94,281
|
)
|
(891,920
|
)
|
||||||
Other Income (Expenses)
|
||||||||||||
Gain on Mineral Claim Sales
|
103,500
|
-
|
103,500
|
|||||||||
Gain on Joint-Ventures
|
-
|
-
|
-
|
|||||||||
Impairment Expense
|
-
|
-
|
-
|
|||||||||
Interest Income
|
532
|
-
|
532
|
|||||||||
Interest Expense
|
(166,748
|
)
|
-
|
(166,748
|
)
|
|||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
|||||||||
Bad Debt Expense
|
(29,018
|
)
|
-
|
(29,018
|
)
|
|||||||
Accretion Expense
|
-
|
-
|
-
|
|||||||||
Other Expense
|
-
|
-
|
-
|
|||||||||
Loss on Settlement
|
(62,095
|
)
|
-
|
(62,095
|
)
|
|||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
|||||||||
Gain (Loss) on Derivative Liability
|
-
|
-
|
-
|
|||||||||
Net Other Income (Expenses)
|
(153,829
|
)
|
-
|
(153,829
|
)
|
|||||||
Net Loss
|
(951,468
|
)
|
(94,281
|
)
|
(1,045,749
|
)
|
||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
-
|
974
|
974
|
|||||||||
Interest on Redeemable Common Stock
|
-
|
(247
|
) |
(247
|
) | |||||||
Net Loss Attributable to Common Shareholders
|
(951,468
|
) |
(93,554
|
) |
(1,045,022
|
) | ||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
91,479,959
|
-
|
91,479,959
|
|||||||||
Basic Net Gain (Loss) per Share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
91,479,959
|
-
|
91,479,959
|
|||||||||
Diluted Net Gain (Loss) per Share
|
$
|
(0.01
|
)
|
-
|
$
|
(0.01
|
)
|
12 months ended
December 31, 2012
|
Adjustments
|
As restated
|
||||||||||
Revenues
|
||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Cost of Revenue
|
-
|
-
|
-
|
|||||||||
Gross Profit
|
-
|
-
|
-
|
|||||||||
Operating Expenses
|
||||||||||||
Commissions & Consulting Fees
|
9,000
|
9,000
|
||||||||||
General & Administrative Costs
|
339,524
|
-
|
339,524
|
|||||||||
Mining Property Costs
|
591,926
|
-
|
591,926
|
|||||||||
Depreciation Expense
|
98,673
|
-
|
98,673
|
|||||||||
Impairment Expense
|
5,341
|
-
|
5,341
|
|||||||||
Accretion Expense
|
513
|
-
|
513
|
|||||||||
Professional Services
|
79,714
|
-
|
79,714
|
|||||||||
Total Operating Expenses
|
1,124,691
|
-
|
1,124,691
|
|||||||||
Net Operating Loss
|
(1,124,691
|
)
|
-
|
(1,124,691
|
)
|
|||||||
Other Income (Expenses)
|
-
|
|||||||||||
Gain on Mineral Claim Sales
|
4,500
|
4,500
|
||||||||||
Other Income from Mineral Claims
|
32,500
|
-
|
32,500
|
|||||||||
Interest Income
|
831
|
-
|
831
|
|||||||||
Interest Expense
|
(644,773
|
)
|
-
|
(644,773
|
)
|
|||||||
Gain/Loss on Derivative Liability
|
(386,833
|
)
|
-
|
(386,833
|
)
|
|||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
|||||||||
Bad Debt (Expense) / Recovery
|
982
|
-
|
982
|
|||||||||
Loss on Settlement
|
-
|
-
|
-
|
|||||||||
Other Expense
|
(2,222
|
)
|
-
|
(2,222
|
)
|
|||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
|||||||||
Net Other Income (Expenses)
|
(995,015
|
)
|
-
|
(995,015
|
)
|
|||||||
Loss From Continuing Operations
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||
Loss From Discontinued Operations
|
-
|
-
|
-
|
|||||||||
Net Loss
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(29,516
|
) |
(29,516
|
) | |||||||
Interest on Redeemable Common Stock
|
-
|
(22,701
|
) |
(22,701
|
) | |||||||
Net Loss Attributable to Common Shareholders
|
(2,119,706
|
) |
(52,217
|
) |
(2,171,923
|
) | ||||||
Unrealized Loss on Available For Sale Securities
|
(12,500
|
)
|
-
|
(12,500
|
) | |||||||
Total Comprehensive Loss
|
(2,132,206
|
)
|
(2,184,423
|
)
|
||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
99,799,411
|
-
|
99,799,411
|
|||||||||
Basic Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
-
|
$
|
(0.02
|
)
|
Mar 31, 2012
(as reported)
|
Adjustments
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current Assets
|
||||||||||||
Cash
|
$
|
118,734
|
-
|
$
|
118,734
|
|||||||
Accounts Receivable
|
-
|
-
|
-
|
|||||||||
Total Current Assets
|
118,734
|
-
|
118,734
|
|||||||||
Other Assets
|
||||||||||||
Certificates of Deposit
|
172,133
|
-
|
172,133
|
|||||||||
Goodwill
|
5,341
|
-
|
5,341
|
|||||||||
Mining Claims - Unproved
|
2,004,295
|
(206,550
|
)
|
1,797,745
|
||||||||
Property, Plant & Equipment, net of accumulated depreciation
|
707,700
|
-
|
707,700
|
|||||||||
Purchase Option - Taber Mine
|
10,000
|
-
|
10,000
|
|||||||||
Reclamation Bond Deposit – Fraser River
|
2,000
|
-
|
2,000
|
|||||||||
Total Other Assets
|
2,901,469
|
(206,550
|
)
|
2,694,919
|
||||||||
TOTAL ASSETS
|
$
|
3,020,203
|
$
|
(206,550
|
)
|
$
|
2,813,653
|
|||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||
Liabilities
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts Payable
|
$
|
30,976
|
-
|
$
|
30,976
|
|||||||
Accrued Expenses - related party
|
812,474
|
-
|
812,474
|
|||||||||
Accrued Interest
|
3,348
|
-
|
3,348
|
|||||||||
Convertible notes payable (net of discount of $146,198)
|
53,802
|
-
|
53,802
|
|||||||||
Note Payable (net of discount of $4,069)
|
5,931
|
-
|
5,931
|
|||||||||
Note Payable – Ruby Mine Mortgage
|
1,873,275
|
-
|
1,873,275
|
|||||||||
Total Current Liabilities
|
2,779,806
|
-
|
2,779,806
|
|||||||||
Long-Term Liabilities
|
||||||||||||
Asset Retirement Obligation
|
5,198
|
-
|
5,198
|
|||||||||
Total Long-Term Liabilities
|
5,198
|
-
|
5,198
|
|||||||||
Total Liabilities
|
$
|
2,785,004
|
-
|
$
|
2,785,004
|
|||||||
Commitment & Contingencies
|
||||||||||||
Common shares subject to redemption, stated at estimated redemption value, 1,914,491 shares outstanding at March 31, 2012 |
-
|
189,904
|
189,904
|
|||||||||
Total Commitment & Contingencies
|
||||||||||||
Stockholders’ Equity (Deficit)
|
||||||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at March 31, 2012
|
-
|
-
|
||||||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 shares issued and outstanding at March 31, 2012
|
4,000
|
-
|
4,000
|
|||||||||
Convertible Preferred stock, Series G, $0.001 par value, 1,500,000 shares authorized, 100,000 shares issued and outstanding at March 31, 2012
|
100
|
-
|
100
|
|||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 96,810,130 shares issued and outstanding at March 31, 2012
|
98,725
|
(1,915
|
) |
96,810
|
||||||||
Additional Paid-In Capital
|
11,796,219
|
(187,989
|
) |
11,608,230
|
||||||||
Stock Payable
|
25,000
|
-
|
25,000
|
|||||||||
Deficit Accumulated During Exploration Stage
|
(11,688,845
|
)
|
(206,550
|
)
|
(11,895,395
|
)
|
||||||
Total Stockholders’ Equity (Deficit)
|
235,199
|
(396,454
|
)
|
(161,255
|
) | |||||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
3,020,203
|
(206,550
|
)
|
$
|
2,813,653
|
3 months ended March 31, 2012
(as reported)
|
Adjustments
|
As Restated
|
||||||||||
Revenues
|
||||||||||||
Retail Sales (revenue prior to change to mining company in 2006)
|
$
|
-
|
-
|
$
|
-
|
|||||||
Cost of Revenue
|
-
|
-
|
-
|
|||||||||
Gross Loss
|
-
|
-
|
-
|
|||||||||
Operating Expenses
|
||||||||||||
Commissions & Consulting Fees
|
-
|
-
|
-
|
|||||||||
General & Administrative Costs
|
93,585
|
-
|
93,585
|
|||||||||
Mining Property Costs
|
55,846
|
112,269
|
168,115
|
|||||||||
Impairment Expense
|
-
|
-
|
-
|
|||||||||
Accretion Expense
|
-
|
-
|
-
|
|||||||||
Depreciation Expense
|
26,185
|
-
|
26,185
|
|||||||||
Professional Services
|
18,500
|
-
|
18,500
|
|||||||||
Total Operating Expenses
|
194,116
|
112,269
|
306,385
|
|||||||||
Net Operating Loss
|
(194,116
|
)
|
(112,269
|
)
|
(306,385
|
)
|
||||||
Other Income (Expenses)
|
||||||||||||
Gain on Mineral Claim Sales
|
4,500
|
-
|
4,500
|
|||||||||
Gain on Joint-Ventures
|
-
|
-
|
-
|
|||||||||
Impairment Expense
|
-
|
-
|
-
|
|||||||||
Interest Income
|
545
|
-
|
545
|
|||||||||
Interest Expense
|
(62,739
|
)
|
-
|
(62,739
|
)
|
|||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
|||||||||
Bad Debt Expense
|
-
|
-
|
-
|
|||||||||
Accretion Expense
|
(127
|
)
|
-
|
(127
|
)
|
|||||||
Other Expense
|
(175,047
|
)
|
-
|
(175,047
|
)
|
|||||||
Loss on Settlement
|
-
|
-
|
-
|
|||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
|||||||||
Gain (Loss) on Derivative Liability
|
-
|
-
|
-
|
|||||||||
Net Other Income (Expenses)
|
(232,868
|
)
|
-
|
(232,868
|
)
|
|||||||
Net Loss
|
(426,984
|
)
|
(112,269
|
)
|
(539,253
|
)
|
||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(14,606
|
) |
(14,606
|
) | |||||||
Interest on Redeemable Common Stock
|
-
|
(2,525
|
) |
(2,525
|
) | |||||||
Net Loss Attributable to Common Shareholders
|
(426,984
|
) |
(129,400
|
) |
(556,384
|
) | ||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
98,127,893
|
|||||||||||
Basic Net Loss per Share
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
98,127,893
|
98,127,893
|
||||||||||
Diluted Net Loss per Share
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
Jun 30, 2012
(as reported)
|
Adjustments
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current Assets
|
||||||||||||
Cash
|
$
|
110,388
|
-
|
$
|
110,388
|
|||||||
Accounts Receivable
|
-
|
-
|
-
|
|||||||||
Total Current Assets
|
110,388
|
-
|
110,388
|
|||||||||
Other Assets
|
||||||||||||
Certificates of Deposit
|
172,255
|
-
|
172,255
|
|||||||||
Goodwill
|
5,341
|
-
|
5,341
|
|||||||||
Mining Claims - Unproved
|
2,110,387
|
(312,898
|
)
|
1,797,489
|
||||||||
Property, Plant & Equipment, net of accumulated depreciation
|
681,515
|
-
|
681,515
|
|||||||||
Purchase Option - Taber Mine
|
16,000
|
-
|
16,000
|
|||||||||
Reclamation Bond Deposit – Fraser River
|
2,000
|
-
|
2,000
|
|||||||||
Total Other Assets
|
2,987,498
|
(312,898
|
)
|
2,674,600
|
||||||||
TOTAL ASSETS
|
$
|
3,097,886
|
$
|
(312,898
|
)
|
$
|
2,784,988
|
|||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||
Liabilities
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts Payable
|
$
|
44,638
|
-
|
$
|
44,638
|
|||||||
Accrued Expenses - related party
|
828,474
|
-
|
828,474
|
|||||||||
Accrued Interest
|
10,823
|
-
|
10,823
|
|||||||||
Convertible notes payable (net of discount of $213,201)
|
161,798
|
-
|
161,798
|
|||||||||
Note Payable (net of discount of $0)
|
-
|
-
|
-
|
|||||||||
Note Payable – Ruby Mine Mortgage
|
1,857,245
|
-
|
1,857,245
|
|||||||||
Total Current Liabilities
|
2,902,978
|
-
|
2,902,978
|
|||||||||
Long-Term Liabilities
|
||||||||||||
Asset Retirement Obligation
|
5,274
|
-
|
5,274
|
|||||||||
Total Long-Term Liabilities
|
5,274
|
-
|
5,274
|
|||||||||
Total Liabilities
|
$
|
2,908,252
|
-
|
$
|
2,908,252
|
|||||||
Commitment & Contingencies
|
||||||||||||
Common shares subject to redemption, stated at estimated redemption value, 2,817,774 shares outstanding at June 30, 2012 |
-
|
260,193
|
260,193
|
|||||||||
Total Commitment & Contingencies
|
||||||||||||
Stockholders’ Equity (Deficit)
|
||||||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at June 30, 2012
|
-
|
-
|
-
|
|||||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 shares issued and outstanding at June 30, 2012
|
4,000
|
-
|
4,000
|
|||||||||
Convertible Preferred stock, Series G, $0.001 par value, 1,500,000 shares authorized, 100,000 shares issued and outstanding at June 30, 2012
|
100
|
-
|
100
|
|||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 96,810,130 shares issued and outstanding at June 30, 2012
|
99,628
|
(2,818
|
) |
96,810
|
||||||||
Additional Paid-In Capital
|
11,999,318
|
(257,375
|
) |
11,741,943
|
||||||||
Stock Payable
|
25,000
|
-
|
25,000
|
|||||||||
Deficit Accumulated During Exploration Stage
|
(11,938,412
|
)
|
(312,898
|
)
|
(12,251,310
|
)
|
||||||
Total Stockholders’ Equity (Deficit)
|
189,634
|
(573,091
|
)
|
(383,457
|
)
|
|||||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
3,097,886
|
(312,898
|
)
|
$
|
2,784,988
|
3 months ended
June 30, 2012
|
Adjustments
|
As Restated
|
6 months ended
June30, 2012
|
Adjustments
|
As Restated
|
|||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Retail Sales (revenue prior to change to mining company in 2006)
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||||||
Cost of Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Gross Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Operating Expenses
|
||||||||||||||||||||||||
Commissions & Consulting Fees
|
6,000
|
-
|
6,000
|
6,000
|
-
|
6,000
|
||||||||||||||||||
General & Administrative Costs
|
72,701
|
-
|
72,701
|
166,286
|
-
|
166,286
|
||||||||||||||||||
Mining Property Costs
|
32,687
|
106,349
|
139,036
|
88,533
|
218,617
|
307,150
|
||||||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Accretion Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Depreciation Expense
|
26,185
|
-
|
26,185
|
52,370
|
-
|
52,370
|
||||||||||||||||||
Professional Services
|
6,750
|
-
|
6,750
|
25,250
|
-
|
25,250
|
||||||||||||||||||
Total Operating Expenses
|
144,323
|
106,349
|
250,672
|
338,439
|
218,617
|
557,056
|
||||||||||||||||||
Net Operating Loss
|
(144,323
|
)
|
(106,349
|
)
|
(250,672
|
)
|
(338,439
|
)
|
(218,617
|
)
|
(557,056
|
)
|
||||||||||||
Other Income (Expenses)
|
||||||||||||||||||||||||
Gain on Mineral Claim Sales
|
-
|
-
|
-
|
4,500
|
-
|
4,500
|
||||||||||||||||||
Gain on Joint-Ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Interest Income
|
(120
|
)
|
-
|
(120
|
)
|
425
|
-
|
425
|
||||||||||||||||
Interest Expense
|
(105,048
|
)
|
-
|
(105,048
|
)
|
(167,787
|
)
|
-
|
(167,787
|
)
|
||||||||||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Bad Debt Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Accretion Expense
|
(76
|
)
|
-
|
(76
|
)
|
(203
|
)
|
-
|
(203
|
)
|
||||||||||||||
Other Expense
|
-
|
-
|
-
|
(175,047
|
)
|
-
|
(175,047
|
)
|
||||||||||||||||
Loss on Settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Gain (Loss) on Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Net Other Income (Expenses)
|
(105,244
|
)
|
-
|
(105,244
|
)
|
(338,112
|
)
|
-
|
(338,112
|
)
|
||||||||||||||
Net Loss
|
(249,567
|
)
|
(106,349
|
)
|
(355,916
|
)
|
(676,551
|
)
|
(218,617
|
)
|
(895,168
|
)
|
||||||||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(6,836
|
) |
(6,836
|
) |
-
|
(21,442
|
) |
(21,442
|
) | ||||||||||||||
Interest on Redeemable Common Stock
|
-
|
(5,453
|
) |
(5,453
|
) |
-
|
(7,978
|
) |
(7,978
|
) | ||||||||||||||
Net Loss Attributable to Common Shareholders
|
(249,567
|
) |
(118,638
|
) |
(368,205
|
) |
(676,551
|
) |
(248,037
|
) |
(924,588
|
) | ||||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
99,296,795
|
-
|
99,296,795
|
98,712,344
|
-
|
98,712,344
|
||||||||||||||||||
Basic Net Loss per Share
|
$
|
(0.00
|
)
|
-
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
-
|
$
|
(0.01
|
)
|
||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
99,296,795
|
-
|
99,296,795
|
98,712,344
|
-
|
98,712,344
|
||||||||||||||||||
Diluted Net Loss per Share
|
$
|
(0.00
|
)
|
-
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
-
|
$
|
(0.01
|
)
|
Sep 30, 2012
(as reported)
|
Adjustments
|
As Restated
|
||||||||||
ASSETS
|
||||||||||||
Current Assets
|
||||||||||||
Cash
|
$
|
70,726
|
-
|
$
|
70,726
|
|||||||
Accounts Receivable
|
-
|
-
|
-
|
|||||||||
Total Current Assets
|
70,726
|
-
|
70,726
|
|||||||||
Other Assets
|
||||||||||||
Certificates of Deposit
|
172,378
|
-
|
172,378
|
|||||||||
Deferred Financing Costs, net
|
21,131
|
-
|
21,131
|
|||||||||
Goodwill
|
5,341
|
-
|
5,341
|
|||||||||
Mining Claims - Unproved
|
2,187,207
|
(389,718
|
)
|
1,797,489
|
||||||||
Property, Plant & Equipment, net of accumulated depreciation
|
660,083
|
-
|
660,083
|
|||||||||
Purchase Option - Taber Mine
|
22,000
|
-
|
22,000
|
|||||||||
Reclamation Bond Deposit – Fraser River
|
2,000
|
-
|
2,000
|
|||||||||
Total Other Assets
|
3,070,140
|
(389,718
|
)
|
2,680,422
|
||||||||
TOTAL ASSETS
|
$
|
3,140,866
|
(389,718
|
)
|
$
|
2,751,148
|
||||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||
Liabilities
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts Payable
|
$
|
31,165
|
-
|
$
|
31,165
|
|||||||
Accrued Expenses - related party
|
850,474
|
-
|
850,474
|
|||||||||
Accrued Interest
|
18,513
|
-
|
18,513
|
|||||||||
Convertible notes payable (net of discount of $240,325)
|
357,675
|
-
|
357,675
|
|||||||||
Note Payable (net of discount of $0)
|
-
|
-
|
-
|
|||||||||
Derivative Liability
|
585,498
|
-
|
585,498
|
|||||||||
Note Payable – Ruby Mine Mortgage
|
1,841,095
|
-
|
1,841,095
|
|||||||||
Total Current Liabilities
|
3,684,420
|
-
|
3,684,420
|
|||||||||
Long-Term Liabilities
|
||||||||||||
Asset Retirement Obligation
|
5,350
|
-
|
5,350
|
|||||||||
Total Long-Term Liabilities
|
5,350
|
-
|
5,350
|
|||||||||
Total Liabilities
|
$
|
3,689,770
|
-
|
$
|
3,689,770
|
|||||||
Commitment & Contingencies
|
||||||||||||
Common shares subject to redemption, stated at estimated redemption value, 3,602,492 shares outstanding at September 30, 2012 |
-
|
314,757
|
314,757
|
|||||||||
Total Commitment & Contingencies
|
||||||||||||
Stockholders’ Equity (Deficit)
|
||||||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at September 30, 2012
|
-
|
-
|
||||||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 shares issued and outstanding at September 30, 2012
|
4,000
|
-
|
4,000
|
|||||||||
Convertible Preferred stock, Series G, $0.001 par value, 0 and 1,500,000 shares authorized, 0 issued and outstanding at September 30, 2012
|
-
|
-
|
-
|
|||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 96,895,130 shares issued and outstanding at September 30, 2012
|
100,498
|
(3,603
|
) |
96,895
|
||||||||
Additional Paid-In Capital
|
12,047,659
|
(311,154
|
) |
11,736,505
|
||||||||
Stock Payable
|
25,000
|
-
|
25,000
|
|||||||||
Deficit Accumulated During Exploration Stage
|
(12,726,061
|
)
|
(389,718
|
)
|
(13,115,779
|
|||||||
Total Stockholders’ Equity (Deficit)
|
(548,904
|
)
|
(704,475
|
)
|
(1,253,379
|
)
|
||||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
3,140,866
|
(389,718
|
)
|
$
|
2,751,148
|
3 months ended
Sept 30, 2012
(as reported)
|
Adjustments
|
As Restated
|
9 months ended
Sept 30, 2012
(as reported)
|
Adjustments
|
As Restated
|
|||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Retail Sales (revenue prior to change to mining company in 2006)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||
Cost of Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Gross Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Operating Expenses
|
||||||||||||||||||||||||
Commissions & Consulting Fees
|
-
|
-
|
-
|
6,000
|
-
|
6,000
|
||||||||||||||||||
General & Administrative Costs
|
85,640
|
-
|
85,640
|
251,926
|
-
|
251,926
|
||||||||||||||||||
Mining Property Costs
|
63,326
|
76,820
|
140,146
|
151,859
|
295,437
|
447,296
|
||||||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Accretion Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Depreciation Expense
|
21,432
|
-
|
21,432
|
73,802
|
-
|
73,802
|
||||||||||||||||||
Professional Services
|
10,922
|
-
|
10,922
|
36,172
|
-
|
36,172
|
||||||||||||||||||
Total Operating Expenses
|
181,320
|
76,820
|
258,140
|
519,759
|
295,437
|
815,196
|
||||||||||||||||||
Net Operating Loss
|
(181,320
|
)
|
(76,820
|
)
|
(258,140
|
)
|
(519,759
|
)
|
(295,437
|
)
|
(815,196
|
)
|
||||||||||||
Other Income (Expenses)
|
||||||||||||||||||||||||
Gain on Mineral Claim Sales
|
-
|
-
|
-
|
4,500
|
-
|
4,500
|
||||||||||||||||||
Gain on Joint-Ventures
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Interest Income
|
159
|
-
|
159
|
584
|
-
|
584
|
||||||||||||||||||
Interest Expense
|
(155,881
|
)
|
-
|
(155,881
|
)
|
(323,668
|
)
|
-
|
(323,668
|
)
|
||||||||||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Bad Debt Expense
|
982
|
-
|
982
|
982
|
-
|
982
|
||||||||||||||||||
Accretion Expense
|
(76
|
)
|
-
|
(76
|
)
|
(279
|
)
|
-
|
(279
|
)
|
||||||||||||||
Other Expense
|
(2,222
|
)
|
-
|
(2,222
|
)
|
(177,269
|
)
|
-
|
(177,269
|
)
|
||||||||||||||
Loss on Settlement
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Gain (Loss) on Derivative Liability
|
(449,291
|
)
|
-
|
(449,291
|
)
|
(449,291
|
)
|
-
|
(449,291
|
)
|
||||||||||||||
Net Other Income (Expenses)
|
(606,329
|
)
|
-
|
(606,329
|
)
|
(944,441
|
)
|
-
|
(944,441
|
)
|
||||||||||||||
Net Loss
|
(787,649
|
)
|
(76,820
|
)
|
(864,469
|
)
|
(1,464,200
|
)
|
(295,437
|
)
|
(1,759,637
|
)
|
||||||||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(4,157
|
) |
(4,157
|
) |
-
|
(25,599
|
) |
(25,599
|
) | ||||||||||||||
Interest on Redeemable Common Stock
|
-
|
(6,907
|
) |
(6,907
|
) |
-
|
(14,885
|
) |
(14,885
|
) | ||||||||||||||
Net Loss Attributable to Common Shareholders
|
(787,649
|
) |
(87,884
|
) |
(875,533
|
) |
(1,464,200
|
) |
(284,723
|
) |
(1,800,121
|
) | ||||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
100,200,957
|
-
|
100,200,957
|
99,212,170
|
-
|
99,212,170
|
||||||||||||||||||
Basic Net Loss per Share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.02
|
) | ||||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
100,200,957
|
-
|
95,880,831
|
99,212,170
|
-
|
89,719,476
|
||||||||||||||||||
Diluted Net Loss per Share
|
$
|
(0.01
|
)
|
-
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
-
|
$
|
(0.02
|
)
|