General
Risk Factors
Our
ability to operate as a going concern is in doubt.
The
audit opinion and notes that accompany our Financial Statements, disclose a going concern qualification to our ability to continue
in business. The accompanying Financial Statements have been prepared under the assumption that we will continue as a going concern.
We are an exploration stage company and we have incurred losses since our inception. The Company has incurred losses since inception
resulting in an accumulated deficit of $61,979,184 and further losses are anticipated in the development of its business.
We
currently have no historical recurring source of revenue and our ability to continue as a going concern is dependent on our ability
to raise capital to fund our future exploration and working capital requirements or our ability to profitably execute our business
plan. Our plans for the long-term return to and continuation as a going concern include financing our future operations through
sales of our Common Share and/or debt and the eventual profitable exploitation of our Mine. Additionally, the volatility in capital
markets and general economic conditions in the U.S. and elsewhere can pose significant challenges to raising the required funds.
These factors raise substantial doubt about our ability to continue as a going concern.
Our
consolidated financial statements do not give effect to any adjustments required to realize our assets and discharge our liabilities
in other than the normal course of business and at amounts different from those reflected in the accompanying Financial Statements.
We
will require significant additional capital to fund our business plan.
We
will be required to expend significant funds to determine whether proven and probable mineral reserves exist at our properties,
to continue exploration and, if warranted, to develop our existing properties, and to identify and acquire additional properties
to diversify our property portfolio. We anticipate that we will be required to make substantial capital expenditures for the continued
exploration and, if warranted, development of our Mine. We have spent and will be required to continue to expend significant amounts
of capital for drilling, geological, and geochemical analysis, assaying, and feasibility studies with regard to the results of
our exploration at our Mine. We may not benefit from some of these investments if we are unable to identify commercially exploitable
mineral reserves.
Our
ability to obtain necessary funding for these purposes, in turn, depends upon a number of factors, including the status of the
national and worldwide economy and the price of metals. Capital markets worldwide were adversely affected by substantial losses
by financial institutions, caused by investments in asset-backed securities and remnants from those losses continue to impact
the ability for us to raise capital. We may not be successful in obtaining the required financing or, if we can obtain such financing,
such financing may not be on terms that are favorable to us.
Our
inability to access sufficient capital for our operations could have a material adverse effect on our financial condition, results
of operations, or prospects. Sales of substantial amounts of securities may have a highly dilutive effect on our ownership or
share structure. Sales of a large number of shares of our Common Shares in the public markets, or the potential for such sales,
could decrease the trading price of the Common Shares and could impair our ability to raise capital through future sales of Common
Shares. We have not yet commenced commercial production at any of our properties and, therefore, have not generated positive cash
flows to date and have no reasonable prospects of doing so unless successful commercial production can be achieved at our Mine.
We expect to continue to incur negative investing and operating cash flows until such time as we enter into successful commercial
production. This will require us to deploy our working capital to fund such negative cash flow and to seek additional sources
of financing. There is no assurance that any such financing sources will be available or sufficient to meet our requirements.
There is no assurance that we will be able to continue to raise equity capital or to secure additional debt financing, or that
we will not continue to incur losses.
We
have a limited operating history on which to base an evaluation of our business and prospects.
Since
our inception, we have had no revenue from operations. We have no history of producing products from the Bunker Hill property.
The Mine is a historic, past producing mine with very little recent exploration work. Advancing our Mine into the development
stage will require significant capital and time, and successful commercial production from the Mine will be subject to completing
feasibility studies, permitting and re-commissioning of the Mine, constructing processing plants, and other related works and
infrastructure. As a result, we are subject to all of the risks associated with developing and establishing new mining operations
and business enterprises including:
|
●
|
completion
of feasibility studies to verify reserves and commercial viability, including the ability to find sufficient ore reserves
to support a commercial mining operation;
|
|
●
|
the
timing and cost, which can be considerable, of further exploration, preparing feasibility studies, permitting and construction
of infrastructure, mining and processing facilities;
|
|
●
|
the
availability and costs of drill equipment, exploration personnel, skilled labor, and mining and processing equipment, if required;
|
|
●
|
the
availability and cost of appropriate smelting and/or refining arrangements, if required;
|
|
●
|
compliance
with stringent environmental and other governmental approval and permit requirements;
|
|
●
|
the
availability of funds to finance exploration, development, and construction activities, as warranted;
|
|
●
|
potential
opposition from non-governmental organizations, local groups or local inhabitants that may delay or prevent development activities;
|
|
●
|
potential
increases in exploration, construction, and operating costs due to changes in the cost of fuel, power, materials, and supplies;
and
|
|
●
|
potential
shortages of mineral processing, construction, and other facilities related supplies.
|
The
costs, timing, and complexities of exploration, development, and construction activities may be increased by the location of our
properties and demand by other mineral exploration and mining companies. It is common in exploration programs to experience unexpected
problems and delays during drill programs and, if commenced, development, construction, and mine start-up. In addition, our management
and workforce will need to be expanded, and sufficient housing and other support systems for our workforce will have to be established.
This could result in delays in the commencement of mineral production and increased costs of production. Accordingly, our activities
may not result in profitable mining operations and we may not succeed in establishing mining operations or profitably producing
metals at any of our current or future properties, including our Mine.
We
have a history of losses and expect to continue to incur losses in the future.
We
have incurred losses since inception, have had negative cash flow from operating activities, and expect to continue to incur losses
in the future. We have incurred the following losses from operations during each of the following periods:
|
●
|
$10,793,823
for the year ended June 30, 2020; and $8,113,926 for
the year ended June 30, 2019; and
|
|
●
|
$7,053,072
for the three months ended September 30, 2020; and $1,286,061 for the three months ended
September 30, 2019.
|
We
expect to continue to incur losses unless and until such time as the Mine enters into commercial production and generates sufficient
revenues to fund continuing operations. We recognize that if we are unable to generate significant revenues from mining operations
and dispositions of our properties, we will not be able to earn profits or continue operations. At this early stage of our operation,
we also expect to face the risks, uncertainties, expenses, and difficulties frequently encountered by smaller reporting companies.
We cannot be sure that we will be successful in addressing these risks and uncertainties and our failure to do so could have a
materially adverse effect on our financial condition.
COVID-19.
The
Company’s operations could be significantly adversely affected by the effects of a widespread global outbreak of a contagious
disease, including the recent outbreak of respiratory illness caused by the novel coronavirus (“COVID-19”), which
was declared a pandemic by the World Health Organization on March 12, 2020. The Company cannot accurately predict the impact COVID-19
will have on its operations and the ability of others to meet their obligations with the Company, including uncertainties relating
to the ultimate geographic spread of the virus, the severity of the disease, the duration of the outbreak, and the length of travel
and quarantine restrictions imposed by governments of affected countries. In addition, a significant outbreak of contagious diseases
in the human population could result in a widespread health crisis that could adversely affect the economies and financial markets
of many countries, resulting in an economic downturn that could further affect the Company’s operations and ability to finance
its operations.
Risks
Related to Mining and Exploration
The
Mine is in the exploration stage. There is no assurance that we can establish the existence of any mineral reserve on Mine or
any other properties we may acquire in commercially exploitable quantities. Unless and until we do so, we cannot earn any revenues
from these properties and if we do not do so we will lose all of the funds that we expend on exploration. If we do not discover
any mineral reserve in a commercially exploitable quantity, the exploration component of our business could fail.
We
have not established that any of our mineral properties contain any mineral reserve according to recognized reserve guidelines,
nor can there be any assurance that we will be able to do so.
A
mineral reserve is defined by the SEC in its Industry Guide 7 as that part of a mineral deposit that could be economically and
legally extracted or produced at the time of the reserve determination. In general, the probability of any individual prospect
having a “reserve” that meets the requirements of the SEC’s Industry Guide 7 is small, and our mineral properties
may not contain any “reserves” and any funds that we spend on exploration could be lost. Even if we do eventually
discover a mineral reserve on one or more of our properties, there can be no assurance that they can be developed into producing
mines and that we can extract those minerals. Both mineral exploration and development involve a high degree of risk, and few
mineral properties that are explored are ultimately developed into producing mines.
The
commercial viability of an established mineral deposit will depend on a number of factors including, by way of example, the size,
grade, and other attributes of the mineral deposit, the proximity of the mineral deposit to infrastructure such as processing
facilities, roads, rail, power, and a point for shipping, government regulation, and market prices. Most of these factors will
be beyond our control, and any of them could increase costs and make extraction of any identified mineral deposit unprofitable.
The
nature of mineral exploration and production activities involves a high degree of risk and the possibility of uninsured losses.
Exploration
for and the production of minerals is highly speculative and involves much greater risk than many other businesses. Most exploration
programs do not result in the discovery of mineralization, and any mineralization discovered may not be of sufficient quantity
or quality to be profitably mined. Our operations are, and any future development or mining operations we may conduct will be,
subject to all of the operating hazards and risks normally incidental to exploring for and development of mineral properties,
such as, but not limited to:
|
●
|
economically
insufficient mineralized material;
|
|
●
|
fluctuation
in production costs that make mining uneconomical;
|
|
●
|
labor
disputes;
|
|
●
|
unanticipated
variations in grade and other geologic problems;
|
|
●
|
environmental
hazards;
|
|
●
|
water
conditions;
|
|
●
|
difficult
surface or underground conditions;
|
|
●
|
industrial
accidents;
|
|
●
|
metallurgic
and other processing problems;
|
|
●
|
mechanical
and equipment performance problems;
|
|
●
|
failure
of dams, stockpiles, wastewater transportation systems, or impoundments;
|
|
●
|
unusual
or unexpected rock formations; and
|
|
●
|
personal
injury, fire, flooding, cave-ins and landslides.
|
Any
of these risks can materially and adversely affect, among other things, the development of properties, production quantities and
rates, costs and expenditures, potential revenues, and production dates. If we determine that capitalized costs associated with
any of our mineral interests are not likely to be recovered, we would incur a write-down of our investment in these interests.
All of these factors may result in losses in relation to amounts spent that are not recoverable, or that result in additional
expenses.
Commodity
price volatility could have dramatic effects on the results of operations and our ability to execute our business plan.
The
price of commodities varies on a daily basis. Our future revenues, if any, will likely be derived from the extraction and sale
of base and precious metals. The price of those commodities has fluctuated widely, particularly in recent years, and is affected
by numerous factors beyond our control including economic and political trends, expectations of inflation, currency exchange fluctuations,
interest rates, global and regional consumptive patterns, speculative activities and increased production due to new extraction
developments and improved extraction and production methods. The effect of these factors on the price of base and precious metals,
and therefore the economic viability of our business, could negatively affect our ability to secure financing or our results of
operations.
Estimates
of mineralized material and resources are subject to evaluation uncertainties that could result in project failure.
Our
exploration and future mining operations, if any, are and would be faced with risks associated with being able to accurately predict
the quantity and quality of mineralized material and resources/reserves within the earth using statistical sampling techniques.
Estimates of any mineralized material or resource/reserve on any of our properties would be made using samples obtained from appropriately
placed trenches, test pits, underground workings, and intelligently designed drilling. There is an inherent variability of assays
between check and duplicate samples taken adjacent to each other and between sampling points that cannot be reasonably eliminated.
Additionally, there also may be unknown geologic details that have not been identified or correctly appreciated at the current
level of accumulated knowledge about our properties. This could result in uncertainties that cannot be reasonably eliminated from
the process of estimating mineralized material and resources/reserves. If these estimates were to prove to be unreliable, we could
implement an exploitation plan that may not lead to commercially viable operations in the future.
Any
material changes in mineral resource/reserve estimates and grades of mineralization will affect the economic viability of placing
a property into production and a property’s return on capital.
As
we have not completed feasibility studies on our Mine and have not commenced actual production, mineralization resource estimates
may require adjustments or downward revisions. In addition, the grade of ore ultimately mined, if any, may differ from that indicated
by future feasibility studies and drill results. Minerals recovered in small scale tests may not be duplicated in large scale
tests under on-site conditions or in production scale.
Our
exploration activities on our properties may not be commercially successful, which could lead us to abandon our plans to develop
our properties and our investments in exploration.
Our
long-term success depends on our ability to identify mineral deposits on our Mine and other properties we may acquire, if any,
that we can then develop into commercially viable mining operations. Mineral exploration is highly speculative in nature, involves
many risks, and is frequently non-productive. These risks include unusual or unexpected geologic formations, and the inability
to obtain suitable or adequate machinery, equipment, or labor. The success of commodity exploration is determined in part by the
following factors:
|
●
|
the
identification of potential mineralization based on surficial analysis;
|
|
●
|
availability
of government-granted exploration permits;
|
|
●
|
the
quality of our management and our geological and technical expertise; and
|
|
●
|
the
capital available for exploration and development work.
|
Substantial
expenditures are required to establish proven and probable reserves through drilling and analysis, to develop metallurgical processes
to extract metal, and to develop the mining and processing facilities and infrastructure at any site chosen for mining. Whether
a mineral deposit will be commercially viable depends on a number of factors that include, without limitation, the particular
attributes of the deposit, such as size, grade, and proximity to infrastructure; commodity prices, which can fluctuate widely;
and government regulations, including, without limitation, regulations relating to prices, taxes, royalties, land tenure, land
use, importing and exporting of minerals, and environmental protection. We may invest significant capital and resources in exploration
activities and may abandon such investments if we are unable to identify commercially exploitable mineral reserves. The decision
to abandon a project may have an adverse effect on the market value of our securities and the ability to raise future financing.
We
are subject to significant governmental regulations that affect our operations and costs of conducting our business and may not
be able to obtain all required permits and licenses to place our properties into production.
Our
current and future operations, including exploration and, if warranted, development of the Mine, do and will require permits from
governmental authorities and will be governed by laws and regulations, including:
|
●
|
laws
and regulations governing mineral concession acquisition, prospecting, development, mining, and production;
|
|
●
|
laws
and regulations related to exports, taxes, and fees;
|
|
●
|
labor
standards and regulations related to occupational health and mine safety; and
|
|
●
|
environmental
standards and regulations related to waste disposal, toxic substances, land use reclamation, and environmental protection.
|
Companies
engaged in exploration activities often experience increased costs and delays in production and other schedules as a result of
the need to comply with applicable laws, regulations, and permits. Failure to comply with applicable laws, regulations, and permits
may result in enforcement actions, including the forfeiture of mineral claims or other mineral tenures, orders issued by regulatory
or judicial authorities requiring operations to cease or be curtailed, and may include corrective measures requiring capital expenditures,
installation of additional equipment, or costly remedial actions. We cannot predict if all permits that we may require for continued
exploration, development, or construction of mining facilities and conduct of mining operations will be obtainable on reasonable
terms, if at all. Costs related to applying for and obtaining permits and licenses may be prohibitive and could delay our planned
exploration and development activities. We may be required to compensate those suffering loss or damage by reason of our mineral
exploration or our mining activities, if any, and may have civil or criminal fines or penalties imposed for violations of, or
our failure to comply with, such laws, regulations, and permits.
Existing
and possible future laws, regulations, and permits governing operations and activities of exploration companies, or more stringent
implementation of such laws, regulations and permits, could have a material adverse impact on our business and cause increases
in capital expenditures or require abandonment or delays in exploration. Our Mine is located in Northern Idaho and has numerous
clearly defined regulations with respect to permitting mines, which could potentially impact the total time to market for the
project.
Our
activities are subject to environmental laws and regulations that may increase our costs of doing business and restrict our operations.
Both
mineral exploration and extraction require permits from various federal, state, and local governmental authorities and are governed
by laws and regulations, including those with respect to prospecting, mine development, mineral production, transport, export,
taxation, labor standards, occupational health, waste disposal, toxic substances, land use, environmental protection, mine safety
and other matters. There can be no assurance that we will be able to obtain or maintain any of the permits required for the exploration
of our mineral properties or for the construction and operation of a mine on our properties at economically viable costs. If we
cannot accomplish these objectives, our business could fail. We believe that we are in compliance with all material laws and regulations
that currently apply to our activities but there can be no assurance that we can continue to remain in compliance. Current laws
and regulations could be amended, and we might not be able to comply with them, as amended. Further, there can be no assurance
that we will be able to obtain or maintain all permits necessary for our future operations, or that we will be able to obtain
them on reasonable terms. To the extent such approvals are required and are not obtained, we may be delayed or prohibited from
proceeding with planned exploration or development of our mineral properties.
Environmental
hazards unknown to us, which have been caused by previous or existing owners or operators of the properties, may exist on the
properties in which we hold an interest. Many of our properties in which we have ownership rights are located within the Coeur
d’Alene Mining District, which is currently the site of a Federal Superfund cleanup project. It is possible that environmental
cleanup or other environmental restoration procedures could remain to be completed or mandated by law, causing unpredictable and
unexpected liabilities to arise.
Regulations
and pending legislation governing issues involving climate change could result in increased operating costs, which could have
a material adverse effect on our business.
A
number of governments or governmental bodies have introduced or are contemplating legislative and/or regulatory changes in response
to concerns about the potential impact of climate change. Legislation and increased regulation regarding climate change could
impose significant costs on us, on our future venture partners, if any, and on our suppliers, including costs related to increased
energy requirements, capital equipment, environmental monitoring and reporting, and other costs necessary to comply with such
regulations. Any adopted future climate change regulations could also negatively impact our ability to compete with companies
situated in areas not subject to such limitations. Given the emotional and political significance and uncertainty surrounding
the impact of climate change and how it should be dealt with, we cannot predict how legislation and regulation will ultimately
affect our financial condition, operating performance, and ability to compete. Furthermore, even without such regulation, increased
awareness and any adverse publicity in the global marketplace about potential impacts on climate change by us or other companies
in our industry could harm our reputation. The potential physical impacts of climate change on our operations are highly uncertain,
could be particular to the geographic circumstances in areas in which we operate and may include changes in rainfall and storm
patterns and intensities, water shortages, changing sea levels, and changing temperatures. These impacts may adversely impact
the cost, production, and financial performance of our operations.
There
are several governmental regulations that materially restrict mineral exploration. We will be subject to the federal regulations
(environmental) and the laws of the State of Idaho as we carry out our exploration program. We may be required to obtain additional
work permits, post bonds and perform remediation work for any physical disturbance to the land in order to comply with these laws.
While our planned exploration program budgets for regulatory compliance, there is a risk that new regulations could increase our
costs of doing business and prevent us from carrying out our exploration program.
Land
reclamation requirements for our properties may be burdensome and expensive.
Although
variable depending on location and the governing authority, land reclamation requirements are generally imposed on mineral exploration
companies (as well as companies with mining operations) in order to minimize long term effects of land disturbance.
Reclamation
may include requirements to:
|
●
|
control
dispersion of potentially deleterious effluents;
|
|
●
|
treat
ground and surface water to drinking water standards; and
|
|
●
|
reasonably
re-establish pre-disturbance landforms and vegetation.
|
In
order to carry out reclamation obligations imposed on us in connection with our potential development activities, we must allocate
financial resources that might otherwise be spent on further exploration and development programs. We plan to set up a provision
for our reclamation obligations on our properties, as appropriate, but this provision may not be adequate. If we are required
to carry out unanticipated reclamation work, our financial position could be adversely affected.
The
silver exploration and mining industry is highly competitive.
The
mining industry is intensely competitive in all of its phases. As a result of this competition, some of which is with large established
mining companies with substantial capabilities and with greater financial and technical resources than ours, we may be unable
to acquire additional properties, if any, or financing on terms we consider acceptable. We also compete with other mining companies
in the recruitment and retention of qualified managerial and technical employees. If we are unable to successfully compete for
qualified employees, our exploration and development programs may be slowed down or suspended. We compete with other companies
that produce our planned commercial products for capital. If we are unable to raise sufficient capital, our exploration and development
programs may be jeopardized or we may not be able to acquire, develop, or operate additional mining projects.
The
silver industry is highly competitive, and we are required to compete with other corporations and business entities, many of which
have greater resources than ours. Such corporations and other business entities could outbid us for potential projects or produce
minerals at lower costs, which would have a negative effect on our operations.
Silver
prices are highly volatile. If a profitable silver market does not exist, we may have to cease operations.
Silver
prices have been highly volatile and are affected by numerous international economic and political factors over which we have
no control. Our long-term success is highly dependent upon the price of silver, as the economic feasibility of any ore body discovered
on our current property, or on other properties we may acquire in the future, would, in large part, be determined by the prevailing
market price of silver. If a profitable market does not exist, we may have to cease operations.
A
shortage of equipment and supplies could adversely affect our ability to operate our business.
We
are dependent on various supplies and equipment to carry out our mining exploration and, if warranted, development operations.
Any shortage of such supplies, equipment, and parts could have a material adverse effect on our ability to carry out our operations
and could therefore limit, or increase the cost of, production.
Joint
ventures and other partnerships, including offtake arrangements, may expose us to risks.
We
may enter into joint ventures, partnership arrangements, or offtake agreements, with other parties in relation to the exploration,
development, and production of the properties in which we have an interest. Any failure of such other companies to meet their
obligations to us or to third parties, or any disputes with respect to the parties’ respective rights and obligations, could
have a material adverse effect on us, the development and production at our properties, including the Mine, and on future joint
ventures, if any, or their properties, and therefore could have a material adverse effect on our results of operations, financial
performance, cash flows and the price of our Common Shares.
We
may experience difficulty attracting and retaining qualified management to meet the needs of our anticipated growth, and the failure
to manage our growth effectively could have a material adverse effect on our business and financial condition.
We
are dependent on a relatively small number of key employees, including our Chief Executive Officer (the “CEO”) and
Chief Financial Officer (the “CFO”). The loss of any officer could have an adverse effect on us. We have no life insurance
on any individual, and we may be unable to hire a suitable replacement for them on favorable terms, should that become necessary.
Our
results of operations could be affected by currency fluctuations.
Our
properties are currently all located in the U.S. and while most costs associated with these properties are paid in U.S. dollars,
a significant amount of our administrative expenses are payable in Canadian dollars. There can be significant swings in the exchange
rate between the U.S. dollar and the Canadian dollar. There are no plans at this time to hedge against any exchange rate fluctuations
in currencies.
Title
to our properties may be subject to other claims that could affect our property rights and claims.
There
are risks that title to our properties may be challenged or impugned. Our Mine is located in Northern Idaho and may be subject
to prior unrecorded agreements or transfers and title may be affected by undetected defects.
We
may be unable to secure surface access or purchase required surface rights.
Although
we obtain the rights to some or all of the minerals in the ground subject to the mineral tenures that we acquire, or have the
right to acquire, in some cases we may not acquire any rights to, or ownership of, the surface to the areas covered by such mineral
tenures. In such cases, applicable mining laws usually provide for rights of access to the surface for the purpose of carrying
on mining activities; however, the enforcement of such rights through the courts can be costly and time consuming. It is necessary
to negotiate surface access or to purchase the surface rights if long-term access is required. There can be no guarantee that,
despite having the right at law to access the surface and carry on mining activities, we will be able to negotiate satisfactory
agreements with any such existing landowners/occupiers for such access or purchase of such surface rights, and therefore we may
be unable to carry out planned mining activities. In addition, in circumstances where such access is denied, or no agreement can
be reached, we may need to rely on the assistance of local officials or the courts in such jurisdiction the outcomes of which
cannot be predicted with any certainty. Our inability to secure surface access or purchase required surface rights could materially
and adversely affect our timing, cost, or overall ability to develop any mineral deposits we may locate.
Our
properties and operations may be subject to litigation or other claims.
From
time to time our properties or operations may be subject to disputes that may result in litigation or other legal claims. We may
be required to take countermeasures or defend against these claims, which will divert resources and management time from operations.
The costs of these claims or adverse filings may have a material effect on our business and results of operations.
There
are amounts due and owing under the Company’s agreement with the EPA that have not been paid in accordance with the agreed
upon payment schedule. In the event that the EPA or Placer Mining assert default under the terms of the agreement, we may lose
our ability to exercise our right to purchase the Bunker Hill Mine, which would have a material adverse impact on the Company.
Pursuant
to the terms of the Company’s agreement with the EPA, the Company is required to make certain payments to the EPA on behalf
of Placer Mining in the amount of $20,000,000 for cost recovery. The Company has made one payment of $1,000,000 but has not paid
the other payments as they have become due. Failure to pay could be considered a default under the terms of the agreements with
the EPA and the Lease and Option Agreement to purchase with Placer Mining. While the Company has been in discussions with the
EPA related to the restructuring the required payments, there is no guarantee that such efforts will be successful. To date, the
Company and the EPA have not come to terms on a restructuring of the payments required by the agreement. In the event the EPA
or Placer Mining declares a default under the terms of the agreement, the Company could lose its right to purchase the Mine, which
would have a material adverse impact on the business of the Company.
Mineral
exploration and development is subject to extraordinary operating risks. We currently insure against these risks on a limited
basis. In the event of a cave-in or similar occurrence, our liability may exceed our resources and insurance coverage, which would
have an adverse impact on the Company.
Mineral
exploration, development and production involve many risks. Our operations will be subject to all the hazards and risks inherent
in the exploration for mineral resources and, if we discover a mineral resource in commercially exploitable quantity, our operations
could be subject to all of the hazards and risks inherent in the development and production of resources, including liability
for pollution, cave-ins or similar hazards against which we cannot insure or against which we may elect not to insure. Any such
event could result in work stoppages and damage to property, including damage to the environment. As of the date hereof, the Company
currently maintains commercial general liability insurance with general aggregate coverage of $5,000,000, and umbrella liability
insurance with aggregate coverage of $1,000,000 against these operating hazards, in connection with its exploration program. The
payment of any liabilities that arise from any such occurrence that would not otherwise be covered under the current insurance
policies would have a material adverse impact on our Company.
Risks
Related to the Common Shares
There
is no material market for the Common Shares in the United States
As
of the date of this Prospectus, there is no material market in the United States for the Common Shares. The Common Shares traded
in the Over-the-Counter Market in the United States prior to 2012. In October 2012 the SEC issued against the Company as a result
of alleged improper trading activity by a then principal shareholder of the Company. As a result, all market marking activity
in the United States ceased and to this date no market maker in the United States has been willing to file with the Financial
Institutions Regulatory Authority (FINRA) the paperwork necessary to permit market making to take place. While the Company intends
to pursue the establishment of a market in the United States, there can be no assurance that it will be successful in doing so. The Common Shares are traded on the Canadian Securities Exchange (CSE) although investors in the United States may find it
more difficult to effect transactions on the CSE.
Our
Common Share price may be volatile and as a result you could lose all or part of your investment.
In
addition to volatility associated with equity securities in general, the value of your investment could decline due to the impact
of any of the following factors upon the market price of the Common Shares:
|
●
|
disappointing
results from our exploration efforts;
|
|
●
|
decline
in demand for our Common Shares;
|
|
●
|
downward
revisions in securities analysts’ estimates or changes in general market conditions;
|
|
●
|
technological
innovations by competitors or in competing technologies;
|
|
●
|
investor
perception of our industry or our prospects; and
|
|
●
|
general
economic trends.
|
Our
Common Share price on the CSE has experienced significant price and volume fluctuations. Stock markets in general have experienced
extreme price and volume fluctuations, and the market prices of securities have been highly volatile. These fluctuations are often
unrelated to operating performance and may adversely affect the market price of the Common Shares. As a result, you may be unable
to sell any Common Shares you acquire at a desired price.
Potential
future sales under Rule 144 may depress the market price for our Common Shares.
In
general, under Rule 144, a person who has satisfied a minimum holding period of between 6 months and one-year and any other applicable
requirements of Rule 144, may thereafter sell such shares publicly. A significant number of our currently issued and outstanding
shares held by existing shareholders, including officers and directors and other principal shareholders are currently eligible
for resale pursuant to and in accordance with the provisions of Rule 144. The possible future sale of our shares by our existing
shareholders, pursuant to and in accordance with the provisions of Rule 144, may have a depressive effect on the price of our
Common Shares in the over-the-counter market.
Our
Common Shares currently deemed a “penny stock”, which may make it more difficult for investors to sell their Common
Shares.
The
SEC has adopted regulations which generally define “penny stock” to be any equity security that has a market price
less than $5.00 per share or an exercise price of less than $5.00 per share, subject to certain exceptions. Our securities are
covered by the penny stock rules, which impose additional sales practice requirements on broker-dealers who sell to persons other
than established customers and “accredited investors”. The term “accredited investor” refers generally
to institutions with assets in excess of $5,000,000 or individuals with a net worth in excess of $1,000,000, exclusive of their
principal residence, or annual income exceeding $200,000 or $300,000 jointly with their spouse. The penny stock rules require
a broker-dealer, prior to a transaction in a penny stock not otherwise exempt from the rules, to deliver a standardized risk disclosure
document in a form prepared by the SEC which provides information about penny stocks and the nature and level of risks in the
penny stock market. The broker-dealer also must provide the customer with current bid and offer quotations for the penny stock,
the compensation of the broker-dealer and its salesperson in the transaction and monthly account statements showing the market
value of each penny stock held in the customer’s account. The bid and offer quotations, and the broker-dealer and salesperson
compensation information, must be given to the customer orally or in writing prior to effecting the transaction and must be given
to the customer in writing before or with the customer’s confirmation. In addition, the penny stock rules require that prior
to a transaction in a penny stock not otherwise exempt from these rules, the broker-dealer must make a special written determination
that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written agreement to the transaction.
These disclosure requirements may have the effect of reducing the level of trading activity in the secondary market for the stock
that is subject to these penny stock rules. Consequently, these penny stock rules may affect the ability of broker-dealers to
trade our securities. We believe that the penny stock rules discourage investor interest in and limit the marketability of our
Common Shares.
We
have never paid dividends on our Common Shares.
We
have not paid dividends on our Common Shares to date, and we do not expect to pay dividends for the foreseeable future. We intend
to retain our initial earnings, if any, to finance our operations. Any future dividends on Common Shares will depend upon our
earnings, our then-existing financial requirements, and other factors, and will be at the discretion of the Board.
FINRA
has adopted sales practice requirements, which may also limit a shareholder’s ability to buy and sell our Common Shares.
In
addition to the “penny stock” rules described above, FINRA has adopted rules that require that in recommending an
investment to a customer, a broker-dealer must have reasonable grounds for believing that the investment is suitable for that
customer. Prior to recommending speculative low-priced securities to their non-institutional customers, broker-dealers must make
reasonable efforts to obtain information about the customer’s financial status, tax status, investment objectives and other
information. Under interpretations of these rules, FINRA believes that there is a high probability that speculative low-priced
securities will not be suitable for at least some customers. FINRA requirements make it more difficult for broker-dealers to recommend
that their customers buy our Common Shares, which may limit your ability to buy and sell our stock and have an adverse effect
on the market for our shares.
Investors’
interests in our Company will be diluted and investors may suffer dilution in their net book value per share of Common Shares
if we issue additional employee/director/consultant options or if we sell additional Common Shares and/or warrants to finance
our operations.
In
order to further expand our operations and meet our objectives, any additional growth and/or expanded exploration activity will
likely need to be financed through sale of and issuance of additional Common Shares, including, but not limited to, raising funds
to explore the Mine. Furthermore, to finance any acquisition activity, should that activity be properly approved, and depending
on the outcome of our exploration programs, we likely will also need to issue additional Common Shares to finance future acquisitions,
growth, and/or additional exploration programs of any or all of our projects or to acquire additional properties. We will also
in the future grant to some or all of our directors, officers, and key employees and/or consultants’ options to purchase
Common Shares as non-cash incentives. The issuance of any equity securities could, and the issuance of any additional Common Shares
will, cause our existing shareholders to experience dilution of their ownership interests.
If
we issue additional Common Shares or decide to enter into joint ventures with other parties in order to raise financing through
the sale of equity securities, investors’ interests in our company will be diluted and investors may suffer dilution in
their net book value per share of Common Shares depending on the price at which such securities are sold.
The
issuance of additional shares of Common Shares may negatively impact the trading price of our securities.
We
have issued Common Shares in the past and will continue to issue Common Shares to finance our activities in the future. In addition,
newly issued or outstanding options, warrants, and broker warrants to purchase Common Shares may be exercised, resulting in the
issuance of additional Common Shares. Any such issuance of additional Common Shares would result in dilution to our shareholders,
and even the perception that such an issuance may occur could have a negative impact on the trading price of the Common Shares.
We
are subject to the continued listing criteria of the CSE, and our failure to satisfy these criteria may result in delisting of
our Common Shares from the CSE.
Our
Common Shares are currently listed for trading on the CSE. In order to maintain the listing on the CSE or any other securities
exchange we may trade on, we must maintain certain financial and share distribution targets, including maintaining a minimum number
of public shareholders. In addition to objective standards, these exchanges may delist the securities of any issuer if, in the
exchange’s opinion, our financial condition and/or operating results appear unsatisfactory; if it appears that the extent
of public distribution or the aggregate market value of the security has become so reduced as to make continued listing inadvisable;
if we sell or dispose of our principal operating assets or cease to be an operating company; if we fail to comply with the listing
requirements; or if any other event occurs or any condition exists which, in their opinion, makes continued listing on the exchange
inadvisable.
If
the CSE or any other exchange were to delist the Common Shares, investors may face material adverse consequences, including, but
not limited to, a lack of trading market for the Common Shares, reduced liquidity, decreased analyst coverage, and/or an inability
for us to obtain additional financing to fund our operations.
We
face risks related to compliance with corporate governance laws and financial reporting standards.
The
Sarbanes-Oxley Act of 2002, as well as related new rules and regulations implemented by the SEC and the Public Company Accounting
Oversight Board, require changes in the corporate governance practices and financial reporting standards for public companies.
These laws, rules and regulations, including compliance with Section 404 of the Sarbanes-Oxley Act of 2002 relating to internal
control over financial reporting, referred to as Section 404, materially increased our legal and financial compliance costs and
made some activities more time-consuming and more burdensome.
WHERE
YOU CAN FIND MORE INFORMATION
We
have filed a registration statement on Form S-1, together with all amendments and exhibits, with the SEC. This Prospectus, which
forms a part of that registration statement, does not contain all information included in the registration statement. Certain
information is omitted and you should refer to the registration statement and its exhibits. With respect to references made in
this Prospectus to any of our contracts or other documents, the references are not necessarily complete and you should refer to
the exhibits attached to the registration statement for copies of the actual contracts or documents. You may read and copy any
document that we file at the Commission’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. Please call
the SEC at 1-800-SEC-0330 for further information on the operation of the public reference rooms. Our filings and the registration
statement can also be reviewed by accessing the SEC’s website at http://www.sec.gov.
FINANCIAL
STATEMENTS
Our
audited financial statements as of and for the fiscal years ended June 30, 2020 and 2019. We are providing unaudited financial
statements for the fiscal quarters ended September 30, 2020 and 2019.
BUNKER
HILL MINING CORP
CONSOLIDATED
FINANCIAL STATEMENTS
YEARS
ENDED JUNE 30, 2020 AND 2019
(EXPRESSED
IN UNITED STATES DOLLARS)
Bunker
Hill Mining Corp.
Amended
and Restated Consolidated Balance Sheets
(Expressed
in United States Dollars)
|
|
(As
restated)
(note
5)
As
at
June
30, 2020
|
|
|
(As
restated)
(note
5)
As
at
June
30, 2019
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
61,973
|
|
|
$
|
28,064
|
|
Accounts
receivable
|
|
|
78,692
|
|
|
|
42,864
|
|
Prepaid
expenses
|
|
|
102,714
|
|
|
|
35,172
|
|
Total
current assets
|
|
|
243,379
|
|
|
|
106,100
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
|
Equipment
( note 6)
|
|
|
207,810
|
|
|
|
52,050
|
|
Right-of-use
assets ( note 7)
|
|
|
212,755
|
|
|
|
-
|
|
Long
term deposit
|
|
|
68,939
|
|
|
|
68,939
|
|
Mining
interests ( note 8 )
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
732,884
|
|
|
|
227,090
|
|
|
|
|
|
|
|
|
|
|
EQUITY
AND LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable ( notes 8 and 17 )
|
|
$
|
4,389,964
|
|
|
|
3,421,625
|
|
Accrued
liabilities ( notes 8 and 15 )
|
|
|
7,216,114
|
|
|
|
2,896,025
|
|
Other
liabilities
|
|
|
-
|
|
|
|
57,307
|
|
DSU
liability ( note 14 )
|
|
|
549,664
|
|
|
|
-
|
|
Interest
payable ( notes 9 and 10 )
|
|
|
403,933
|
|
|
|
201,507
|
|
Convertible
loan payable ( note 9 )
|
|
|
1,600,000
|
|
|
|
1,744,327
|
|
Promissory
notes payable ( note 10)
|
|
|
836,592
|
|
|
|
-
|
|
Current
portion of lease liability ( note 11)
|
|
|
102,027
|
|
|
|
-
|
|
Total
current liabilities
|
|
|
15,098,294
|
|
|
|
8,320,971
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
|
Lease
liability (note 10)
|
|
|
112,712
|
|
|
|
-
|
|
Derivative
warrant liability ( notes 9, 10 and 12 )
|
|
|
18,763,797
|
|
|
|
116,809
|
|
Total
liabilities
|
|
|
33,974,803
|
|
|
|
8,437,600
|
|
|
|
|
|
|
|
|
|
|
Shareholders’
Deficiency
|
|
|
|
|
|
|
|
|
Preferred
shares, $0.000001 par value,
10,000,000 preferred shares authorized;
Nil preferred shares issued and outstanding
(
note 11 )
|
|
|
-
|
|
|
|
-
|
|
Common
shares, $0.000001 par value,
750,000,000 common shares authorized;
79,259,940 and 15,811,396 common shares
issued
and outstanding, respectively (note 11)
|
|
|
79
|
|
|
|
16
|
|
Additional
paid-in-capital ( note 12 )
|
|
|
30,133,058
|
|
|
|
24,284,765
|
|
Shares
to be issued
|
|
|
549,363
|
|
|
|
107,337
|
|
Deficit
accumulated during the exploration stage
|
|
|
(63,924,419
|
)
|
|
|
(32,602,628
|
)
|
Total
shareholders’ deficiency
|
|
|
(33,241,919
|
)
|
|
|
(8,210,510
|
)
|
Total
shareholders’ deficiency and liabilities
|
|
$
|
732,884
|
|
|
|
227,090
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
Bunker
Hill Mining Corp.
Amended
and Restated Consolidated Statements of Loss and Comprehensive Loss
(Expressed
in United States Dollars)
|
|
(As
restated)
(note
5)
Year
Ended
June 30, 2020
|
|
|
(As
restated)
(note
5)
Year
Ended
June 30, 2019
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
Operation
and administration ( notes 12, 13 and 14 )
|
|
$
|
1,327,059
|
|
|
$
|
1,189,226
|
|
Exploration
|
|
|
8,645,431
|
|
|
|
6,416,733
|
|
Legal
and accounting
|
|
|
268,181
|
|
|
|
240,969
|
|
Consulting
|
|
|
553,152
|
|
|
|
266,998
|
|
Loss
from operations
|
|
|
(10,793,823
|
)
|
|
|
(8,113,926
|
)
|
Other
income or gain (expense or loss)
|
|
|
|
|
|
|
|
|
Change
in derivative liability ( notes 9, 10 and 12 )
|
|
|
(18,843,947
|
)
|
|
|
1,892,488
|
|
Accretion
expense ( notes 9 and 10 )
|
|
|
(359,267
|
)
|
|
|
(734,589
|
)
|
Financing
costs ( note 10 )
|
|
|
(30,000
|
)
|
|
|
-
|
|
Loss
on foreign exchange
|
|
|
(26,625
|
)
|
|
|
(15,261
|
)
|
Interest
expense ( notes 9 and 10 )
|
|
|
(202,426
|
)
|
|
|
(256,029
|
)
|
Loss
on sale of equipment
|
|
|
-
|
|
|
|
(10,930
|
)
|
Loss
on loan extinguishment ( note 9 )
|
|
|
(9,407
|
)
|
|
|
(1,204,073
|
)
|
Loss
on debt settlement ( note 12 )
|
|
|
(1,056,296
|
)
|
|
|
-
|
|
Loss
before income tax
|
|
|
(31,321,791
|
)
|
|
|
(8,442,320
|
)
|
Provision
for income taxes
|
|
|
-
|
|
|
|
-
|
|
Net
loss and comprehensive loss for the year
|
|
$
|
(31,321,791
|
)
|
|
$
|
(8,442,320
|
)
|
|
|
|
|
|
|
|
|
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(0.47
|
)
|
|
$
|
(2.14
|
)
|
Weighted
average number of common shares - basic and fully diluted
|
|
|
67,180,554
|
|
|
|
3,951,072
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
Bunker
Hill Mining Corp.
Amended
and Restated Consolidated Statements of Cash Flows
(Expressed
in United States Dollars)
|
|
|
|
(As
restated)
(note
5)
Year
Ended
June 30, 2020
|
|
|
(As
restated)
(note
5)
Year
Ended
June 30, 2019
|
|
Operating
activities
|
|
|
|
|
|
|
|
|
Net
loss for the year
|
|
$
|
(31,321,791
|
)
|
|
$
|
(8,442,320
|
)
|
Adjustments
to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
|
|
1,047,388
|
|
|
|
43,403
|
|
Depreciation
expense
|
|
|
123,956
|
|
|
|
9,897
|
|
Change
in fair value of warrant liability
|
|
|
18,843,947
|
|
|
|
(1,892,488
|
)
|
Accretion
expense
|
|
|
359,267
|
|
|
|
734,589
|
|
Financing
costs
|
|
|
30,000
|
|
|
|
-
|
|
Loss
on sale of equipment
|
|
|
-
|
|
|
|
10,930
|
|
Loss
on loan extinguishment
|
|
|
9,407
|
|
|
|
1,204,073
|
|
Interest
expense on lease liability
|
|
|
27,062
|
|
|
|
-
|
|
Loss
on debt settlement
|
|
|
1,056,296
|
|
|
|
-
|
|
Foreign
exchange gain on re-translation of lease liability
|
|
|
(10,766
|
)
|
|
|
-
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(35,828
|
)
|
|
|
186,182
|
|
Deposit
|
|
|
-
|
|
|
|
90,248
|
|
Prepaid
expenses
|
|
|
(67,542
|
)
|
|
|
553,458
|
|
Long
term deposit
|
|
|
-
|
|
|
|
(68,939
|
)
|
Accounts
payable
|
|
|
1,479,992
|
|
|
|
2,670,639
|
|
Accrued
liabilities
|
|
|
4,320,089
|
|
|
|
2,421,011
|
|
Other
liabilities
|
|
|
(11,117
|
)
|
|
|
(110
|
)
|
Interest
payable
|
|
|
202,426
|
|
|
|
198,219
|
|
Net
cash used in operating activities
|
|
|
(3,947,214
|
)
|
|
|
(2,281,208
|
)
|
|
|
|
|
|
|
|
|
|
Investing
activities
|
|
|
|
|
|
|
|
|
Purchase
of machinery and equipment
|
|
|
(219,528
|
)
|
|
|
(6,555
|
)
|
Proceeds
on disposal of equipment
|
|
|
-
|
|
|
|
10,000
|
|
Net
cash (used in) provided by investing activities
|
|
|
(219,528
|
)
|
|
|
3,445
|
|
|
|
|
|
|
|
|
|
|
Financing
activities
|
|
|
|
|
|
|
|
|
Proceeds
from convertible loan payable
|
|
|
-
|
|
|
|
500,000
|
|
Proceeds
from issuance of common stock, net of issue costs
|
|
|
2,428,530
|
|
|
|
1,195,830
|
|
Proceeds
from warrants exercised
|
|
|
417,006
|
|
|
|
-
|
|
Shares
to be issued
|
|
|
549,363
|
|
|
|
107,337
|
|
Lease
payments
|
|
|
(120,690
|
)
|
|
|
-
|
|
Proceeds
from promissory notes
|
|
|
1,084,536
|
|
|
|
-
|
|
Repayment
of promissory note
|
|
|
(158,094
|
)
|
|
|
-
|
|
Net
cash provided by financing activities
|
|
|
4,200,651
|
|
|
|
1,803,167
|
|
|
|
|
|
|
|
|
|
|
Net
change in cash and cash equivalents
|
|
|
33,909
|
|
|
|
(474,596
|
)
|
Cash
and cash equivalents, beginning of year
|
|
|
28,064
|
|
|
|
502,660
|
|
Cash
and cash equivalents, end of year
|
|
$
|
61,973
|
|
|
$
|
28,064
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash
activities:
|
|
|
|
|
|
|
|
|
Common
stock issued to settle accounts payable, accrued liabilities
and promissory notes
|
|
|
717,673
|
|
|
|
-
|
|
Common
stock issued to settle convertible loan
|
|
|
300,000
|
|
|
|
100,000
|
|
Disposal
of equipment used to settle accounts payable
|
|
|
-
|
|
|
|
20,930
|
|
Stock
options exercised used to settle accrued liabilities
|
|
|
-
|
|
|
|
268,930
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
Bunker
Hill Mining Corp.
Amended
and Restated Consolidated Statements of Changes in Shareholders’ Deficiency
(Expressed
in United States Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
accumulated
|
|
|
|
|
|
|
Common
|
|
|
Common
|
|
|
Additional
|
|
|
|
|
|
during
the
|
|
|
|
|
|
|
Stock
|
|
|
Stock
|
|
|
paid-in-
|
|
|
Shares
to
|
|
|
exploration
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
capital
|
|
|
be
issued
|
|
|
stage
|
|
|
Total
|
|
Balance,
June 30, 2018 (As restated, note 5)
|
|
|
3,301,372
|
|
|
$
|
3
|
|
|
$
|
23,397,259
|
|
|
$
|
-
|
|
|
$
|
(24,160,308
|
)
|
|
$
|
(763,046
|
)
|
Stock-based
compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
43,403
|
|
|
|
-
|
|
|
|
-
|
|
|
|
43,403
|
|
Units
issued at $3.42 per share (i)
|
|
|
160,408
|
|
|
|
-
|
|
|
|
549,333
|
|
|
|
-
|
|
|
|
-
|
|
|
|
549,333
|
|
Units
issued at $0.57 per share (ii)
|
|
|
645,866
|
|
|
|
1
|
|
|
|
365,340
|
|
|
|
-
|
|
|
|
-
|
|
|
|
365,341
|
|
Units
issued at $0.04 per share (iii)
|
|
|
11,660,000
|
|
|
|
12
|
|
|
|
436,596
|
|
|
|
-
|
|
|
|
-
|
|
|
|
436,608
|
|
Stock
options exercised
|
|
|
43,750
|
|
|
|
-
|
|
|
|
268,930
|
|
|
|
-
|
|
|
|
-
|
|
|
|
268,930
|
|
Issue
costs
|
|
|
-
|
|
|
|
-
|
|
|
|
(55,452
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(55,452
|
)
|
Shares
to be issued
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
107,337
|
|
|
|
-
|
|
|
|
107,337
|
|
Warrant
valuation
|
|
|
-
|
|
|
|
-
|
|
|
|
(720,644
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(720,644
|
)
|
Net
loss for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(8,442,320
|
)
|
|
|
(8,442,320
|
)
|
Balance,
June 30, 2019 (As restated, note 5)
|
|
|
15,811,396
|
|
|
|
16
|
|
|
$
|
24,284,765
|
|
|
|
$107,337
|
|
|
$
|
(32,602,628
|
)
|
|
$
|
(8,210,510
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
497,724
|
|
|
|
-
|
|
|
|
-
|
|
|
|
497,724
|
|
Shares
and units issued at $0.04 per share (iii)
|
|
|
35,008,956
|
|
|
|
35
|
|
|
|
1,315,691
|
|
|
|
(107,337
|
)
|
|
|
-
|
|
|
|
1,208,389
|
|
Units
issued for debt settlement at $0.09 per share
|
|
|
16,962,846
|
|
|
|
17
|
|
|
|
1,499,034
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,499,051
|
|
Shares
issued for debt settlement at $0.14 per share
|
|
|
2,033,998
|
|
|
|
2
|
|
|
|
274,916
|
|
|
|
-
|
|
|
|
-
|
|
|
|
274,918
|
|
Shares
issued at $0.42 per share (iv)
|
|
|
3,098,216
|
|
|
|
3
|
|
|
|
1,301,522
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,301,525
|
|
Shares
issued for debt settlement at $0.42 per share (iv)
|
|
|
696,428
|
|
|
|
1
|
|
|
|
299,999
|
|
|
|
-
|
|
|
|
-
|
|
|
|
300,000
|
|
Finder’s
units issued
|
|
|
3,315,200
|
|
|
|
3
|
|
|
|
125,177
|
|
|
|
-
|
|
|
|
-
|
|
|
|
125,180
|
|
Finder’s
warrants issued
|
|
|
-
|
|
|
|
-
|
|
|
|
50,223
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,223
|
|
Warrants
exercised at $0.18 per share (v)
|
|
|
2,332,900
|
|
|
|
2
|
|
|
|
1,288,714
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,288,716
|
|
Issue
costs
|
|
|
-
|
|
|
|
-
|
|
|
|
(336,480
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(336,480
|
)
|
Warrant
valuation
|
|
|
-
|
|
|
|
-
|
|
|
|
(468,227
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(468,227
|
)
|
Shares
to be issued ( note 12 )
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
549,363
|
|
|
|
-
|
|
|
|
549,363
|
|
Net
loss for the year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(31,321,791
|
)
|
|
|
(31,321,791
|
)
|
Balance,
June 30, 2020 (As restated, note 5 )
|
|
|
79,259,940
|
|
|
$
|
79
|
|
|
$
|
30,133,058
|
|
|
$
|
549,363
|
|
|
$
|
(63,924,419
|
)
|
|
$
|
(33,241,919
|
)
|
(i)
Units issued at C$4.50, converted to US at $3.42 ( note 12 )
(ii)
Units issued at C$0.75, converted to US at $0.57 ( note 12 )
(iii)
Shares and units issued at C$0.05, converted to US at $0.04 ( note 12 )
(iv)
Shares issued at C$0.56, converted to US at $0.42 ( note 12 )
(v)
Shares issued upon warrants exercised at C$0.25, converted to US at $0.18 ( note 12)
The
accompanying notes are an integral part of these consolidated financial statements.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
1.
Nature and continuance of operations and going concern
Bunker
Hill Mining Corp. (the “Company”) was incorporated under the laws of the state of Nevada, U.S.A on February 20, 2007
under the name Lincoln Mining Corp. Pursuant to a Certificate of Amendment dated February 11, 2010, the Company changed its name
to Liberty Silver Corp., and on September 29, 2017 the Company changed its name to Bunker Hill Mining Corp. The Company’s
registered office is located at 1802 N. Carson Street, Suite 212, Carson City Nevada 89701, and its head office is located at
401 Bay Street, Suite 2702, Toronto, Ontario, Canada, M5H 2Y4. As of the date of this Form 10-K, the Company had two subsidiaries,
Bunker Hill Operating LLC, a Colorado corporation that is currently dormant, and American Zinc Corp., an Idaho corporation created
to facilitate the work being conducted at the Bunker Hill Mine in Idaho.
The
Company was incorporated for the purpose of engaging in mineral exploration activities. It continues to work at developing its
project with a view towards putting it into production.
These
consolidated financial statements have been prepared on a going concern basis. The Company (the “Company”) has incurred
losses since inception resulting in an accumulated deficit of $ 63,924,419 (restated) and further losses are anticipated in the
development of its business. The Company does not have sufficient working capital needed to meet its current fiscal obligations
and commitments. In order to continue to meet its fiscal obligations in the current fiscal year and beyond, the Company must seek
additional financing. This raises substantial doubt about the Company’s ability to continue as a going concern. Its ability
to continue as a going concern is dependent upon the ability of the Company to generate profitable operations in the future and/or
to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when
they come due. The accompanying consolidated financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
Management
is considering various financing alternatives including, but not limited to, raising capital through the capital markets and debt
financing. These consolidated financial statements do not include any adjustments relating to the recoverability and classification
of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot
continue in existence.
The
ability of the Company to emerge from the exploration stage is dependent upon, among other things, obtaining additional financing
to continue operations, explore and develop the mineral properties and the discovery, development, and sale of reserves.
These
financial statements of the Company for the year ended June 30, 2020 were approved and authorized for issue by the Board of Directors
of the Company on November 23, 2020.
The
Company’s operations could be significantly adversely affected by the effects of a widespread global outbreak of a contagious
disease, including the recent outbreak of respiratory illness caused by COVID-19. The Company cannot accurately predict the impact
COVID-19 will have on its operations and the ability of others to meet their obligations with the Company, including uncertainties
relating to the ultimate geographic spread of the virus, the severity of the disease, the duration of the outbreak, and the length
of travel and quarantine restrictions imposed by governments of affected countries. In addition, a significant outbreak of contagious
diseases in the human population could result in a widespread health crisis that could adversely affect the economies and financial
markets of many countries, resulting in an economic downturn that could further affect the Company’s operations and ability
to finance its operations.
2.
Basis of presentation
The
consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted
in the United States of America applicable to exploration stage enterprises. The consolidated financial statements are expressed
in U.S. dollars, the functional currency. The Company’s fiscal year end is June 30.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
3.
Significant accounting policies
The
following is a summary of significant accounting policies used in the preparation of these consolidated financial statements.
Basis
of consolidation
These
consolidated financial statements include the assets, liabilities and expenses of the Company and its wholly owned subsidiaries,
American Zinc Corp. and Bunker Hill Operating LLC. All intercompany transactions and balances have been eliminated on consolidation.
Cash
and cash equivalents
Cash
and cash equivalents may include highly liquid investments with original maturities of three months or less.
Mineral
rights, property and acquisition costs
The
Company has been in the exploration stage since its formation on February 20, 2007 and has not yet realized any revenues from
its planned operations. It is primarily engaged in the acquisition and exploration of mining properties.
The
Company capitalizes acquisition and option costs of mineral rights as intangible assets. Upon commencement of commercial production,
the mineral rights will be amortized using the unit-of-production method over the life of the mineral rights. If the Company does
not continue with exploration after the completion of the feasibility study, the mineral rights will be expensed at that time.
The
costs of acquiring mining properties are capitalized upon acquisition. Mine development costs incurred to develop and expand the
capacity of mines, or to develop mine areas in advance of production, are also capitalized once proven and probable reserves exist
and the property is a commercially mineable property. Costs incurred to maintain current exploration or to maintain assets on
a standby basis are charged to operations. Costs of abandoned projects are charged to operations upon abandonment. The Company
evaluates the carrying value of capitalized mining costs and related property and equipment costs, to determine if these costs
are in excess of their recoverable amount whenever events or changes in circumstances indicate that their carrying amounts may
not be recoverable. Evaluation of the carrying value of capitalized costs and any related property and equipment costs are based
upon expected future cash flows and/or estimated salvage value in accordance with Accounting Standards Codification (FASB ASC)
360-10-35, Impairment or Disposal of Long-Lived Assets.
Equipment
Equipment
is stated at cost less accumulated depreciation. Depreciation is provided principally on the straight-line method over the estimated
useful lives of the assets, which range from 3 to 10 years. The cost of repairs and maintenance is charged to expense as incurred.
Upon sale or other disposition of a depreciable asset, cost and accumulated depreciation are removed from the accounts and any
gain or loss is reflected in other income or gain (expense or loss).
The
Company periodically evaluates whether events and circumstances have occurred that may warrant revision of the estimated useful
lives of equipment or whether the remaining balance of the equipment should be evaluated for possible impairment. If events and
circumstances warrant evaluation, the Company uses an estimate of the related undiscounted cash flows over the remaining life
of the equipment in measuring their recoverability.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
3.
Significant accounting policies (continued)
Leases
Operating
lease right of use assets (“ROU”) assets represents the right to use the leased asset for the lease term and operating
lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement
date. As most leases do not provide an implicit rate, the Company use an incremental borrowing rate based on the information available
at the adoption date in determining the present value of future payments. Lease expense for minimum lease payments is amortized
on a straight-line basis over the lease term and is included in operation and administration expenses in the consolidated statements
of loss and comprehensive loss.
The
Company is required to make additional payments for certain variable costs. These costs are expensed and included in operation
and administration expenses in the consolidated statements of loss and comprehensive loss. Rental income obtained through subleases
is recorded as income over the lease term and is offset against operation and administration expenses.
Impairment
of long-lived assets
The
Company reviews and evaluates long-lived assets for impairment when events or changes in circumstances indicate the related carrying
amounts may not be recoverable. The assets are subject to impairment consideration under FASB ASC 360, Property, Plant and Equipment,
if events or circumstances indicate that their carrying amount might not be recoverable. When the Company determines that an impairment
analysis should be done, the analysis is performed using the rules of FASB ASC 930-360-35, Extractive Activities - Mining, and
360-10-15-3 through 15-5, Impairment or Disposal of Long-Lived Assets.
Various
factors could impact the Company’s ability to achieve forecasted production schedules. Additionally, commodity prices, capital
expenditure requirements and reclamation costs could differ from the assumptions the Company may use in cash flow models used
to assess impairment. The ability to achieve the estimated quantities of recoverable minerals from exploration stage mineral interests
involves further risks in addition to those factors applicable to mineral interests where proven and probable reserves have been
identified, due to the lower level of confidence that the identified mineralized material can ultimately be mined economically.
Fair
value of financial instruments
The
Company adopted FASB ASC 820-10, Fair Value Measurement. This guidance defines fair value, establishes a three-level valuation
hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measures. The three levels
are defined as follows:
*
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
*
|
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs
that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial
instrument.
|
*
|
Level
3 inputs to valuation methodology are unobservable and significant to the fair measurement.
|
The
carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accounts receivable excluding HST,
accounts payable, accrued liabilities, interest payable, convertible loan payable, promissory notes payable, lease liability,
and other liabilities, all of which qualify as financial instruments, are a reasonable estimate of fair value because of the short
period of time between the origination of such instruments and their expected realization and current market rate of interest.
The Company measured its DSU liability at fair value on recurring basis using level 1 inputs and derivative warrant liabilities
at fair value on recurring basis using level 3 inputs.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
3.
Significant accounting policies (continued)
Environmental
expenditures
The
operations of the Company have been, and may in the future, be affected from time to time, in varying degrees, by changes in environmental
regulations, including those for future reclamation and site restoration costs. Both the likelihood of new regulations and their
overall effect upon the Company vary greatly and are not predictable. The Company’s policy is to meet, or if possible, surpass
standards set by relevant legislation, by application of technically proven and economically feasible measures.
Environmental
expenditures that relate to ongoing environmental and reclamation programs are charged against earnings as incurred or capitalized
and amortized depending on their future economic benefits. Estimated future reclamation and site restoration costs, when the ultimate
liability is reasonably determinable, are charged against earnings over the estimated remaining life of the related business operation,
net of expected recoveries. No costs have been recognized by the Company for environmental expenditures.
Income
taxes
The
Company accounts for income taxes in accordance with Accounting Standard Codification 740, Income Taxes (“FASB ASC 740”),
on a tax jurisdictional basis. The Company files income tax returns in the United States.
Deferred
tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the tax bases
of assets and liabilities and the consolidated financial statements reported amounts using enacted tax rates and laws in effect
in the year in which the differences are expected to reverse. A valuation allowance is provided against deferred tax assets when
it is determined to be more likely than not that the deferred tax asset will not be realized.
The
Company assesses the likelihood of the consolidated financial statements effect of a tax position that should be recognized when
it is more likely than not that the position will be sustained upon examination by a taxing authority based on the technical merits
of the tax position, circumstances, and information available as of the reporting date. The Company is subject to examination
by taxing authorities in jurisdictions such as the United States. Management does not believe that there are any uncertain tax
positions that would result in an asset or liability for taxes being recognized in the accompanying consolidated financial statements.
The Company recognizes tax-related interest and penalties, if any, as a component of income tax expense.
FSAB
ASC 740 prescribes recognition threshold and measurement attributes for the consolidated financial statements recognition and
measurement of a tax position taken, or expected to be taken, in a tax return. FASB ASC 740 also provides guidance on de-recognition,
classification, interest and penalties, accounting in periods, disclosure and transition. At June 30, 2018 and June 30, 2017,
the Company has not taken any tax positions that would require disclosure under FASB ASC 740.
Basic
and diluted net loss per share
The
Company computes net loss per share of common stock in accordance with FASB ASC 260, Earnings per Share (“ASC 260”).
Under the provisions of FASB ASC 260, basic net income (loss) per share is computed using the weighted average number of common
shares outstanding during the period. Diluted net loss per share is computed using the weighted average number of common shares
and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common
shares issuable upon the exercise of stock options and warrants and the conversion of convertible loan payable. As of June 30,
2020, 7,580,159 stock options and 37,844,404 warrants were considered in the calculation but not included, as they were anti-dilutive
(June 30, 2019 - 287,100 stock options and 13,046,484 warrants).
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
3. Significant
accounting policies (continued)
Stock-based
compensation
In
December 2004, the FASB issued FASB ASC 718, Compensation – Stock Compensation, which establishes standards for the accounting
for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in
which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity
instruments or that may be settled by the issuance of those equity instruments. FASB ASC 718 focuses primarily on accounting for
transactions in which an entity obtains employee services in share-based payment transactions. FASB ASC 718 requires that the
compensation cost relating to share-based payment transactions be recognized in the consolidated financial statements. That cost
will be measured based on the fair value of the equity or liability instruments issued.
The
Company accounts for stock-based compensation arrangements with non-employees in accordance with ASU 505-50, Equity-Based Payments
to Non-Employees, which requires that such equity instruments are recorded at the value on the grant date based on fair value
of the equity or goods and services whichever is more reliable.
Restricted
share units
For
Restricted Share Units (“RSUs”), the Company estimates the grant date fair value using the Company’s common
shares on the Canadian Securities Exchange at the grant date. The Company records the value of the RSUs in paid-in capital.
Deferred
share units
The
Company estimates the grant date fair value of the Deferred Share Units (“DSUs”) using the trading price of the Company’s
common shares on the Canadian Securities Exchange on the day of grant. The Company records the value of the DSUs owing to its
directors as DSU liability and measures the DSU liability at fair value at each reporting date, with changes in fair value recognized
as stock-based compensation in profit (loss).
Use
of estimates and assumptions
Many
of the amounts included in the consolidated financial statements require management to make judgments and/or estimates. These
judgments and estimates are continuously evaluated and are based on management’s experience and knowledge of the relevant
facts and circumstances. Actual results may differ from the amounts included in the consolidated financial statements.
Areas
of significant judgment and estimates affecting the amounts recognized in the consolidated financial statements include:
Going
concern
The
assessment of the Company’s ability to continue as a going concern involves judgment regarding future funding available
for its operations and working capital requirements as discussed note 1.
Accrued
liabilities
The
Company has to make estimates to accrue for certain expenditures due to delay in receipt of third party vendor invoices. These
accruals are made based on trends, history and knowledge of activities. Actual results may be different.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
3. Significant
accounting policies (continued)
Use
of estimates and assumptions (continued)
Convertible
loans, promissory notes and warrants
Estimating
the fair value of derivative warrant liability and conversion feature derivative liability requires determining the most appropriate
valuation model, which is dependent on the terms and conditions of the issuance. This estimate also requires determining the most
appropriate inputs to the valuation model including the expected life of the warrants and conversion feature derivative liability,
volatility and dividend yield and making assumptions about them. The assumptions and models used for estimating fair value of
warrants and conversion feature derivative liability are disclosed in notes 9, 10 and 12.
The
fair value estimates may differ from actual fair values and these differences may be significant and could have a material impact
on the Company’s balance sheets and the consolidated statements of operations. Assets are reviewed for an indication of
impairment at each reporting date. This determination requires significant judgment. Factors that could trigger an impairment
review include, but are not limited to, significant negative industry or economic trends, interruptions in exploration activities
or a significant drop in precious metal prices.
Concentrations
of credit risk
The
Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash
equivalents. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times,
its cash equivalents with a particular financial institution may exceed any applicable government insurance limits. The Company’s
management also routinely assesses the financial strength and credit worthiness of any parties to which it extends funds and as
such, it believes that any associated credit risk exposures are limited.
Risks
and uncertainties
The
Company operates in the mineralized material exploration industry that is subject to significant risks and uncertainties, including
financial, operational, and other risks associated with operating a mineralized material exploration business, including the potential
risk of business failure.
Foreign
currency transactions
The
Company from time to time will receive invoices from service providers that are presenting their invoices using the Canadian dollar.
The Company will use its US dollars to settle the Canadian dollar liabilities and any differences resulting from the exchange
transaction are reported as gain or loss on foreign exchange.
Segment
reporting
FASB
ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information”, establishes standards for the way
that public business enterprises report information about operating segments in the Company’s consolidated financial statements.
Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly
by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company has one
operating segment and reporting unit. The Company operates in one reportable business segment and is organized and operated as
one business. Management reviews its business as a single operating segment, using financial and other information rendered meaningful
only by the fact that such information is presented and reviewed in the aggregate.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
3. Significant
accounting policies (continued)
Convertible
loans and promissory notes payable
The
Company reviews the terms of its convertible loans and promissory notes payable to determine whether there are embedded derivatives,
including the embedded conversion option, that are required to be bifurcated and accounted for as individual derivative financial
instruments. In circumstances where the convertible debt or the promissory note contains embedded derivatives that are to be separated
from the host contracts, the total proceeds received are first allocated to the fair value of the derivative financial instruments
determined using the binomial model. The remaining proceeds, if any, are then allocated to the debenture cost contracts, usually
resulting in those instruments being recorded at a discount from their principal amount. This discount is accreted over the expected
life of the instruments to profit (loss) using the effective interest method.
The
debenture host contracts are subsequently recorded at amortized cost at each reporting date, using the effective interest method.
The embedded derivatives are subsequently recorded at fair value at each reporting date, with changes in fair value recognized
in profit (loss).
The
Company presents its embedded derivatives and related debenture host contracts as separate instruments on the consolidated balance
sheets.
4.
New and recently adopted technical and accounting pronouncements
The
Company adopted ASU 2016-02 effective July 1, 2019. ASU 2016-02 requires lessees to recognize most leases on the balance sheet
to reflect the right to use an asset for a period of time and an associated lease liability for payments. The Company has applied
ASU 2016-02 in accordance with the modified retrospective approach only to contracts that were previously identified as leases.
Contracts that were not identified as leases under previous standards were not reassessed for whether there is a lease. Therefore,
the definition of a lease under ASU 2016-02 was applied only to contacts entered into or changed on or after July 1, 2019. There
is no change to the comparative periods or transitional adjustments required as a result of the adoption of this standard using
the modified retrospective approach.
The
aggregate lease liability recognized in the statement of financial position at July 1, 2019 and Company’s operating lease
commitment at July 1, 2019 can be reconciled as follows:
Operating
lease commitment as at July 1, 2019
|
|
|
370,711
|
|
Effect
of discounting at the incremental borrowing rate
|
|
|
(51,578
|
)
|
Total
lease liability as at July 1, 2019
|
|
|
319,133
|
|
The
weighted average incremental borrowing rate applied to lease liability on July 1, 2019 was 10%.
In
June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments. The pronouncement revises the methodology
for measuring credit losses on financial instruments and the timing of when such losses are recorded. The guidance is effective
for fiscal years beginning after December 15, 2019. The Company is currently evaluating the potential impact of this guidance
on the consolidated financial statements.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
5.
Restatement of previously issued financial statements
In
November 2020, it was determined that the Company has underaccrued for invoices issued by the United States Environmental Protection
Agency (“EPA”) for excess water treatment costs relating to years ended June 30, 2018, 2019 and 2020, interest payable
on the outstanding EPA balance, and for a finder’s fee related to the Company’s February 2020 private placement, which
resulted in an understatement of liabilities for 2019 and 2020, an overstatement of additional paid-in-capital for 2020, an understatement
of opening and closing deficit for 2019 and 2020, and an understatement of exploration expenses and net losses for 2019 and 2020.
The
following table present the impact of the restatement adjustments on the Company’s previously issued consolidated financial
statements for the years ended June 30, 2019 and 2020.
Impact
to Consolidated Statements of Loss and Comprehensive Loss
Year
ended June 30, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
5,712,238
|
|
|
$
|
704,495
|
|
|
$
|
6,416,733
|
|
Loss
from operations
|
|
$
|
(7,409,431
|
)
|
|
$
|
(704,495
|
)
|
|
$
|
(8,113,926
|
)
|
Loss
before income tax and net loss and comprehensive loss for the year
|
|
$
|
(7,737,825
|
)
|
|
$
|
(704,495
|
)
|
|
$
|
(8,442,320
|
)
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(1.96
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(2.14
|
)
|
Year
ended June 30, 2020
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
7,951,423
|
|
|
$
|
694,008
|
|
|
$
|
8,645,431
|
|
Loss
from operations
|
|
$
|
(10,099,815
|
)
|
|
$
|
(694,008
|
)
|
|
$
|
(10,793,823
|
)
|
Loss
before income tax and net loss and comprehensive loss for the year
|
|
$
|
(30,627,783
|
)
|
|
$
|
(694,008
|
)
|
|
$
|
(31,321,791
|
)
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(0.46
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.47
|
)
|
Impact
to Consolidated Balance Sheets
As
at June 30, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
2,170,398
|
|
|
$
|
1,251,227
|
|
|
$
|
3,421,625
|
|
Total
current liabilities
|
|
$
|
7,069,564
|
|
|
$
|
1,251,227
|
|
|
$
|
8,320,791
|
|
Total
liabilities
|
|
$
|
7,186,373
|
|
|
$
|
1,251,227
|
|
|
$
|
8,437,600
|
|
Deficit
accumulated during exploration stage
|
|
$
|
(31,351,401
|
)
|
|
$
|
(1,251,227
|
)
|
|
$
|
(32,602,628
|
)
|
Total
shareholders’ deficiency
|
|
$
|
(6,959,283
|
)
|
|
$
|
(1,251,227
|
)
|
|
$
|
(8,210,510
|
)
|
As
at June 30, 2020
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
3,431,699
|
|
|
$
|
958,265
|
|
|
$
|
4,389,964
|
|
Accrued
liabilities
|
|
$
|
6,149,448
|
|
|
$
|
1,066,666
|
|
|
$
|
7,216,114
|
|
Total
current liabilities
|
|
$
|
13,073,363
|
|
|
$
|
2,024,931
|
|
|
$
|
15,098,294
|
|
Total
liabilities
|
|
$
|
31,949,872
|
|
|
$
|
2,024,931
|
|
|
$
|
33,974,803
|
|
Additional
paid-in-capital
|
|
$
|
30,212,754
|
|
|
$
|
(79,696
|
)
|
|
$
|
30,133,058
|
|
Deficit
accumulated during exploration stage
|
|
$
|
(61,979,184
|
)
|
|
$
|
(1,945,235
|
)
|
|
$
|
(63,924,419
|
)
|
Total
shareholders’ deficiency
|
|
$
|
(31,216,988
|
)
|
|
$
|
(2,024,931
|
)
|
|
$
|
(33,241,919
|
)
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
5.
Restatement of previously issued financial statements (continued)
Impact
to Consolidated Statements of Cash Flows
Year
ended June 30, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the year
|
|
$
|
(7,737,825
|
)
|
|
$
|
(704,495
|
)
|
|
$
|
(8,442,320
|
)
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
1,966,144
|
|
|
$
|
704,495
|
|
|
$
|
2,670,639
|
|
Year
ended June 30, 2020
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the year
|
|
$
|
(30,627,783
|
)
|
|
$
|
(694,008
|
)
|
|
$
|
(31,321,791
|
)
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
1,852,650
|
|
|
$
|
(372,658
|
)
|
|
$
|
1,479,992
|
|
Accrued
liabilities
|
|
$
|
3,253,423
|
|
|
$
|
1,066,666
|
|
|
$
|
4,320,089
|
|
Impact
to Consolidated Statements of Changes in Shareholders’ Deficiency
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
accumulated during the exploration stage, June 30, 2018
|
|
$
|
(23,613,576
|
)
|
|
$
|
(546,732
|
)
|
|
$
|
(24,160,308
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, Total,
June 30, 2018
|
|
$
|
(216,314
|
)
|
|
$
|
(546,732
|
)
|
|
$
|
(763,046
|
)
|
Net
loss for the year ended June 30, 2019
|
|
$
|
(7,737,825
|
)
|
|
$
|
(704,495
|
)
|
|
$
|
(8,442,320
|
)
|
Deficit
accumulated during the exploration stage, June 30, 2019
|
|
$
|
(31,351,401
|
)
|
|
$
|
(1,251,227
|
)
|
|
$
|
(32,602,628
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, Total,
June 30, 2019
|
|
$
|
(6,959,283
|
)
|
|
$
|
(1,251,227
|
)
|
|
$
|
(8,210,510
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue
costs
|
|
$
|
(256,784
|
)
|
|
$
|
(79,696
|
)
|
|
$
|
(336,480
|
)
|
Net
loss for the year ended June 30, 2020
|
|
$
|
(30,627,783
|
)
|
|
$
|
(694,008
|
)
|
|
$
|
(31,321,791
|
)
|
Deficit
accumulated during the exploration stage, June 30, 2020
|
|
$
|
(61,979,184
|
)
|
|
$
|
(1,945,235
|
)
|
|
$
|
(63,924,419
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
Total, June 30, 2020
|
|
$
|
(31,216,988
|
)
|
|
$
|
(2,024,931
|
)
|
|
$
|
(33,241,919
|
)
|
The
circumstances associated with the adjustments also created errors in each of the previously reported quarters in 2019 and 2020,
which have also been restated on a quarterly basis as disclosed in note 20.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
6.
Equipment
Equipment
consists of the following:
|
|
June
30,
2020
|
|
|
June
30,
2019
|
|
Leasehold
improvements
|
|
$
|
-
|
|
|
|
59,947
|
|
Equipment
|
|
|
228,578
|
|
|
|
9,050
|
|
|
|
|
228,578
|
|
|
|
68,997
|
|
Less
accumulated depreciation
|
|
|
(20,768
|
)
|
|
|
(16,947
|
)
|
Equipment,
net
|
|
$
|
207,810
|
|
|
$
|
52,050
|
|
7.
Right-of-use asset
Right-of-use
asset consists of the following:
|
|
June
30,
2020
|
|
|
June
30,
2019
|
|
Office
lease
|
|
$
|
319,133
|
|
|
|
-
|
|
Less
accumulated depreciation
|
|
|
(106,378
|
)
|
|
|
-
|
|
Right-of-use
asset, net
|
|
$
|
212,755
|
|
|
$
|
-
|
|
8
. Mining interests (restated)
Bunker
Hill Mine Complex
On
November 27, 2016, the Company entered into a non-binding letter of intent with Placer Mining Corp. (“Placer Mining”),
which letter of intent was further amended on March 29, 2017, to acquire the Bunker Hill Mine in Idaho and its associated milling
facility located in Kellogg, Idaho, in the Coeur d’Alene Basin (the “Letter of Intent”). Pursuant to the terms
and conditions of the Letter of Intent, the acquisition, which was subject to due diligence, would include all mining claims,
surface rights, fee parcels, mineral interests, existing infrastructure, machinery and buildings at the Kellogg Tunnel portal
in Milo Gulch, or anywhere underground at the Bunker Hill Mine Complex. The acquisition would also include all current and historic
data relating to the Bunker Hill Mine Complex, such as drill logs, reports, maps, and similar information located at the mine
site or any other location.
During
the year ended June 30, 2017, the Company made payments totaling $300,000 as part of this Letter of Intent. These amounts were
initially capitalized and subsequently written off during fiscal 2018 and were included in exploration expenses.
On
August 28, 2017, the Company announced that it signed a definitive agreement (the “Agreement”) for the lease and option
to purchase the Bunker Hill Mine assets (the “Bunker Assets”).
Under
the terms of the Agreement, the Company was required to make a $1 million bonus payment to Placer Mining no later than October
31, 2017, which payment was made, along with two additional $500,000 bonus payments in December 2017. The 24-month lease commences
November 1, 2017 and continues until October 31, 2019. The lease period can be extended by a further 12 months at the Company’s
discretion. During the term of the lease, the Company must make $100,000 monthly mining lease payments, paid quarterly.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
8
. Mining interests (restated) (continued)
Bunker
Hill Mine Complex (continued)
The
Company had an option to purchase the Bunker Assets at any time before the end of the lease and any extension for a purchase price
of $45 million with purchase payments to be made over a ten-year period to Placer Mining. Under terms of the agreement, there
is a 3% net smelter return royalty (“NSR”) on sales during the Lease and a 1.5% NSR on the sales after the purchase
option is exercised, which post-acquisition NSR is capped at $60 million.
On
October 2, 2018, the Company announced that it was in default of its Lease with Option to Purchase Agreement with Placer Mining.
The default arose as a result of missed lease and operating cost payments, totaling $400,000, which were due at the end of September
and on October 1, 2018. As per the Agreement, the Company had 15 days, from the date notice of default was provided (September
28, 2018), to remediate the default by making the outstanding payment. While Management worked with urgency to resolve this matter,
Management was ultimately unsuccessful in remedying the default, resulting in the lease being terminated.
On
November 13, 2018, the Company announced that it was successful in renewing the lease, effectively with the original Agreement
intact, except that monthly payments are reduced to $60,000 per month for 12 months, with the accumulated reduction in payments
of $140,000 per month (“deferred payments”) being accrued. As at June 30, 2020, the Company has accrued for a total
of $1,847,300 (June 30, 2019 - $1,373,000), which is included in accounts payable. These deferred payments will be waived should
the Company choose to exercise its option.
On
October 22, 2019, the Company signed a further amendment to the Agreement. The key terms of this amended agreement are as follows:
*
|
The
lease period has been extended for an additional period of nine months to August 1, 2020, with the option to extend for a
further 6 months based upon payment of a 1 time $60,000 extension fee (extended subsequent to June 30, 2020, see note 19 ).
|
*
|
The
Company will continue to make monthly care and maintenance payments to Placer Mining of $60,000 until exercising the option
to purchase.
|
*
|
The
purchase price is set at $11 million for 100% of the marketable assets of Bunker Assets to be paid with $6,200,000 in cash,
and $4,800,000 in shares. The purchase price also includes the negotiable EPA costs of $20 million. The amended lease provides
for the elimination of all royalty payments that were to be paid to the mine owner. Upon signing the amended agreement, the
Company paid a one-time, non-refundable cash payment of $300,000 to the mine owner. This payment will be applied to the purchase
price upon execution of the purchase option. In the event the Company elects not to exercise the purchase option, the payment
shall be treated as an additional care and maintenance payment.
|
In
addition to the payments to Placer Mining, and pursuant to an agreement with the United States Environmental Protection Agency
(“EPA”) whereby for so long as Bunker leases, owns and/or occupies the Bunker Hill Mine, the Company will make payments
to the EPA on behalf of the current owner in satisfaction of the EPA’s claim for cost recovery. These payments, if all are
made, will total $20 million. The agreement calls for payments starting with $1 million 30 days after a fully ratified agreement
was signed followed by a payment schedule detailed below:
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
8.
Mining interests (restated) (continued)
Bunker
Hill Mine Complex (continued)
Date
|
|
Amount
|
|
|
Action
|
Within
30 days of the effective date
|
|
$
|
1,000,000
|
|
|
Paid
|
November 1,
2018
|
|
$
|
2,000,000
|
|
|
Not
paid
|
November 1,
2019
|
|
$
|
3,000,000
|
|
|
Not
paid
|
November 1,
2020
|
|
$
|
3,000,000
|
|
|
|
November 1,
2021
|
|
$
|
3,000,000
|
|
|
|
November 1,
2022
|
|
$
|
3,000,000
|
|
|
|
November 1,
2023
|
|
$
|
3,000,000
|
|
|
|
November 1,
2024
|
|
$
|
2,000,000
|
|
|
|
In
addition to these cost recovery payments, the Company is to make semi-annual payments of $480,000 on June 1 and December 1 of
each year, to cover the EPA’s costs of operating and maintaining the water treatment facility that treats the water being
discharged from the Bunker Hill Mine. Of these, the December 1, 2018, and June 1, 2019 semi-annual water treatment payments were
not made, totaling $960,000 outstanding as at June 30, 2020 (June 30, 2019 - $560,000). The Company also has received invoices
from the EPA for water treatment charges for the periods from December 2017 to October 2019. This was for a total of $3,749,388,
with $2,229,408 outstanding as at June 30, 2020 (June 30, 2019 - $1,209,530). The Company is having discussions with the EPA to
review and, where appropriate, have the additional water treatment charges amended. The unpaid EPA balance is subject to interest
at the rate specified for interest on investments of the EPA Hazardous Substance Superfund. As at June 30, 2020, the interest
accrued on the unpaid EPA balance is $89,180 (June 30, 2019 - $13,061).
For
2020, the Company has accrued an estimate for additional water treatment charges based on invoices for 2018 and 2019 received
from the EPA, for a total of an additional semi-annual accrual of $799,998. The Company has included all unpaid and accrued EPA
payments and accrued interest in accounts payable and accrued liabilities amounting to $7,905,235 (June 30, 2019 - $3,811,227).
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
9. Convertible loan payable
On
June 13, 2018, the Company entered into a loan and warrant agreement with Hummingbird Resources PLC (“Hummingbird”),
an arm’s length investor, for an unsecured convertible loan in the aggregate sum of $1,500,000, bearing interest at 10%
per annum, maturing in one year. Contemporaneously, the Company agreed to issue 229,464 share purchase warrants, entitling the
lender to acquire 229,464 common shares of the Company, at a price of C$8.50 per share, for two years. Under the terms of the
loan agreement, the lender may, at any time prior to maturity, convert any or all of the principal amount of the loan and accrued
interest thereon, into common shares of the Company at a price per share equal to C$8.50. In the event that a notice of conversion
would result in the lender holding 10% or more of the Company’s issued and outstanding shares, then, in the alternative,
and under certain circumstances, the Company would be required to pay cash to the lender in an amount equal C$8.50 multiplied
by the number of shares intended to be issued upon conversion. Further, in the event that the lender holds more than 5% of the
issued and outstanding shares of the Company subsequent to the exercise of any of its convertible securities held under this placement,
it shall have the right to appoint one director to the board of the Company. Lastly, among other things, the loan agreement further
provides that for as long as any amount is outstanding under the convertible loan, the investor retains a right of first refusal
on any Company financing or joint venture/strategic partnership/disposal of assets.
In
August 2018, the amount of the Hummingbird convertible loan payable was increased to $2 million from its original $1.5 million
loan, net of $45,824 of debt issue costs. An additional 116,714 warrants with each warrant exercisable at C$4.50 were issued.
Under the terms of the Amended and Restated Loan Agreement, Hummingbird may, at any time prior to maturity, convert any or all
of the principal amount of the loan and accrued interest thereon, into common shares of Bunker as follows: (i) $1,500,000, being
the original principal amount (“Principal Amount”), the Principal Amount may be converted at a price per share equal
to C$8.50; (ii) 229,464 common shares may be acquired upon exercise of warrants at a price of C$8.50 per warrant for a period
of two years from the date of issuance; (iii) $500,000, being the additional principal amount (“Additional Amount”),
may be converted at a price per share equal to C$4.50; and (iv) 116,714 common shares may be acquired upon exercise of warrants
at a price of C$4.50 per warrant for a period of two years from the date issuance. In the event that Hummingbird would acquire
common shares in excess of 9.999% through the conversion of the Principal Amount or Additional Amount, including interest accruing
thereon, or on exercise of the warrants as disclosed herein, the Company shall pay to Hummingbird a cash amount equal to the common
shares exercised in excess of 9.999%, multiplied by the conversion price.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
9. Convertible loan payable (continued)
During
the year ended June 30, 2019, Hummingbird agreed to extend the scheduled maturity date of the loan to June 30, 2020. This was
accounted for as a loan extinguishment which resulted in the recording of a net loss on loan extinguishment of $1,195,880.
In
June 2019, the Company settled $100,000 of the Additional Amount by issuing 2,660,000 shares, which resulted in the recording
of a net loss on loan extinguishment of $8,193.
In
February 2020, the Company settled $300,000 of the Additional Amount by issuing 696,428 shares, which resulted in the recording
of a net loss on loan extinguishment of $9,407.
In
June 2020, Hummingbird agreed to extend the scheduled maturity date of the loan to July 31, 2020. An extension of the loan is
being negotiated and the loan has not been repaid.
The
Company has accounted for the conversion features and warrants in accordance with ASC Topic 815. The conversion features and warrants
are considered derivative financial liabilities as they are convertible into common shares at a conversion price denominated in
a currency other than the Company’s functional currency of the US dollar. The estimated fair value of the conversion features
and warrants was determined on the date of issuance and marks to market at each financial reporting period.
At
June 30, 2020, the fair value of the conversion features were estimated using the Binomial model to determine the fair value of
conversion features using the following assumptions:
Principal
Amount
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
365
days
|
|
|
|
31
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.75
|
%
|
|
|
1.52
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
0
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
0
|
|
Additional
Amount
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
365
days
|
|
|
31
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.75
|
%
|
|
|
1.23
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
0
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
0
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
9
. Convertible loan payable (continued)
The
fair value of the warrants were estimated using the Binomial model to determine the fair value of the derivative warrant liabilities
using the following assumptions:
Principal
Amount
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
349
days
|
|
|
|
Expired
|
|
Volatility
|
|
|
100
|
%
|
|
|
|
|
Risk
free interest rate
|
|
|
1.95
|
%
|
|
|
|
|
Dividend
yield
|
|
|
0
|
%
|
|
|
|
|
Share price
|
|
$
|
0.05
|
|
|
|
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
0
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
0
|
|
Additional
Amount
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
405
days
|
|
|
|
40
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.84
|
%
|
|
|
1.49
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
0
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
0
|
|
Accretion
expense for the year ended June 30, 2020 was $146,266 (year ended June 30, 2019 - $734,589) based on effective interest rate of
16% after the loan extension.
Interest
expense for the year ended June 30, 2020 was $179,726 (year ended June 30, 2019 - $198,219). As at June 30, 2020, the Company
has an outstanding interest payable of $381,233 (June 30, 2019 - $201,507).
|
|
Amount
|
|
|
|
|
|
Balance,
June 30, 2018
|
|
$
|
70,820
|
|
Proceeds
on issuance
|
|
|
500,000
|
|
Debt
issue costs
|
|
|
(238,455
|
)
|
Conversion
feature valuation
|
|
|
(205,444
|
)
|
Warrant
valuation
|
|
|
(221,256
|
)
|
Accretion
expense
|
|
|
734,589
|
|
Loss
on loan extinguishment
|
|
|
1,204,073
|
|
Partial
extinguishment
|
|
|
(100,000
|
)
|
Balance, June
30, 2019
|
|
$
|
1,744,327
|
|
Accretion
expense
|
|
|
146,266
|
|
Loss
on loan extinguishment
|
|
|
9,407
|
|
Partial
extinguishment
|
|
|
(300,000
|
)
|
Balance,
June 30, 2020
|
|
$
|
1,600,000
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
10. Promissory notes payable
(i)
On November 13, 2019, the Company issued a promissory note in the amount of $300,000. The note is unsecured, bears interest of
1% monthly, and is due on demand after 90 days from issuance. In consideration for the loan, the Company issued 400,000 common
share purchase warrants to the lender. Each whole warrant entitles the lender to acquire one common share of the Company at a
price of C$0.80 per share for a period of two years.
On
April 24, 2020, the Company extended the maturity date of the promissory note payable to August 1, 2020. In consideration, the
Company issued 400,000 common share purchase warrants to the lender at an exercise price of C$0.50. The warrants expire on November
13, 2021. This was accounted for as a loan modification.
The
Company has accounted for the warrants in accordance with ASC Topic 815. The warrants are considered derivative financial liabilities
as they are convertible into common shares at a conversion price denominated in a currency other than the Company’s functional
currency of the US dollar. The estimated fair value of the warrants was determined on the date of issuance and marks to market
at each financial reporting period.
The
fair value of the warrants were estimated using the Binomial model to determine the fair value of the derivative warrant liabilities
using the following assumptions:
November
2019 issuance
|
|
November
14, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
731
days
|
|
|
|
501
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.53
|
%
|
|
|
0.94
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.53
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
106,622
|
|
|
$
|
150,161
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
(43,539
|
)
|
April
2020 issuance
|
|
April
24, 2020
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
568
days
|
|
|
|
501
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
0.33
|
%
|
|
|
0.30
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.46
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
99,901
|
|
|
$
|
186,410
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
(86,509
|
)
|
Accretion
expense for the year ended June 30, 2020 was $155,001 (year ended June 30, 2019 - $nil) based on effective interest rate of 11%
after the loan extension.
Interest
expense for the year ended June 30, 2020 was $22,700 (year ended June 30, 2019 - $nil). As at June 30, 2020, the Company has an
outstanding interest payable of $22,700 (June 30, 2019 - $nil).
|
|
Amount
|
|
Balance, June
30, 2019
|
|
$
|
-
|
|
Proceeds
on issuance
|
|
|
300,000
|
|
Warrant
valuation
|
|
|
(206,523
|
)
|
Accretion
expense
|
|
|
155,001
|
|
Balance,
June 30, 2020
|
|
$
|
248,478
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
10. Promissory notes payable (continued)
(ii)
On December 31, 2019, the Company issued a promissory note in the amount of $82,367 (C$107,000). The note bears no interest and
is due on demand. This promissory note has been repaid.
(iii)
On January 29, 2020, the Company issued a promissory note in the amount of $75,727 (C$100,000). The note bears no interest and
is due on demand. This promissory note has been repaid.
(iv)
On May 12, 2020, the Company issued a promissory note in the amount of $362,650 (C$500,000), net of $89,190 of debt issue costs.
The note bears no interest is due on demand after 90 days after the issue date. Subsequent to June 30, 2020, C$288,000 was settled
by shares and the remaining balance was repaid in full.
Accretion
expense for the year ended June 30, 2020 was $41,453 (year ended June 30, 2019 - $nil) based on effective interest rate of 7%.
(v)
On May 12, 2020, the Company issued a promissory note in the amount of $141,704 (C$200,000), net of $35,676 of debt issue costs.
The note bears no interest is due on demand after 90 days after the issue date. The promissory note was settled in full by shares
issued subsequent to June 30, 2020 ( see note 19).
Accretion
expense for the year ended June 30, 2020 was $16,547 (year ended June 30, 2019 - $nil) based on effective interest rate of 8%.
(vi)
On June 30, 2020, the Company issued a promissory note in the amount of $75,000 ($103,988), net of $15,000 of debt issue costs.
The note bears no interest and is due on demand. The promissory note was repaid in full subsequent to June 30, 2020.
Financing
cost for the year ended June 30, 2020 was $15,000 (year ended June 30, 2019 - $nil).
(vii)
On June 30, 2020, the Company issued a promissory note in the amount of $75,000 ($103,988) to a director of the Company. The note
bears no interest and is due on demand. The promissory note was repaid in full subsequent to June 30, 2020.
Financing
cost for the year ended June 30, 2020 was $15,000 (year ended June 30, 2019 - $nil).
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
11. Lease liability
The
Company has an operating lease for office space that expires in 2022. Below is a summary of the Company’s lease liability
as of June 30, 2020:
|
|
Office
lease
|
|
Balance, June
30, 2019
|
|
$
|
-
|
|
Addition
|
|
|
319,133
|
|
Interest
expense
|
|
|
27,062
|
|
Lease
payments
|
|
|
(120,690
|
)
|
Foreign
exchange gain
|
|
|
(10,766
|
)
|
Balance, June
30, 2020
|
|
|
214,739
|
|
Less:
current portion
|
|
|
(102,027
|
)
|
Long-term
lease liability
|
|
$
|
112,712
|
|
In
addition to the minimum monthly lease payments of C$13,504, the Company is required to make additional payments amounting to C$12,505
for certain variable costs. The schedule below represents the Company’s obligations under the lease agreement in Canadian
dollars.
|
|
Less
than 1 year
|
|
|
1-2
years
|
|
|
2-3
years
|
|
|
Total
|
|
Base
rent
|
|
$
|
162,048
|
|
|
$
|
148,544
|
|
|
$
|
-
|
|
|
$
|
310,592
|
|
Additional
rent
|
|
|
150,060
|
|
|
|
137,555
|
|
|
|
-
|
|
|
|
287,615
|
|
|
|
$
|
312,108
|
|
|
$
|
286,099
|
|
|
$
|
-
|
|
|
$
|
598,207
|
|
The
monthly rental expenses are offset by rental income obtained through a series of subleases held by the Company.
12. Capital stock, warrants and stock options
Authorized
The
total authorized capital is as follows:
*
|
750,000,000
common shares with a par value of $0.000001 per common share; and
|
*
|
10,000,000
preferred shares with a par value of $0.000001 per preferred share
|
On
May 23, 2019, the Company affected a consolidation of its issued and outstanding share capital on the basis of one (1) post-consolidation
share for each ten (10) pre-consolidation common shares, which has been retrospectively applied in these consolidated financial
statements.
On
July 19, 2019, the Company amended its articles of incorporation to change the total authorized capital and the par values, which
have been retrospectively applied in these consolidated financial statements.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
12. Capital stock, warrants and stock options (continued)
Issued
and outstanding
In
August 2018, the Company closed a private placement, issuing 160,408 Units to Gemstone 102 Ltd. (“Gemstone”) at a
price of C$4.50 per Unit, for gross proceeds of C$721,834 ($549,333) and incurring financing costs of $25,750. Each Unit entitles
Gemstone to acquire one common share (“Unit Share”) and one common share purchase warrant (“Unit Warrant”),
with each Unit Warrant entitling Gemstone to acquire one common share of the Company at a price of C$4.50 for a period of three
years. Prior to the issuance of the Units, Gemstone held 400,000 common shares of the Company and 200,000 warrants (“Prior
Warrants”) exercisable at a price of C$20.00 per share. Immediately prior to closing, the Prior Warrants were early terminated
by mutual agreement of the Company and Gemstone. Upon issuance of the 160,408 Units to Gemstone, Gemstone beneficially owns or
exercises control or direction over 560,408 common shares of the Company. Assuming exercise of the Unit Warrants, Gemstone would
hold 720,816 of the outstanding common shares of the Company. Gemstone’s participation in the Offering constitutes a “related
party transaction” under Multilateral Instrument 61-101 – Protection of Minority Security Holders in Special Transactions
(“MI 61-101”).
Given
the urgent need to secure financing to meet the new lease obligations, Bunker’s Board approved an equity private placement
of Units to be sold at C$0.75 per Unit with each Unit consisting of one common share and one common share purchase warrant. On
November 28, 2018, the Company closed on a total of 645,866 Units for gross proceeds of C$484,400 ($365,341) and incurring financing
costs of $10,062, with each purchase warrant exercisable into a Common Share at C$1.00 per Common Share for a period of thirty-six
months.
On
June 27, 2019, the Company closed the first tranche (“First Tranche”) of a non-brokered private placement, issuing
11,660,000 units (“June 2019 Unit”) at a price of C$0.05 per June 2019 Unit for gross proceeds of C$583,000 ($436,608)
and incurring financing costs of $19,640. Each June 2019 Unit consists of one common share of the Company and one common share
purchase warrant (“June 2019 Warrant”). Each whole June 2019 Warrant entitles the holder to acquire one common share
at a price of C$0.25 per common share for a period of two years. As a part of the First Tranche, Hummingbird Resources PLC (“Hummingbird”)
has acquired 2,660,000 June 2019 Units for C$133,000 ($100,000) which was applied to reduction of the principal amount owing under
the convertible loan facility (see note 9 ).
On
August 1, 2019, the Company closed the second and final tranche (“Tranche Two”) of the non-brokered private placement,
issuing 6,042,954 units (“August 2019 Units”) at C$0.05 per August 2019 Unit for gross proceeds of C$302,148 ($228,202)
and incurring financing costs of $36,468. Each August 2019 Unit consists of one common share of the Company and one common share
purchase warrant, which entitles the holder to acquire one common share at a price of C$0.25 per common share for a period of
two years. The Company also issued 16,962,846 August 2019 Units to settle $640,556 of debt at a deemed price of C$0.09 based on
the fair value of the shares issued. As a result, the Company recorded resulting in loss on debt settlement of $858,495.
On
August 23, 2019, the Company closed the first tranche (the “First Tranche”) of the non-brokered private placement,
issuing 27,966,002 common shares of the Company at C$0.05 per share for gross proceeds of C$1,398,300 ($1,049,974) and incurring
financing costs of $28,847. The Company also issued 2,033,998 common shares to settle $77,117 of debt at a deemed price of C$0.18
based on the fair value of the shares issued. As a result, the Company recorded a loss on debt settlement of $197,800.
On
August 30, 2019, the Company closed the second and final tranche (the “Second Tranche”) of the non-brokered private
placement, issuing 1,000,000 common shares at C$0.05 per share for gross proceeds of C$50,000 ($37,550).
On
February 26, 2020, the Company closed a non-brokered private placement, issuing 2,991,073 common shares of the Company at C$0.56
per share for gross proceeds of C$1,675,000 ($1,256,854) and incurring financing costs of $ 95,763 (restated) and 239,284 broker
warrants. Each broker warrant entitles the holder to acquire one common share at a price of C$0.70 per common share for a period
of two years. The Company also issued 696,428 common shares for $300,000 which was applied to reduce the principal amount owing
under the convertible loan facility (see note 9 ).
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
12. Capital stock, warrants and stock options (continued)
Issued
and outstanding (continued)
On
May 12, 2020, the Company closed a non-brokered private placement, issuing 107,143 common shares of the Company at C$0.56 per
share for gross proceeds of C$60,000 ($44,671).
During
the year ended June 30, 2020, the Company issued 1,403,200 June 2019 Units and 1,912,000 August 2019 Units at a deemed price of
C$0.05 as finder’s fees with a total value of C$165,760 ($125,180) to a shareholder of the Company.
As
at June 30, 2020, the Company received cash proceeds of $549,363 for a private placement that closed subsequent to June 30, 2020
( see note 19 ).
For
each financing, the Company has accounted for the warrants in accordance with ASC Topic 815. The warrants are considered derivative
instruments as they were issued in a currency other than the Company’s functional currency of the US dollar. The estimated
fair value of warrants accounted for as liabilities was determined on the date of issue and marks to market at each financial
reporting period. The change in fair value of the warrant is recorded in the consolidated statement of operations and comprehensive
loss as a gain or loss and is estimated using the Binomial model.
The
fair value of the warrant liabilities related to the various tranches of warrants issued during the period were estimated using
the Binomial model to determine the fair value using the following assumptions on the day of issuance and as at June 30, 2020:
August
2019 issuance
|
|
August
1, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
731
days
|
|
|
|
397
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.59
|
%
|
|
|
1.11
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share
price
|
|
$
|
0.07
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
468,227
|
|
|
$
|
11,631,921
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
(11,163,694
|
)
|
The
warrant liabilities as a result of the December 2017, August 2018, November 2018, and June 2019 private placements were revalued
as at June 30, 2020 and June 30, 2019 using the Binomial model and the following assumptions:
December
2017 issuance
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
532
days
|
|
|
|
166
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.66
|
%
|
|
|
0.69
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share
price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
0
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
0
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
12. Capital stock, warrants and stock options (continued)
Issued
and outstanding (continued)
August
2018 issuance
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
771
days
|
|
|
|
405
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.59
|
%
|
|
|
1.20
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
6,132
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
(6,132
|
)
|
November
2018 issuance
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected life
|
|
882
days
|
|
|
516
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.47
|
%
|
|
|
1.34
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
1,875
|
|
|
$
|
206,253
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
(204,378
|
)
|
June
2019 issuance
|
|
June
30, 2019
|
|
|
June
30, 2020
|
|
Expected
life
|
|
|
727
days
|
|
|
|
363
days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk
free interest rate
|
|
|
1.47
|
%
|
|
|
1.15
|
%
|
Dividend
yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.05
|
|
|
$
|
0.73
|
|
Fair value
|
|
$
|
114,934
|
|
|
$
|
6,582,920
|
|
Change
in derivative liability
|
|
|
|
|
|
$
|
(6,467,986
|
)
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
12. Capital stock, warrants and stock options (continued)
Warrants
|
|
Number
of
warrants
|
|
|
Weighted
average
exercise
price
(C$)
|
|
|
Weighted
average
Grant
date
Value
($)
|
|
Balance,
June 30, 2018
|
|
|
663,496
|
|
|
$
|
16.02
|
|
|
$
|
6.13
|
|
Issued
|
|
|
12,582,988
|
|
|
|
0.38
|
|
|
|
0.07
|
|
Cancelled
|
|
|
(200,000
|
)
|
|
|
20.00
|
|
|
|
7.50
|
|
Balance, June
30, 2019
|
|
|
13,046,484
|
|
|
$
|
0.88
|
|
|
$
|
0.27
|
|
Issued
|
|
|
27,360,284
|
|
|
|
0.27
|
|
|
|
0.03
|
|
Expired
|
|
|
(229,464
|
)
|
|
|
8.50
|
|
|
|
3.54
|
|
Exercised
(i)
|
|
|
(2,332,900
|
)
|
|
|
0.25
|
|
|
|
0.02
|
|
Balance,
June 30, 2020
|
|
|
37,844,404
|
|
|
$
|
0.43
|
|
|
$
|
0.09
|
|
(i)
During the year ended June 30, 2020, 2,332,900 warrants were exercised at C$0.25 per warrant for gross proceeds of C$583,225 ($417,006).
In conjunction with the exercise of warrants, the Company recognized a change in derivative liability of $871,710.
Expiry
date
|
|
Exercise
price
(C$)
|
|
|
Number
of
warrants
|
|
|
Number
of
warrants
exercisable
|
|
December
5, 2020
|
|
|
20.00
|
|
|
|
227,032
|
|
|
|
227,032
|
|
December 13,
2020
|
|
|
20.00
|
|
|
|
7,000
|
|
|
|
7,000
|
|
August 9,
2021
|
|
|
4.50
|
|
|
|
116,714
|
|
|
|
116,714
|
|
August 9,
2021
|
|
|
4.50
|
|
|
|
160,408
|
|
|
|
160,408
|
|
November 28,
2021
|
|
|
1.00
|
|
|
|
645,866
|
|
|
|
645,866
|
|
June 27, 2021
|
|
|
0.25
|
|
|
|
11,660,000
|
|
|
|
11,660,000
|
|
August 1,
2021
|
|
|
0.25
|
|
|
|
20,672,900
|
|
|
|
20,672,900
|
|
November 13,
2021
|
|
|
0.80
|
|
|
|
400,000
|
|
|
|
400,000
|
|
November 13,
2021
|
|
|
0.50
|
|
|
|
400,000
|
|
|
|
400,000
|
|
August 1,
2021
|
|
|
0.25
|
|
|
|
763,200
|
|
|
|
763,200
|
|
August 26,
2021
|
|
|
0.05
|
|
|
|
1,912,000
|
|
|
|
1,912,000
|
|
February 7,
2022
|
|
|
0.25
|
|
|
|
640,000
|
|
|
|
640,000
|
|
February
26, 2022
|
|
|
0.70
|
|
|
|
239,284
|
|
|
|
239,284
|
|
|
|
|
|
|
|
|
37,844,404
|
|
|
|
37,844,404
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
12. Capital stock, warrants and stock options (continued)
Stock
options
The
following table summarizes the stock option activity during the years ended June 30, 2020:
|
|
Number
of
stock
options
|
|
|
Weighted
average
exercise
price
(C$)
|
|
Balance,
June 30, 2018
|
|
|
287,100
|
|
|
$
|
7.50
|
|
Granted
(i)
|
|
|
43,750
|
|
|
|
8.00
|
|
Exercised
|
|
|
(43,750
|
)
|
|
|
8.00
|
|
Balance, June
30, 2019
|
|
|
287,100
|
|
|
$
|
7.50
|
|
Granted
(ii)
|
|
|
7,532,659
|
|
|
|
0.56
|
|
Forfeited
|
|
|
(239,600
|
)
|
|
|
9.78
|
|
Balance,
June 30, 2020
|
|
|
7,580,159
|
|
|
$
|
0.62
|
|
(i)
On September 27, 2018, 43,750 fully-vested stock options were issued to a consultant to whom C$350,000 was due and payable and
reflected in accrued liabilities at September 30, 2018. These options had a 5-year life and were exercisable at C$8.00 per share.
On October 3, 2018, these options were exercised in full, with consideration received being the liability already on the Company’s
books, extinguishing the liability in full. The grant date fair value of the options was estimated at $43,893. The vesting of
these options resulted in stock-based compensation of $nil for the year ended June 30, 2020 (year ended June 30, 2019 - $43,893),
which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.
(ii)
On October 24, 2019, 1,575,000 stock options were issued to directors and officers of the Company. These options have a 5-year
life and are exercisable at C$0.60 per share. The grant date fair value of the stock options was estimated at $435,069. The vesting
of these options resulted in stock-based compensation of $309,211 for the year ended June 30, 2020 (year ended June 30, 2019 -
$nil), which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.
(iii)
On April 20, 2020, 5,957,659 stock options were issued to certain directors of the Company. Each stock option entitles the holder
to acquire one common share of the Company at an exercise price of C$0.55. The stock options vest in one fourth increments upon
each anniversary of the grant date and expire in 5 years. The grant date fair value of the stock options were estimated at $1,536,764.
The vesting of these options results in stock-based compensation of $162,855 (year ended June 30, 2019 - $nil), which is included
in operation and administration expenses on the consolidated statements of loss and comprehensive loss.
The
fair value of these stock options was determined on the date of grant using the Black-Scholes valuation model, and using the following
underlying assumptions:
|
|
Risk
free interest rate
|
|
|
Dividend
yield
|
|
|
Volatility
|
|
|
Stock
price
|
|
|
Weighted
average life
|
|
|
(i)
|
|
|
2.32
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
|
C$2.30
|
|
|
|
5
years
|
|
|
(ii)
|
|
|
1.54
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
|
C$0.50
|
|
|
|
5
years
|
|
|
(iii)
|
|
|
0.44
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
|
C$0.50
|
|
|
|
5
years
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
12. Capital stock, warrants and stock options (continued)
Stock
options (continued)
The
following table reflects the actual stock options issued and outstanding as of June 30, 2020:
Exercise
price
(C$)
|
|
Weighted
average
remaining
contractual
life
(years)
|
|
|
Number
of
options
outstanding
|
|
|
Number
of
options
vested
(exercisable)
|
|
|
Grant
date
fair
value ($)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00
|
|
|
1.84
|
|
|
|
40,000
|
|
|
|
40,000
|
|
|
|
217,274
|
|
16.50
|
|
|
2.44
|
|
|
|
7,500
|
|
|
|
7,500
|
|
|
|
40,739
|
|
0.60
|
|
|
4.32
|
|
|
|
1,575,000
|
|
|
|
675,000
|
|
|
|
435,069
|
|
0.55
|
|
|
4.81
|
|
|
|
5,957,659
|
|
|
|
-
|
|
|
|
1,536,764
|
|
|
|
|
|
|
|
|
7,580,159
|
|
|
|
722,500
|
|
|
|
2,229,846
|
|
13. Restricted share units
Effective
March 25, 2020, the Board of Directors approved a Restricted Share Unit (“RSU”) Plan to grant RSUs to its officers,
directors, key employees and consultants.
The
following table summarizes the RSU activity during the years ended June 30, 2020:
|
|
Number
of
shares
|
|
|
Weighted
average
grant
date
fair
value
per
share
(C$)
|
|
Unvested as
at June 30, 2018 and June 30, 2019
|
|
|
-
|
|
|
$
|
-
|
|
Granted
(i)(ii)
|
|
|
600,000
|
|
|
|
0.40
|
|
Unvested
as at June 30, 2020
|
|
|
600,000
|
|
|
$
|
0.40
|
|
(i)
On April 20, 2020, the Company granted 400,000 RSUs to a certain officer of the Company. The RSUs vest in one fourth increments
upon each anniversary of the grant date and expire in 5 years. The vesting of these RSUs results in stock-based compensation of
$17,384 (year ended June 30, 2019 - $nil), which is included in operation and administration expenses on the consolidated statements
of loss and comprehensive loss.
(ii)
On April 20, 2020, the Company granted 200,000 RSUs to a certain director of the Company. The RSUs vest in one fourth increments
upon each anniversary of the grant date and expire in 5 years. The vesting of these RSUs results in stock-based compensation of
$8,274 (year ended June 30, 2019 - $nil), which is included in operation and administration expenses on the consolidated statements
of loss and comprehensive loss.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
14. Deferred share units
Effective
April 21, 2020, the Board of Directors approved a Deferred Share Unit (“DSU”) Plan to grant DSUs to its directors.
The DSU Plan permits the eligible directors to defer receipt of all or a portion of their retainer or compensation until termination
of their services and to receive such fees in the form of cash at that time.
Upon
vesting of the DSUs or termination of service as a director, the director will be able to redeem DSUs based upon the then market
price of the Company’s common share on the date of redemption in exchange for cash.
The
following table summarizes the DSU activity during the years ended June 30, 2020:
|
|
Number
of
shares
|
|
|
Weighted
average
grant
date
fair
value
per
share
(C$)
|
|
Unvested as
at June 30, 2018 and June 30, 2019
|
|
|
-
|
|
|
$
|
-
|
|
Granted
(i)
|
|
|
7,500,000
|
|
|
|
0.65
|
|
Unvested
as at June 30, 2020
|
|
|
7,500,000
|
|
|
$
|
0.65
|
|
(i)
On April 21, 2020, the Company granted 7,500,000 DSUs. The DSUs vest in one fourth increments upon each anniversary of the grant
date and expire in 5 years. The vesting of these DSUs results in stock-based compensation of $549,664 (year ended June 30, 2019
- $nil), which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.
15. Commitments and contingencies (restated)
As
stipulated by the agreements with Placer Mining as described in note 8 , the Company is required to make monthly payment of $60,000
for care and maintenance and a lease extension fee of $60,000. Including the previously accrued payments, a total of $1,847,300
is payable until the Company decides to acquire the mine at which time these payments will be waived.
As
stipulated in the agreement with the EPA and as described in note 8, the company is required to make two payments to the EPA,
one for cost-recovery, and the other for water treatment. As at June 30, 2020, $7,905,235 payable to the EPA has been included
in accounts payable and accrued liabilities. The Company is now engaged with the EPA to amend and defer these payments.
The
Company has entered into a lease agreement which expires in May 2022. Monthly rental expenses are approximately C$26,000 and are
offset by rental income obtained through a series of subleases held by the Company. See note 11 .
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
16. Income taxes (restated)
As
at June 30, 2020 and 2019, the Company had no accrued interest and penalties related to uncertain tax positions. The income tax
provision differs from the amount of income tax determined by applying the U.S. federal and state income tax rates of 26.9% (2019
- 26.9%) to pretax loss from operations for the years ended June 30, 2020 and 2019 due to the following:
|
|
Year
Ended
June
30,
2020
|
|
|
Year
Ended
June
30,
2019
|
|
|
|
|
|
|
|
|
Loss
before income taxes (as restated)
|
|
$
|
31,321,791
|
|
|
$
|
8,442,320
|
|
Expected
income tax recovery
|
|
|
(8,425,600
|
)
|
|
|
(2,271,000
|
)
|
Other
permanent difference
|
|
|
673,000
|
|
|
|
563,070
|
|
Change
in valuation allowance
|
|
|
7,752,600
|
|
|
|
1,707,930
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred
tax assets and the valuation account are as follows:
|
|
June
30,
2020
|
|
|
June
30,
2019
|
|
|
|
|
|
|
|
|
Deferred
tax asset:
|
|
|
|
|
|
|
|
|
Net operating loss carry forward
|
|
$
|
6,374,700
|
|
|
$
|
4,285,020
|
|
Other deferred tax assets
|
|
|
8,916,350
|
|
|
|
3,392,290
|
|
Valuation allowance
|
|
|
(15,304,180
|
)
|
|
|
(7,687,200
|
)
|
Unrealized foreign exchange loss
|
|
|
13,130
|
|
|
|
8,870
|
|
Equipment
|
|
|
-
|
|
|
|
1,020
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
June
30,
2020
|
|
|
June
30,
2019
|
|
Deferred
tax asset:
|
|
|
|
|
|
|
|
|
Non-capital losses carried forward
|
|
$
|
10,050
|
|
|
$
|
1,530,460
|
|
Lease liabilities
|
|
|
57,120
|
|
|
|
-
|
|
Deferred
tax liabilities:
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
|
-
|
|
|
|
(1,530,460
|
)
|
Equipment
|
|
|
(10,050
|
)
|
|
|
-
|
|
Right of use assets and lease obligations
|
|
|
(57,120
|
)
|
|
|
-
|
|
Net
deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
The
potential income tax benefit of these losses has been offset by a full valuation allowance.
As
of June 30, 2020, and 2019, the Company has an unused net operating loss carry-forward balance of $ 25,680,750 and $ 22,094,056
, respectively, that is available to offset future taxable income. The US non-capital loss carryforwards generated before 2018
expire between 2031 and 2037. The losses generated after 2018 do not expire.
The
Company did not have any tax positions for which it is reasonably possible that the total amount of unrecognized tax benefits
will significantly increase or decrease within the next 12 months.
The
tax years that remain subject to examination by major taxing jurisdictions are those for the years ended June 30, 2020, 2019,
2018, 2017, 2016, 2015, 2014, and 2013.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
17. Related party transactions
During
the year ended June 30, 2020, John Ryan (Director and former CEO) billed $51,500, Wayne Parsons (Director and CFO) billed $136,045,
Hugh Aird (Director) billed $9,774, Richard Williams (Director and Executive Chairman) billed $134,927, and Sam Ash (President
and CEO) billed $60,000 for services to the Company.
At
June 30, 2020, $121,161 is owed to Mr. Williams and $60,000 is owed to Mr. Ash with all amounts included in accounts payable and
accrued liabilities.
During
the year ended June 30, 2020, the Company issued 1,403,200 June 2019 Units and 1,912,000 August 2019 Units at a deemed price of
C$0.05 as finder’s fees with a total value of C$165,760 ($125,180) to a shareholder of the Company.
18. Financial instruments
Fair
values
The
carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accounts receivable excluding HST,
accounts payable, accrued liabilities, interest payable, convertible loan payable, promissory notes payable, lease liability,
and other liabilities, all of which qualify as financial instruments, are a reasonable estimate of fair value because of the short
period of time between the origination of such instruments and their expected realization and current market rate of interest.
The Company measured its DSU liability at fair value on recurring basis using level 1 inputs and derivative warrant liabilities
at fair value on recurring basis using level 3 inputs. There were no transfers of financial instruments between levels 1, 2, and
3 during the years ended June 30, 2020 and 2019.
Foreign
currency risk
Foreign
currency risk is the risk that changes the rates of exchange on foreign currencies will impact the financial position of cash
flows of the Company. The Company is exposed to foreign currency risks in relation to certain activities that are to be settled
in Canadian dollar. Management monitors its foreign currency exposure regularly to minimize the risk of an adverse impact on its
cash flows.
Concentration
of credit risk
Concentration
of credit risk is the risk of loss in the event that certain counterparties are unable to fulfill its obligations to the Company.
The Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and
cash equivalents. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times,
its cash equivalents with a particular financial institution may exceed any applicable government insurance limits. The Company’s
management also routinely assesses the financial strength and credit worthiness of any parties to which it extends funds and as
such, it believes that any associated credit risk exposures are limited.
Liquidity
risk
Liquidity
risk is the risk that the Company’s consolidated cash flows from operations will not be sufficient for the Company to continue
operating and discharge its liabilities. The Company is exposed to liquidity risk as its continued operation is dependent upon
its ability to obtain financing, either in the form of debt or equity, or achieving profitable operations in order to satisfy
its liabilities as they come due.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
19. Subsequent events (restated)
On
July 15, 2020 the Company has entered into a loan agreement with an arm’s length third party for an unsecured loan facility
of $1,200,000 (the “July 2020 Loan”) due August 31, 2020. As consideration for the July 2020 Loan, the Company has
agreed to pay the lender a one-time origination fee of $360,000. The Company repaid the July 2020 Loan in full on maturity.
On
August 12, 2020, the Company announced that it has extended the lease with Placer Mining for further 18 months for a $150,000
extension fee, in addition to the 6 month extension available for a $60,000 extension fee (see note 8). This extension expires
on August 1, 2022.
On
August 14, 2020, the Company closed the first tranche of the brokered private placement of units of the Company (“August
2020 Offering”), issuing 35,212,142 units of the Company (“August 2020 Units”) at C$0.35 per August 2020 Unit
for gross proceeds of $9,301,321 (C$12,324,250). Each August 2020 Unit consisted of one common share of the Company and one common
share purchase warrant of the Company (“August 2020 Warrant”), which entitles the holder to acquire a common share
of the Company at C$0.50 per common share of the Company until August 31, 2023. In connection with the first tranche, the Company
incurred financing costs of $641,493 (C$739,455) and issued 2,112,729 compensation options (“August 2020 Compensation Options”).
Each compensation option is exercisable into one August 2020 Unit at an exercise price of C$0.35 until August 31, 2023.
On
August 25, 2020, the Company closed the second tranche of the August 2020 Offering, issuing 20,866,292 August 2020 Units at C$0.35
per August 2020 Unit for gross proceeds of $5,497,453 (C$7,303,202). In connection with the second tranche, the Company incurred
financing costs of $292,377 (C$386,376) and issued 1,127,178 August 2020 Compensation Options.
The
Company also issued 2,205,714 August 2020 Units to settle $585,115 (C$772,000) of debt.
On
September 30, 2020, 200,000 stock options were issued to a consultant. Each stock option entitles the holder to acquire one common
share of the Company at an exercise price of C$0.60. The stock options vest 50% at 6 months and 50% at 12 months from the grant
date and expire in 3 years.
On
October 9, 2020, the Company settled the full balance of the convertible loan payable to Hummingbird by issuing 5,572,980 shares
of the Company.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
20.
Quarterly financial data (unaudited)
The
Company restated its consolidated financial statements as of and for the quarterly periods ended September 30, 2019 and 2018,
December 31, 2019 and 2018, and March 31, 2020 and 2019 to correct misstatements, as discussed in note 5 describing the restatement
of annual periods.
The
following tables summarize the impact of the restatement on the Company’s unaudited condensed interim consolidated financial
statements.
Impact
to Condensed Interim Consolidated Statements of Loss and Comprehensive Loss
Three
months ended September 30, 2018
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
810,265
|
|
|
$
|
216,622
|
|
|
$
|
1,026,887
|
|
Total
operating expense and loss from operations
|
|
$
|
(1,611,333
|
)
|
|
$
|
(216,622
|
)
|
|
$
|
(1,827,955
|
)
|
Loss
before income tax and net loss and comprehensive loss
for the period
|
|
$
|
(636,490
|
)
|
|
$
|
(216,622
|
)
|
|
$
|
(853,112
|
)
|
Net
loss per common share - basic and fully diluted (*)
|
|
$
|
(0.19
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.25
|
)
|
(*)
Adjusted for 10-to-1 share consolidation on May 23, 2019.
Three
months ended December 31, 2018
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
3,003,911
|
|
|
$
|
184,947
|
|
|
$
|
3,188,858
|
|
Total
operating expense and loss from operations
|
|
$
|
(3,393,071
|
)
|
|
$
|
(184,947
|
)
|
|
|
(3,578,018
|
)
|
Loss
before income tax and net loss and comprehensive loss for the period
|
|
$
|
(3,290,293
|
)
|
|
$
|
(184,947
|
)
|
|
$
|
(3,475,240
|
)
|
Net
loss per common share - basic and fully diluted (*)
|
|
$
|
(0.88
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.93
|
)
|
(*)
Adjusted for 10-to-1 share consolidation on May 23, 2019.
Six
months ended December 31, 2018
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
3,814,176
|
|
|
$
|
401,569
|
|
|
$
|
4,215,745
|
|
Total
operating expense and loss from operations
|
|
$
|
(5,004,404
|
)
|
|
$
|
(401,569
|
)
|
|
$
|
(5,405,973
|
)
|
Loss
before income tax and net loss and comprehensive loss for the period
|
|
$
|
(3,926,783
|
)
|
|
$
|
(401,569
|
)
|
|
$
|
(4,328,352
|
)
|
Net
loss per common share - basic and fully diluted (*)
|
|
$
|
(1.10
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(1.21
|
)
|
(*)
Adjusted for 10-to-1 share consolidation on May 23, 2019.
Three
months ended March 31, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
999,602
|
|
|
$
|
151,018
|
|
|
$
|
1,150,620
|
|
Total
operating expense and loss from operations
|
|
$
|
(1,239,839
|
)
|
|
$
|
(151,018
|
)
|
|
$
|
(1,390,857
|
)
|
Loss
before income tax and net loss and comprehensive lossfor the period
|
|
$
|
(1,826,405
|
)
|
|
$
|
(151,018
|
)
|
|
$
|
(1,977,423
|
)
|
Net
loss per common share - basic and fully diluted (*)
|
|
$
|
(0.44
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.48
|
)
|
(*)
Adjusted for 10-to-1 share consolidation on May 23, 2019.
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
20.
Quarterly financial data (unaudited) (continued)
Nine
months ended March 31, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
4,813,778
|
|
|
$
|
552,587
|
|
|
$
|
5,366,365
|
|
Total
operating expense and loss from operations
|
|
$
|
(6,244,243
|
)
|
|
$
|
(552,587
|
)
|
|
$
|
(6,796,830
|
)
|
Loss
before income tax and net loss and comprehensive loss for the period
|
|
$
|
(5,753,188
|
)
|
|
$
|
(552,587
|
)
|
|
$
|
(6,305,775
|
)
|
Net
loss per common share - basic and fully diluted (*)
|
|
$
|
(1.53
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(1.68
|
)
|
(*)
Adjusted for 10-to-1 share consolidation on May 23, 2019.
Three
months ended September 30, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
958,804
|
|
|
$
|
150,411
|
|
|
$
|
1,109,215
|
|
Loss
from operations
|
|
$
|
(1,135,650
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(1,286,061
|
)
|
Loss
before income tax and net loss and comprehensive loss
for the period
|
|
$
|
(4,086,289
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(4,236,700
|
)
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(0.09
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.10
|
)
|
Three
months ended December 31, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
3,985,959
|
|
|
$
|
173,133
|
|
|
$
|
4,159,092
|
|
Loss
from operations
|
|
$
|
(4,382,308
|
)
|
|
$
|
(173,133
|
)
|
|
$
|
(4,555,441
|
)
|
Loss
before income tax and net loss and comprehensive loss
for the period
|
|
$
|
(13,330,980
|
)
|
|
$
|
(173,133
|
)
|
|
$
|
(13,504,113
|
)
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(0.19
|
)
|
|
$
|
-
|
|
|
$
|
(0.19
|
)
|
Six
months ended December 31, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
4,944,763
|
|
|
$
|
323,544
|
|
|
$
|
5,268,307
|
|
Loss
from operations
|
|
$
|
(5,517,958
|
)
|
|
$
|
(323,544
|
)
|
|
$
|
(5,841,502
|
)
|
Loss
before income tax and net loss and comprehensive loss for the period
|
|
$
|
(17,417,269
|
)
|
|
$
|
(323,544
|
)
|
|
$
|
(17,740,813
|
)
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(0.31
|
)
|
|
$
|
-
|
|
|
$
|
(0.31
|
)
|
Three
months ended March 31, 2020
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
730,334
|
|
|
$
|
185,407
|
|
|
$
|
915,741
|
|
Loss
from operations
|
|
$
|
(1,177,553
|
)
|
|
$
|
(185,407
|
)
|
|
$
|
(1,362,960
|
)
|
Income
(loss) before income tax and net income (loss)
and comprehensive income (loss) for the period
|
|
$
|
9,487,004
|
|
|
$
|
(185,407
|
)
|
|
$
|
9,301,597
|
|
Net
income (loss) per common share - basic and fully diluted
|
|
$
|
0.13
|
|
|
$
|
-
|
|
|
$
|
0.13
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
20.
Quarterly financial data (unaudited) (continued)
Nine
months ended March 31, 2020
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
5,675,097
|
|
|
$
|
508,951
|
|
|
$
|
6,184,048
|
|
Loss
from operations
|
|
$
|
(6,695,511
|
)
|
|
$
|
(508,951
|
)
|
|
$
|
(7,204,462
|
)
|
Income
(loss) before income tax and net income (loss)and comprehensive income (loss) for the period
|
|
$
|
(7,930,265
|
)
|
|
$
|
(508,951
|
)
|
|
$
|
(8,439,216
|
)
|
Net
loss per common share - basic and fully diluted
|
|
$
|
(0.12
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.13
|
)
|
Impact
to Condensed Interim Consolidated Balance Sheets
As
at September 30, 2018
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
237,781
|
|
|
$
|
763,354
|
|
|
$
|
1,001,135
|
|
Total
current liabilities
|
|
$
|
1,170,752
|
|
|
$
|
763,354
|
|
|
$
|
1,934,106
|
|
Total
liabilities
|
|
$
|
1,430,374
|
|
|
$
|
763,354
|
|
|
$
|
2,193,728
|
|
Deficit
accumulated during exploration stage
|
|
$
|
(24,250,066
|
)
|
|
$
|
(763,354
|
)
|
|
$
|
(25,013,420
|
)
|
Total
shareholders’ equity (deficiency)
|
|
$
|
(641,462
|
)
|
|
|
(763,354
|
)
|
|
$
|
(1,404,816
|
)
|
As
at December 31, 2018
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
975,401
|
|
|
$
|
948,301
|
|
|
$
|
1,923,702
|
|
Total
current liabilities
|
|
$
|
3,975,689
|
|
|
$
|
948,301
|
|
|
$
|
4,923,990
|
|
Total
liabilities
|
|
$
|
4,101,195
|
|
|
$
|
948,301
|
|
|
$
|
5,049,496
|
|
Deficit
accumulated during exploration stage
|
|
$
|
(27,540,359
|
)
|
|
$
|
(948,301
|
)
|
|
$
|
(28,488,660
|
)
|
Total
shareholders’ deficiency
|
|
$
|
(3,572,758
|
)
|
|
$
|
(948,301
|
)
|
|
$
|
(4,521,059
|
)
|
As
at March 31, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
1,785,489
|
|
|
$
|
1,099,319
|
|
|
$
|
2,884,808
|
|
Total
current liabilities
|
|
$
|
5,618,921
|
|
|
$
|
1,099,319
|
|
|
$
|
6,718,240
|
|
Total
liabilities
|
|
$
|
5,744,427
|
|
|
$
|
1,099,319
|
|
|
$
|
6,843,746
|
|
Deficit
accumulated during exploration stage
|
|
$
|
(29,366,764
|
)
|
|
$
|
(1,099,319
|
)
|
|
$
|
(30,466,083
|
)
|
Total
shareholders’ deficiency
|
|
$
|
(5,399,163
|
)
|
|
$
|
(1,099,319
|
)
|
|
$
|
(6,498,482
|
)
|
As
at September 30, 2019
|
|
As
previously
reported
|
|
|
Adjustment
|
|
|
As
restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
2,027,170
|
|
|
$
|
1,401,638
|
|
|
$
|
3,428,808
|
|
Total
current liabilities
|
|
$
|
7,033,719
|
|
|
$
|
1,401,638
|
|
|
$
|
8,435,357
|
|
Total
liabilities
|
|
$
|
9,629,628
|
|
|
$
|
1,401,638
|
|
|
$
|
11,031,266
|
|
Deficit
accumulated during exploration stage
|
|
$
|
(35,437,690
|
)
|
|
$
|
(1,401,638
|
)
|
|
$
|
(36,839,328
|
)
|
Total
shareholders’ deficiency
|
|
$
|
(8,596,756
|
)
|
|
$
|
(1,401,638
|
)
|
|
$
|
(9,998,394
|
)
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
20.
Quarterly financial data (unaudited) (continued)
As at December 31, 2019
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,382,993
|
|
|
$
|
1,308,105
|
|
|
$
|
3,691,098
|
|
Accrued liabilities
|
|
$
|
5,842,809
|
|
|
$
|
266,666
|
|
|
$
|
6,109,475
|
|
Total current liabilities
|
|
$
|
10,756,375
|
|
|
$
|
1,574,771
|
|
|
$
|
12,331,146
|
|
Total liabilities
|
|
$
|
22,250,278
|
|
|
$
|
1,574,771
|
|
|
$
|
23,825,049
|
|
Deficit accumulated during exploration stage
|
|
$
|
(48,768,670
|
)
|
|
$
|
(1,574,771
|
)
|
|
$
|
(50,343,441
|
)
|
Total shareholders’ deficiency
|
|
$
|
(21,759,966
|
)
|
|
$
|
(1,574,771
|
)
|
|
$
|
(23,334,737
|
)
|
As at March 31, 2020
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,346,314
|
|
|
$
|
1,173,208
|
|
|
$
|
3,519,522
|
|
Accrued liabilities
|
|
$
|
5,919,951
|
|
|
$
|
666,666
|
|
|
$
|
6,586,617
|
|
Total current liabilities
|
|
$
|
10,616,583
|
|
|
$
|
1,839,874
|
|
|
$
|
12,456,457
|
|
Total liabilities
|
|
$
|
11,187,555
|
|
|
$
|
1,839,874
|
|
|
$
|
13,027,429
|
|
Additional paid-in-capital
|
|
$
|
28,635,306
|
|
|
$
|
(79,696
|
)
|
|
$
|
28,555,610
|
|
Deficit accumulated during exploration stage
|
|
$
|
(39,281,666
|
)
|
|
$
|
(1,760,178
|
)
|
|
$
|
(41,041,844
|
)
|
Total shareholders’ deficiency
|
|
$
|
(10,559,438
|
)
|
|
$
|
(1,839,874
|
)
|
|
$
|
(12,399,312
|
)
|
Impact
to Condensed Interim Consolidated Statements of Cash Flows
Three months ended September 30, 2018
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(636,490
|
)
|
|
$
|
(216,622
|
)
|
|
$
|
(853,112
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
12,597
|
|
|
$
|
216,622
|
|
|
$
|
229,219
|
|
Six months ended December 31, 2018
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(3,926,783
|
)
|
|
$
|
(401,569
|
)
|
|
$
|
(4,328,352
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
770,563
|
|
|
$
|
401,569
|
|
|
$
|
1,172,132
|
|
Nine months ended March 31, 2019
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(5,753,188
|
)
|
|
$
|
(552,587
|
)
|
|
$
|
(6,305,775
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,581,235
|
|
|
$
|
552,587
|
|
|
$
|
2,133,822
|
|
Bunker
Hill Mining Corp.
Amended
and Restated Notes to Consolidated Financial Statements
Years
Ended June 30, 2020 and 2019
(Expressed
in United States Dollars)
20.
Quarterly financial data (unaudited) (continued)
Three months ended September 30, 2019
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(4,086,289
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(4,236,700
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
329,138
|
|
|
$
|
150,411
|
|
|
$
|
479,549
|
|
Six months ended December 31, 2019
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(17,417,269
|
)
|
|
$
|
(323,544
|
)
|
|
$
|
(17,740,813
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
670,380
|
|
|
$
|
56,878
|
|
|
$
|
727,258
|
|
Accrued liabilities
|
|
$
|
3,192,282
|
|
|
$
|
266,666
|
|
|
$
|
3,458,948
|
|
Nine months ended March 31, 2020
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(7,930,265
|
)
|
|
$
|
(508,951
|
)
|
|
$
|
(8,439,216
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
633,701
|
|
|
$
|
(157,715
|
)
|
|
$
|
475,986
|
|
Accrued liabilities
|
|
$
|
3,269,424
|
|
|
$
|
666,666
|
|
|
$
|
3,936,090
|
|
BUNKER
HILL MINING CORP. (FORMERLY LIBERTY SILVER CORP.)
INTERIM
CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
PERIOD
ENDED SEPTEMBER 30, 2020
BUNKER
HILL MINING CORP.
CONDENSED
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
THREE
MONTHS ENDED SEPTEMBER 30, 2020
(EXPRESSED
IN UNITED STATES DOLLARS)
(UNAUDITED)
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Balance Sheets
(Expressed
in United States Dollars)
Unaudited
|
|
As at
September 30,
2020
|
|
|
As at
June 30,
2020
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
8,638,468
|
|
|
$
|
61,973
|
|
Accounts receivable
|
|
|
89,528
|
|
|
|
78,692
|
|
Prepaid expenses
|
|
|
252,571
|
|
|
|
102,714
|
|
Total current assets
|
|
|
8,980,567
|
|
|
|
243,379
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
Equipment (note 4)
|
|
|
272,543
|
|
|
|
207,810
|
|
Right-of-use assets (note 5)
|
|
|
185,325
|
|
|
|
212,755
|
|
Long term deposit
|
|
|
68,939
|
|
|
|
68,939
|
|
Mining interests (note 7)
|
|
|
1
|
|
|
|
1
|
|
Total assets
|
|
$
|
9,507,375
|
|
|
$
|
732,884
|
|
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable (notes 7 and 15)
|
|
$
|
3,275,968
|
|
|
$
|
4,389,964
|
|
Accrued liabilities (notes 7 and 14)
|
|
|
10,292,031
|
|
|
|
7,216,114
|
|
DSU liability (note 13)
|
|
|
753,791
|
|
|
|
549,664
|
|
Interest payable (notes 8 and 9)
|
|
|
483,059
|
|
|
|
403,933
|
|
Convertible loan payable (note 8)
|
|
|
1,600,000
|
|
|
|
1,600,000
|
|
Promissory notes payable (note 9)
|
|
|
-
|
|
|
|
836,592
|
|
Current portion of lease liability (note 10)
|
|
|
106,866
|
|
|
|
102,027
|
|
Total current liabilities
|
|
|
16,511,715
|
|
|
|
15,098,294
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
Lease liability (note 10)
|
|
|
87,431
|
|
|
|
112,712
|
|
Derivative warrant liability (notes 8, 9 and 11)
|
|
|
25,198,873
|
|
|
|
18,763,797
|
|
Total liabilities
|
|
|
41,798,019
|
|
|
|
33,974,803
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ Deficiency
|
|
|
|
|
|
|
|
|
Preferred shares, $0.000001 par value, 10,000,000 preferred shares
authorized; No preferred shares issued and outstanding (note 11)
|
|
|
-
|
|
|
|
-
|
|
Common shares, $0.000001 par value, 750,000,000 common shares
authorized; 137,544,088 and 79,259,940 common shares issued and
outstanding, respectively (note 11)
|
|
|
137
|
|
|
|
79
|
|
Additional paid-in-capital (note 11)
|
|
|
31,901,497
|
|
|
|
30,133,058
|
|
Shares to be issued
|
|
|
-
|
|
|
|
549,363
|
|
Deficit accumulated during the exploration stage
|
|
|
(64,192,278
|
)
|
|
|
(63,924,419
|
)
|
Total shareholders’ deficiency
|
|
|
(32,290,644
|
)
|
|
|
(33,241,919
|
)
|
Total shareholders’ deficiency and liabilities
|
|
$
|
9,507,375
|
|
|
$
|
732,884
|
|
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Statements of Loss and Comprehensive Loss
(Expressed
in United States Dollars)
Unaudited
|
|
Three months
ended
September 30,
2020
|
|
|
(As restated)
(note 4)
Three months
ended
September 30,
2019
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Operation and administration (notes 11, 12 and 13)
|
|
$
|
552,789
|
|
|
$
|
63,634
|
|
Exploration
|
|
|
5,210,621
|
|
|
|
1,109,215
|
|
Legal and accounting
|
|
|
159,268
|
|
|
|
28,572
|
|
Consulting (note 15)
|
|
|
183,238
|
|
|
|
84,640
|
|
Income (loss) from operations
|
|
|
(7,053,072
|
)
|
|
|
(1,286,061
|
)
|
|
|
|
|
|
|
|
|
|
Other income or gain (expense or loss)
|
|
|
|
|
|
|
|
|
Change in derivative liability (notes 8, 9 and 11)
|
|
|
9,311,304
|
|
|
|
(1,813,257
|
)
|
Accretion expense (notes 8 and 9)
|
|
|
(118,388
|
)
|
|
|
(33,869
|
)
|
Financing costs (note 9)
|
|
|
(360,000
|
)
|
|
|
-
|
|
Loss on foreign exchange
|
|
|
(100,749
|
)
|
|
|
673
|
|
Interest expense (notes 8 and 9)
|
|
|
(107,427
|
)
|
|
|
(47,890
|
)
|
Loss on private placement (note 11)
|
|
|
(940,290
|
)
|
|
|
-
|
|
Share issuance costs (note 11)
|
|
|
(947,156
|
)
|
|
|
-
|
|
Loss on debt settlement (note 11)
|
|
|
(899,237
|
)
|
|
|
(1,056,296
|
)
|
Net loss and comprehensive loss for the period
|
|
$
|
(267,859
|
)
|
|
$
|
(4,236,700
|
)
|
|
|
|
|
|
|
|
|
|
Net loss per common share - basic and fully diluted
|
|
$
|
(0.00
|
)
|
|
$
|
(0.10
|
)
|
Weighted average number of common shares - basic and fully diluted
|
|
|
106,276,928
|
|
|
|
43,825,952
|
|
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Statements of Cash Flows
(Expressed
in United States Dollars)
Unaudited
|
|
Three months
ended September 30, 2020
|
|
|
(As restated)
(note 4)
Three months
ended
September 30, 2019
|
|
Operating activities
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(267,859
|
)
|
|
$
|
(4,236,700
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
482,303
|
|
|
|
-
|
|
Depreciation expense
|
|
|
47,464
|
|
|
|
25,044
|
|
Change in fair value of warrant liability
|
|
|
(9,311,304
|
)
|
|
|
1,813,257
|
|
Accretion expense
|
|
|
118,388
|
|
|
|
33,869
|
|
Financing costs
|
|
|
360,000
|
|
|
|
-
|
|
Interest expense on lease liability (note 10)
|
|
|
5,284
|
|
|
|
7,787
|
|
Foreign exchange gain on re-translation of lease liability (note 10)
|
|
|
(15,588
|
)
|
|
|
-
|
|
Loss on debt settlement (note 11)
|
|
|
899,237
|
|
|
|
1,056,296
|
|
Loss on private placement (note 11)
|
|
|
940,290
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(10,836
|
)
|
|
|
(2,624
|
)
|
Prepaid expenses
|
|
|
(149,857
|
)
|
|
|
14,098
|
|
Accounts payable
|
|
|
(943,902
|
)
|
|
|
479,549
|
|
Accrued liabilities
|
|
|
3,167,269
|
|
|
|
229,827
|
|
Other liabilities
|
|
|
-
|
|
|
|
(9,114
|
)
|
Interest payable
|
|
|
107,426
|
|
|
|
47,890
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(4,571,685
|
)
|
|
|
(540,821
|
)
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Purchase of machinery and equipment
|
|
|
(84,767
|
)
|
|
|
-
|
|
Proceeds on disposal of equipment
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(84,767
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
14,262,697
|
|
|
|
1,143,074
|
|
Lease payments
|
|
|
(10,138
|
)
|
|
|
(30,893
|
)
|
Proceeds from promissory note
|
|
|
840,000
|
|
|
|
-
|
|
Repayment of promissory note
|
|
|
(1,859,612
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
13,232,947
|
|
|
|
1,112,181
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
8,576,495
|
|
|
|
571,360
|
|
Cash and cash equivalents, beginning of period
|
|
|
61,973
|
|
|
|
28,064
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
8,638,468
|
|
|
$
|
599,424
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures
|
|
|
|
|
|
|
|
|
Non-cash activities:
|
|
|
|
|
|
|
|
|
Common stock issued to settle accounts payable, accrued liabilities, interest payable and promissory notes
|
|
$
|
585,115
|
|
|
|
717,673
|
|
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
Bunker
Hill Mining Corp.
Condensed
Interim Consolidated Statements of Changes in Shareholders’ Deficiency
(Expressed
in United States Dollars)
Unaudited
|
|
Common
stock
Shares
|
|
|
Common
stock
Amount
|
|
|
Additional
paid-in-capital
|
|
|
Shares to be
issued
|
|
|
Deficit
Accumulated
during the
Exploration
Stage
|
|
|
Total
|
|
Balance, June 30, 2019 (As restated, note 4)
|
|
|
15,811,396
|
|
|
$
|
16
|
|
|
$
|
24,284,765
|
|
|
$
|
107,337
|
|
|
$
|
(32,602,628
|
)
|
|
$
|
(8,210,510
|
)
|
Shares and units issued at $0.04 per share (i)
|
|
|
35,008,956
|
|
|
|
35
|
|
|
|
1,315,691
|
|
|
|
(107,337
|
)
|
|
|
-
|
|
|
|
1,208,389
|
|
Units issued for debt settlement at $0.09 per share
|
|
|
16,962,846
|
|
|
|
17
|
|
|
|
1,499,034
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,499,051
|
|
Shares issued for debt settlement at $0.14 per share
|
|
|
2,033,998
|
|
|
|
2
|
|
|
|
274,916
|
|
|
|
-
|
|
|
|
-
|
|
|
|
274,918
|
|
Issue costs
|
|
|
-
|
|
|
|
-
|
|
|
|
(65,315
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(65,315
|
)
|
Warrant valuation
|
|
|
-
|
|
|
|
-
|
|
|
|
(468,227
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(468,227
|
)
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,236,700
|
)
|
|
|
(4,236,700
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2019 (As restated, note 4)
|
|
|
69,817,196
|
|
|
$
|
70
|
|
|
$
|
26,840,864
|
|
|
$
|
-
|
|
|
$
|
(36,839,328
|
)
|
|
$
|
(9,998,394
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2020
|
|
|
79,259,940
|
|
|
$
|
79
|
|
|
$
|
30,133,058
|
|
|
$
|
549,363
|
|
|
$
|
(63,924,419
|
)
|
|
$
|
(33,241,919
|
)
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
278,176
|
|
|
|
-
|
|
|
|
-
|
|
|
|
278,176
|
|
Units issued at $0.26 per unit (ii)
|
|
|
56,078,434
|
|
|
|
56
|
|
|
|
14,798,718
|
|
|
|
(549,363
|
)
|
|
|
-
|
|
|
|
14,249,411
|
|
Units issued for debt settlement at $0.67 per unit
|
|
|
2,205,714
|
|
|
|
2
|
|
|
|
1,484,350
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,484,352
|
|
Warrant valuation
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,792,805
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,792,805
|
)
|
Net loss for the period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(267,859
|
)
|
|
|
(267,859
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2020
|
|
|
137,544,088
|
|
|
$
|
137
|
|
|
$
|
31,901,497
|
|
|
$
|
-
|
|
|
$
|
(64,192,278
|
)
|
|
$
|
(32,290,644
|
)
|
(i)
Shares and units issued at C$0.05, converted to US at $0.04 (note 11)
(ii)
Units issued at C$0.35, converted to US at $0.26 (note 11)
The
accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
1.
Nature and continuance of operations and going concern
Bunker
Hill Mining Corp. (the “Company”) was incorporated under the laws of the state of Nevada, U.S.A on February 20, 2007
under the name Lincoln Mining Corp. Pursuant to a Certificate of Amendment dated February 11, 2010, the Company changed
its name to Liberty Silver Corp., and on September 29, 2017 the Company changed its name to Bunker Hill Mining Corp. The
Company’s registered office is located at 1802 N. Carson Street, Suite 212, Carson City Nevada 89701, and its head office
is located at 401 Bay Street, Suite 2702, Toronto, Ontario, Canada, M5H 2Y4. As of the date of this Form 10-Q, the Company
had two subsidiaries, Bunker Hill Operating LLC, a Colorado corporation that is currently dormant, and American Zinc Corp., an
Idaho corporation created to facilitate the work being conducted at the Bunker Hill Mine in Idaho.
The
Company was incorporated for the purpose of engaging in mineral exploration activities. It continues to work at developing
its project with a view towards putting it into production.
These
unaudited condensed interim consolidated financial statements have been prepared on a going concern basis. Bunker Hill Mining
Corp. (the “Company”) has incurred losses since inception resulting in an accumulated deficit of $64,192,278 and further
losses are anticipated in the development of its business. The Company does not have sufficient working capital needed to
meet its current fiscal obligations and commitments. In order to continue to meet its fiscal obligations in the current
fiscal year and beyond, the Company must seek additional financing. This raises substantial doubt about the Company’s
ability to continue as a going concern. Its ability to continue as a going concern is dependent upon the ability of the
Company to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay
its liabilities arising from normal business operations when they come due. The accompanying consolidated financial statements
do not include any adjustments that might result from the outcome of this uncertainty.
Management
is considering various financing alternatives including, but not limited to, raising capital through the capital markets and
debt financing. These consolidated financial statements do not include any adjustments relating to the recoverability and
classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event
the Company cannot continue in existence.
The
ability of the Company to emerge from the exploration stage is dependent upon, among other things, obtaining additional financing
to continue operations, explore and develop the mineral properties and the discovery, development, and sale of reserves.
The
Company’s operations could be significantly adversely affected by the effects of a widespread global outbreak of a contagious
disease, including the recent outbreak of respiratory illness caused by COVID-19. The Company cannot accurately predict the impact
COVID-19 will have on its operations and the ability of others to meet their obligations with the Company, including uncertainties
relating to the ultimate geographic spread of the virus, the severity of the disease, the duration of the outbreak, and the length
of travel and quarantine restrictions imposed by governments of affected countries. In addition, a significant outbreak of contagious
diseases in the human population could result in a widespread health crisis that could adversely affect the economies and financial
markets of many countries, resulting in an economic downturn that could further affect the Company’s operations and ability
to finance its operations.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
2.
Basis of presentation
The
accompanying unaudited condensed interim consolidated financial statements have been prepared in accordance with accounting principles
generally accepted in the United States of America and the rules and regulations of the United States Securities and Exchange
Commission for interim financial information. Accordingly, they do not include all the information and footnotes necessary for
a comprehensive presentation of financial position, results of operations, shareholders’ equity or cash flows. It is management’s
opinion, however, that all material adjustments (consisting of normal recurring adjustments) have been made which are necessary
for a fair financial statement presentation. The unaudited condensed interim consolidated financial statements should be read
in conjunction with the Company’s Annual Report on Amended Form 10-K/A, which contains the annual audited consolidated financial
statements and notes thereto, together with the Management’s Discussion and Analysis, for the year ended June 30, 2020.
The interim results for the period ended September 30, 2020 are not necessarily indicative of the results for the full fiscal
year. The unaudited interim condensed consolidated financial statements are presented in USD, which is the functional currency.
3. New
and recently adopted technical and accounting pronouncements
On
July 1, 2020, the Company adopted Account Standards Update (ASU) 2016-03, Financial Instruments - Credit Losses (Topic 326):
Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU 2016-13 changed the impairment model
for most financial instruments. Previous guidance required the recognition of credit losses based on an incurred loss impairment
methodology that reflects losses once the losses are probable. Under ASU 2016-13, the Company is required to use a current expected
credit loss (“CECL”) model that immediately recognizes an estimate of credit losses that are expected to occur over
the life of the financial instruments that are in the scope of the update, including trade receivables. The CECL model uses a
broader range of reasonable and supportable information in the development of credit loss estimates. The adoption of ASU 2016-13
did not have a material impact on the unaudited condensed interim consolidated financial statements, as the Company’s accounts
receivable only consisted of sales taxes receivable.
4.
Restatement of previously issued financial statements
In
November 2020, it was determined that the Company has underaccrued for invoices issued by the United States Environmental Protection
Agency (“EPA”) for excess water treatment costs relating to years ended June 30, 2018, 2019 and 2020, interest payable
on the outstanding EPA balance, and for a finder’s fee related to the Company’s February 2020 private placement, which resulted
in an understatement of liabilities for 2019 and 2020, an overstatement of additional paid-in-capital for 2020, an understatement
of opening and closing deficit for 2019 and 2020, and an understatement of exploration expenses and net losses for 2019 and 2020.
The
following tables present the impact of the restatement adjustments on the Company’s previously issued condensed interim consolidated
financial statements for the three months ended September 30, 2019.
Impact
to Condensed Interim Consolidated Statements of Loss and Comprehensive Loss
Three months ended September 30, 2019
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
$
|
958,804
|
|
|
$
|
150,411
|
|
|
$
|
1,109,215
|
|
Loss from operations
|
|
$
|
(1,135,650
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(1,286,061
|
)
|
Loss before income tax and net loss and comprehensive
|
|
|
|
|
|
|
|
|
|
|
|
|
loss for the period
|
|
$
|
(4,086,289
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(4,236,700
|
)
|
Net loss per common share - basic and fully diluted
|
|
$
|
(0.09
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.10
|
)
|
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
4.
Restatement of previously issued financial statements (continued)
Impact
to Condensed Interim Consolidated Statements of Cash Flows
Three months September 30, 2019
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(4,086,289
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(4,236,700
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
329,138
|
|
|
$
|
150,411
|
|
|
$
|
479,549
|
|
Impact
to Consolidated Statements of Changes in Shareholders’ Deficiency
|
|
As previously
reported
|
|
|
Adjustment
|
|
|
As restated
|
|
|
|
|
|
|
|
|
|
|
|
Balance, Total, June 30, 2019
|
|
$
|
(6,959,283
|
)
|
|
$
|
(1,251,227
|
)
|
|
$
|
(8,210,510
|
)
|
Net loss for the period ended September 30, 2019
|
|
$
|
(4,086,289
|
)
|
|
$
|
(150,411
|
)
|
|
$
|
(4,236,700
|
)
|
Deficit accumulated during the exploration stage, September 30, 2019
|
|
$
|
(35,437,690
|
)
|
|
$
|
(1,401,638
|
)
|
|
$
|
(36,839,328
|
)
|
Balance, Total, September 30, 2019
|
|
$
|
(8,596,756
|
)
|
|
$
|
(1,401,638
|
)
|
|
$
|
(9,998,394
|
)
|
5.
Equipment
Equipment
consists of the following:
|
|
September 30,
2020
|
|
|
June 30,
2020
|
|
|
|
|
|
|
|
|
Equipment
|
|
$
|
313,345
|
|
|
$
|
228,578
|
|
|
|
|
313,345
|
|
|
|
228,578
|
|
Less accumulated depreciation
|
|
|
(40,802
|
)
|
|
|
(20,768
|
)
|
Equipment, net
|
|
$
|
272,543
|
|
|
$
|
207,810
|
|
The
total depreciation expense during the three months ended September 30, 2020 was $20,034 (three months ended September 30, 2019
- recovery of $1,550 due to write off of lease incentive liability).
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
6. Right-of-use
asset
Right-of-use
asset consists of the following:
|
|
September 30,
2020
|
|
|
June 30,
2020
|
|
|
|
|
|
|
|
|
Office lease
|
|
$
|
319,133
|
|
|
$
|
319,133
|
|
Less accumulated depreciation
|
|
|
(133,808
|
)
|
|
|
(106,378
|
)
|
Right-of-use asset, net
|
|
$
|
185,325
|
|
|
$
|
212,755
|
|
The
total depreciation expense during the three months ended September 30, 2020 was $27,430 (three months ended September 30, 2019
- $26,595).
7.
Mining interests
Bunker
Hill Mine Complex
On
November 27, 2016, the Company entered into a non-binding letter of intent with Placer Mining Corp. (“Placer Mining”),
which letter of intent was further amended on March 29, 2017, to acquire the Bunker Hill Mine in Idaho and its associated milling
facility located in Kellogg, Idaho, in the Coeur d’Alene Basin (the “Letter of Intent”). Pursuant to the
terms and conditions of the Letter of Intent, the acquisition, which was subject to due diligence, would include all mining claims,
surface rights, fee parcels, mineral interests, existing infrastructure, machinery and buildings at the Kellogg Tunnel portal
in Milo Gulch, or anywhere underground at the Bunker Hill Mine Complex. The acquisition would also include all current and
historic data relating to the Bunker Hill Mine Complex, such as drill logs, reports, maps, and similar information located at
the mine site or any other location.
During
the year ended June 30, 2017, the Company made payments totaling $300,000 as part of this Letter of Intent. These amounts were
initially capitalized and subsequently written off during fiscal 2018 and were included in exploration expenses.
On
August 28, 2017, the Company announced that it signed a definitive agreement (the “Agreement”) for the lease and option
to purchase the Bunker Hill Mine assets (the “Bunker Assets”).
Under
the terms of the Agreement, the Company was required to make a $1 million bonus payment to Placer Mining no later than October
31, 2017, which payment was made, along with two additional $500,000 bonus payments in December 2017. The 24-month lease
commenced November 1, 2017. During the term of the lease, the Company was to $100,000 monthly mining lease payments, paid
quarterly.
The
Company had an option to purchase the Bunker Assets at any time before the end of the lease and any extension for a purchase price
of $45 million with purchase payments to be made over a ten-year period to Placer Mining. Under terms of the agreement, there
is a 3% net smelter return royalty (“NSR”) on sales during the Lease and a 1.5% NSR on the sales after the purchase
option is exercised, which post-acquisition NSR is capped at $60 million.
On
October 2, 2018, the Company announced that it was in default of its Lease with Option to Purchase Agreement with Placer Mining.
The default arose as a result of missed lease and operating cost payments, totaling $400,000, which were due at the end of September
and on October 1, 2018. As per the Agreement, the Company had 15 days, from the date notice of default was provided (September
28, 2018), to remediate the default by making the outstanding payment. While Management worked with urgency to resolve this matter,
Management was ultimately unsuccessful in remedying the default, resulting in the lease being terminated.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
7. Mining
interests (continued)
Bunker
Hill Mine Complex (continued)
On
November 13, 2018, the Company announced that it was successful in renewing the lease, effectively with the original Agreement
intact, except that monthly payments are reduced to $60,000 per month for 12 months, with the accumulated reduction in payments
of $140,000 per month (“deferred payments”) being accrued. As at September 30, 2020, the Company has accrued for a
total of $1,787,300 (June 30, 2020 - $1,847,300), which is included in accounts payable. These deferred payments will be waived
should the Company choose to exercise its option.
On
October 22, 2019, the Company signed a further amendment to the Agreement. The key terms of this amended agreement are as follows:
*The
lease period has been extended for an additional period of nine months to August 1, 2020, with the option to extend for a further
6 months based upon payment of a 1 time $60,000 extension fee (extended).
*The
Company will continue to make monthly care and maintenance payments to Placer Mining of $60,000 until exercising the option to
purchase.
*The
purchase price is set at $11 million for 100% of the marketable assets of Bunker Assets to be paid with $6,200,000 in cash, and
$4,800,000 in shares. The purchase price also includes the negotiable EPA costs of $20 million. The amended lease provides for
the elimination of all royalty payments that were to be paid to the mine owner. Upon signing the amended agreement, the Company
paid a one-time, non-refundable cash payment of $300,000 to the mine owner. This payment will be applied to the purchase price
upon execution of the purchase option. In the event the Company elects not to exercise the purchase option, the payment shall
be treated as an additional care and maintenance payment.
On
August 12, 2020, the Company extended the lease with Placer Mining for further 18 months for a $150,000 extension fee. This extension
expires on August 1, 2022.
In
addition to the payments to Placer Mining, and pursuant to an agreement with the United States Environmental Protection Agency
(“EPA”) whereby for so long as Bunker leases, owns and/or occupies the Bunker Hill Mine, the Company will make payments
to the EPA on behalf of the current owner in satisfaction of the EPA’s claim for cost recovery. These payments, if
all are made, will total $20 million. The agreement calls for payments starting with $1 million 30 days after a fully ratified
agreement was signed followed by a payment schedule detailed below:
Date
|
|
Amount
|
|
|
Action
|
Within 30 days of the effective date
|
|
$
|
1,000,000
|
|
|
Paid
|
November 1, 2018
|
|
$
|
2,000,000
|
|
|
Not paid
|
November 1, 2019
|
|
$
|
3,000,000
|
|
|
Not paid
|
November 1, 2020
|
|
$
|
3,000,000
|
|
|
Not paid
|
November 1, 2021
|
|
$
|
3,000,000
|
|
|
|
November 1, 2022
|
|
$
|
3,000,000
|
|
|
|
November 1, 2023
|
|
$
|
3,000,000
|
|
|
|
November 1, 2024
|
|
$
|
2,000,000
|
|
|
|
In
addition to these cost recovery payments, the Company is to make semi-annual payments of $480,000 on June 1 and December 1 of
each year, to cover the EPA’s costs of operating and maintaining the water treatment facility that treats the water being
discharged from the Bunker Hill Mine. Of these, the December 1, 2018, and June 1, 2019 semi-annual water treatment payments were
not made, totaling $960,000 outstanding as at September 30, 2020 (June 30, 2020 - $960,000). The Company also has received invoices
from the EPA for water treatment charges for the periods from December 2017 to October 2019. This was for a total of $3,269,388,
with $2,229,408 outstanding as at September 30, 2020 (June 30, 2020 - $2,229,408). The Company is having discussions with the
EPA to review and, where appropriate, have the additional water treatment charges amended. The unpaid EPA balance is subject to
interest at the rate specified for interest on investments of the EPA Hazardous Substance Superfund. As at September 30, 2020,
the interest accrued on the unpaid EPA balance is $120,477 (June 30, 2020 - $89,180).
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
7.
Mining interests (continued)
Bunker
Hill Mine Complex (continued)
For
2020, the Company has accrued an estimate for additional water treatment charges based on 2018 and 2019 invoices received from
the EPA, for a total of an additional semi-annual accrual of $799,998. The Company has included all unpaid and accrued EPA payments
and accrued interest in accounts payable and accrued liabilities amounting to $11,096,542 (June 30, 2020 - $7,905,235).
8.
Convertible loan payable
On
June 13, 2018, the Company entered into a loan and warrant agreement with Hummingbird Resources PLC (“Hummingbird”),
an arm’s length investor, for an unsecured convertible loan in the aggregate sum of $1,500,000, bearing interest at 10%
per annum, maturing in one year. Contemporaneously, the Company agreed to issue 229,464 share purchase warrants, entitling the
lender to acquire 229,464 common shares of the Company, at a price of C$8.50 per share, for two years. Under the terms of the
loan agreement, the lender may, at any time prior to maturity, convert any or all of the principal amount of the loan and accrued
interest thereon, into common shares of the Company at a price per share equal to C$8.50. In the event that a notice of conversion
would result in the lender holding 10% or more of the Company’s issued and outstanding shares, then, in the alternative,
and under certain circumstances, the Company would be required to pay cash to the lender in an amount equal C$8.50 multiplied
by the number of shares intended to be issued upon conversion. Further, in the event that the lender holds more than 5% of the
issued and outstanding shares of the Company subsequent to the exercise of any of its convertible securities held under this placement,
it shall have the right to appoint one director to the board of the Company. Lastly, among other things, the loan agreement further
provides that for as long as any amount is outstanding under the convertible loan, the investor retains a right of first refusal
on any Company financing or joint venture/strategic partnership/disposal of assets.
In
August 2018, the amount of the Hummingbird convertible loan payable was increased to $2 million from its original $1.5 million
loan, net of $45,824 of debt issue costs. An additional 116,714 warrants with each warrant exercisable at C$4.50 were issued.
Under the terms of the Amended and Restated Loan Agreement, Hummingbird may, at any time prior to maturity, convert any or all
of the principal amount of the loan and accrued interest thereon, into common shares of Bunker as follows: (i) $1,500,000, being
the original principal amount (“Principal Amount”), the Principal Amount may be converted at a price per share equal
to C$8.50; (ii) 229,464 common shares may be acquired upon exercise of warrants at a price of C$8.50 per warrant for a period
of two years from the date of issuance; (iii) $500,000, being the additional principal amount (“Additional Amount”),
may be converted at a price per share equal to C$4.50; and (iv) 116,714 common shares may be acquired upon exercise of warrants
at a price of C$4.50 per warrant for a period of two years from the date issuance. In the event that Hummingbird would acquire
common shares in excess of 9.999% through the conversion of the Principal Amount or Additional Amount, including interest accruing
thereon, or on exercise of the warrants as disclosed herein, the Company shall pay to Hummingbird a cash amount equal to the common
shares exercised in excess of 9.999%, multiplied by the conversion price.
During
the year ended June 30, 2019, Hummingbird agreed to extend the scheduled maturity date of the loan to June 30, 2020. This was
accounted for as a loan extinguishment which resulted in the recording of a net loss on loan extinguishment of $1,195,880.
In
June 2019, the Company settled $100,000 of the Additional Amount by issuing 2,660,000 shares, which resulted in the recording
of a net loss on loan extinguishment of $8,193.
In
February 2020, the Company settled $300,000 of the Additional Amount by issuing 696,428 shares, which resulted in the recording
of a net loss on loan extinguishment of $9,407.
In
June 2020, Hummingbird agreed to extend the scheduled maturity date of the loan to July 31, 2020. Subsequent to September 30,
2020, the Company settled the full amount of the outstanding loan by issuing 5,572,980 shares.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
8.
Convertible loan payable (continued)
The
Company has accounted for the conversion features and warrants in accordance with ASC Topic 815. The conversion features and warrants
are considered derivative financial liabilities as they are convertible into common shares at a conversion price denominated in
a currency other than the Company’s functional currency of the US dollar. The estimated fair value of the conversion features
and warrants was determined on the date of issuance and marks to market at each financial reporting period. As at September 30,
2020, the fair values of the conversion feature and warrants were $nil (June 30, 2020 - $nil).
Accretion
expense for the three months ended September 30, 2020 was $nil (three months ended September 30, 2019 - $33,869) based on effective
interest rate of 16% after the loan extension.
Interest
expense for the three months ended September 30, 2020 was $101,827 (three months ended September 30, 2019 - $47,890). As at September
30, 2020, the Company has an outstanding interest payable of $483,059 (June 30, 2020 - $381,233).
|
|
Amount
|
|
|
|
|
|
Balance, June 30, 2019
|
|
$
|
1,744,327
|
|
Accretion expense
|
|
|
146,266
|
|
Loss on loan extinguishment
|
|
|
9,407
|
|
Partial extinguishment
|
|
|
(300,000
|
)
|
Balance, June 30, 2020 and September 30, 2020
|
|
$
|
1,600,000
|
|
9.
Promissory notes payable
(i)
On November 13, 2019, the Company issued a promissory note in the amount of $300,000. The note is unsecured, bears interest of
1% monthly, and is due on demand after 90 days from issuance. In consideration for the loan, the Company issued 400,000 common
share purchase warrants to the lender. Each whole warrant entitles the lender to acquire one common share of the Company at a
price of C$0.80 per share for a period of two years.
On
April 24, 2020, the Company extended the maturity date of the promissory note payable to August 1, 2020. In consideration, the
Company issued 400,000 common share purchase warrants to the lender at an exercise price of C$0.50. The warrants expire on November
13, 2021. This was accounted for as a loan modification.
During
the three months ended September 30, 2020, the Company repaid $110,658 of the promissory note and settled the remaining balance
of $218,281 (C$288,000), which included interest payable of $28,939, in full by issuing 822,857 August 2020 Units (as defined
in note 11), recognizing a loss on debt settlement of $335,467.
The
Company has accounted for the warrants in accordance with ASC Topic 815. The warrants are considered derivative financial liabilities
as they are convertible into common shares at a conversion price denominated in a currency other than the Company’s functional
currency of the US dollar. The estimated fair value of the warrants was determined on the date of issuance and marks to market
at each financial reporting period.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
9.
Promissory notes payable (continued)
The
fair value of the warrants were estimated using the Binomial model to determine the fair value of the derivative warrant liabilities
using the following assumptions:
November 2019 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
501 days
|
|
|
|
409 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
0.94
|
%
|
|
|
0.75
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
150,161
|
|
|
$
|
54,367
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
95,794
|
|
April 2020 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
501 days
|
|
|
|
409 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
0.30
|
%
|
|
|
0.28
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
186,410
|
|
|
$
|
86,603
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
99,807
|
|
Accretion
expense for the three months ended September 30, 2020 was $51,522 (three months ended September 30, 2019 - $nil) based on effective
interest rate of 11% after the loan extension.
Interest
expense for the three months ended September 30, 2020 was $5,600 (three months ended September 30, 2019 - $nil). As at September
30, 2020, the Company has an outstanding interest payable of $nil (June 30, 2020 - $22,700).
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
9.
Promissory notes payable (continued)
(i)
(continued)
|
|
Amount
|
|
|
|
|
|
Balance, June 30, 2019
|
|
$
|
-
|
|
Proceeds on issuance
|
|
|
300,000
|
|
Warrant valuation
|
|
|
(206,523
|
)
|
Accretion expense
|
|
|
155,001
|
|
Balance, June 30, 2020
|
|
$
|
248,478
|
|
Accretion expense
|
|
|
51,522
|
|
Debt settlement
|
|
|
(189,342
|
)
|
Repayment
|
|
|
(110,658
|
)
|
Balance, September 30, 2020
|
|
$
|
-
|
|
(ii)
On May 12, 2020, the Company issued a promissory note in the amount of $362,650 (C$500,000), net of $89,190 of debt issue costs.
The note bore interest and was due on demand after 90 days after the issue date. This promissory note was repaid during the three
months ended September 30, 2020. Accretion expense for the three months ended September 30, 2020 was $47,737 (three months ended
September 30, 2019 - $nil) based on effective interest rate of 7%.
(iii)
On May 12, 2020, the Company issued a promissory note in the amount of $141,704 (C$200,000), net of $35,676 of debt issue costs.
The note bore no interest and was due on demand after 90 days after the issue date. During the three months ended September 30,
2020, the Company settled the promissory note in full by issuing 714,285 shares (see note 11). Accretion expense for the three
months ended September 30, 2020 was $19,129 (three months ended September 30, 2019 - $nil) based on effective interest rate of
8%.
(iv)
On June 30, 2020, the Company issued a promissory note in the amount of $75,000, net of $15,000 of debt issue costs. The note
bore no interest and was due on demand. This promissory note was repaid in full during the three months ended September 30, 2020.
Financing cost for the three months ended September 30, 2020 was $nil (three months ended September 30, 2019 - $nil).
(v)
On June 30, 2020, the Company issued a promissory note in the amount of $75,000 to a director of the Company. The note bore no
interest and was due on demand. This promissory note was repaid in full during the three months ended September 30, 2020. Financing
cost for the three months ended September 30, 2020 was $nil (three months ended September 30, 2019 - $nil).
(vi)
On July 13, 2020, the Company issued a promissory note in the amount of $1,200,000, net of $360,000 debt issue costs. The note
bears no interest and is due on August 31, 2020. This promissory note was repaid in full during the three months ended September
30, 2020. Financing cost for the three months ended September 30, 2020 was $360,000 (three months ended September 30, 2019 - $nil).
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
10.
Lease liability
The
Company has an operating lease for office space that expires in 2022. Below is a summary of the Company’s lease liability
as of September 30, 2020:
|
|
Office lease
|
|
|
|
|
|
Balance, June 30, 2019
|
|
$
|
-
|
|
Addition
|
|
|
319,133
|
|
Interest expense
|
|
|
27,062
|
|
Lease payments
|
|
|
(120,690
|
)
|
Foreign exchange gain
|
|
|
(10,766
|
)
|
Balance, June 30, 2020
|
|
|
214,739
|
|
Addition
|
|
|
-
|
|
Interest expense
|
|
|
5,284
|
|
Lease payments
|
|
|
(10,138
|
)
|
Foreign exchange gain
|
|
|
(15,588
|
)
|
Balance, September 30, 2020
|
|
|
194,297
|
|
Less: current portion
|
|
|
(106,866
|
)
|
Long-term lease liability
|
|
$
|
87,431
|
|
In
addition to the minimum monthly lease payments of C$13,504, the Company is required to make additional payments amounting to C$12,505
for certain variable costs. The schedule below represents the Company’s obligations under the lease agreement in Canadian dollars.
|
|
Less than 1 year
|
|
|
1-2 years
|
|
|
2-3 years
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rent
|
|
$
|
162,048
|
|
|
$
|
121,536
|
|
|
$
|
-
|
|
|
$
|
283,584
|
|
Additional rent
|
|
|
150,060
|
|
|
|
112,545
|
|
|
|
-
|
|
|
|
262,605
|
|
|
|
$
|
312,108
|
|
|
$
|
234,081
|
|
|
$
|
-
|
|
|
$
|
546,189
|
|
The
monthly rental expenses are offset by rental income obtained through a series of subleases held by the Company.
11.
Capital stock, warrants and stock options
Authorized
The
total authorized capital is as follows:
*750,000,000
common shares with a par value of $0.000001 per common share; and
*10,000,000
preferred shares with a par value of $0.000001 per preferred share
On
May 23, 2019, the Company affected a consolidation of its issued and outstanding share capital on the basis of one (1) post-consolidation
share for each ten (10) pre-consolidation common shares, which has been retrospectively applied in these consolidated financial
statements.
On
July 19, 2019, the Company amended its articles of incorporation to change the total authorized capital and the par values, which
have been retrospectively applied in these consolidated financial statements.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
11.
Capital stock, warrants and stock options (continued)
Issued
and outstanding
On
August 1, 2019, the Company closed the second and final tranche (“Tranche Two”) of the non-brokered private placement,
issuing 6,042,954 units (“August 2019 Units”) at C$0.05 per August 2019 Unit for gross proceeds of C$302,148 ($228,202)
and incurring financing costs of $36,468. Each August 2019 Unit consists of one common share of the Company and one common share
purchase warrant, which entitles the holder to acquire one common share at a price of C$0.25 per common share for a period of
two years. The Company also issued 16,962,846 August 2019 Units to settle $640,556 of debt at a deemed price of C$0.09 based on
the fair value of the shares issued. As a result, the Company recorded resulting in loss on debt settlement of $858,495.
On
August 23, 2019, the Company closed the first tranche (the “First Tranche”) of the non-brokered private placement, issuing
27,966,002 common shares of the Company at C$0.05 per share for gross proceeds of C$1,398,300 ($1,049,974) and incurring financing
costs of $28,847. The Company also issued 2,033,998 common shares to settle $77,117 of debt at a deemed price of C$0.18 based
on the fair value of the shares issued. As a result, the Company recorded a loss on debt settlement of $197,800.
On
August 30, 2019, the Company closed the second and final tranche (the “Second Tranche”) of the non-brokered private
placement, issuing 1,000,000 common shares at C$0.05 per share for gross proceeds of C$50,000 ($37,550).
On
February 26, 2020, the Company closed a non-brokered private placement, issuing 2,991,073 common shares of the Company at C$0.56
per share for gross proceeds of C$1,675,000 ($1,256,854) and incurring financing costs of $95,763 and 239,284 broker warrants.
Each broker warrant entitles the holder to acquire one common share at a price of C$0.70 per common share for a period of two
years. The Company also issued 696,428 common shares for $300,000 which was applied to reduce the principal amount owing under
the convertible loan facility (see note 7).
On
May 12, 2020, the Company closed a non-brokered private placement, issuing 107,142 common shares of the Company at C$0.56 per
share for gross proceeds of C$60,000 ($44,671).
During
the year ended June 30, 2020, the Company issued 1,403,200 June 2019 Units and 1,912,000 August 2019 Units at a deemed price of
C$0.05 as finder’s fees with a total value of C$165,760 ($125,180) to a shareholder of the Company.
On
August 14, 2020, the Company closed the first tranche of the brokered private placement of units of the Company (“August
2020 Offering”), issuing 35,212,142 units of the Company (“August 2020 Units”) at C$0.35 per August 2020 Unit
for gross proceeds of $9,301,321 (C$12,324,250). Each August 2020 Unit consisted of one common share of the Company and one common
share purchase warrant of the Company (“August 2020 Warrant”), which entitles the holder to acquire a common share
of the Company at C$0.50 per common share of the Company until August 31, 2023. In connection with the first tranche, the Company
incurred financing costs of $709,016 (C$829,719) and issued 2,112,729 compensation options (“August 2020 Compensation Options”).
Each compensation option is exercisable into one August 2020 Unit at an exercise price of C$0.35 until August 31, 2023.
On
August 25, 2020, the Company closed the second tranche of the August 2020 Offering, issuing 20,866,292 August 2020 Units at C$0.35
per August 2020 Unit for gross proceeds of $5,497,453 (C$7,303,202). In connection with the second tranche, the Company incurred
financing costs of $238,140 (C$314,512) and issued 1,127,178 August 2020 Compensation Options.
In
the August 2020 Offering, the fair value of warrants, which are treated as liability and fair value accounted for, were greater
than gross proceeds. As a result, a loss of $940,290 has been recognized in the unaudited condensed interim consolidated statements
of loss and the share issue costs were also expensed.
The
Company also issued 2,205,714 August 2020 Units to settle $170,093 of accounts payable, $55,676 of accrued liabilities, $28,300
of interest payable, and $331,046 of promissory notes payable at a deemed price of $0.67 based on the fair value of the units
issued. As a result, the Company recorded a loss on debt settlement of $899,237.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
11.
Capital stock, warrants and stock options (continued)
Issued
and outstanding (continued)
For
each financing, the Company has accounted for the warrants in accordance with ASC Topic 815. The warrants are considered derivative
instruments as they were issued in a currency other than the Company’s functional currency of the US dollar. The estimated
fair value of warrants accounted for as liabilities was determined on the date of issue and marks to market at each financial
reporting period. The change in fair value of the warrant is recorded in the unaudited condensed interim consolidated statement
of operations and comprehensive loss as a gain or loss and is estimated using the Binomial model.
The
fair value of the warrant liabilities related to the various tranches of warrants issued during the period were estimated using
the Binomial model to determine the fair value using the following assumptions on the day of issuance and as at September 30,
2020:
August 2020 issuance
|
|
August 14, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
1112 days
|
|
|
|
1065 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
1.53
|
%
|
|
|
1.48
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.42
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
15,746,380
|
|
|
$
|
16,097,069
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
(350,689
|
)
|
The
warrant liabilities as a result of the December 2017, August 2018, November 2018, June 2019 and August 2019 private placements
were revalued as at September 30, 2020 and June 30, 2020 using the Binomial model and the following assumptions:
December 2017 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
166 days
|
|
|
|
74 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
0.69
|
%
|
|
|
1.48
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
0
|
|
|
$
|
0
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
0
|
|
August 2018 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
405 days
|
|
|
|
313 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
1.20
|
%
|
|
|
1.49
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
6,132
|
|
|
$
|
0
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
6,132
|
|
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
11.
Capital stock, warrants and stock options (continued)
Issued
and outstanding (continued)
November 2018 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
516 days
|
|
|
|
424 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
1.34
|
%
|
|
|
1.19
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
206,253
|
|
|
$
|
68,901
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
137,352
|
|
June 2019 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
363 days
|
|
|
|
271 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
1.15
|
%
|
|
|
0.97
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
6,582,920
|
|
|
$
|
3,146,863
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
3,436,057
|
|
August 2019 issuance
|
|
June 30, 2020
|
|
|
September 30, 2020
|
|
Expected life
|
|
|
397 days
|
|
|
|
305 days
|
|
Volatility
|
|
|
100
|
%
|
|
|
100
|
%
|
Risk free interest rate
|
|
|
1.11
|
%
|
|
|
0.93
|
%
|
Dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Share price
|
|
$
|
0.73
|
|
|
$
|
0.43
|
|
Fair value
|
|
$
|
11,631,921
|
|
|
$
|
5,574,662
|
|
Change in derivative liability
|
|
|
|
|
|
$
|
6,057,259
|
|
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
11.
Capital stock, warrants and stock options (continued)
Warrants
|
|
Number of
warrants
|
|
|
Weighted
average
exercise price
(C$)
|
|
|
Weighted
average
grant date
value ($)
|
|
Balance, June 30, 2019
|
|
|
13,046,484
|
|
|
|
0.88
|
|
|
$
|
0.27
|
|
Issued
|
|
|
23,005,800
|
|
|
|
0.25
|
|
|
|
0.02
|
|
Balance, September 30, 2019
|
|
|
36,052,284
|
|
|
|
0.48
|
|
|
$
|
0.11
|
|
Balance, June 30, 2020
|
|
|
37,844,404
|
|
|
|
0.43
|
|
|
$
|
0.09
|
|
Issued
|
|
|
58,284,148
|
|
|
|
0.50
|
|
|
|
0.11
|
|
Expired
|
|
|
(116,714
|
)
|
|
|
4.50
|
|
|
|
1.90
|
|
Balance, September 30, 2020
|
|
|
96,011,838
|
|
|
|
0.47
|
|
|
$
|
0.10
|
|
Expiry date
|
|
Exercise
price (C$)
|
|
|
Number of
warrants
|
|
|
Number of
warrants
exercisable
|
|
|
|
|
|
|
|
|
|
|
|
December 5, 2020
|
|
|
20.00
|
|
|
|
227,032
|
|
|
|
227,032
|
|
December 13, 2020
|
|
|
20.00
|
|
|
|
7,000
|
|
|
|
7,000
|
|
August 9, 2021
|
|
|
4.50
|
|
|
|
160,408
|
|
|
|
160,408
|
|
November 28, 2021
|
|
|
1.00
|
|
|
|
645,866
|
|
|
|
645,866
|
|
June 27, 2021
|
|
|
0.25
|
|
|
|
11,660,000
|
|
|
|
11,660,000
|
|
August 1, 2021
|
|
|
0.25
|
|
|
|
20,672,900
|
|
|
|
20,672,900
|
|
November 13, 2021
|
|
|
0.80
|
|
|
|
400,000
|
|
|
|
400,000
|
|
November 13, 2021
|
|
|
0.50
|
|
|
|
400,000
|
|
|
|
400,000
|
|
August 1, 2021
|
|
|
0.25
|
|
|
|
763,200
|
|
|
|
763,200
|
|
August 26, 2021
|
|
|
0.05
|
|
|
|
1,912,000
|
|
|
|
1,912,000
|
|
February 7, 2022
|
|
|
0.25
|
|
|
|
640,000
|
|
|
|
640,000
|
|
February 26, 2022
|
|
|
0.70
|
|
|
|
239,284
|
|
|
|
239,284
|
|
August 31, 2023
|
|
|
0.50
|
|
|
|
58,284,148
|
|
|
|
58,284,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96,011,838
|
|
|
|
96,011,838
|
|
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
11.
Capital stock, warrants and stock options (continued)
Broker
options
|
|
Number of
broker options
|
|
|
Weighted
average
exercise price
(C$)
|
|
Balance, June 30, 2019, September 30, 2019 and June 30, 2020
|
|
|
-
|
|
|
$
|
-
|
|
Issued (i)
|
|
|
3,239,907
|
|
|
|
0.35
|
|
Balance, September 30, 2020
|
|
|
3,239,907
|
|
|
$
|
0.35
|
|
(i)
The grant date fair value of the broker options were estimated at $937,748 using the Black-Scholes valuation model with the following
underlying assumptions:
Risk free interest rate
|
|
|
Dividend yield
|
|
|
Volatility
|
|
|
Stock price
|
|
Weighted average life
|
|
0.31
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
C$0.54-C$0.56
|
|
3 years
|
|
|
Exercise
|
|
|
Number of
|
|
|
|
|
Expiry date
|
|
price (C$)
|
|
|
broker options
|
|
|
Fair value ($)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 31, 2023 (i)
|
|
|
0.50
|
|
|
|
3,239,907
|
|
|
|
937,748
|
|
(i)
Exercisable into one August 2020 Unit
Stock
options
The
following table summarizes the stock option activity during the periods ended September 30, 2020:
|
|
Number of
stock options
|
|
|
Weighted
average
exercise price
(C$)
|
|
Balance, June 30, 2019 and September 30, 2019
|
|
|
287,100
|
|
|
$
|
7.50
|
|
Balance, June 30, 2020
|
|
|
7,580,159
|
|
|
|
0.62
|
|
|
|
|
|
|
|
|
|
|
Granted (i)
|
|
|
200,000
|
|
|
|
0.60
|
|
Balance, September 30, 2020
|
|
|
7,780,159
|
|
|
$
|
0.62
|
|
(i)
On October 24, 2019, 1,575,000 stock options were issued to directors and officers of the Company. These options have a 5-year
life and are exercisable at C$0.60 per share. The grant date fair value of the stock options were estimated at $435,069. The vesting
of these options resulted in stock-based compensation of $45,173 for the three months ended September 30, 2020 (three months ended
September 30, 2019 - $nil), which is included in operation and administration expenses on the consolidated statements of loss
and comprehensive loss.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
11.
Capital stock, warrants and stock options (continued)
Stock
options (continued)
(ii)
On April 20, 2020, 5,957,659 stock options were issued to certain directors of the Company. Each stock option entitles the holder
to acquire one common share of the Company at an exercise price of C$0.55. The stock options vest in one fourth increments upon
each anniversary of the grant date and expire in 5 years. The grant date fair value of the stock options were estimated at $1,536,764.
The vesting of these options results in stock-based compensation of $201,728 (three months ended September 30, 2019 - $nil), which
is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.
(iii)
On September 30, 2020, 200,000 stock options were issued to a consultant. Each stock option entitles the holder to acquire one
common share of the Company at an exercise price of C$0.60. The stock options vest 50% at 6 months and 50% at 12 months from the
grant date and expire in 3 years. The grant date fair value of the options were estimated at $52,909. The vesting of these options
resulted in stock-based compensation of $218 for the three months ended September 30, 2020 (three months ended September 30, 2019
- $nil), which is included in operation and administration expenses on the consolidated statements of loss and comprehensive loss.
The
fair value of these stock options was determined on the date of grant using the Black-Scholes valuation model, and using the following
underlying assumptions:
|
|
Risk free interest rate
|
|
|
Dividend yield
|
|
|
Volatility
|
|
|
Stock price
|
|
Weighted average life
|
(i)
|
|
|
1.54
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
C$0.50
|
|
5 years
|
(ii)
|
|
|
0.44
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
C$0.50
|
|
5 years
|
(iii)
|
|
|
0.25
|
%
|
|
|
0
|
%
|
|
|
100
|
%
|
|
C$0.58
|
|
3 years
|
The
following table reflects the actual stock options issued and outstanding as of September 30, 2020:
Exercise
price (C$)
|
|
|
Weighted average
remaining
contractual
life (years)
|
|
|
Number of
options
outstanding
|
|
|
Number of
options
vested
(exercisable)
|
|
|
Grant date
fair value ($)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00
|
|
|
|
1.59
|
|
|
|
40,000
|
|
|
|
40,000
|
|
|
|
217,274
|
|
|
16.50
|
|
|
|
1.59
|
|
|
|
7,500
|
|
|
|
7,500
|
|
|
|
40,739
|
|
|
0.60
|
|
|
|
4.07
|
|
|
|
1,575,000
|
|
|
|
675,000
|
|
|
|
435,069
|
|
|
0.55
|
|
|
|
4.56
|
|
|
|
5,957,659
|
|
|
|
-
|
|
|
|
1,536,764
|
|
|
0.60
|
|
|
|
3.00
|
|
|
|
200,000
|
|
|
|
-
|
|
|
|
52,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,780,159
|
|
|
|
722,500
|
|
|
|
2,282,755
|
|
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
12. Restricted
share units
Effective
March 25, 2020, the Board of Directors approved a Restricted Share Unit (“RSU”) Plan to grant RSUs to its officers,
directors, key employees and consultants.
The
following table summarizes the RSU activity during the periods ended September 30, 2020:
|
|
Number of
shares
|
|
|
Weighted
average
grant date
fair value
per share
(C$)
|
|
Unvested as at June 30, 2019 and September 30, 2019
|
|
|
-
|
|
|
$
|
-
|
|
Unvested as at June 30, 2020 and September 30, 2020
|
|
|
600,000
|
|
|
$
|
0.40
|
|
(i)
On April 20, 2020, the Company granted 400,000 RSUs to a certain officer of the Company. The RSUs vest in one fourth increments
upon each anniversary of the grant date and expire in 5 years. The vesting of these RSUs results in stock-based compensation of
$20,770 (three months ended September 30, 2019 - $nil), which is included in operation and administration expenses on the consolidated
statements of loss and comprehensive loss.
(ii)
On April 20, 2020, the Company granted 200,000 RSUs to a certain director of the Company. The RSUs vest in one fourth increments
upon each anniversary of the grant date and expire in 5 years. The vesting of these RSUs results in stock-based compensation of
$10,287 (three months ended September 30, 2019 - $nil), which is included in operation and administration expenses on the consolidated
statements of loss and comprehensive loss.
13. Deferred
share units
Effective
April 21, 2020, the Board of Directors approved a Deferred Share Unit (“DSU”) Plan to grant DSUs to its directors. The
DSU Plan permits the eligible directors to defer receipt of all or a portion of their retainer or compensation until termination
of their services and to receive such fees in the form of cash at that time.
Upon
vesting of the DSUs or termination of service as a director, the director will be able to redeem DSUs based upon the then market
price of the Company’s common share on the date of redemption in exchange for cash.
The
following table summarizes the DSU activity during the periods ended September 30, 2020:
|
|
Number of
shares
|
|
|
Weighted
average
grant date
fair value
per share
(C$)
|
|
Unvested as at June 30, 2019 and September 30, 2019
|
|
|
-
|
|
|
$
|
-
|
|
Unvested as at June 30, 2020 and September 30, 2020
|
|
|
7,500,000
|
|
|
$
|
0.65
|
|
(i)
On April 21, 2020, the Company granted 7,500,000 DSUs. The DSUs vest in one fourth increments upon each anniversary of the grant
date and expire in 5 years. During the three months ended September 30, 2020, the Company recognized $204,127 stock-based compensation
related to the DSUs (three months ended September 30, 2019 - $nil), which is included in operation and administration expenses
on the consolidated statements of loss and comprehensive loss.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
14. Commitments
and contingencies
As
stipulated by the agreements with Placer Mining as described in note 6, the Company is required to make monthly payment of $60,000
for care and maintenance and a lease extension fee of $60,000. Including the previously accrued payments, a total of $1,787,300
is payable until the Company decides to acquire the mine at which time these payments will be waived.
As
stipulated in the agreement with the EPA and as described in note 7, the company is required to make two payments to the EPA,
one for cost-recovery, and the other for water treatment. As at September 30, 2020, $11,096,542 payable to the EPA has been included
in accounts payable and accrued liabilities. The Company is now engaged with the EPA to amend and defer these payments.
The
Company has entered into a lease agreement which expires in May 2022. Monthly rental expenses are approximately C$26,000 and are
offset by rental income obtained through a series of subleases held by the Company. See note 10.
15. Related
party transactions
(i)
During the three months ended September 30, 2020, John Ryan (Director and former CEO) billed $9,000 (three months ended September
30, 2019 - $15,500) for consulting services to the Company.
(ii)
During the three months ended September 30, 2020, Wayne Parsons (Director and CFO) billed $40,000 (three months ended September
30, 2019 - $42,618) for consulting services to the Company.
(iii)
During the three months ended September 30, 2020, Hugh Aird (Director) billed $18,223 (three months ended September 30, 2019 -
$9,774) for consulting services to the Company.
(iv)
During the three months ended September 30, 2020, Richard Williams (Director and Executive Chairman) billed $45,000 (three months
ended September 30, 2019 - $nil) for consulting services to the Company. At September 30, 2020, $109,236 is owed to Mr. Williams
(June 30, 2020 - $121,161) with all amounts included in accounts payable and accrued liabilities
During
the three months ended September 30, 2020, the Company issued 214,286 August 2020 Units at a deemed price of $0.67 to settle $56,925
of debt owed to Mr. Williams. See note 9(v)
(v)
During the three months ended September 30, 2020 Sam Ash (President and CEO) billed $54,583(three months ended September 30, 2019
- $nil) for consulting services to the Company. At September 30, 2020, $nil is owed to Mr. Ash (June 30, 2020 - 60,000 with all
amounts included in accounts payable and accrued liabilities
During
the three months ended September 30, 2020, the Company issued 77,143 August 2020 Units at a deemed price of $0.67 to settle $20,000
of debt owed to Mr. Ash.
(vi)
During the three months ended September 30, 2020, the Company issued 300,000 August 2020 Units at a deemed price of $0.67 to settle
$77,696 (C$105,000) of debt owed to a shareholder of the Company.
Bunker
Hill Mining Corp.
Notes
to Condensed Interim Consolidated Financial Statements
Three
Months Ended September 30, 2020
(Expressed
in United States Dollars)
Unaudited
16. Financial
instruments
Fair
values
The
carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accounts receivable excluding HST,
accounts payable, accrued liabilities, DSU liability, interest payable, convertible loan payable, promissory notes payable and
lease liability, all of which qualify as financial instruments, are a reasonable estimate of fair value because of the short period
of time between the origination of such instruments and their expected realization and current market rate of interest. The Company
measured its DSU liability at fair value on recurring basis using level 1 inputs and derivative warrant liabilties at fair value
on recurring basis using level 3 inputs. There were no transfers of financial instruments between levels 1, 2, and 3 during the
years ended September 30, 2020 and 2020.
Foreign
currency risk
Foreign
currency risk is the risk that changes the rates of exchange on foreign currencies will impact the financial position of cash
flows of the Company. The Company is exposed to foreign currency risks in relation to certain activities that are to be settled
in Canadian dollar. Management monitors its foreign currency exposure regularly to minimize the risk of an adverse impact on its
cash flows.
Concentration
of credit risk
Concentration
of credit risk is the risk of loss in the event that certain counterparties are unable to fulfill its obligations to the Company.
The Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and
cash equivalents. The Company places its cash and cash equivalents with financial institutions of high credit worthiness.
At times, its cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
The Company’s management also routinely assesses the financial strength and credit worthiness of any parties to which
it extends funds and as such, it believes that any associated credit risk exposures are limited.
Liquidity
risk
Liquidity
risk is the risk that the Company’s consolidated cash flows from operations will not be sufficient for the Company to continue
operating and discharge its liabilities. The Company is exposed to liquidity risk as its continued operation is dependent upon
its ability to obtain financing, either in the form of debt or equity, or achieving profitable operations in order to satisfy
its liabilities as they come due.
17. Subsequent
events
On
October 9, 2020, the Company settled the full balance of the convertible loan payable to Hummingbird (see note 8) by issuing 5,572,980
shares of the Company.