AIM
EXPLORATION INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
November 30, 2017
|
|
August 31, 2017
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
Cash
|
|
$
|
2,493
|
|
|
$
|
802
|
Prepaid deposits and services – Note 4
|
|
|
27,545
|
|
|
|
11,340
|
Total Current Assets
|
|
|
30,038
|
|
|
|
12,142
|
|
|
|
|
|
|
|
|
Mineral property – Note 5
|
|
|
804,656
|
|
|
|
804,656
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
834,694
|
|
|
$
|
816,798
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities – Note 6
|
|
$
|
334,933
|
|
|
$
|
319,878
|
Loans payable – Note 7
|
|
|
37,270
|
|
|
|
44,270
|
Loans payable – related party – Note 8
|
|
|
604,716
|
|
|
|
557,576
|
Convertible note, net of unamortized discount – Note 9
|
|
|
666,756
|
|
|
|
634,555
|
Derivative liability – Note 10
|
|
|
738,726
|
|
|
|
729,180
|
TOTAL LIABILITIES
|
|
|
2,382,401
|
|
|
|
2,285,459
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
Capital Stock
Authorized 1,000,000 shares of preferred stock, $0.001 par value Issued and outstanding 100,000 shares (100,000 as at August 31,
2017) – Note 11
|
|
|
100
|
|
|
|
100
|
1,500,000,000
shares of common stock: $0.001 par value Issued and outstanding 730,524,566 shares (724,370,720 shares outstanding as at August
31, 2017) - Note 11
|
|
|
853,739
|
|
|
|
547,585
|
Additional paid in capital
|
|
|
2,530,558
|
|
|
|
2,451,570
|
Shares receivable
|
|
|
(5,090
|
)
|
|
|
(5,090)
|
Accumulated deficit
|
|
|
(4,927,014
|
)
|
|
|
(4,762,826)
|
|
|
|
|
|
|
|
|
TOTAL STOCKHOLDERS' DEFICIT
|
|
|
(1,547,707
|
)
|
|
|
(1,468,661)
|
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
$
|
834,694
|
|
|
$
|
816,798
|
The
accompanying notes are an integral part of these condensed consolidated financial statements
AIM
EXPLORATION INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
3 Months Ended
|
|
|
November
30, 2017
|
|
November 30, 2016
|
REVENUE
|
|
|
|
|
Total Revenue
|
|
$
|
0
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
MINERAL PROPERTY OPERATIONS
|
|
|
|
|
|
|
|
Acquisition
|
|
|
—
|
|
|
|
—
|
Exploration
|
|
|
3,636
|
|
|
|
—
|
Total Mineral Property Operations
|
|
|
3,636
|
|
|
|
—
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
Accretion
|
|
|
78,984
|
|
|
|
40,410
|
Consulting fees
|
|
|
12,791
|
|
|
|
12,534
|
Filling fees
|
|
|
1,436
|
|
|
|
2,430
|
Office & general
|
|
|
10,512
|
|
|
|
11,396
|
Professional fees
|
|
|
32,109
|
|
|
|
7,123
|
Public relations
|
|
|
—
|
|
|
|
22,438
|
Related party – director’s fees
|
|
|
—
|
|
|
|
388,833
|
Related party – management fees
|
|
|
52,500
|
|
|
|
45,000
|
|
|
|
|
|
|
|
|
Total Expenses
|
|
|
188,332
|
|
|
|
530,164
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
(191,968
|
)
|
|
|
(530,164)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(14,876
|
)
|
|
|
(13,446)
|
Finance costs
|
|
|
(30,567
|
)
|
|
|
—
|
Unrealized foreign exchange loss
|
|
|
(4,317
|
)
|
|
|
(61,471)
|
Gain (loss) on derivative liability
|
|
|
77,540
|
|
|
|
4,927
|
|
|
|
|
|
|
|
|
Total Other Expense
|
|
|
27,780
|
|
|
|
(69,990)
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(164,188
|
)
|
|
$
|
(600,154)
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED LOSS PER COMMON SHARE
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00)
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING (Note 6)
|
|
|
724,505,969
|
|
|
|
474,910,503
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED LOSS PER PREFERRED SHARE
|
|
$
|
(0.60
|
)
|
|
$
|
(0.17)
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF PREFERRED SHARES OUTSTANDING
|
|
|
100,000
|
|
|
|
100,000
|
The
accompanying notes are an integral part of these condensed consolidated financial statements
AIM
EXPLORATION INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
3 Months Ended
|
|
|
November 30, 2017
|
|
November 30, 2016
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(164,188
|
)
|
|
$
|
(600,154)
|
Accretion related to convertible note
|
|
|
78,984
|
|
|
|
40,410
|
Finance costs and derivative expense
|
|
|
45,443
|
|
|
|
13,446
|
Change in fair value of derivative liability
|
|
|
(77,540
|
)
|
|
|
(4,927)
|
Shares issued for services
|
|
|
—
|
|
|
|
535,833
|
Adjustments to reconcile Net Loss to net
Cash used in operating activities:
|
|
|
|
|
|
|
|
Prepaid deposits and services
|
|
|
(16,205
|
)
|
|
|
(38,168)
|
Accounts Payable
|
|
|
15,055
|
|
|
|
58,366
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
|
|
(118,451
|
)
|
|
|
4,806
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
Loans payable
|
|
|
(7,000
|
)
|
|
|
29,000
|
Convertible debt
|
|
|
80,000
|
|
|
|
—
|
Loans to related party
|
|
|
47,141
|
|
|
|
(33,440)
|
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
|
|
120,142
|
|
|
|
(4,440)
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
|
|
1,691
|
|
|
|
366
|
|
|
|
|
|
|
|
|
CASH, BEGINNING OF PERIOD
|
|
|
802
|
|
|
|
417
|
|
|
|
|
|
|
|
|
CASH, END OF PERIOD
|
|
$
|
2,493
|
|
|
$
|
783
|
The
accompanying notes are an integral part of these condensed consolidated financial statements
AIM
EXPLORATION INC.
NOTES
TO THE
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
November
30, 2017 (unaudited)
NOTE
1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Aim
Exploration, Inc. (“Company”) was organized to engage in mineral exploration. The Company was incorporated on February
18, 2010 in the State of Nevada and established a fiscal year end at August 31.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
condensed
consolidated financial statements present the
condensed
consolidated balance sheets,
condensed
consolidated statements of operations and
condensed
consolidated cash flows of the Company. These financial statements are presented in United States dollars and have been
prepared in accordance with accounting principles generally accepted in the United States.
Principles
of Consolidation
The
condensed
consolidated statements incorporate the financial statements of the Company and its
wholly-owned subsidiary, Aim Exploration SA, of Peru. All significant intercompany accounts and transactions have been eliminated
in consolidation.
Cash
and Cash Equivalents
For
purposes of the condensed consolidated statement of cash flows, the Company considers highly liquid financial instruments purchased
with a maturity of three months or less to be cash equivalents.
Functional
Currency
The
condensed consolidated financial statements are presented in United States dollars, which is also the functional and reporting
currency of the Company. The functional currency of its subsidiary is the Peruvian Nuevos Sol. Monetary assets and liabilities
denominated in foreign currencies are translated at the period end exchange rate while non-monetary assets and liabilities are
translated at historical rates. Revenues and expenses are translated at the average exchange rate for the period. Foreign currency
gains and losses are included in the determination of net income or loss.
Advertising
Advertising
costs are expensed as incurred. As of November 30, 2017, no advertising costs have been incurred.
Property
The
Company does not own or rent any property. The Company’s office space is being provided by the president at no charge to
the Company.
Use
of Estimates and Assumptions
Preparation
of the financial statements in conformity with accounting principles generally accepted in the United States requires management
to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ
from those estimates.
Income
Taxes
The
Company follows the liability method of accounting for income taxes. Deferred tax assets and liabilities are recognized for the
future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax balances. Deferred tax assets and liabilities are measured using enacted or substantially enacted tax
rates expected to apply to the taxable income in the years in which those differences are expected to be recovered or settled.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some
portion or all of the deferred tax assets will not be realized. The effect on deferred tax assets and liabilities of a change
in tax rates is recognized in income in the period that includes the date of enactment or substantive enactment.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Fair
Value of Financial Instruments
The
Company has adopted Accounting Standards Codification subtopic 820-10, Fair Value Measurements and Disclosures ("ASC 820-10").
ASC 820-10 defines fair value, establishes a framework for measuring fair value and enhances fair value measurement disclosure.
The adoption of ASC 820-10 requires that the Company disclose assets and liabilities that are recognized and measured at fair
value on a non-recurring basis, presented in a three-tier fair value hierarchy, as follows:
-
Level 1. Observable inputs such as quoted prices in active markets;
-
Level 2. Inputs, other than the 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.
The
following presents the gross value of assets that were measured and recognized at fair value:
|
Assets
|
Liabilities
|
Level 1
|
$
|
2,493
|
$
|
1,643,675
|
Level 2
|
$
|
832,201
|
$
|
738,726
|
Level
3
|
$
|
Nil
|
$
|
Nil
|
The
Company adopted ASC 825-10, Financial Instruments, which permits entities to choose to measure many financial instruments and
certain other items at fair value. The adoption of this standard did not have an impact on the Company's financial position, results
of operations or cash flows. The carrying value of cash and cash equivalents, accounts payable and accrued expenses, as reflected
in the balance sheets, approximate fair value because of the short-term maturity of these instruments.
Derivative
Liability
The
conversion features embedded in the outstanding convertible notes payable are separately accounted for as a derivative liability
in accordance with ASC 815-15, Embedded Derivative. This is because the number of shares that may be acquired upon conversion
is indeterminable as the conversion rates are expressed as a percentage discount to the current fair market value of common stock
at the time of conversion. Derivative liabilities are valued when the host instruments (convertible notes) are initially issued
and are also revalued at each reporting date, with the change in the respective fair values being recorded as a gain or loss to
the derivative liability.
Net
Loss per Share
Basic
loss per share includes no dilution and is computed by dividing loss available to common stockholders by the weighted average
number of common shares outstanding for the period. Dilutive loss per share reflects the potential dilution of securities that
could share in the losses of the Company. Because the Company does not have any potentially dilutive securities, the accompanying
presentation is only of basic loss per share.
Impairment
of Long-Lived Assets
The
Company reviews its long-lived assets for recoverability in accordance with ASC 360, Property Plant and Equipment. Under that
standard, the Company reviews the recoverability of its long-lived assets or asset groups when events or changes in circumstances
indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited
to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors;
accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset;
current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with
the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before
the end of its estimated useful life.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Impairment
of Long-Lived Assets (Continued)
Recoverability
is assessed based on the carrying amount of the asset and its fair value which is generally determined based on the sum of the
undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal
in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value. The
Company conducts a review for each reported period and determines whether any triggering events are indicated.
Mineral
Property Costs
Once
the legal right to explore a property has been acquired, the Company capitalized all costs related to mineral property interests
on a property-by-property basis. Such costs include mineral property acquisition costs, net of any recoveries.
Property
acquisition costs include cash costs and the fair market value of issued shares and other share-based payments, paid under option
or joint interest agreements. Payment terms are at the sole discretion of the Company and are recorded as acquisition costs upon
payment.
The Company has capitalized $804,656 of mineral property acquisition costs reflecting its
investment in its properties. To date, the Company has not established any proven or probable reserves on its mineral properties.
Stock-based
Compensation
The
Company adopted FASB guidance on stock based compensation upon inception at February 18, 2010. ASC 718-10-30-2 requires all share-based
payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their
fair values. The Company has not had any stock and stock options issued for services and compensation for the period from inception
(February 18, 2010) through November 30, 2017.
Recent
Accounting Pronouncements
Other
recent accounting pronouncements issued by the FASB (including its Emerging Issues Task Force), the American Institute of Certified
Public Accountants, and the United States Securities and Exchange Commission did not or are not believed by management to have
a material impact on the Company’s present or future consolidated financial statements.
NOTE
3 – GOING CONCERN
The
Company’s financial statements are prepared in accordance with generally accepted accounting principles applicable to a
going concern. This contemplates the realization of assets and the liquidation of liabilities in the normal course of business.
Currently, the Company has a working capital deficit of $2,352,363, an accumulated deficit of $4,927,014 and net loss from operations
since inception of $4,927,014. The Company does not have a source of revenue sufficient to cover its operation costs giving substantial
doubt for it to continue as a going concern. The Company will be dependent upon the raising of additional capital through placement
of our common stock in order to implement its business plan, or merging with an operating company. There can be no assurance that
the Company will be successful in either situation in order to continue as a going concern. The Company is funding its initial
operations by way of issuing common shares.
The
officers and directors have committed to advancing certain costs of the Company, including Legal, Audit, Transfer Agency and Edgarizing
costs.
NOTE
4 – PREPAID DEPOSITS AND SERVICES
|
|
November
30, 2017
|
|
August
31, 2017
|
Prepaid services
|
$
|
45
|
$
|
6,164
|
Prepaid
deposits
|
|
27,500
|
|
5,176
|
|
$
|
27,545
|
$
|
11,340
|
NOTE
5 – MINERAL PROPERTY
On
June 23, 2014, Aim Exploration, Inc. entered into a Mining Concession Asset Acquisition Agreement (the “Agreement”)
with Percana Mining Corp. (“Percana”). Pursuant to the Agreement, the Company acquired three separate mining concessions.
The concession titles are unencumbered and comprise of three separate adjoing mining concession two concessions representing 40%
are known as El Tunel Del Tiempo 1 code 11060780 and El Tunel Del Tiempo 2 code 11060781, and the third concession property is
known as Agujeros Negros MAAG comprising the remaining 60%, all of which are registered to the Company.
NOTE
6 – ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
|
November
30, 2017
|
|
August
31, 2017
|
Accounts payable
|
$
|
327,653
|
$
|
311,598
|
Accrued
liabilities
|
|
7,280
|
|
8,280
|
|
$
|
334,933
|
$
|
319,878
|
NOTE
7 – LOANS PAYABLE
During
the three months ended November 30, 2017, the Company issued unsecured, non-interest bearing loans of $7,000 (November 30, 2016:
$98,350) and repaid loans of $14,000 (November 30, 2016: $Nil).
NOTE
8 – LOAN PAYABLE – RELATED PARTY
During
the period ended
November 30, 2017, a director
of the Company advanced $7,655 (November 30, 2016: $8,061).
The amounts are unsecured, non-interest
bearing and are due on demand. During the same period, the Company made repayments of $
13,015
to
a director (November 30, 2016: $
86,500
).
Nil
common shares
(November 30, 2016: 34,285,739 common shares) were issued to repay $
Nil
of this amount (November
30, 2016:
$72,000
). (Note 11)
During
the period ended November 30, 2017, the Company made repayments to related parties, issuing
Nil
common shares (November 30, 2016:
79,600,000
common shares) of the
Company with a fair value of $
Nil
(November 30, 2016: $
111,440)
.
During
the period ended
November 30, 2017,
management
fees totaling $
52,500
where accrued as payable to directors and officers of the Company (November
30, 2016: $
45,000
).
As
at
November 30
, 2017,
the Company owed related party loans of $
604,716
(August 31, 2017: $
557,576)
.
NOTE
9 – CONVERTIBLE NOTE
During
the three months ended November 30, 2017, the Company issued convertible notes with a principal balance of $80,000, with maturity
dates of March 11, 2018 and April 27, 2018, and interest rates per annum of 8% - 12%. The principal is convertible into shares
of the Company at a conversion rate equal to 60% of the lowest trading price of the Company’s common stock for the fifteen
prior trading days, as defined in the agreements.
During
the three months ended November 30, 2017, 6,153,846 common shares were issued in relation to conversion options exercised during
the period, which reduced the convertible debt by $8,000.
The
following convertible notes were outstanding as at November 30, 2017 and August 31, 2017:
|
|
November
30,
2017
|
|
|
August
31, 2017
|
Note
balance
|
$
|
673,180
|
$
|
|
586,512
|
Debt
discounts
|
|
(126,260)
|
|
|
(64,917)
|
Accrued
interest
|
|
119,836
|
|
|
112,959
|
|
$
|
666,756
|
$
|
|
634,554
|
NOTE
10 – DERIVATIVE LIABILITY
An
embedded derivative has been bifurcated and accounted for separately from the debt host. Accordingly, the Company recorded the
estimated derivative as a liability upon issuance of the convertible notes. The derivative liability was recorded by reducing
the carrying value of the convertible notes. The fair value of the embedded derivative fluctuates with the fair value of the Company’s
common stock, which is calculated each quarter using the Black-Scholes valuation model.
During
the year ended November 30, 2017, the Company recognized change in fair value of the derivative liability of $77,540 related to
the change in fair value of the conversion feature. The change in fair value of the conversion feature was recorded through operating
results.
NOTE
11 – CAPITAL STOCK
On
April 25, 2016, the Company consolidated its share capital on a 250:1 basis. All common shares and per share amounts have been
restated to reflect this share consolidation.
The
Company has authorized 250,000,000 shares of common stock with a par value of $0.001 per share and 1,000,000 shares of preferred
stock with a par value of $0.001 per share.
At
November 30, 2017, 730,524,566 shares of common stock were issued and outstanding, and 100,000 shares of preferred stock were
issued and outstanding.
Three
months ended November 30, 2017
During
the three months ended November 30, 2017, the Company issued
6,153,846 common shares pursuant
to the exercise of the option attached to outstanding convertible notes.
Year
ended August 31, 2017
On
September 14, 2016, the Company issued an additional 220,000,000 to Percana to bring their post-consolidation shareholdings to
235,750,000 common shares. The value of these additional shares is $462,000 which is based on fair market value. These shares
were issued in connection with the acquisition of certain mining property. (Note 4)
During
the year ended August 31, 2017, the Company issued
27,305,206 common shares pursuant to the
exercise of the option attached to outstanding convertible notes and 400,000 common shares pursuant to the exercise of the option
attached to outstanding related party convertible notes.
During
the
year ended August 31, 2017
,
the Company issued 25,000,000 common shares in connection with services rendered. Such services had a fair value of $75,000.
During
the
year ended August 31, 2017
,
the Company issued 219,444,444 common shares in connection with director’s compensation. Such services had a fair value
of $395,000. Of this amount $323,000 was expensed during the current period and $72,000 reduced an amount due to a related party.
During
the
year ended August 31, 2017
,
the Company issued 206,505,000 common shares in connection with paying down $206,505 of debt to a related party.
During
the year ended August 31, 2017, the Company issued 3,343,341 common shares in connection with a private placement offering. The
common shares were issued at a fair value of $0.03 per share for gross proceeds of $99,700.
NOTE
11 – CAPITAL STOCK (CONTINUED)
Share
purchase warrants
As
at November 30, 2017, the following share purchase warrants issued in connection with convertible notes were outstanding:
Number
of
Warrants
|
|
Exercise Price
|
|
ExpirATION Dates
|
9,258,535
|
|
|
$
|
0.0052
|
|
|
September 11, 2022
|
6,091,617
|
|
|
$
|
0.0047
|
|
|
September 22, 2022
|
5,611,672
|
|
|
$
|
0.0047
|
|
|
October 27, 2022
|
20,961,824
|
|
|
|
|
|
|
|
A
summary of the changes in warrants for the period ended November 30, 2017 and year ended August 31, 2017 is presented below:
|
|
Number
of Warrants
|
|
Weighted
Average Exercise Price
|
|
Weighted
Average Remaining Life
|
Balance, August 31, 2016 and 2017
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
Issued
|
|
|
|
20,961,824
|
|
|
$
|
0.0049
|
|
|
|
4.82 years
|
Balance, November 30, 2017
|
|
|
|
20,961,824
|
|
|
|
|
|
|
|
4.82 years
|
NOTE
12 – LOSS PER SHARE
The
Company calculates the basic and diluted loss per common share using the weighted average number of common shares outstanding
during each period. To compute diluted earnings per share, the average number of shares outstanding is adjusted for the number
of potentially dilutive shares.
|
|
THREE MONTHS ended NOVEMBER 30,
|
|
|
2017
|
|
2016
|
|
|
|
|
|
Issued shares beginning of year
|
|
|
|
724,370,720
|
|
|
|
22,392,729
|
Weighted average issuances
|
|
|
|
135,249
|
|
|
|
452,517,774
|
Basic weighted average common shares, end of year
|
|
|
|
724,505,969
|
|
|
|
474,910,503
|
NOTE
13 – SUBSEQUENT EVENTS
|
1.
|
Subsequent
to November 30, 2017, the Company issued
252,435,327
common shares pursuant to the exercise of options attached to outstanding convertible
notes.
|