ITEM
1. FINANCIAL STATEMENTS.
LODE-STAR
MINING INC.
INTERIM
FINANCIAL STATEMENTS
FOR
THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021
(Unaudited)
LODE-STAR
MINING INC.
BALANCE
SHEETS
(Unaudited)
| |
MARCH 31 | | |
DECEMBER 31 | |
| |
2022 | | |
2021 | |
| |
(Unaudited) | | |
| |
| |
| | |
| |
ASSETS | |
| | | |
| | |
| |
| | | |
| | |
Current assets | |
| | | |
| | |
Cash | |
$ | 1,039 | | |
$ | 6,008 | |
Prepaid fees | |
| 273 | | |
| 273 | |
Total current assets | |
| 1,312 | | |
| 6,281 | |
| |
| | | |
| | |
Total assets | |
$ | 1,312 | | |
$ | 6,281 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS DEFICIENCY | |
| | | |
| | |
| |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable and accrued liabilities | |
$ | 203,406 | | |
$ | 190,394 | |
Due to related parties and accrued interest | |
| 57,412 | | |
| 41,473 | |
Total current liabilities | |
| 260,818 | | |
| 231,867 | |
| |
| | | |
| | |
STOCKHOLDERS DEFICIENCY | |
| | | |
| | |
| |
| | | |
| | |
Capital Stock | |
| | | |
| | |
Authorized: 480,000,000 voting common shares and 20,000,000 preferred shares; Issued:
50,634,536 common shares and no preferred shares at March 31, 2022; 50,605,965 common shares and no preferred shares at
December 31, 2021 | |
| 3,454 | | |
| 3,454 | |
| |
| | | |
| | |
Shares To Be Issued – 1,000,000 Series A convertible preferred shares | |
| 2,186,917 | | |
| 2,186,917 | |
Additional Paid-In Capital | |
| 1,632,152 | | |
| 1,632,152 | |
Accumulated Deficit | |
| (4,082,029 | ) | |
| (4,048,109 | ) |
Total stockholders deficiency | |
| (259,506 | ) | |
| (225,586 | ) |
| |
| | | |
| | |
Total liabilities and stockholders deficiency | |
$ | 1,312 | | |
$ | 6,281 | |
The
accompanying notes are an integral part of these unaudited interim financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF OPERATIONS
(Unaudited)
| |
|
|
|
|
|
| |
| |
THREE MONTHS ENDED | |
| |
MARCH 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Revenue | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Operating Expenses | |
| | | |
| | |
Consulting services | |
| 6,221 | | |
| 31,188 | |
Corporate support services | |
| 498 | | |
| 495 | |
Exploration and evaluation | |
| - | | |
| 7,531 | |
Mineral option fees | |
| - | | |
| 24,976 | |
Office, foreign exchange and sundry | |
| 1,870 | | |
| 1,384 | |
Professional fees | |
| 7,090 | | |
| 19,831 | |
Transfer and filing fees | |
| 17,802 | | |
| 18,725 | |
Total operating expenses | |
| 33,481 | | |
| 104,130 | |
| |
| | | |
| | |
Operating Loss | |
| (33,481 | ) | |
| (104,130 | ) |
| |
| | | |
| | |
Other Expenses | |
| | | |
| | |
Interest, bank and finance charges | |
| (439 | ) | |
| (22,750 | ) |
| |
| | | |
| | |
Net Loss For The Period | |
$ | (33,920 | ) | |
$ | (126,880 | ) |
| |
| | | |
| | |
Basic And Diluted Net Loss Per Common Share | |
$ | (0.00 | ) | |
$ | (0.00 | ) |
| |
| | | |
| | |
Weighted Average Number of Common Shares Outstanding – Basic and Diluted | |
| 50,634,536 | | |
| 50,605,965 | |
The
accompanying notes are an integral part of these unaudited interim financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF CASH FLOWS
(Unaudited)
| |
|
|
|
|
|
| |
| |
THREE MONTHS ENDED | |
| |
MARCH 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Operating Activities | |
| | | |
| | |
Net loss for the period | |
$ | (33,920 | ) | |
$ | (126,880 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Foreign exchange loss | |
| 50 | | |
| 42 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts payable and accrued liabilities | |
| 18,482 | | |
| 72,950 | |
Accrued mineral option fees | |
| - | | |
| 24,976 | |
Accrued interest payable | |
| 419 | | |
| 22,611 | |
Net cash used in operating activities | |
| (14,969 | ) | |
| (6,301 | ) |
| |
| | | |
| | |
Financing Activities | |
| | | |
| | |
Proceeds from loans payable – related parties | |
| 10,000 | | |
| 15,000 | |
Net cash provided by financing activities | |
| 10,000 | | |
| 15,000 | |
| |
| | | |
| | |
Net Decrease In Cash | |
| (4,969 | ) | |
| 8,699 | |
| |
| | | |
| | |
Cash, Beginning of Period | |
| 6,008 | | |
| 12,644 | |
| |
| | | |
| | |
Cash, End of Period | |
$ | 1,039 | | |
$ | 21,343 | |
| |
| | | |
| | |
Supplemental Disclosure of Cash Flow Information | |
| | | |
| | |
Cash paid during the period for: | |
| | | |
| | |
Interest | |
$ | - | | |
$ | - | |
Income taxes | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Non-cash Financing Activity | |
| | | |
| | |
Expenses paid by related party on behalf of the Company | |
$ | 5,470 | | |
$ | 24,254 | |
The
accompanying notes are an integral part of these unaudited interim financial statements.
LODE-STAR
MINING INC.
STATEMENTS
OF CHANGES IN STOCKHOLDERS DEFICIENCY
| |
NUMBER OF
COMMON SHARES | | |
PAR VALUE | | |
SHARES TO BE ISSUED | | |
ADDITIONAL PAID-IN CAPITAL | | |
ACCUMULATED DEFICIT | | |
TOTAL | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Balance, January 1, 2022 | |
| 50,634,536 | | |
$ | 3,425 | | |
$ | 2,186,917 | | |
$ | 1,632,152 | | |
$ | (4,048,109 | ) | |
$ | (225,586 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (33,920 | ) | |
| (33,920 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, March 31, 2022 | |
| 50,634,536 | | |
$ | 3,454 | | |
$ | 2,186,917 | | |
$ | 1,632,152 | | |
$ | (4,082,029 | ) | |
$ | (259,506 | ) |
| |
| | |
| | |
| | |
| | |
| | |
| |
| |
NUMBER OF COMMON SHARES | | |
PAR VALUE | | |
SHARES TO BE ISSUED | | |
ADDITIONAL PAID-IN CAPITAL | | |
ACCUMULATED DEFICIT | | |
TOTAL | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Balance, January 1, 2021 | |
| 50,605,965 | | |
$ | 3,425 | | |
$ | - | | |
$ | 1,628,646 | | |
$ | (3,494,901 | ) | |
$ | (1,862,830 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Shares issued on cashless exercise of stock options | |
| 28,571 | | |
| 29 | | |
| - | | |
| (29 | ) | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (126,880 | ) | |
| (126,880 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, March 31, 2021 | |
| 50,634,536 | | |
$ | 3,454 | | |
$ | - | | |
$ | 1,628,617 | | |
$ | (3,621,781 | ) | |
$ | (1,989,710 | ) |
The
accompanying notes are an integral part of these unaudited interim financial statements.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021
(Unaudited)
| 1. | BASIS
OF PRESENTATION AND NATURE OF OPERATIONS |
Lode-Star
Mining Inc. was incorporated in the State of Nevada on December 9, 2004 for the purpose of acquiring and exploring mineral properties.
The Companys principal executive offices are located in Reno, Nevada.
On
December 28, 2021, the Company acquired from Sapir Pharmaceuticals, Inc., a Delaware company (Sapir), all of the assets
used in connection with the proprietary stabilized formulation of the Epigallocatechin-gallate (EGCG) molecule for further pharmaceutical
development (the Assets). The consideration for these Assets is 1,000,000 shares of Series A Convertible Preferred Stock
where each preferred share is convertible into 450 shares of common stock. These preferred shares have not been issued at May 23, 2022.
Going
Concern
The
accompanying unaudited interim financial statements have been prepared assuming the Company will continue as a going concern. The future
of the Company is dependent upon its ability to establish a business and to obtain new financing to execute its business plan. As shown
in the accompanying financial statements, the Company has had no revenue and has incurred accumulated losses of $4,082,029 as of March
31, 2022. These factors raise substantial doubt about the Companys ability to continue as a going concern. To continue as a going
concern, the Company will need, among other things, additional capital resources. The Company is significantly dependent upon its ability
and will continue to attempt to secure additional equity and/or debt financing. There are no assurances that the Company will be successful
and without sufficient financing, it would be unlikely for the Company to continue as a going concern. These 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.
In
March 2020, the World Health Organization declared COVID-19 a global pandemic. This contagious disease outbreak and the related adverse
public health developments have adversely affected workforces, economies, and financial markets, leading to a global economic downturn.
Governments and central banks have reacted with significant monetary and fiscal interventions designed to stabilize economic conditions.
The duration and impact of the COVID- 19 outbreak is unknown at this time, as is the efficacy of the government and central bank interventions.
Basis
of Presentation
The
unaudited interim financial information furnished herein reflects all adjustments which, in the opinion of management, are necessary
to fairly state the Companys financial position and the results of its operations for the periods presented. These financial statements
should be read in conjunction with the Companys financial statements and notes thereto included in the Companys report
on Form 10-K for the year ended December 31, 2021. The Company assumes that the users of the interim financial information herein have
read, or have access to, the audited financial statements for the year ended December 21, 2021, and that the adequacy of additional disclosure
needed for a fair presentation may be determined in that context. Accordingly, certain footnote disclosures, which would substantially
duplicate the disclosures contained in the Companys financial statements for the fiscal year ended December 31, 2021, have been
omitted. The results of operations for the three months ended March 31, 2022 are not necessarily indicative of results for the entire
year ending December 31, 2022.
| 2. | SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES |
The
financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States
(GAAP). Because a precise determination of many assets and liabilities is dependent upon future events, the preparation
of financial statements for a period necessarily involves the use of estimates which have been made using careful judgment. All dollar
amounts are in U.S. dollars unless otherwise noted. The financial statements have, in managements opinion, been properly prepared
within reasonable limits of materiality.
The
Company has implemented all applicable new accounting pronouncements that are in effect. Those pronouncements did not have any material
impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting
pronouncements that have been issued that might have a material impact on its financial position or results of operations.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
| 3. | MINERAL
PROPERTY INTEREST |
The
Companys mineral property interest was in a group of thirty-one claims known as the Goldfield Bonanza Project (the
Property), in the State of Nevada. Pursuant to an option agreement dated October 14, 2014, as amended October 31, 2019
(Option Agreement), with Lode-Star Gold INC. (LSG), a private Nevada corporation, the Company acquired an
initial 20% undivided interest in and to the mineral claims owned by LSG and an option to earn a further 60% interest in the claims.
LSG received 35,000,000 shares of the Companys common stock and is its controlling shareholder. Until the Company has earned the
additional 60% interest, the net smelter royalty will be split 79.2% to LSG, 19.8% to the Company and 1% to the former Property owner.
The
exercise of the 60% option was segregated into two separate 30% options, such that the Company may earn a 30% interest in the Property
(for a total of 50%) (the Second Option) by completing the following actions:
| ● | paying
LSG $5 million in cash from the Propertys mineral production proceeds in the form
of a NSR royalty (the Initial Payment); |
| ● | paying
LSG all accrued and unpaid penalty payments under the Option Agreement; |
| ● | repaying
to LSG (i) all loans, advances or other payments made by LSG to the Company and (ii) all
expenditures on the Property funded by or on behalf of LSG until the date on which the Initial
Payment has been completed; and |
| ● | funding
all expenditures on the Property until the date on which the Initial Payment has been completed. |
Following
the exercise of the Second Option, the Company may earn an additional 30% interest in the Property (for a total of 80%) (the Third
Option) by completing the following actions:
| ● | paying
LSG a further $5 million in cash from the Propertys mineral production proceeds in
the form of an NSR royalty (the Final Payment); and |
| ● | funding
all expenditures on the Property from the date on which the Second Option is exercised until
the date on which the Final Payment has been completed. |
If
the Company fails to make any cash payments to LSG within one year of the date of the option agreement, it is required to pay LSG an
additional $100,000, and in any subsequent years in which the Company fails to complete the payment of the entire $5 million, it must
make quarterly cash payments to LSG of $25,000.
On
January 11, 2017, LSG agreed to defer payment of all amounts due in accordance with the mineral option agreement until further notice,
however $25,000 per quarter plus interest on amounts due will still be accrued. On January 17, 2017, the Company and LSG agreed that
as of January 1, 2017, all outstanding balances shall carry a compound interest rate of 5% per annum. It was further agreed that the
ongoing payment deferral shall apply to both interest and principal. The total amount of such fees due at December 31, 2020 was $623,913,
with total interest due in the amount of $88,716.
Termination
of the Option Agreement
On
January 14, 2022, the Company executed a settlement and termination agreement (the Settlement Agreement) with LSG to terminate
the Option Agreement between the parties. Pursuant to the Settlement Agreement, the Company and LSG have agreed to the immediate termination
of the Option Agreement (other than certain standard provisions that will survive according to their terms), with the result that the
Company will return its 20% undivided interest in and to the Property to LSG. In exchange, LSG agreed to forgive all amounts owing by
the Company to LSG under the Option Agreement, which includes $2,246,146 in accrued, unpaid penalties and other payments. The Settlement
Agreement also includes a broad mutual release.
The
full terms of the Settlement Agreement were agreed to between the parties prior to December 31, 2021, with the formal execution to be
completed as soon as the documentation was prepared. Therefore, the impact of the Settlement Agreement was reflected in the financial
statements for the year ended December 31, 2021, to most accurately report the Companys financial position on December 31, 2021.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
| 4. | PHARMACEUTICAL
DEVELOPMENT PROJECT |
On
December 23, 2021, the Company acquired from Sapir, all of the assets used in connection with the proprietary stabilized formulation
of the Epigallocatechin-gallate (EGCG) molecule for further pharmaceutical development (the Assets).
The
consideration to be paid by the Company for these assets is 1,000,000 shares of Series A Convertible Preferred Stock nominally valued
at $1.00 per share (to be issued). Sapir has the right to convert each preferred share to 450 shares of common stock. Each preferred
share votes as 450 shares per one share of common stock. These shares have not been issued at May 23, 2022.
The
Company recorded the transaction as an asset acquisition as management concluded that all of the gross value received was related to
the Assets. The fair value of the assets acquired was estimated to be $2,186,917 using level 2 of the fair value hierarchy. Further,
as the asset was still in development at the time of acquisition, management concluded that there was no alternative future use for the
asset and recorded a charge to acquired in-process research and development expense of $2,186,917 at the closing of the transaction,
which consisted of the value assigned to the Series A Convertible Preferred Stock to be issued in connection with the Purchase Agreement.
Pursuant
to the terms of the Purchase Agreement, Sapir, as the holder of the Preferred Stock, agreed that until December 28, 2022, without the
prior written consent of the holders of a majority of the common stock of the Company issued and outstanding immediately prior to the
closing, it will not (i) cause the Company to effect more than one reverse stock split; (ii) issue any additional shares of Preferred
Stock or rights to acquire the same or (iii) create any new series of preferred stock.
At
the closing, the parties also executed and delivered a royalty agreement (the Royalty Agreement) pursuant to which the
Company shall pay Sapir a royalty equal to five percent (5%) of the gross revenues realized from licenses or products generated or derived
from the assets acquired, including all license and/or sublicense fees, development and/or research fees, grants, joint ventures and
other royalty payments received directly or indirectly by the Company. The royalty is due each quarter commencing when the Company first
receives revenues generated by the assets. The royalty is to be paid for 5 years from the first date that initial proceeds are received
by the Company directly or indirectly from the assets, and is automatically extended for a single additional 5-year period unless terminated
in accordance with the terms of the Royalty Agreement. No amount has been accrued for the royalty payable as management cannot reliably
estimate an amount payable.
Capitalization
The
authorized capital of the Company is 500,000,000 shares of capital stock, divided into 480,000,000 shares of common stock with a par
value of $0.001 per share, and 20,000,000 shares of preferred stock with a par value of $0.001 per share. The Company reserved 10,000,000
shares of common stock for issuance under its 2016 Omnibus Equity Incentive Plan. The Company has issued 50,634,536 common shares and
no preferred shares. During the three months ended March 31, 2021, the Company issued 28,571 shares of its common stock on the cashless
conversion of 50,000 options.
1,000,000
shares of Series A Convertible Preferred Stock are to be issued to Sapir, as consideration for the Assets. Sapir has the right to convert
each preferred share to 450 shares of common stock. Each preferred share votes as 450 shares per one share of common stock.
Options
Summary
of option activity in the current three month period and options outstanding (all fully vested) at March 31, 2022:
Schedule
of Options Outstanding
| |
Options
Outstanding | | |
Weighted
Average
Life Remaining
(Years) | | |
Intrinsic
Value | |
| |
| | |
| | |
| |
Balance
December 31, 2021 | |
| 9,950,000 | | |
| 0.20 | | |
$ | 348,250 | |
Expired | |
| (9,950,000 | ) | |
| | | |
| | |
Balance
March 31, 2022 | |
| - | | |
| - | | |
$ | - | |
All
9,950,000 options issued and outstanding expired on February 22, 2022.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(Unaudited)
6. |
RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE |
At
March 31, 2022, the Company had the following amounts due to related parties:
| i) | $5,470
in bridge loan vendor financing; with no specific terms of repayment, due to LSG, the Companys majority shareholder with no accrued
interest payable; |
| ii) | $10,000
in bridge loan direct financing; with no specific terms of repayment, due to LSG, the Companys majority shareholder with no accrued
interest payable; |
| iii) | $4,000
(December 31, 2021: $3,950): unsecured; non-interest bearing; with no specific terms of repayment, due to the controlling shareholder
of LSG. The change in value during the quarter was due to fluctuation in the US to Canadian dollar exchange rate. |
| iv) | $33,939
(December 31, 2021: $33,939): unsecured; interest at 5% per annum; with no specific terms of repayment, due to the controlling shareholder
of LSG. Accrued interest payable on the loan at March 31, 2022 was $4,003 (December 31, 2021: $3,584). |
At
March 31, 2022, total interest accrued on the above related party loans was $4,002 (December 31, 2021: $3,584).
During
the quarter ended March 31, 2022, the Company incurred $Nil (2021: $24,976) in mineral option fees payable to LSG.
During
the quarter ended March 31, 2022, there was a $50 foreign exchange loss (2021: $42 loss) due to a related party loan amount in non-US
currency. No stock-based compensation to related parties was incurred during the current quarter or in 2021.
During
the quarter ended March 31, 2022, the Company incurred $Nil (2021: $25,000) in consulting fees for strategic and mine development, payable
to a company controlled by the Companys President. At March 31, 2022, $183,500 (December 31, 2021: $183,500) of those fees was
outstanding and included in Accounts Payable. A further $2,353 included in Accounts Payable at that date was owing to the same company
controlled by the President, for expenses outstanding (December 31, 2021: $1,779).
ASC Topic 820-10 establishes a three-tier value hierarchy,
which prioritizes the inputs used in measuring fair value. The hierarchy prioritizes the inputs into three levels based on
the extent to which inputs used in measuring fair value are observable in the market. These tiers include:
| § | Level 1 – defined as observable inputs such as quoted prices in active markets; |
| § | Level 2 – defined as inputs other than quoted prices in active markets that are either directly
or indirectly observable; and |
| § | Level 3 – defined as unobservable inputs in which little or no market data exists, therefore requiring
an entity to develop its own assumptions. |
The Company’s financial instruments consist
of cash, accounts payable and accrued liabilities, and due to related parties. The Company is not exposed to significant interest, currency
or credit risks arising from these financial instruments. Pursuant to ASC 820 and 825, the fair value of cash is determined based on “Level
1” inputs, which consist of quoted prices in active markets for identical assets. Accounts payable and accrued liabilities and amounts
due to related parties are measured using “Level 2” inputs as there are no quoted prices in active markets for identical instruments.
The carrying values of cash, accounts payable and accrued liabilities, and amounts due to related parties approximate their fair values
due to the immediate or short term maturity of these financial instruments.
ITEM
2. |
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with our
unaudited financial statements and related notes appearing elsewhere in this Quarterly Report. In addition to historical financial
information, the following discussion includes certain forward-looking statements that reflect our plans, estimates and our current
views with respect to future events and financial performance. Forward-looking statements are often identified by words like:
believe, expect, estimate, anticipate, intend, project and similar expressions, or words which, by their nature, refer to future
events. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this report.
Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the
forward-looking statements to conform these statements to actual results
New
Business
On
December, 28, 2021, we entered into an agreement with Sapir Pharmaceuticals, Inc. to acquire all of the assets used in connection with
the proprietary stabilized formulation of the Epigallocatechin-gallate (EGCG) molecule for further pharmaceutical development. The molecule
is an antioxidant polyphenol with a variety of potential profound health benefits. The consideration agreed to be paid by us for these
assets was 1,000,000 shares of Series A Preferred Stock, nominally valued at $1.00 per share. Sapir has the right to convert each preferred
share to 450 shares of common stock. Each share of preferred stock will vote as 450 shares per one share of common stock. At the date
of this report, the 1,000,000 shares have not been issued.
Any
amendment to the Certificate of Designation designating the rights and preferences of the Preferred Stock requires the consent of the
holders of at least two-thirds of the shares of Preferred Stock then outstanding. Pursuant to the terms of the Purchase Agreement, Sapir,
as the holder of the Preferred Stock, agreed that until December 28, 2022, without the prior written consent of the holders of a majority
of the common stock of the Company issued and outstanding immediately prior to the closing, it will not (i) cause the Company to effect
more than one reverse stock split; (ii) issue any additional shares of Preferred Stock or rights to acquire the same or (iii) create
any new series of preferred stock. At the closing, the parties also executed and delivered a royalty agreement (the Royalty Agreement)
pursuant to which the Company shall pay Sapir a royalty equal to five percent (5%) of the gross revenues realized from licenses or products
generated or derived from the Business, including all license and/or sublicense fees, development and/or research fees, grants, joint
ventures and other royalty payments received directly or indirectly by the Company. The royalty is due each quarter commencing when the
Company first receives revenues generated by the Business. The royalty is to be paid for 5 years from the first date that initial proceeds
are received by the Company directly or indirectly from the Business, and is automatically extended for a single additional 5-year period
unless terminated in accordance with the terms of the Royalty Agreement.
The
foregoing descriptions of the Purchase Agreement, the Royalty Agreement and the Certificate of Designation of Series A Preferred Stock
include a summary of all the material provisions but are qualified in their entirety by reference to the complete text of those documents
included as Exhibits 10.1, 10.2 and 4.1, respectively, to our report filed on Form 8-K on January 3, 2022 and incorporated herein by
reference.
During
the quarter ended March 31, 2022 the Company has been in a state of transition as it remains assessing its staffing requirements.
Mineral
Property Interest (now terminated) - History
Further
to a Mineral Option Agreement (the Option Agreement) dated October 4, 2014, on December 5, 2014, we entered into a subscription
agreement (the Subscription Agreement) with Lode-Star Gold INC., a private Nevada corporation (LSG) in which
we agreed to issue 35,000,000 shares of our common stock, valued at $230,180, to LSG in exchange for an initial 20% undivided beneficial
interest in and to LSGs Goldfield property, which made LSG our largest and controlling shareholder.
LSG
was incorporated in the State of Nevada on March 13, 1998 for the purpose of acquiring exploration stage mineral properties. It
currently has one shareholder, Lonnie Humphries, who is the spouse of Mark Walmesley, our President and Chief Financial Officer. Mr.
Walmesley is also the Director of Operations and a director of LSG.
LSGs
Goldfield Bonanza property is comprised of 31 patented mineral claims owned 100% by LSG, located on approximately 460 acres in the district
of Goldfield in the state of Nevada (the Property). The Property is clear titled, with a 1% Net Smelter Royalty (NSR)
existing in the favor of the original property owner. LSG has rehabbed approximately 1/2 mile of drift at the 300ft level and completed
22 surface core drill holes for a total of 10,400 ft and 152 underground core drill holes for a total of 23,000ft.
LSG
acquired the leases to the Property in 1997 and became the registered and beneficial owner of the Property on September 19, 2009. Since
the earlier of those dates, it has conducted contract exploration work on the Property but has not determined whether it contains mineral
reserves that are economically recoverable. LSG is an exploration stage company and has not generated any revenues since its inception. The
Property represented its only material asset.
ITEM
2. |
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) |
The
Property is located in west-central Nevada, in the Goldfield Mining District at Latitude 37° 42, and Longitude 117° 14. The
claims comprising the Property are located in surveyed sections 35 and 36, Township 2 South, Range 42 East, and in sections 1, 2, 11,
and 12, Township 3 South, Range 42 East, in Esmeralda County, Nevada. The Property is accessible by traveling approximately one-half
mile northeast of the community of Goldfield, along a county-maintained road that originates at U.S. Highway 95, which runs through downtown
Goldfield. The town of Goldfield, which is the Esmeralda county seat (population 300), is approximately 200 air miles south of Reno and
180 air miles north of Las Vegas. Surface access on the Property is excellent and the relief is low, at an elevation of approximately
6,000 feet. Vegetation is sparse, consisting largely of sagebrush, rabbitbrush, Joshua trees and grasses. Water, electricity
and other sundry needs such as restaurants, lodging, minor medical needs, fire station, and police are within 1 mile of the property.
All
properties, claims, buildings, equipment, and supplies are owned by LSG and we have free access to utilize and manage all those items.
Operations are managed from a 6,000 sq. ft. office and warehouse facility complete with showers and laundry amenities. Two residential
trailer sites are immediately adjacent to this building for crew needs.
The
Property has one working shaft, the February Premier, which has access to the 300 ft level, with approximately 1/2 mile of ventilated
drift. Underground work has identified 2 high-grade gold-bearing zones which the company plans to further explore. The program that we
envision undertaking includes the mining of approximately 10,000 tons of non-NI 43-101 compliant gold mineralization at an approximate
grade of 0.9 ounces per ton. The estimated grade is based on historic drilling work done by LSG, for which the 1.5-inch core samples
were consumed by assay requirements. In order to provide adequate sample weights to the assaying lab, the entire core was processed for
individual samples. While we have encountered several additional high-grade drill anomalies throughout the property, it is important
to note that we have no proven and/or probable reserves at the present time and therefore the program is exploratory in nature.
The
Property has two operating water monitoring wells that were mandatory for us to receive a water pollution control permit. Part of the
permitting application is for the allowance of the company to store its waste rock underground. The property has no milling onsite and
we must rely on a third party to receive our mineralized material and tombstone our tailings.
The
execution of the Subscription Agreement was one of the closing conditions of the Option Agreement, pursuant to which we acquired the
sole and exclusive option to earn up to an 80% undivided interest in and to the Property. To earn the additional 60% interest in the
Property, we were required to fund all expenditures on the Property and pay LSG an aggregate of $5 million in cash from the Propertys
mineral production proceeds in the form of an NSR. Until we have earned the additional 60% interest, the NSR will be split 79.2% to LSG,
19.8% to us and 1% to the former Property owner.
The
Option Agreement can be found as Exhibit 10.1 to our report filed on Form 8-K on October 9, 2014 and is incorporated by reference, shown
as Exhibit 10.5 to this report. The Subscription Agreement can be found as Exhibit 10.7 to our report filed on Form 10-K/A on January
11, 2017 and is incorporated by reference, shown as Exhibit 10.7 to this report.
If
we failed to make any cash payments to LSG within one year of October 4, 2014, we were required to pay LSG an additional $100,000, and
in any subsequent years in which we fail to complete the payment of the entire $5 million described above, we were required to make quarterly
cash payments to LSG of $25,000 until we earned the additional 60% interest in the Property.
LSG
granted us a series of deferrals of the payments, with the most recent being granted on January 11, 2017. LSG agreed on that date to
defer payment of all amounts due in accordance with the Option Agreement until further notice. On January 17, 2017, the Company and LSG
agreed that as of January 1, 2017, all outstanding balances shall carry a compound interest rate of 5% per annum. It was further agreed
that the ongoing payment deferral shall apply to interest and principal, both of which will continue to be accrued.
Amendment
to Option Agreement
On
October 31, 2019, we entered into an amendment (the Amendment) to the Option Agreement with LSG.
Under
the Amendment, the exercise of the 60% option was restructured into two separate 30% options, such that we may now earn a 30% interest
in the Property (for a total of 50%) (the Second Option) by completing the following actions:
| ● | paying
LSG $5 million in cash from the Propertys mineral production proceeds in the form
of an NSR royalty (the Initial Payment); |
| ● | paying
LSG all accrued and unpaid penalty payments under the Option Agreement; |
| ● | repaying
to LSG (i) all loans, advances or other payments made by LSG to the Company and (ii) all
expenditures on the Property funded by or on behalf of LSG until the date on which the Initial
Payment has been completed; and |
| ● | funding
all expenditures on the Property until the date on which the Initial Payment has been completed. |
ITEM
2. |
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) |
Following
the exercise of the Second Option, we may earn an additional 30% interest in the Property (for a total of 80%) (the Third Option)
by completing the following actions:
| ● | paying
LSG a further $5 million in cash from the Propertys mineral production proceeds in
the form of a NSR royalty (the Final Payment); and |
| ● | funding
all expenditures on the Property from the date on which the Second Option is exercised until
the date on which the Final Payment has been completed. |
The
primary effect of the Amendment is therefore to increase the purchase price for the additional 60% interest in the Property from $5 million
to $10 million, while at the same time separating it into tranches.
The
foregoing description of the Amendment includes a summary of all the material provisions but is qualified in its entirety by reference
to the complete text of the Amendment included as Exhibit 10.8 to our report filed on Form 8-K on November 6, 2019 and incorporated herein
by reference.
We
agreed with LSG that upon the successful completion of a toll milling agreement after permitting is achieved, there would be a basis
to form a joint management committee to outline work programs and budgets, as contemplated in the Option Agreement and for us to act
as the operator of the Property. To the date of this report LSG has borne all costs in connection with operations on the Property.
Termination
of the Option Agreement
Despite
ongoing efforts to utilize the Company as the primary means of raising funds to finance development of the Property, such investment
has not been obtained from the public markets. We and LSG agreed that there were no indicators to suggest that was likely to change and
that a new strategic approach was in the best interest of both entities. On January 14, 2022, we executed a settlement and termination
agreement (the Settlement Agreement) with LSG in order to terminate the mineral option agreement between the parties (the
Option Agreement) pursuant to which we acquired an interest in the Goldfield Bonanza Project. Pursuant to the Settlement
Agreement, we and LSG have agreed to the immediate termination of the Option Agreement (other than certain standard provisions that will
survive according to their terms), with the result that we will return our 20% undivided interest in and to the Property to LSG. In exchange,
LSG has agreed to forgive all amounts owing by us to LSG under the Option Agreement, which includes approximately $2.224 million in accrued,
unpaid penalty and other payments. The Settlement Agreement also includes a broad mutual release. Importantly, the Settlement Agreement
does not require LSG to surrender any portion of the 35,000,000 shares of our common stock that LSG previously received in consideration
for selling us a 20% interest in the Property.
The
full terms of the Settlement Agreement had been agreed to between the parties prior to December 31, 2021, with the signing of the documentation
left as a formality to be completed as soon as the final documents were drafted. For that reason, the impact of the agreement has been
reflected in the accompanying financial statements, to most accurately reflect our financial position on December 31, 2021.
The
foregoing description of the Settlement Agreement includes a summary of all the material provisions but is qualified in its entirety
by reference to the complete text of the Agreement included as Exhibit 10.9 to our report filed on Form 8-K on January 14, 2022 and incorporated
herein by reference.
This
change gives LSG more flexibility in pursuing private or other funding options for developing the Property, while we pursue new business
opportunities for the Company, such as the agreement with Sapir Pharmaceuticals, Inc., described above under New Business.
Funding
All
of our ongoing operations, since we entered into an agreement with Sapir Pharmaceuticals, Inc on December 28, 2021 have continued to
be funded by monies advanced to us by Lode-Star Gold INC. (LSG) our largest shareholder. We do not currently have enough funds to carry
out our entire plan of operations, so we intend to meet the balance of our cash requirements for the next 12 months through a combination
of debt financing and equity financing through private placements. There is no assurance that we will be successful in completing
any such financings
If
we are unsuccessful in obtaining sufficient funds through our capital raising efforts, we may review other financing options, although
we cannot provide any assurance that any such options will be available to us or on terms reasonably acceptable to us. Further, if we
are unable to secure any additional financing then we plan to reduce the amount that we spend on our operations, including our management-related
consulting fees and other general expenses, so as not to exceed the capital resources available to us. Regardless, our current cash reserves
and working capital will not be sufficient for us to sustain our business for the next 12 months, even if we decide to scale back our
operations.
ITEM
2. |
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) |
Intellectual
Property
We
do not have any intellectual property.
As
detailed above under New Business, on December, 28, 2021, we entered into an agreement with Sapir Pharmaceuticals, Inc. to acquire all
of the assets used in connection with the proprietary stabilized formulation of the Epigallocatechin-gallate (EGCG) molecule for further
pharmaceutical development. The molecule is an antioxidant polyphenol with a variety of potential profound health benefits. This acquired
in-process research and development (IPR&D) expense includes the initial costs of the IPR&D project, acquired directly
in a transaction other than a business combination. It does not have an alternative future use and has been expensed on acquisition,
as opposed to being recorded as intellectual property.
Personnel
We
have no employees. Apart from quarterly consulting fees, our president and CEO, Mark Walmesley, receives no compensation for his services.
We expect to continue to use outside consultants, advisors, attorneys and accountants as necessary.
Our
CFO and Corporate Secretary, Samuel Sternheim, also receives no compensation for his services.
Going
Concern
There
is substantial doubt that we can continue as an on-going business for the next twelve months unless we obtain additional capital to pay
our expenses. This is because we have not generated any revenues to-date and we cannot currently estimate the timing of any possible
future revenues. Our only source of cash at this time is from loans or investments by others in our common stock.
Results
of Operations
The
following summary of our results of operations should be read in conjunction with our financial statements for the period ended March
31, 2022 which are included above in Part I, Item 1.
| |
Three Months Ended March 31 | | |
Change |
| |
2022 | | |
2021 | | |
Amount | | |
Percentage |
| |
$ | | |
$ | | |
$ | | |
|
Revenue | |
| - | | |
| - | | |
| - | | |
- |
Operating Expenses | |
| 33,481 | | |
| 104,130 | | |
| (70,649 | ) | |
(68%) |
Operating Loss | |
| (33,481 | ) | |
| (104,130 | ) | |
| 70,650 | | |
(68%) |
Other Income (Expense) | |
| (439 | ) | |
| (22,750 | ) | |
| 22,311 | | |
98% |
Net Loss | |
| (33,920 | ) | |
| (126,880 | ) | |
| 92,960 | | |
73% |
Revenues
We
had no operating revenues during the three-months ended March 31, 2022 and 2021. We recorded a net loss of $33,920 for the current quarter
and have an accumulated deficit of $4,082,029.
Expenses
Notable
year over year differences in expenses for the first quarter are as follows:
| |
Three Months Ended March 31 | | |
Increase/(Decrease) |
| |
2022 | | |
2021 | | |
Amount | | |
Percentage |
| |
$ | | |
$ | | |
$ | | |
|
Consulting services | |
| 6,221 | | |
| 31,188 | | |
| (24,967 | ) | |
(80%) |
Exploration and evaluation | |
| - | | |
| 7,531 | | |
| (7,531 | ) | |
(100%) |
Mineral option fees | |
| - | | |
| 24,976 | | |
| (24,976 | ) | |
(100%) |
Professional fees | |
| 7,090 | | |
| 19,831 | | |
| (12,741 | ) | |
(64%) |
Interest, bank and finance charges | |
| 439 | | |
| 22,750 | | |
| (22,311 | ) | |
(98%) |
ITEM
2. |
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) |
Consulting
services expense was lower in the first quarter of 2022 primarily due to management evaluating its new staffing requirement and no longer
spending on mining efforts.
Exploration
and evaluation expense and mineral option fees were reduced to $Nil in the first quarter of 2022 due to the Company terminating its mineral
property option and no longer spending on mining efforts.
Professional
fees in the first quarter of 2022 included legal and bookkeeping costs for the 2021 year-end. Costs for the 2021 quarter included 2020
year-end accounting and audit costs. Audit fees related to 2021 year-end had not yet been invoiced yet in the first quarter of 2022.
Interest,
bank and finance charges were lower primarily due to the write down in loans from LSG.