NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
JANUARY
31, 2022
NOTE
1 – NATURE OF OPERATIONS
Star
Gold Corp. (the Company) was initially incorporated as Elan Development, Inc., in the State of Nevada on December 8, 2006.
The Company was originally organized to explore mineral properties in British Columbia, Canada but the Company is currently focusing
on gold, silver and other base metal-bearing properties in Nevada.
The
Companys core business consists of assembling and/or acquiring land packages and mining claims the Company believes have potential
mining reserves, and expending capital to explore these claims by drilling, and performing geophysical work or other exploration work
deemed necessary. The business is a high-risk business as there is no guarantee that the Companys exploration work will ultimately
discover or produce any economically viable minerals.
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
This
summary of significant accounting policies is presented to assist in understanding the financial statements. The financial statements
and notes are representations of the Companys management, which is responsible for their integrity and objectivity. The accompanying
unaudited financial statements have been prepared by the Company in accordance with accounting principles generally accepted in the United
States of America for interim financial information, as well as the instructions to Form 10-Q. Accordingly, the financial statements
do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America
for complete financial statements.
In
the opinion of the Companys management, all adjustments, consisting of only normal recurring adjustments, considered necessary
for a fair statement of the interim financial statements have been included. The balance sheet at April 30, 2021 was derived from audited
annual financial statements but does not contain all the footnote disclosures from the annual financial statements. All amounts presented
are in U.S. dollars. Operating results for the three- and nine-month periods ended January 31, 2022 are not necessarily indicative of
the results that may be expected for the full fiscal year ending April 30, 2022.
For
further information, refer to the financial statements and footnotes thereto in the Companys Annual Report on Form 10-K for the
year ended April 30, 2021.
Going
Concern
As
shown in the accompanying financial statements, the Company has incurred operating losses since inception. As of January 31, 2022, the
Company has limited financial resources with which to achieve the objectives and obtain profitability and positive cash flows, which
raises substantial doubt about the Companys ability to continue as a going concern. As shown in the accompanying balance sheets
of January 31, 2022, the Company has an accumulated deficit of $12,141,616. The financial statements do not include any adjustments relating
to the recoverability and classification of recorded assets, or the amounts and classification of liabilities that might be necessary
in the event the Company cannot continue in existence. Achievement of the Companys objectives will be dependent upon the ability
to obtain additional financing, to locate profitable mining properties and generate revenue from current and planned business operations,
and control costs. The Company plans to fund its future operations by joint venturing or obtaining additional financing from investors
and/or lenders.
Use
of Estimates
The
preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires
the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the dates of the financial statements,
and the reported amounts of revenues and expenses during the reporting period. Significant areas requiring the use of management assumptions
and estimates relate to long-lived asset impairments and stock-based compensation valuation. Actual results could differ from these estimates
and assumptions and could have a material effect on the Companys reported financial position and results of operations.
STAR
GOLD CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
JANUARY
31, 2022
Fair
Value Measures
When
required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent, objective
evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the fair value measurements
in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level of input that is significant
to the fair value measurement. Level 1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant
other observable inputs, and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period are
included in earnings that are attributable to the change in unrealized gains or losses relating to those assets and liabilities still
held at the reporting date.
At
January 31, 2022 and April 30, 2021, the Company had no assets or liabilities accounted for at fair value on a recurring basis.
Reclassifications
Certain
reclassifications have been made to the 2021 financial statements in order to conform to the 2021 presentation. These reclassifications
have no effect on net loss, total assets or accumulated deficit as previously reported.
NOTE
3 – EARNINGS PER SHARE
Basic
Earnings Per Share (EPS) is computed as net income (loss) available to common stockholders divided by the weighted average
number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur from common shares issuable
through stock options and warrants.
The
outstanding securities at January 31, 2022 and 2021 that could have a dilutive effect are as follows:
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
| |
January 31, 2022 | | |
January 31, 2021 | |
Stock options | |
| 5,035,000 | | |
| 7,145,000 | |
Warrants | |
| 2,000,000 | | |
| 6,789,667 | |
TOTAL POSSIBLE DILUTIVE SHARES | |
| 7,035,000 | | |
| 13,934,667 | |
For
the three- and nine-months ended January 31, 2022 and 2021, respectively, the effect of the Companys outstanding stock options
and warrants would have been anti-dilutive and so are excluded in the calculation of diluted EPS.
NOTE
4 – MINING INTEREST
The
following is a summary of the Companys equipment and mining interest at January 31, 2022 and April 30, 2021.
Schedule of Company Equipment and Mining Interest
| |
January 31, 2022 | | |
April 30, 2021 | |
Mining interest - Longstreet | |
$ | 566,167 | | |
$ | 554,167 | |
TOTAL MINING INTEREST | |
$ | 566,167 | | |
$ | 554,167 | |
Pursuant
to the Longstreet Property Option Agreement with Great Basin Resources, Inc. (Great Basin), as amended, which was originally
entered into by the Company on or about January 15, 2010 (the Longstreet Agreement), the Company leased, with an option
to acquire, unpatented mining claims located in the State of Nevada known as the Longstreet Property. Through August 12, 2019, the Company
was required to make minimal lease payments in the form of cash and options to purchase shares of the Companys common stock.
On
September 1, 2019, the Company executed a consulting agreement with Great Basin for a term of 18 months (the Consulting Agreement).
Under the Consulting Agreement, the Company agreed to pay Great Basin $7,500 per month for the term of the Consulting Agreement.
STAR
GOLD CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
JANUARY
31, 2022
On
August 24, 2020, the Company executed an amendment to the Consulting Agreement which accelerated the payments to Great Basin to include
a $22,500 lump sum payment and three subsequent monthly payments of $7,500 in consideration of the execution and recording of a quit
claim deed on the Longstreet claims for benefit of the Company. For the year ended April 30, 2021, the Company paid Great Basin a total
of $67,500 which is included in pre-development expense. As of January 31, 2022, no amount is due to Great Basin under the Consulting
Agreement.
The
August 24, 2020 Amendment also grants the Company the option, to be exercised no later than six (6) months following the first receipt
of proceeds from the sale of ore from the Longstreet Property, to purchase one-half of Great Basins 3.0% Net Smelter Royalty on
the Longstreet Project for a payment of $1,750,000.
In
addition, the Company is obligated, pursuant to the Longstreet Agreement, as amended, to pay an annual advance royalty payment of $12,000
related to the Clifford claims. For the nine-months ended January 31, 2022 and 2021, respectively, the Company paid the annual $12,000
advance royalty for additional mining interest on the Longstreet Property.
At
January 31, 2022 and April 30, 2021, the Company has a reclamation bond of $89,400 with the United States Department of Agriculture-Forest
Service to increase the Reclamation Bond as collateral on the Longstreet Property. The bond is collateral on reclamation of planned drilling
activities on the Longstreet Property and is refundable subject to the Company completing defined reclamation actions upon completion
of drilling.
NOTE
5 – OTHER CURRENT ASSETS
On
August 21, 2017, the Company entered into an Option and Lease of Water Rights, with High Test Hay, LLC (the High Test Water Rights
Agreement). In exchange for a one-time payment of $25,000, the High Test Water Rights Agreement grants the Company a three-year
option to commence a ten-year lease on certain water rights in Nevada. The water rights are for use in conjunction with the Companys
Longstreet Project. Lease payments for the water rights do not commence unless and until the Company exercises the option to lease. The
High Test Water Rights Agreement also grants the Company the ability to extend, upon additional option payments, the option to lease
for up to an additional three years and the ability to extend the water rights lease (if exercised) for up to an additional twenty years.
The initial $25,000 payment has been deferred
and was amortized on a straight-line basis over the three-year option period.
On
August 21, 2020, the Company exercised its first option to extend the High Test Hay Water Rights agreement for an additional twelve months
and made a $25,000 payment to be amortized over twelve months. On August 21, 2021, the Company exercised its second option to extend
the High Test Hay Water Rights agreement for an additional twelve months and made a $25,000 payment to be amortized over twelve months.
As of January 31, 2022, the unamortized portion of the High Test Hay Water Rights Agreement and subsequent exercise of its second option
is $13,836.
On
October 31, 2021, the Company issued 2,000,000 warrants to purchase stock. for services. The fair value of the warrants issued was $87,871
and is included in Other Current Assets and will be recognized over subsequent periods when services are received. For
the three months and nine months ended January 31, 2022, no share based compensation has been recognized. (Note 7).
The
following is a summary of the Companys Other Current Assets at January 31, 2022 and April 30, 2021:
Schedule of Company Other Current Assets
| |
January 31, 2022 | | |
April 30, 2021 | |
Option on water rights lease agreements, net | |
$ | 13,836 | | |
$ | 21,570 | |
Prepaid insurance | |
| 8,868 | | |
| 11,761 | |
Prepaid promotion expense | |
| 125,084 | | |
| - | |
Prepaid legal expense | |
| 1,950 | | |
| - | |
Total | |
$ | 149,738 | | |
$ | 33,331 | |
STAR
GOLD CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
JANUARY
31, 2022
NOTE
6 – RELATED PARTY TRANSACTIONS
Effective
September 1, 2019, the Board authorized the Company to accrue for a period of nine months a monthly total of $18,000 to reward, compensate
and incentivize for the Chairman of the Board, two other respective members of the Board, and the Companys Chief Financial Officer.
During the year ended April 30, 2021, the accrued balance of $89,000 was paid to the respective officers and directors. As of April 30,
2021, there were no further payments due under this board action.
On
May 1, 2021, the Company entered into consulting agreements with four members of the Companys management team (the Consulting
Agreements). The Company entered into an Agreement each with the Chairman of the Board, the President, the Chief Financial Officer
and the Vice President of Finance.
Each
Agreement is for a two-year period, automatically renewable annually thereafter, and paid each executive $6,000 per month. Each executive
was eligible to receive a bonus payable upon a change in control event equal to eighteen (18) months compensation. The Consulting
Agreements superseded any previous agreements or resolutions.
Effective
December 1, 2022, the Consulting Agreements were amended. Under the terms of the amended agreements, three executives are to be paid
$1 annual compensation and one executive will be paid $2,500 per month. Each executive is eligible to receive a bonus payable of $108,000
upon a change of control.
For
the three months ended January 31, 2022, the Company recognized $53,000 in management and administrative expense under the Consulting
Agreements. For the nine months ended January 31, 2022, the Company recognized $173,000 in management and administrative expense under
the Consulting Agreements.
On
November 30, 2021, the Company entered into four Convertible Promissory Notes (the Convertible Promissory Notes) with certain
officers and directors of the Company in consideration of deferred compensation totaling $150,000. The notes accrue interest at 5% per
annum with monthly interest-only payments through April 30, 2025. The notes mature April 30, 2025.
The
Convertible Promissory Notes are convertible at any time after the original issue date into a number of shares of the Companys
common stock, determined by dividing the amount to be converted by a conversion price equal to $0.05 per share. The Convertible Promissory
Notes are convertible to an aggregate of 3,000,000 shares. At January 31, 2022, the balance of the Convertible Promissory Notes is $150,000.
On
March 10, 2020 and June 25, 2020, the Company entered into promissory notes with the Companys Chairman of the Board of Directors
in the amount of $50,000 and $30,000, respectively. The notes had maturity dates of March 10, 2022 and June 27, 2022, respectively
and accrued interest at 6% per annum. During the year ended April 30, 2021, the total outstanding balance of the respective promissory
notes of $80,000 and accrued interest of $1,786 was paid to the Companys Chairman of the Board.
For
the three months ended January 31, 2022 and 2021, the Company recognized interest expense, related parties of $1,274 and $Nil, respectively.
For the nine months ended January 31, 2022 and 2021, the Company recognized interest expense, related parties of $1,274 and $1,367, respectively.
At January 31, 2022, the balance of accrued interest is $1,274.
NOTE
7 – WARRANTS
On
October 31, 2021, the Company granted 2,000,000 warrants to purchase common stock in lieu of cash payment for future services. The warrants
have an exercise price of $0.0442. The expiration date of the warrants is October 31, 2026. The fair value of the warrants granted was
$87,871 and is included in Other Current Assets and will be amortized for services to be provided over the subsequent twelve
months (Note 5).
STAR
GOLD CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
JANUARY
31, 2022
The
Company estimated the fair value of the October 31, 2021 warrants issued using the Black-Scholes model with the following information
and range of assumptions:
Schedule
of Estimated Fair Value of Warrant using Black-Scholes model
Warrants
issued |
|
|
2,000,000 |
|
Fair
value of warrant issuance |
|
$ |
87,871 |
|
Exercise
price |
|
$ |
0.0442 |
|
Expected
volatility |
|
|
244.99% |
|
Expected
term |
|
|
5
years |
|
Risk
free rate |
|
|
1.18% |
|
The
following is a summary of the Companys warrants to purchase shares of common stock activity:
Schedule
of Company’s Warrants to Purchase of Common Stock
| |
Warrants | | |
Weighted Average Exercise Price | |
Balance outstanding at April 30, 2020 | |
| 29,039,849 | | |
$ | 0.16 | |
Exercised | |
| (19,495,969 | ) | |
| (0.05 | ) |
Expired | |
| (2,754,213 | ) | |
| (0.05 | ) |
Balance outstanding at April 30, 2021 | |
| 6,789,667 | | |
$ | 0.15 | |
Issued | |
| 2,000,000 | | |
| 0.0442 | |
Expired | |
| (6,789,667 | ) | |
| (0.15 | ) |
Balance outstanding at January 31, 2022 | |
| 2,000,000 | | |
$ | 0.0442 | |
The
composition of the Companys warrants outstanding at January 31, 2022 is as follows:
Schedule of Company’s Warrants Outstanding
Issue Date | |
Expiration Date | |
Warrants | | |
Exercise Price | | |
Remaining life (years) | |
October 31, 2021 | |
October 31, 2026 | |
| 2,000,000 | | |
$ | 0.0442 | | |
| 4.75 | |
| |
| |
| 2,000,000 | | |
$ | 0.0442 | | |
| 4.75 | |
NOTE
8 – STOCK OPTIONS
Options
issued for mining interest
In
consideration for its mining interest (see Note 4), the Company was obligated to issue stock options to purchase shares of the Companys
common stock based on fair market price which for financial statement purposes is considered to be the closing price of
the Companys common stock on the issue dates. Those costs are capitalized as Mining Interest.
Options
outstanding for mining interest totaled 935,000 on January 31, 2022 and April 30, 2021, and are fully vested. As of January 31, 2022,
the remaining weighted average term of the option grants for mining interest was 2.58 years. As of January 31, 2022, the weighted average
exercise price of the option grants for mining interest was $0.04 per share.
Options
issued under the 2011 Stock Option/Restricted Stock Plan
The
Company established the 2011 Stock Option/Restricted Stock Plan (the 2011 Plan). The 2011 Plan is administered by the Board
of Directors and provides for the grant of stock options to eligible individual including directors, executive officers and advisors
that have furnished bona fide services to the Company not related to the sale of securities in a capital-raising transaction.
STAR
GOLD CORP.
NOTES
TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
JANUARY
31, 2022
On
April 30, 2021, the Board of Directors authorized the grant of 2,700,000 options to purchase shares of common stock of the Company to
various directors and officers. The options have an exercise price of $0.06 based on the closing price of the Companys common
Stock on the date of grant and vest immediately. The expiration date of the options is April 30, 2026.
The
Company estimated the fair value of the April 30, 2021 option grants using the Black-Scholes model with the following information and
range of assumptions:
Schedule
of Estimated Fair Value of Options using Black-Scholes model
Options granted | |
| 2,700,000 | |
Fair value of option grant | |
$ | 161,015 | |
Exercise price | |
$ | 0.06 | |
Expected volatility | |
| 244.74% | |
Expected term | |
| 5 years | |
Risk free rate | |
| 0.86% | |
No
options were issued under the Stock Option Plan during the three- and nine months ended January 31, 2022 or 2021.
The
total value of stock option awards is expensed ratably over the vesting period of the employees receiving the awards. As of January 31,
2022 and April 30, 2021, respectively, there was no unrecognized compensation cost related to stock-based options and awards.
The
following table summarizes additional information about the options under the Companys 2011 Plan as of January 31, 2022:
Schedule
of Company’s Stock Option Plan
| |
|
|
|
|
|
|
|
|
|
| |
| |
Options outstanding and exercisable | |
Date of Grant | |
Shares | | |
Price | | |
Remaining Term (years) | |
April 30, 2018 | |
| 1,400,000 | | |
$ | 0.065 | | |
| 1.24 | |
April 30, 2021 | |
| 2,700,000 | | |
| 0.06 | | |
| 4.25 | |
Total plan options | |
| 4,100,000 | | |
$ | 0.06 | | |
| 3.22 | |
Summary:
The
following is a summary of the Companys stock options outstanding and exercisable:
Schedule
of Company’s Stock Option Outstanding and Exercisable
Options issued for: | |
Expiration Date | |
Options | | |
Weighted Average Exercise Price | |
Mining interests | |
August 31, 2024 | |
| 935,000 | | |
$ | 0.04 | |
Stock option plan | |
April 30, 2023 to April 30, 2026 | |
| 4,100,000 | | |
| 0.06 | |
Outstanding and exercisable at January 31, 2022 | |
| 5,035,000 | | |
$ | 0.06 | |
The
aggregate intrinsic value of all options vested and exercisable at January 31, 2022, was $Nil based on the Companys closing price
of $0.0338 per common share at January 31, 2022. The Companys current policy is to issue new shares to satisfy option exercises.
NOTE
9 – STOCKHOLDERS EQUITY
On
August 1, 2020, the Company issued 400,000 shares of its common stock in lieu of cash to at $0.05 per share for accounts payable.
For
the nine months ended January 31, 2021, the Company issued a total of 19,495,969 shares of its common stock upon exercise of warrants
at $0.045 per share by 44 warrant holders for aggregate proceeds of $877,318 (Note 7).
For
the three- and nine-months ended January 31, 2022, the Company did not issue any shares of its common stock.