|
About this Prospectus
|
| | | | 1 | | |
|
有关前瞻性陈述的告诫说明
|
| | | | 2 | | |
|
Prospectus Summary
|
| | | | 3 | | |
|
Risk Factors
|
| | | | 9 | | |
|
Use of Proceeds
|
| | | | 14 | | |
|
Plan of Distribution
|
| | | | 15 | | |
|
Business
|
| | | | 16 | | |
|
未经审计的形式简明合并合并财务信息
|
| | | | 17 | | |
|
有关达科他黄金公司的信息
|
| | | | 28 | | |
|
管理层对达科他黄金公司财务状况和经营业绩的讨论与分析
|
| | | | 29 | | |
|
有关达科他州地区资源公司的信息
|
| | | | 35 | | |
|
管理层对达科他州资源公司财务状况及经营业绩的探讨与分析
|
| | | | 55 | | |
|
Management
|
| | | | 61 | | |
|
高管薪酬
|
| | | | 64 | | |
|
某些关系和关联方交易
|
| | | | 65 | | |
|
某些受益所有者和管理层的安全所有权
|
| | | | 67 | | |
|
股本说明
|
| | | | 68 | | |
|
Legal Matters
|
| | | | 69 | | |
|
Experts
|
| | | | 69 | | |
|
您可以在哪里找到更多信息
|
| | | | 71 | | |
|
达科他州黄金公司财务报表索引
|
| | | | F-1 | | |
|
达科他州资源公司财务报表索引
|
| | | | F-40 | | |
| | |
Year Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
操作报表数据: | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (2,092,118) | | | | | $ | (169,673) | | |
Net income (loss)
|
| | | $ | 25,520,417 | | | | | $ | (193,283) | | |
- 基本和稀释后每股净收益(亏损)
|
| | | $ | 1.12 | | | | | $ | (0.05) | | |
加权平均流通股 - 基本和稀释
|
| | | | 23,165,060 | | | | | | 4,013,877 | | |
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 11,444,668 | | | | | $ | 141,768 | | |
Total assets
|
| | | $ | 70,632,103 | | | | | $ | 849,602 | | |
Total current liabilities
|
| | | $ | 1,756,390 | | | | | $ | 87,964 | | |
Total liabilities
|
| | | $ | 11,628,173 | | | | | $ | 87,964 | | |
Total stockholder’s equity
|
| | | $ | 59,003,930 | | | | | $ | 761,638 | | |
| | |
Nine Months ended
|
| |||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
操作报表数据: | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (23,638,909) | | | | | $ | (989,264) | | |
Net income (loss)
|
| | | $ | (23,486,041) | | | | | $ | 26,333,419 | | |
- 基本和稀释后每股净收益(亏损)
|
| | | $ | (0.39) | | | | | $ | 1.24 | | |
加权平均流通股 - 基本和稀释
|
| | | | 35,561,255 | | | | | | 21,315,035 | | |
| | |
December 31, 2021
|
| |
March 31, 2021
|
| ||||||
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 46,790,482 | | | | | $ | 11,444,668 | | |
Total assets
|
| | | $ | 121,391,879 | | | | | $ | 70,632,103 | | |
Total current liabilities
|
| | | $ | 1,185,755 | | | | | $ | 1,756,390 | | |
Total liabilities
|
| | | $ | 10,202,521 | | | | | $ | 11,628,173 | | |
Total stockholder’s equity
|
| | | $ | 111,189,358 | | | | | $ | 59,003,930 | | |
| | |
Year Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
操作报表数据: | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (1,834,524) | | | | | $ | (1,101,472) | | |
Net loss
|
| | | $ | (3,165,041) | | | | | $ | (1,114,273) | | |
Net loss per share – Basic and diluted
|
| | | $ | (0.12) | | | | | $ | (0.07) | | |
加权平均流通股 - 基本和稀释
|
| | | | 25,904,749 | | | | | | 16,054,675 | | |
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,392,940 | | | | | $ | 146,425 | | |
Total assets
|
| | | $ | 16,676,364 | | | | | $ | 370,178 | | |
Total current liabilities
|
| | | $ | 1,071,792 | | | | | $ | 2,948,374 | | |
Total liabilities
|
| | | $ | 1,545,117 | | | | | $ | 2,948,374 | | |
Accumulated deficit
|
| | | $ | (8,542,784) | | | | | $ | (5,377,743) | | |
股东权益总额(亏损)
|
| | | $ | 15,131,247 | | | | | $ | (2,578,196) | | |
| | |
Nine Months Ended
|
| |||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
操作报表数据: | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (22,545,178) | | | | | $ | (1,100,526) | | |
Net loss
|
| | | $ | (22,653,706) | | | | | $ | (2,415,630) | | |
Net loss per share – Basic and diluted
|
| | | $ | (0.35) | | | | | $ | (0.11) | | |
加权平均流通股 - 基本和稀释
|
| | | | 65,079,372 | | | | | | 21,174,813 | | |
| | |
December 31, 2021
|
| |
March 31, 2021
|
| ||||||
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 46,637,914 | | | | | $ | 10,392,940 | | |
Total assets
|
| | | $ | 68,450,036 | | | | | $ | 16,676,364 | | |
Total current liabilities
|
| | | $ | 619,598 | | | | | $ | 1,071,792 | | |
Total liabilities
|
| | | $ | 619,598 | | | | | $ | 1,545,117 | | |
Accumulated deficit
|
| | | $ | (31,196,490) | | | | | $ | (8,542,784) | | |
股东权益总额(亏损)
|
| | | $ | 67,830,438 | | | | | $ | 15,131,247 | | |
| | |
For the Year Ended
March 31, 2021 |
| |
For the Nine Months Ended
December 31, 2021 |
| ||||||
Consulting
|
| | | $ | 820,354 | | | | | $ | 507,404 | | |
Exploration costs
|
| | | | 788,719 | | | | | | 6,117,247 | | |
Office, travel and general
|
| | | | 573,186 | | | | | | 15,378,269 | | |
Professional fees
|
| | | | 1,049,503 | | | | | | 1,635,989 | | |
一般和行政费用
|
| | | | — | | | | | | — | | |
Loss from operations
|
| | | | (3,231,762) | | | | | | (23,638,909) | | |
Other income (expense) | | | | | | | | | | | | | |
Foreign exchange income
|
| | | | 79,001 | | | | | | (49,543) | | |
Interest income
|
| | | | 34,443 | | | | | | 16,094 | | |
Interest expense
|
| | | | — | | | | | | (70,854) | | |
Loss on settlement of debt
|
| | | | — | | | | | | (124,521) | | |
| | | |
|
113,444
|
| | | | | (228,824) | | |
所得税前净收益(亏损)
|
| | | | (3,118,318) | | | | | | (23,867,733) | | |
Deferred tax benefit
|
| | | | 413,424 | | | | | | 381,692 | | |
Net income (loss)
|
| | | $ | (2,704,894) | | | | | $ | (23,486,041) | | |
Basic and diluted loss
per share |
| | | $ | (0.06) | | | | | $ | (0.33) | | |
加权平均流通股
|
| | | | | | | | | | | | |
Basic and diluted
|
| | | | 45,294,662 | | | | | | 70,747,792 | | |
| | |
Dakota Territory
Resource Corp. |
| |
Dakota Gold
Corp. (formerly "JR Resources Corp.") |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
|
| | | ||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
现金和现金等价物
|
| | | $ | 10,392,940 | | | | | $ | 11,444,668 | | | | | $ | (10,392,940) | | | |
3(e)
|
| | | $ | 11,444,668 | | | | | ||||
预付费用和其他流动资产
|
| | | | 75,608 | | | | | | 384,897 | | | | | | (75,608) | | | |
3(e)
|
| | | | 384,897 | | | | | ||||
Total current assets
|
| | | | 10,468,548 | | | | | | 11,829,565 | | | | | | (10,468,548) | | | | | | | | | 11,829,565 | | | | | ||||
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Mineral properties, net
|
| | | | 5,337,072 | | | | | | 57,931,794 | | | | | | (5,337,072) | | | |
3(e)
|
| | | | 57,931,794 | | | | | ||||
财产和设备,净额
|
| | | | 870,744 | | | | | | 870,744 | | | | | | (870,744) | | | |
3(e)
|
| | | | 870,744 | | | | | ||||
Total assets
|
| | | $ | 16,676,364 | | | | | $ | 70,632,103 | | | | | $ | (16,676,364) | | | | | | | | $ | 70,632,103 | | | | | ||||
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
应付账款和应计负债
|
| | | $ | 162,024 | | | | | $ | 846,622 | | | | | $ | (162,024) | | | |
3(e)
|
| | | $ | 846,622 | | | | | ||||
应付帐款 - 关联方
|
| | | | 3,000 | | | | | | 3,000 | | | | | | (3,000) | | | |
3(e)
|
| | | | 3,000 | | | | | ||||
应付票据的当期部分-关联方
|
| | | | 906,768 | | | | | | 906,768 | | | | | | (906,768) | | | |
3(e)
|
| | | | 906,768 | | | | | ||||
流动负债总额
|
| | | | 1,071,792 | | | | | | 1,756,390 | | | | | | (1,071,792) | | | | | | | | | 1,756,390 | | | | | ||||
非流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
应付票据 - 关联方,扣除当期部分和贴现后的净额
|
| | | | 473,325 | | | | | | 473,325 | | | | | | (473,325) | | | |
3(e)
|
| | | | 473,325 | | | | | ||||
Deferred tax liability
|
| | | | — | | | | | | 9,398,458 | | | | | | — | | | | | | | | | 9,398,458 | | | | | ||||
Total liabilities
|
| | | | 1,545,117 | | | | | | 11,628,173 | | | | | | (1,545,117) | | | | | | | | | 11,628,173 | | | | | ||||
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Share capital
|
| | | | 56,197 | | | | | | 35,136 | | | | | | (56,197) | | | |
3(e)
|
| | | | 70,322 | | | | | ||||
| | | | | | | | | | | | | | | | | 35,186 | | | |
3(g)
|
| | | | | | | | | | | | |
额外实收资本
|
| | | | 23,617,834 | | | | | | 12,105,720 | | | | | | (2,469,407) | | | |
3(e), 3(f)
|
| | | | 33,254,147 | | | | | ||||
留存收益(亏损)
|
| | | | (8,542,784) | | | | | | 25,679,461 | | | | | | 8,542,784 | | | |
3(e)
|
| | | | 25,679,461 | | | | | ||||
股东应占权益
|
| | | | 15,131,247 | | | | | | 37,820,317 | | | | | | 6,052,366 | | | | | | | | | 59,003,930 | | | | | ||||
非控股权益
|
| | | | — | | | | | | 21,183,613 | | | | | | (21,183,613) | | | |
3(f)
|
| | | | — | | | | | ||||
股东权益总额
|
| | |
$
|
15,131,247
|
| | | |
$
|
59,003,930
|
| | | |
$
|
(15,131,247)
|
| | | | | | | $ | 59,003,930 | | | | | ||||
股东权益和负债合计
|
| | | $ | 16,676,364 | | | | | $ | 70,632,103 | | | | | $ | (16,676,364) | | | | | | | | $ | 70,632,103 | | | | |
| | |
Dakota
Territory Resource Corp. |
| |
Dakota Gold
Corp. (formerly “JR Resources Corp.”) |
| |
Pro Forma
Reclassification (Note 3(a)) |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
|
| |||||||||||||||
Consulting
|
| | | $ | — | | | | | $ | 670,920 | | | | | $ | 329,941 | | | | | $ | (180,507) | | | |
3(b)
|
| | | $ | 820,354 | | |
Exploration costs
|
| | | | 673,545 | | | | | | 271,853 | | | | | | — | | | | | | (156,679) | | | |
3(b)
|
| | | | 788,719 | | |
办公室、差旅和一般事务
|
| | | | — | | | | | | 515,104 | | | | | | 255,327 | | | | | | (197,245) | | | |
3(b)
|
| | | | 573,186 | | |
Professional fees
|
| | | | — | | | | | | 634,241 | | | | | | 575,711 | | | | | | (160,449) | | | |
3(b)
|
| | | | 1,049,503 | | |
一般和行政费用
|
| | | | 1,160,979 | | | | | | — | | | | | | (1,160,979) | | | | | | | | |
3(b)
|
| | | | — | | | |
Loss from operations
|
| | | | (1,834,524) | | | | | | (2,092,118) | | | | | | | | | | | | 694,880 | | | | | | | | | (3,231,762) | | |
Other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外汇收入
|
| | | | — | | | | | | 79,001 | | | | | | | | | | | | — | | | | | | | | | 79,001 | | |
Interest income
|
| | | | 7,204 | | | | | | 32,443 | | | | | | | | | | | | (5,204) | | | |
3(b)
|
| | | | 34,443 | | |
Interest expense
|
| | | | (1,337,721) | | | | | | — | | | | | | | | | | | | 1,337,721 | | | |
3(d)
|
| | | | — | | |
Gain on derivatives
|
| | | | — | | | | | | 27,087,667 | | | | | | | | | | | | (27,087,667) | | | |
3(c)
|
| | | | — | | |
| | | | | (1,330,517) | | | | | | 27,199,111 | | | | | | | | | | | | | | | | | | | | | 113,444 | | |
Net income (loss) before
income tax |
| | | $ | (3,165,041) | | | | | $ | 25,106,993 | | | | | | | | | | | | | | | | | | | | $ | (3,118,318) | | |
Deferred tax benefit
|
| | | | | | | | | | 413,424 | | | | | | | | | | | | | | | | | | | | | 413,424 | | |
Net income (loss)
|
| | | $ | (3,165,041) | | | | | $ | 25,520,417 | | | | | | | | | | | | | | | | | | | | $ | (2,704,894) | | |
每股基本收益和摊薄后收益(亏损)
|
| | | $ | (0.12) | | | | | $ | 1.12 | | | | | | | | | | | | | | | | | | | | $ | (0.06) | | |
加权平均流通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 25,904,749 | | | | | | 23,165,060 | | | | | | | | | | | | (3,775,147) | | | |
3(g)
|
| | | | 45,294,662 | | |
| | |
Common
Shares |
| |
Amount
|
| ||||||
Issued and outstanding, March 31, 2021
|
| | | | 35,136,029 | | | | | $ | 35,136 | | |
与交易相关的股份对价发行
|
| | | | 35,186,537 | | | | | | 35,186 | | |
Pro forma balance as at March 31, 2021
|
| | | | 70,322,566 | | | | | $ | 70,322 | | |
| | |
Year ended
March 31, 2021 |
| |||
Pro forma net loss
|
| | | $ | (2,704,894) | | |
基本普通股和稀释后普通股的实际加权平均数
outstanding |
| | | | 23,165,060 | | |
与交易相关的增发普通股的影响(附注3)
|
| | | | 22,129,602 | | |
已发行基本普通股和稀释后普通股的预计加权平均数
|
| | | | 45,294,662 | | |
预计基本和稀释后每股亏损
|
| | | $ | (0.06) | | |
| | |
Dakota
Territory Resource Corp. |
| |
Dakota Gold
Corp. (formerly “JR Resources Corp.”) |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
|
| ||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 46,637,914 | | | | | $ | 46,790,482 | | | | | $ | (46,637,914) | | | |
3(c)
|
| | | $ | 46,790,482 | | |
Receivable
|
| | | | — | | | | | | 22,884 | | | | | | — | | | | | | | | | 22,884 | | |
预付费用和其他当期费用
assets |
| | | | 173,604 | | | | | | 345,274 | | | | | | (173,604) | | | |
3(c)
|
| | | | 345,274 | | |
Total current assets
|
| | | | 46,811,518 | | | | | | 47,158,640 | | | | | | (46,811,518) | | | | | | | | | 47,158,640 | | |
Non-current assets | | | | | | | ||||||||||||||||||||||
Mineral properties, net
|
| | | | 20,297,409 | | | | | | 72,892,131 | | | | | | (20,297,409) | | | |
3(c)
|
| | | | 72,892,131 | | |
财产和设备,净额
|
| | | | 1,341,108 | | | | | | 1,341,108 | | | | | | (1,341,108) | | | |
3(c)
|
| | | | 1,341,108 | | |
Total assets
|
| | | | 68,450,035 | | | | | | 121,391,879 | | | | | | (68,450,035) | | | | | | | | | 121,391,879 | | |
流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
应付账款和应计账款
liabilities |
| | | | 619,597 | | | | | | 1,185,755 | | | | | | (619,597) | | | |
3(c)
|
| | | | 1,185,755 | | |
流动负债总额
|
| | | | 619,597 | | | | | | 1,185,755 | | | | | | (619,597) | | | | | | | | | 1,185,755 | | |
非流动负债 | | | | | | | ||||||||||||||||||||||
Deferred tax liability
|
| | | | — | | | | | | 9,016,766 | | | | | | — | | | | | | | | | 9,016,766 | | |
Total liabilities
|
| | | | 619,597 | | | | | | 10,202,521 | | | | | | (619,597) | | | | | | | | | 10,202,521 | | |
Stockholders’ equity | | | | | | | ||||||||||||||||||||||
Share capital
|
| | | | 70,828 | | | | | | 35,641 | | | | | | (70,828) | | | |
3(c)
|
| | | | 70,828 | | |
| | | | | | | | | | | | | | | | | 35,187 | | | |
3(e)
|
| | | | | | |
额外实收资本
|
| | | | 98,956,100 | | | | | | 44,001,171 | | | | | | (43,645,036) | | | |
3(c), 3(d)
|
| | | | 99,312,235 | | |
留存收益(亏损)
|
| | | | (31,196,490) | | | | | | 11,806,295 | | | | | | 31,196,490 | | | |
3(c)
|
| | | | 111,806,295 | | |
股东应占权益
|
| | | | 67,830,438 | | | | | | 55,843,107 | | | | | | (12,484,187) | | | | | | | | | 111,189,358 | | |
非控股权益
|
| | | | — | | | | | | 55,346,251 | | | | | | (55,346,251) | | | |
3(d)
|
| | | | — | | |
股东权益总额
|
| | |
|
67,830,438
|
| | | |
|
111,189,358
|
| | | |
|
(67,830,438)
|
| | | | | | | | 111,189,358 | | |
股东权益和负债合计
|
| | | $ | 68,450,035 | | | | | | 121,391,879 | | | | | | (68,450,035) | | | | | | | | $ | 121,391,879 | | |
| | |
Dakota
Territory Resource Corp. |
| |
Dakota Gold
Corp. (formerly “JR Resources Corp.”) |
| |
Reclassification
(Note 3(a)) |
| |
Pro forma
adjustments |
| |
Notes
|
| |
Pro Forma
|
| |||||||||||||||
Consulting
|
| | | $ | — | | | | | $ | 507,404 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 507,404 | | |
Exploration costs
|
| | | | 6,117,247 | | | | | | 6,117,247 | | | | | | — | | | | | | (6,117,247) | | | |
3(b)
|
| | | | 6,117,247 | | |
办公室、差旅和一般事务
|
| | | | — | | | | | | 15,378,269 | | | | | | 15,196,310 | | | | | | (15,196,310) | | | |
3(b)
|
| | | | 15,378,269 | | |
Professional fees
|
| | | | — | | | | | | 1,635,989 | | | | | | 1,204,348 | | | | | | (1,204,348) | | | |
3(b)
|
| | | | 1,635,989 | | |
一般和行政费用
|
| | | | 16,427,931 | | | | | | — | | | | | | (16,427,931) | | | | | | — | | | | | | | | | — | | |
Loss from operations. .
|
| | | | (22,545,178) | | | | | | (23,638,909) | | | | | | 27,273 | | | | | | 22,517,905 | | | | | | | | | (23,638,909) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign exchange loss
|
| | | | — | | | | | | (49,543) | | | | | | (27,273) | | | | | | 27,273 | | | |
3(b)
|
| | | | (49,543) | | |
Interest income
|
| | | | 16,094 | | | | | | 16,094 | | | | | | — | | | | | | (16,094) | | | |
3(b)
|
| | | | 16,094 | | |
Interest expense
|
| | | | (101) | | | | | | (70,854) | | | | | | — | | | | | | 101 | | | |
3(b)
|
| | | | (70,854) | | |
清偿债务损失
|
| | | | (124,521) | | | | | | (124,521) | | | | | | — | | | | | | 124,521 | | | |
3(b)
|
| | | | (124,521) | | |
| | | | | (108,528) | | | | | | (228,824) | | | | | | (27,273) | | | | | | 135,801 | | | | | | | | | (228,824) | | |
所得税前净收益(亏损)
|
| | | | (22,653,706) | | | | | | (23,867,733) | | | | | | — | | | | | | 22,653,706 | | | | | | | | | (23,867,733) | | |
Deferred tax benefit
|
| | | | — | | | | | | 381,692 | | | | | | — | | | | | | — | | | | | | | | | 381,692 | | |
Net income (loss)
|
| | | $ | (22,653,706) | | | | | $ | (23,486,041) | | | | | $ | — | | | | | $ | 22,653,706 | | | | | | | | $ | (23,486,041) | | |
基本收益和摊薄收益
(loss) per share |
| | | $ | (0.35) | | | | | $ | (0.39) | | | | | | | | | | | | | | | | | | | | $ | (0.33) | | |
加权平均流通股。。
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 65,079,372 | | | | | | 35,561,255 | | | | | | | | | | | | (29,892,835) | | | | | | | | | 70,747,792 | | |
| | |
Common
Shares Amount |
| | | | |||||||||
已发行和未偿还,2021年12月31日
|
| | | | 35,641,079 | | | | | $ | 35,641 | | | | ||
与交易相关的股份对价发行
|
| | | | 35,186,537 | | | | | | 35,187 | | | | ||
Pro forma balance as at December 31, 2021
|
| | | | 70,827,616 | | | | | $ | 70,828 | | | |
| | |
Nine-month
period ended December 31, 2021 |
| |||
Pro forma net loss
|
| | | $ | (23,486,041) | | |
基本普通股和稀释后普通股的实际加权平均数
outstanding |
| | | | 35,561,255 | | |
与交易相关的增发普通股的影响(附注3)
|
| | | | 35,186,537 | | |
已发行基本普通股和稀释后普通股的预计加权平均数
|
| | | | 70,747,792 | | |
预计基本和稀释后每股亏损
|
| | | | (0.33) | | |
|
General & administrative
|
| | | $ | 3.4 | | |
|
钻井、现场程序/气象测试/数据汇编
|
| | | $ | 6.2 | | |
|
Property Acquisition
|
| | | $ | 3.8 | | |
|
TOTAL
|
| | | $ | 13.4 | | |
| | |
Regional
and Other |
| |
Barrick
Option |
| |
Blind
Gold |
| |
Maitland
|
| |
Ragged
Top |
| |
West
Corridor |
| |
Total
|
| |||||||||||||||||||||
Balance at March 31, 2021
|
| | | $ | 298,476 | | | | | $ | — | | | | | $ | 218,596 | | | | | $ | 4,820,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,337,072 | | |
Additions
|
| | | | — | | | | | | 6,150,000 | | | | | | — | | | | | | 986,536 | | | | | | 1,515,000 | | | | | | 1,597,243 | | | | | | 10,248,779 | | |
Balance at September 30, 2021
|
| | | | 298,476 | | | | | | 6,150,000 | | | | | | 218,596 | | | | | | 5,806,536 | | | | | | 1,515,000 | | | | | | 1,597,243 | | | | | | 15,585,851 | | |
|
General & administrative
|
| | | $ | 3.4 | | |
|
钻井、现场程序/气象测试/数据汇编
|
| | | $ | 6.2 | | |
|
Property Acquisition
|
| | | $ | 3.8 | | |
|
TOTAL
|
| | | $ | 13.4 | | |
Name
|
| |
Age
|
|
Jonathan T. Awde | | | 43 | |
Gerald M. Aberle | | | 62 | |
Stephen T. O’Rourke | | | 66 | |
罗伯特·库特曼 | | | 66 | |
Jennifer Grafton | | | 45 | |
Amy Koenig | | | 48 | |
Alex G. Morrison | | | 58 | |
姓名和主要职务
|
| |
Year
|
| |
Salary
($) |
| |
Stock
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Total
($) |
| |||||||||||||||
首席执行官乔纳森·奥德
|
| | | | 2021 | | | | | | 52,500 | | | | | | — | | | | | | — | | | | | | 52,500 | | |
首席运营官Gerald Aberle
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
首席财务官肖恩·坎贝尔
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名和地址(1)
|
| |
Common
Stock Beneficially Owned |
| |
Percent of
Outstanding Shares Beneficially Owned |
| ||||||
5%以上的持有者(不包括董事和高管) | | | | | | | | | | | | | |
N/A | | | | | 不适用 | | | | | | 不适用 | | |
董事和高管 | | | | | | | | | | | | | |
Jonathan Awde
|
| | | | 6,921,228(2) | | | | | | 9.73% | | |
Gerald Aberle
|
| | | | 4,353,896(3) | | | | | | 6.12% | | |
Shawn Campbell
|
| | | | 559,491(4) | | | | | | * | | |
Alex Morrison
|
| | | | 336,563(5) | | | | | | * | | |
Stephen O’Rourke
|
| | | | 1,033,333(6) | | | | | | 1.45% | | |
Robert Quartermain
|
| | | | 7,508,769(7) | | | | | | 10.85% | | |
Jennifer Grafton
|
| | | | 33,333(8) | | | | | | * | | |
Amy Koenig
|
| | | | 33,333(8) | | | | | | * | | |
全体董事和高级职员(8人)
|
| | | | 20,779,946 | | | | | | 29.20% | | |
| | |
Warrants
|
| |
Weighted average
exercise price |
| ||||||
Balance, March 31, 2020
|
| | | | — | | | | | $ | — | | |
Issued
|
| | | | 7,363,193 | | | | | | 2.08 | | |
Balance, March 31, 2021
|
| | |
|
7,363,193
|
| | | |
$
|
2.08
|
| |
Issued
|
| | | | 252,525 | | | | | | 2.08 | | |
Balance, December 31, 2021
|
| | |
|
7,615,718
|
| | | |
$
|
2.08
|
| |
| 简明合并财务报表(未经审计) | | | | | | | |
|
截至2021年12月31日和2021年3月31日的简明合并中期资产负债表
|
| | | | F-3 | | |
|
截至2021年12月31日和2020年12月31日的9个月简明综合中期经营报表
|
| | | | F-4 | | |
|
截至2021年12月31日和2020年12月31日的9个月简明合并中期现金流量表
|
| | | | F-5 | | |
|
截至2021年12月31日和2020年12月31日的9个月的简明综合中期股东权益变动表
|
| | | | F-6 | | |
|
简明合并财务报表附注
|
| | | | F-7 | | |
| 合并财务报表(经审计) | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-18 | | |
|
截至2021年3月31日和2020年3月31日的合并资产负债表
|
| | | | F-20 | | |
|
截至2021年3月31日和2020年3月31日的年度综合经营报表
|
| | | | F-21 | | |
|
截至2021年3月31日和2020年3月31日的年度现金流量表合并报表
|
| | | | F-22 | | |
|
截至2021年3月31日和2020年3月31日的年度股东权益变动合并报表
|
| | | | F-23 | | |
|
合并财务报表附注
|
| | | | F-24 | | |
| | |
Page
|
| |||
简明合并中期财务报表(未经审计):截至2021年12月31日和2021年3月31日的简明合并中期资产负债表
|
| | | | F-3 | | |
简明合并中期业务报表
NINE MONTHS ENDED DECEMBER 31, 2021 AND 2020 |
| | | | F-4 | | |
简明合并中期现金流量表
NINE MONTHS ENDED DECEMBER 31, 2021 AND 2020 |
| | | | F-5 | | |
截至2021年12月31日的九个月简明合并中期股东权益变动表
AND 2020 |
| | | | F-6 | | |
简明合并中期财务报表附注
|
| | | | F-7 | | |
| | |
December 31,
2021 |
| |
March 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | |
$
|
46,790,482
|
| | | | $ | 11,444,668 | | |
Receivable
|
| | |
|
22,884
|
| | | | | 13,317 | | |
预付费用和其他流动资产
|
| | |
|
345,274
|
| | | | | 371,580 | | |
Total current assets
|
| | |
|
47,158,640
|
| | | | | 11,829,565 | | |
Non-current assets | | | | | | | | | | | | | |
Mineral properties
|
| | |
|
72,892,131
|
| | | | | 57,931,794 | | |
财产和设备,净额
|
| | |
|
1,341,108
|
| | | | | 870,744 | | |
Total assets
|
| | |
$
|
121,391,879
|
| | | | $ | 70,632,103 | | |
负债和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计负债
|
| | |
$
|
1,185,755
|
| | | | $ | 846,622 | | |
应付帐款 - 关联方
|
| | |
|
—
|
| | | | | 3,000 | | |
应付票据的当前部分 - 关联方
|
| | |
|
—
|
| | | | | 906,768 | | |
流动负债总额
|
| | |
|
1,185,755
|
| | | | | 1,756,390 | | |
非流动负债 | | | | | | | | | | | | | |
应付票据非流动部分 - 关联方
|
| | |
|
—
|
| | | | | 473,325 | | |
Deferred tax liability
|
| | |
|
9,016,766
|
| | | | | 9,398,458 | | |
Total liabilities
|
| | |
|
10,202,521
|
| | | | | 11,628,173 | | |
Stockholders’ equity | | | | | | | | | | | | | |
普通股,面值0.001美元;144,302,330股授权股份,35,641,079股和35,136,029股,分别于2021年12月31日和2021年3月31日发行和发行
|
| | |
|
35,641
|
| | | | | 35,136 | | |
新增实收资本
|
| | |
|
44,001,171
|
| | | | | 12,105,720 | | |
Retained earnings
|
| | |
|
11,806,295
|
| | | | | 25,679,461 | | |
公司股东应占权益
|
| | |
|
55,843,107
|
| | | | | 37,820,317 | | |
非控股权益
|
| | |
|
55,346,251
|
| | | | | 21,183,613 | | |
股东权益总额
|
| | |
|
111,189,358
|
| | | | | 59,003,930 | | |
总负债和股东权益
|
| | |
$
|
121,391,879
|
| | | | $ | 70,632,103 | | |
| | |
For the nine months ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
运营费用 | | | | | | | | | | | | | |
Consulting
|
| | |
$
|
507,404
|
| | | | $ | 213,557 | | |
Exploration costs
|
| | |
|
6,117,247
|
| | | | | 192,818 | | |
办公室、差旅和一般事务
|
| | |
|
15,378,269
|
| | | | | 241,384 | | |
Professional fees
|
| | |
|
1,635,989
|
| | | | | 341,505 | | |
Loss from operations
|
| | |
|
(23,638,909)
|
| | | | | (989,264) | | |
其他收入(支出) | | | | | | | | | | | | | |
汇兑损益
|
| | |
|
(49,543)
|
| | | | | (1,168) | | |
清偿债务损失
|
| | |
|
(124,521)
|
| | | | | — | | |
衍生资产收益
|
| | |
|
—
|
| | | | | 27,087,667 | | |
Interest expense
|
| | |
|
(70,854)
|
| | | | | — | | |
Interest income
|
| | |
|
16,094
|
| | | | | 29,472 | | |
| | | |
|
(228,824)
|
| | | | | 27,115,971 | | |
所得税前收入(亏损)
|
| | |
|
(23,867,733)
|
| | | | | 26,126,707 | | |
Deferred tax benefit
|
| | |
|
381,692
|
| | | | | 206,712 | | |
Net income (loss)
|
| | |
$
|
(23,486,041)
|
| | | | $ | 26,333,419 | | |
归因于: 的净收益(亏损) | | | | | | | | | | | | | |
非控股权益
|
| | |
|
(9,612,875)
|
| | | | | (112,591) | | |
公司股东
|
| | |
|
(13,873,166)
|
| | | | | 26,446,010 | | |
Net income (loss)
|
| | |
$
|
(23,486,041)
|
| | | | $ | 26,333,419 | | |
基本普通股和稀释普通股的加权平均数
outstanding |
| | |
|
35,561,255
|
| | | | | 21,315,035 | | |
可归因于每股基本和摊薄后的收益(亏损)
to the Company |
| | | $ | (0.39) | | | | |
$
|
1.24
|
| |
| | |
For the nine months
ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动使用的现金流 | | | | | | | | | | | | | |
Net income (loss)
|
| | |
$
|
(23,486,041)
|
| | | | $ | 26,333,419 | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
Depreciation
|
| | |
|
103,411
|
| | | | | — | | |
Interest income
|
| | |
|
—
|
| | | | | (29,472) | | |
Interest expense
|
| | |
|
124,521
|
| | | | | — | | |
基于股票的薪酬费用
|
| | |
|
16,353,160
|
| | | | | — | | |
衍生资产收益
|
| | |
|
—
|
| | | | | (27,087,667) | | |
Deferred tax benefit
|
| | |
|
(381,692)
|
| | | | | (206,712) | | |
非现金营运资金项目变动: | | | | | | | | | | | | | |
Receivable
|
| | |
|
(9,567)
|
| | | | | (6,972) | | |
预付费用和押金
|
| | |
|
26,306
|
| | | | | (84,696) | | |
应付账款和应计负债
|
| | |
|
339,881
|
| | | | | (82,544) | | |
应付帐款 - 关联方
|
| | |
|
(3,000)
|
| | | | | (379,441) | | |
经营活动中使用的净现金
|
| | |
|
(6,933,021)
|
| | | | | (1,544,085) | | |
投资活动使用的现金流 | | | | | | | | | | | | | |
Note receivable
|
| | |
|
—
|
| | | | | (1,150,000) | | |
Loan receivable
|
| | |
|
—
|
| | | | | (356,574) | | |
购置房产和设备
|
| | |
|
(573,775)
|
| | | | | (19,921) | | |
购买矿产资产
|
| | |
|
(6,179,873)
|
| | | | | (1,323,558) | | |
Investment in DTRC
|
| | |
|
—
|
| | | | | (9,000,000) | | |
收购时获得的现金
|
| | |
|
—
|
| | | | | 9,697,502 | | |
投资活动中使用的净现金
|
| | |
|
(6,753,648)
|
| | | | | (2,152,551) | | |
融资活动中使用的现金流 | | | | | | | | | | | | | |
发行股本,扣除发行成本
|
| | |
|
318,572
|
| | | | | 11,404,889 | | |
发行DTRC普通股所得收益
|
| | |
|
49,515,626
|
| | | | | 8,718,812 | | |
DTRC股票期权和认股权证的行使收益
|
| | |
|
—
|
| | | | | 455,000 | | |
关联方的净收益(偿还给)
|
| | |
|
(801,715)
|
| | | | | (427,634) | | |
融资活动提供的现金净额
|
| | |
|
49,032,483
|
| | | | | 20,151,067 | | |
Net increase in cash
|
| | |
|
35,345,814
|
| | | | | 16,454,431 | | |
Cash, beginning of period
|
| | |
|
11,444,668
|
| | | | | 141,768 | | |
Cash, end of period
|
| | |
$
|
46,790,482
|
| | | | $ | 16,596,199 | | |
非现金投融资活动 | | | | | | | | | | | | | |
为投资矿产而发行的DTRC普通股
|
| | |
$
|
8,780,464
|
| | | | $ | — | | |
为支付应付票据而发行的DTRC普通股
|
| | |
$
|
703,647
|
| | | | $ | — | | |
| | |
Capital Stock
|
| |
Additional
Paid-in Capital |
| |
Share
Subscriptions Receivable |
| |
Retained earnings
(Accumulated Deficit) |
| |
Non-Controlling
Interest |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
| | |
Number
of Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2020
|
| | | | 14,781,124 | | | | | $ | 14,781 | | | | | $ | 1,205,063 | | | | | $ | (126,753) | | | | | $ | (331,453) | | | | | $ | — | | | | | $ | 761,638 | | |
普通股现金发行,扣除发行成本
|
| | | | 12,270,306 | | | | | | 12,270 | | | | | | 11,265,866 | | | | | | 126,753 | | | | | | — | | | | | | — | | | | | | 11,404,889 | | |
未发行的已收现金
shares |
| | | | — | | | | | | — | | | | | | 8,718,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,718,812 | | |
收购DTRC Common
shares |
| | | | — | | | | | | — | | | | | | (12,911,839) | | | | | | — | | | | | | — | | | | | | 25,444,979 | | | | | | 12,533,140 | | |
支付现金股利
DTRC |
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,357,246) | | | | | | (4,357,246) | | |
非控股权益变更
|
| | | | — | | | | | | — | | | | | | (2,933,323) | | | | | | — | | | | | | — | | | | | | 2,933,323 | | | | | | — | | |
为矿产投资发行的DTRC普通股
property |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,320,000 | | | | | | 1,320,000 | | |
Debt discount on notes
payable – related party |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 86,026 | | | | | | 86,026 | | |
行使期权后发行的DTRC普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 455,000 | | | | | | 455,000 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,446,010 | | | | | | (112,591) | | | | | | 26,333,419 | | |
Balance, December 31, 2020
|
| | | | 27,051,430 | | | | | $ | 27,051 | | | | | $ | 5,344,579 | | | | | $ | — | | | | | $ | 26,114,557 | | | | | $ | 25,769,491 | | | | | $ | 57,255,678 | | |
Balance, March 31, 2021
|
| | | | 35,136,029 | | | | | $ | 35,136 | | | | | $ | 12,105,720 | | | | | $ | — | | | | | $ | 25,679,461 | | | | | $ | 21,183,613 | | | | | $ | 59,003,930 | | |
普通股现金发行,扣除发行成本
|
| | | | 505,050 | | | | | | 505 | | | | | | 318,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | 318,572 | | |
DTRC common stock issued
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,515,626 | | | | | | 49,515,626 | | |
为矿产投资发行的DTRC普通股
property |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,780,464 | | | | | | 8,780,464 | | |
债务转换后发行的DTRC普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 703,647 | | | | | | 703,647 | | |
股票薪酬
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,353,160 | | | | | | 16,353,160 | | |
非控股权益变更
|
| | | | — | | | | | | — | | | | | | 31,577,384 | | | | | | — | | | | | | — | | | | | | (31,577,384) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,873,166) | | | | | | (9,612,875) | | | | | | (23,486,041) | | |
Balance, December 31, 2021
|
| | | | 35,641,079 | | | | | $ | 35,641 | | | | | $ | 44,001,171 | | | | | $ | — | | | | | $ | 11,806,295 | | | | | $ | 55,346,251 | | | | | $ | 111,189,358 | | |
| Consideration: | | | | | | | |
|
本票折算
|
| | | $ | 1,450,000 | | |
|
本票可兑换特征价值
|
| | | | 1,836,667 | | |
|
Cash investment
|
| | | | 9,000,000 | | |
|
Value of purchase right
|
| | | | 12,339,161 | | |
|
Transaction costs
|
| | | | 231,043 | | |
| | | | | $ | 24,856,871 | | |
| 分配如下: | | | | | | | |
|
现金和现金等价物
|
| | | $ | 9,697,502 | | |
|
Prepaid expenses
|
| | | | 14,403 | | |
|
Mineral properties
|
| | | | 53,035,706 | | |
|
Property and equipment
|
| | | | 8,801 | | |
|
应付账款和应计负债
|
| | | | (479,794) | | |
|
应付帐款 - 关联方
|
| | | | (1,770,234) | | |
|
Notes payable – related party
|
| | | | (392,652) | | |
|
Deferred tax liability
|
| | | | (9,811,882) | | |
|
非控股权益
|
| | | | (25,444,979) | | |
| | | | | $ | 24,856,871 | | |
| | |
Estimated
Useful Life (Years) |
| |
December 31,
2021 |
| |
March 31,
2021 |
| ||||||
Land
|
| | | | | | $ | 70,000 | | | | | $ | 70,000 | | |
Building
|
| |
39
|
| | | | 630,798 | | | | | | 503,711 | | |
家具和设备
|
| |
3 – 5
|
| | | | 621,862 | | | | | | 330,125 | | |
Vehicles
|
| |
5
|
| | | | 154,952 | | | | | | — | | |
| | | | | | | | 1,477,612 | | | | | | 903,836 | | |
减去累计折旧
|
| | | | | | | (136,503) | | | | | | (33,092) | | |
财产和设备,净额
|
| | | | | | $ | 1,341,109 | | | | | $ | 870,744 | | |
|
Number of warrants
|
| |
Exercise price
|
| |
Remaining life
(years) |
| |
Expiry date
|
| ||||||
|
3,318,900
|
| | | $ | 2.08 | | | | | | 1.04 | | | |
October 13, 2022
|
|
|
184,902
|
| | | $ | 2.08 | | | | | | 1.38 | | | |
February 15, 2023
|
|
|
3,859,351
|
| | | $ | 2.08 | | | | | | 1.45 | | | |
March 15, 2023
|
|
|
90,187
|
| | | $ | 2.08 | | | | | | 1.60 | | | |
May 6, 2023
|
|
|
117,244
|
| | | $ | 2.08 | | | | | | 1.62 | | | |
May 15, 2023
|
|
|
45,094
|
| | | $ | 2.08 | | | | | | 1.66 | | | |
May 30, 2023
|
|
|
7,615,718
|
| | | | | | | | | | | | | | | |
| | |
Warrants
|
| |
Weighted average
exercise price |
| ||||||
Balance, March 31, 2020
|
| | | | — | | | | | $ | — | | |
Issued
|
| | | | 7,363,193 | | | | | | 2.08 | | |
Balance, March 31, 2021
|
| | |
|
7,363,193
|
| | | |
$
|
2.08
|
| |
Issued
|
| | | | 252,525 | | | | | | 2.08 | | |
Balance, December 31, 2021
|
| | |
|
7,615,718
|
| | | |
$
|
2.08
|
| |
|
Balance, March 31, 2020
|
| | | $ | — | | |
|
Acquisition of DTRC
|
| | | | 25,444,979 | | |
|
DTRC支付现金股利
|
| | | | (4,357,246) | | |
|
非控股权益变更
|
| | | | (1,396,034) | | |
|
为投资矿产而发行的DTRC普通股
|
| | | | 1,320,000 | | |
|
基于股票的薪酬费用
|
| | | | 121,385 | | |
|
应付票据债务贴现 - 关联方
|
| | | | 86,026 | | |
|
行使期权后发行的DTRC普通股
|
| | | | 455,000 | | |
|
可归因于非控股权益的净亏损
|
| | | | (490,497) | | |
|
Balance, March 31, 2021
|
| | | $ | 21,183,613 | | |
|
DTRC common stock issued
|
| | | | 49,515,626 | | |
|
为投资矿产而发行的DTRC普通股
|
| | | | 8,780,464 | | |
|
债务转换后发行的DTRC普通股
|
| | | | 703,647 | | |
|
基于股票的薪酬费用
|
| | | | 16,353,160 | | |
|
非控股权益变更
|
| | | | (31,577,384) | | |
|
可归因于非控股权益的净亏损
|
| | | | (9,612,875) | | |
|
Balance, December 31, 2021
|
| | | $ | 55,346,251 | | |
| | |
Page
|
| |||
独立注册会计师事务所报告
|
| | | | F-18 | | |
合并财务报表: | | | | | | | |
截至2021年3月31日和2020年3月31日的合并资产负债表
|
| | | | F-20 | | |
截至年度的合并经营报表
MARCH 31, 2021 AND 2020 |
| | | | F-21 | | |
截至年度的合并现金流量表
MARCH 31, 2021 AND 2020 |
| | | | F-22 | | |
截至2021年3月31日和2020年3月31日的合并股东权益变动表
|
| | | | F-23 | | |
合并财务报表附注
|
| | | | F-24 | | |
| | |
March 31, 2021
|
| |
March 31, 2020
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 11,444,668 | | | | | $ | 141,768 | | |
预付费用和其他流动资产
|
| | | | 384,897 | | | | | | — | | |
Loan receivable
|
| | | | — | | | | | | 407,834 | | |
Note receivable
|
| | | | — | | | | | | 300,000 | | |
Total current assets
|
| | | | 11,829,565 | | | | | | 849,602 | | |
Non-current assets | | | | | | | | | | | | | |
Mineral properties
|
| | | | 57,931,794 | | | | | | — | | |
财产和设备,净额
|
| | | | 870,744 | | | | | | — | | |
Total assets
|
| | | $ | 70,632,103 | | | | | $ | 849,602 | | |
负债和股东权益
|
| | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计负债
|
| | | $ | 846,622 | | | | | $ | 87,964 | | |
应付帐款 - 关联方
|
| | | | 3,000 | | | | | | — | | |
应付票据的当前部分 - 关联方
|
| | | | 906,768 | | | | | | — | | |
流动负债总额
|
| | | | 1,756,390 | | | | | | 87,964 | | |
非流动负债 | | | | | | | | | | | | | |
应付票据非流动部分 - 关联方
|
| | | | 473,325 | | | | | | — | | |
Deferred tax liability
|
| | | | 9,398,458 | | | | | | — | | |
Total liabilities
|
| | | | 11,628,173 | | | | | | 87,964 | | |
Stockholders’ equity | | | | | | | | | | | | | |
普通股,面值0.001美元;授权发行144,302,330股,分别于2021年3月31日和2020年3月31日发行和发行35,136,029股和14,781,124股
|
| | | | 35,136 | | | | | | 14,781 | | |
额外实收资本
|
| | | | 12,105,720 | | | | | | 1,205,063 | | |
应收股份认购
|
| | | | — | | | | | | (126,753) | | |
留存收益(亏损)
|
| | | | 25,679,461 | | | | | | (331,453) | | |
公司股东应占权益
|
| | | | 37,820,317 | | | | | | 761,638 | | |
非控股权益
|
| | | | 21,183,613 | | | | | | — | | |
股东权益总额
|
| | | | 59,003,930 | | | | | | 761,638 | | |
股东权益和负债合计
|
| | | $ | 70,632,103 | | | | | $ | 849,602 | | |
| | |
For the year ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
一般和行政费用 | | | | | | | | | | | | | |
Consulting
|
| | | $ | 670,920 | | | | | $ | — | | |
Exploration costs
|
| | | | 271,853 | | | | | | 47,668 | | |
办公室、差旅和一般事务
|
| | | | 515,104 | | | | | | 23,147 | | |
Professional fees
|
| | | | 634,241 | | | | | | 85,226 | | |
矿物权核销
|
| | | | — | | | | | | 13,632 | | |
Loss from operations
|
| | | | (2,092,118) | | | | | | (169,673) | | |
其他收入(支出) | | | | | | | | | | | | | |
Foreign exchange loss
|
| | | | 79,001 | | | | | | (26,974) | | |
衍生资产收益
|
| | | | 27,087,667 | | | | | | — | | |
Interest income
|
| | | | 32,443 | | | | | | 3,364 | | |
| | | | | 27,199,111 | | | | | | (23,610) | | |
所得税前收入(亏损)
|
| | | | 25,106,993 | | | | | | (193,283) | | |
Deferred tax benefit
|
| | | | 413,424 | | | | | | — | | |
Net income (loss)
|
| | | | 25,520,417 | | | | | | (193,283) | | |
减去:非控股权益应占净亏损
|
| | | | (490,497) | | | | | | — | | |
JR Resources Corp的净收益(亏损)
|
| | | $ | 26,010,914 | | | | | $ | (193,283) | | |
每股基本收益和摊薄后收益(亏损)
|
| | | $ | 1.12 | | | | | $ | (0.05) | | |
基本和稀释后的加权平均数 | | | | | | | | | | | | | |
已发行普通股
|
| | | | 23,165,060 | | | | | | 4,013,877 | | |
| | |
For the year ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动使用的现金流 | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 25,520,417 | | | | | $ | (193,283) | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 17,306 | | | | | | — | | |
Interest income
|
| | | | — | | | | | | (3,364) | | |
债务贴现增加
|
| | | | 86,024 | | | | | | — | | |
矿物权核销
|
| | | | — | | | | | | 13,632 | | |
未实现外汇
|
| | | | — | | | | | | 23,989 | | |
基于股票的薪酬费用
|
| | | | 121,385 | | | | | | — | | |
衍生资产收益
|
| | | | (27,087,667) | | | | | | — | | |
Deferred tax benefit
|
| | | | (413,424) | | | | | | — | | |
经营性资产和负债变动: | | | | | | | | | | | | | |
Receivable
|
| | | | (13,317) | | | | | | — | | |
预付费用和押金
|
| | | | (357,177) | | | | | | — | | |
应付账款和应计负债
|
| | | | 278,865 | | | | | | (10,268) | | |
应付帐款 - 关联方
|
| | | | (319,237) | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (2,166,825) | | | | | | (169,294) | | |
投资活动使用的现金流 | | | | ||||||||||
发行应收票据
|
| | | | (1,150,000) | | | | | | (300,000) | | |
应收贷款付款
|
| | | | 407,834 | | | | | | — | | |
购置房产和设备
|
| | | | (879,249) | | | | | | — | | |
初始合并对现金的影响
|
| | | | 9,697,502 | | | | | | — | | |
购买矿产资产
|
| | | | (12,807,130) | | | | | | (428,459) | | |
投资活动中使用的净现金
|
| | | | (4,731,043) | | | | | | (728,459) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
发行股本,扣除发行成本
|
| | | | 22,563,570 | | | | | | 1,093,090 | | |
DTRC股票期权和认股权证的行使收益
|
| | | | 455,000 | | | | | | — | | |
向非控股权益支付现金股利
|
| | | | (4,357,246) | | | | | | — | | |
偿还关联方的净收益
|
| | | | (460,556) | | | | | | (55,499) | | |
融资活动提供的现金净额
|
| | | | 18,200,768 | | | | | | 1,037,591 | | |
Net increase in cash
|
| | | | 11,302,900 | | | | | | 139,838 | | |
Cash, beginning of year
|
| | | | 141,768 | | | | | | 1,930 | | |
Cash, end of year
|
| | | $ | 11,444,668 | | | | | $ | 141,768 | | |
关于现金流的补充披露(见附注12) | | | | | | | | | | | | | |
| | |
Capital Stock
|
| |
Additional
Paid-in Capital |
| |
Share
Subscriptions Receivable |
| |
Retained
Earnings (Deficit) |
| |
Non-
Controlling Interest |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
| | |
Number
of Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2019
|
| | | | 72 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (138,170) | | | | | $ | — | | | | | $ | (138,169) | | |
普通股现金发行,扣除发行成本
|
| | | | 14,781,052 | | | | | | 14,780 | | | | | | 1,205,063 | | | | | | (126,753) | | | | | | — | | | | | | — | | | | | | 1,093,090 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (193,283) | | | | | | — | | | | | | (193,283) | | |
Balance, March 31, 2020
|
| | | | 14,781,124 | | | | | | 14,781 | | | | | | 1,205,063 | | | | | | (126,753) | | | | | | (331,453) | | | | | | — | | | | | | 761,638 | | |
普通股现金发行,扣除发行成本
|
| | | | 20,354,905 | | | | | | 20,355 | | | | | | 22,416,462 | | | | | | 126,753 | | | | | | — | | | | | | — | | | | | | 22,563,570 | | |
收购DTRC普通股
|
| | | | — | | | | | | — | | | | | | (12,911,839) | | | | | | — | | | | | | — | | | | | | 25,444,979 | | | | | | 12,533,140 | | |
DTRC支付现金股利
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,357,246) | | | | | | (4,357,246) | | |
非控股权益变更
|
| | | | — | | | | | | — | | | | | | 1,396,034 | | | | | | — | | | | | | — | | | | | | (1,396,034) | | | | | | — | | |
为投资矿产而发行的DTRC普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,320,000 | | | | | | 1,320,000 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 121,385 | | | | | | 121,385 | | |
应付票据债务贴现 - 关联方
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 86,026 | | | | | | 86,026 | | |
行使期权后发行的DTRC普通股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 455,000 | | | | | | 455,000 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,010,914 | | | | | | (490,497) | | | | | | 25,520,417 | | |
Balance, March 31, 2021
|
| | | | 35,136,029 | | | | | $ | 35,136 | | | | | $ | 12,105,720 | | | | | $ | — | | | | | $ | 25,679,461 | | | | | $ | 21,183,613 | | | | | $ | 59,003,930 | | |
| | | | | | | | |
Percentage owned
|
| |||||||||
| | |
Incorporation
|
| |
2021
|
| |
2020
|
| |||||||||
1169164 B.C. Ltd.
|
| | | | 加拿大 | | | | | | 0% | | | | | | 100% | | |
海鹰探索(美国)公司(“海鹰”)
|
| | | | 美国 | | | | | | 0% | | | | | | 100% | | |
JR(加拿大)资源服务公司
|
| | | | 加拿大 | | | | | | 100% | | | | | | 0% | | |
达科他州地区资源公司(“DTRC”)
|
| | | | 美国 | | | | | | 63% | | | | | | 0% | | |
| Consideration: | | | | | | | |
|
本票折算
|
| | | $ | 1,450,000 | | |
|
本票可兑换特征价值
|
| | | | 1,836,667 | | |
|
Cash investment
|
| | | | 9,000,000 | | |
|
Value of purchase right
|
| | | | 12,339,161 | | |
|
Transaction costs
|
| | | | 231,043 | | |
| | | | | $ | 24,856,871 | | |
| 分配如下: | | | | | | | |
|
现金和现金等价物
|
| | | $ | 9,697,502 | | |
|
Prepaid expenses
|
| | | | 14,403 | | |
|
Mineral properties
|
| | | | 53,035,706 | | |
|
Property and equipment
|
| | | | 8,801 | | |
|
应付账款和应计负债
|
| | | | (479,794) | | |
|
应付帐款 - 关联方
|
| | | | (1,770,234) | | |
|
Notes payable – related party
|
| | | | (392,652) | | |
|
Deferred tax liability
|
| | | | (9,811,882) | | |
|
非控股权益
|
| | | | (25,444,979) | | |
| | | | | $ | 24,856,871 | | |
| | |
Estimated
Useful Life (Years) |
| |
2021
|
| |
2020
|
| |||||||||
Land
|
| | | | | | | | | $ | 70,000 | | | | | $ | — | | |
Building
|
| | | | 39 | | | | | | 503,711 | | | | | | — | | |
家具和设备
|
| |
3 – 5
|
| | | | 314,339 | | | | | | — | | | |||
| | | | | | | | | | | 888,050 | | | | | | — | | |
减去累计折旧
|
| | | | | | | | | | (17,306) | | | | | | — | | |
财产和设备,净额
|
| | | | | | | | | $ | 870,744 | | | | | $ | — | | |
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
Trade payables
|
| | |
$
|
524,512
|
| | | | $ | 87,964 | | |
已支付的可退还股份认购额
|
| | | | 321,362 | | | | | | — | | |
Other
|
| | | | 748 | | | | | | — | | |
| | | | $ | 846,622 | | | | | $ | 87,964 | | |
Number of warrants
|
| |
Exercise price
|
| |
Remaining life
(years) |
| |
Expiry date
|
| ||||||
3,318,900
|
| | | $ | 2.08 | | | | | | 4.54 | | | |
October 13, 2022
|
|
184,902
|
| | | $ | 2.08 | | | | | | 4.88 | | | |
February 15, 2023
|
|
3,859,391
|
| | | $ | 2.08 | | | | | | 4.96 | | | |
March 15, 2023
|
|
7,363,193
|
| | | | | | | | | | | | | | | |
| | |
Warrants
|
| |
Weighted average
exercise price |
| ||||||
Balance, March 31, 2019 and 2020
|
| | | | — | | | | | $ | — | | |
Issued
|
| | | | 7,363,193 | | | | | | 2.08 | | |
Balance, March 31, 2021
|
| | | | 7,363,193 | | | | | $ | 2.08 | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of October 15, 2020
|
| | | | 2,062,500 | | | | | $ | 0.32 | | | | | | 4.13 | | | | | $ | 2,146,000 | | |
Options granted .
|
| | | | 750,000 | | | | | | 1.92 | | | | | | 4.96 | | | | | | — | | |
Options exercised
|
| | | | (1,987,500) | | | | | | 0.32 | | | | | | — | | | | | | — | | |
Outstanding as of March 31, 2021 .
|
| | | | 825,000 | | | | | | 1.77 | | | | | | 4.86 | | | | | | 285,000 | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
截至2021年3月31日已归属或预期归属的期权
|
| | | | 75,000 | | | | | | 0.32 | | | | | | 3.84 | | | | | | 135,000 | | |
Options exercisable as of March 31, 2021
|
| | | | 75,000 | | | | | $ | 0.32 | | | | | | 3.84 | | | | | $ | 135,000 | | |
|
Balance, March 31, 2020
|
| | | $ | — | | |
|
Acquisition of DTRC
|
| | | | 25,444,979 | | |
|
DTRC支付现金股利
|
| | | | (4,357,246) | | |
|
非控股权益变更
|
| | | | (1,396,034) | | |
|
为投资矿产而发行的DTRC普通股
|
| | | | 1,320,000 | | |
|
基于股票的薪酬费用
|
| | | | 121,385 | | |
|
应付票据债务贴现 - 关联方
|
| | | | 86,026 | | |
|
行使期权后发行的DTRC普通股
|
| | | | 455,000 | | |
|
可归因于非控股权益的净亏损
|
| | | | (490,497) | | |
|
Balance, March 31, 2021
|
| | | $ | 21,183,613 | | |
| | |
For the year ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
补充现金流信息 | | | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | — | | | | | $ | — | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
非现金投融资活动 | | | | | | | | | | | | | |
为投资矿产而发行的DTRC普通股
|
| | | $ | 1,320,000 | | | | | $ | — | | |
将应收票据转换为矿物权的对价
|
| | | $ | 1,450,000 | | | | | $ | — | | |
关联方应收账款和应计利息折算为关联方
party note payable |
| | | $ | 1,447,997 | | | | | $ | — | | |
将衍生产品转换为对矿物性的对价
|
| | | $ | 12,339,161 | | | | | $ | — | | |
作为矿物性对价的本票可兑换特征的价值
|
| | | $ | 1,836,667 | | | | | $ | — | | |
| | |
Years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
按联邦法定税率计算的所得税(费用)福利
|
| | | $ | (5,272,469) | | | | | $ | 40,589 | | |
基于不可抵扣股票的薪酬
|
| | | | (25,470) | | | | | | — | | |
不可抵扣的利息支出
|
| | | | (4,565) | | | | | | — | | |
衍生产品的免税收益
|
| | | | 5,688,410 | | | | | | — | | |
| | |
Years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
其他不可扣除的费用
|
| | | | (62,583) | | | | | | — | | |
无法识别的暂时性差异
|
| | | | 52,374 | | | | | | — | | |
估值免税额变动
|
| | | | 37,727 | | | | | | (40,589) | | |
Deferred tax benefit
|
| | | $ | 413,424 | | | | | $ | — | | |
|
| | |
As of March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
递延所得税资产: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 1,502,021 | | | | | $ | 37,727 | | |
Net capital losses
|
| | | | 36,685 | | | | | | — | | |
减去:估值免税额
|
| | | | — | | | | | | (37,727) | | |
递延所得税债务: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (182,856) | | | | | | — | | |
Mineral properties
|
| | | | (10,754,308) | | | | | | — | | |
递延所得税负债净额
|
| | | $ | 9,398,458 | | | | | $ | — | | |
| 简明合并财务报表(未经审计) | | | | | | | |
|
截至2021年9月30日和2021年3月31日的简明合并中期资产负债表
|
| | | | F-41 | | |
|
截至2021年9月30日和2020年9月30日的三个月和六个月的简明综合中期经营报表
|
| | | | F-42 | | |
|
截至2021年9月30日和2020年9月30日的三个月和六个月现金流量简明合并中期报表
|
| | | | F-43 | | |
|
三家公司股东权益变动简明合并中期报表
Six Months Ended September 30, 2021 and 2020 |
| | | | F-44 | | |
|
简明合并中期财务报表附注
|
| | | | F-46 | | |
| 财务报表(经审计) | | | | | | | |
|
独立注册会计师事务所报告
|
| | | | F-54 | | |
|
Balance Sheets as of March 31, 2021 and 2020
|
| | | | F-55 | | |
|
截至2021年3月31日和2020年3月31日的年度经营报表
|
| | | | F-56 | | |
|
截至2021年3月31日和2020年3月31日的年度现金流量表
|
| | | | F-57 | | |
|
截至2021年3月31日和2020年3月31日的年度股东权益变动表
|
| | | | F-58 | | |
|
财务报表附注
|
| | | | F-59 | | |
| | |
December 31,
2021 |
| |
March 31,
2021 |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
现金和现金等价物
|
| | |
$
|
46,637,914
|
| | | | $ | 10,392,940 | | |
预付费用和其他流动资产
|
| | |
|
173,604
|
| | | | | 75,608 | | |
Total current assets
|
| | |
|
46,811,518
|
| | | | | 10,468,548 | | |
Mineral properties
|
| | |
|
20,297,409
|
| | | | | 5,337,072 | | |
Property and equipment
|
| | |
|
1,341,109
|
| | | | | 870,744 | | |
Total assets
|
| | | $ | 68,450,036 | | | | |
$
|
16,676,364
|
| |
负债和股东权益
|
| | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计负债
|
| | |
$
|
619,598
|
| | | | $ | 165,024 | | |
应付票据的当前部分 - 关联方
|
| | |
|
—
|
| | | | | 906,768 | | |
流动负债总额
|
| | |
|
619,598
|
| | | | | 1,071,792 | | |
Notes payable – related party
|
| | |
|
—
|
| | | | | 473,325 | | |
Total liabilities
|
| | |
|
619,598
|
| | | | | 1,545,117 | | |
承付款和或有事项 | | | | | | | | | | | | | |
Shareholders’ equity | | | | | | | | | | | | | |
截至2021年12月31日和2021年3月31日,普通股,面值0.001美元;授权股份75,000,000股,已发行和已发行股份分别为70,828,204股和56,197,331股
|
| | |
|
70,828
|
| | | | | 56,197 | | |
新增实收资本
|
| | |
|
98,956,100
|
| | | | | 23,617,834 | | |
Accumulated deficit
|
| | |
|
(31,196,490)
|
| | | | | (8,542,784) | | |
股东权益合计
|
| | |
|
67,830,438
|
| | | | | 15,131,247 | | |
总负债和股东权益
|
| | | $ | 68,450,036 | | | | |
$
|
16,676,364
|
| |
| | |
Three Months Ended
December 31, |
| |
Nine Months Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
Exploration costs
|
| | |
$
|
2,058,521
|
| | | | $ | 94,071 | | | | |
$
|
6,117,247
|
| | | | $ | 576,260 | | |
一般和行政费用
|
| | |
|
3,391,952
|
| | | | | 158,364 | | | | |
|
16,427,931
|
| | | | | 524,266 | | |
总运营费用
|
| | |
|
5,450,473
|
| | | | | 252,435 | | | | |
|
22,545,178
|
| | | | | 1,100,526 | | |
Loss from operations
|
| | |
|
(5,450,473)
|
| | | | | (252,435) | | | | |
|
(22,545,178)
|
| | | | | (1,100,526) | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on debt settlement
|
| | |
|
—
|
| | | | | — | | | | |
|
(124,521)
|
| | | | | — | | |
Interest income
|
| | |
|
9,760
|
| | | | | 140 | | | | |
|
16,094
|
| | | | | 2,140 | | |
Interest expense
|
| | |
|
—
|
| | | | | (1,048,735) | | | | |
|
(101)
|
| | | | | (1,322,244) | | |
Other income
|
| | |
|
—
|
| | | | | 5,000 | | | | |
|
—
|
| | | | | 5,000 | | |
其他收入(费用)合计
|
| | |
|
9,760
|
| | | | | (1,043,595) | | | | |
|
(108,528)
|
| | | | | (1,315,104) | | |
Net loss
|
| | |
$
|
(5,440,713)
|
| | | | $ | (1,296,030) | | | | |
$
|
(22,653,706)
|
| | | | $ | (2,415,630) | | |
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本和摊薄净亏损
|
| | |
$
|
(0.08)
|
| | | | $ | (0.04) | | | | |
$
|
(0.35)
|
| | | | $ | (0.11) | | |
加权平均流通股数量 | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
70,541,658
|
| | | | | 31,374,130 | | | | |
|
65,079,372
|
| | | | | 21,174,813 | | |
| | |
Nine Months Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动产生的现金流 | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(22,653,706)
|
| | | | $ | (2,415,630) | | |
将净亏损与经营活动中使用的现金净额进行调整:
基于股票的薪酬费用 |
| | |
|
16,353,160
|
| | | | | — | | |
清偿债务损失
|
| | |
|
124,521
|
| | | | | — | | |
Depreciation expense
|
| | |
|
103,411
|
| | | | | 868 | | |
债务贴现摊销
|
| | |
|
—
|
| | | | | 1,315,644 | | |
流动资产和负债变动
|
| | | | | | | | | | | | |
预付费用和其他流动资产
|
| | |
|
(97,996)
|
| | | | | (87,604) | | |
应付账款和应计费用
|
| | |
|
455,322
|
| | | | | (100,104) | | |
应付帐款 - 关联方
|
| | |
|
—
|
| | | | | (329,621) | | |
经营活动中使用的净现金
|
| | |
|
(5,715,288)
|
| | | | | (1,616,447) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置房产和设备
|
| | |
|
(573,776)
|
| | | | | (20,789) | | |
购买矿产资产
|
| | |
|
(6,179,873)
|
| | | | | (3,751,012) | | |
投资活动中使用的净现金
|
| | |
|
(6,753,649)
|
| | | | | (3,771,801) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
出售普通股所得收益
|
| | |
|
50,270,224
|
| | | | | 9,380,000 | | |
Share issuance costs
|
| | |
|
(754,598)
|
| | | | | — | | |
应付票据偿还 - 关联方
|
| | |
|
(801,715)
|
| | | | | — | | |
行使期权的收益
|
| | |
|
—
|
| | | | | 631,000 | | |
发行应付票据 - 关联方的收益
|
| | |
|
—
|
| | | | | (210,645) | | |
应付票据收益
|
| | |
|
—
|
| | | | | 1,150,000 | | |
偿还信用额度,净额
|
| | |
|
—
|
| | | | | (5,194) | | |
融资活动提供的现金净额
|
| | |
|
48,713,911
|
| | | | | 10,945,161 | | |
现金和现金等价物净变化
|
| | |
|
36,244,974
|
| | | | | 5,556,913 | | |
期初现金和现金等价物
|
| | |
|
10,392,940
|
| | | | | 146,425 | | |
现金和现金等价物,期末
|
| | |
$
|
46,637,914
|
| | | | $ | 5,703,338 | | |
补充现金流信息: | | | | | | | | | | | | | |
Interest paid
|
| | |
$
|
—
|
| | | | $ | 6,865 | | |
非现金投融资活动: | | | | | | | | | | | | | |
为矿产投资发行的普通股
|
| | |
$
|
8,780,464
|
| | | | $ | 1,320,000 | | |
为结算应付票据而发行的普通股
|
| | |
$
|
703,647
|
| | | | $ | — | | |
应付票据转换后发行的普通股
|
| | |
$
|
—
|
| | | | $ | 1,450,000 | | |
关联方应付账款转换为关联方票据
|
| | |
$
|
—
|
| | | | $ | 1,447,997 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance, September 30, 2021
|
| | | | 70,428,204 | | | | | $ | 70,428 | | | | | $ | 94,102,303 | | | | | $ | (25,755,777) | | | | | $ | 68,416,954 | | |
为投资矿产而发行的普通股
|
| | | | 400,000 | | | | | | 400 | | | | | | 1,815,600 | | | | | | — | | | | | | 1,816,000 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | 3,038,197 | | | | | | — | | | | | | 3,038,197 | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,440,713) | | | | | | (5,440,713) | | |
Balance, December 31, 2021
|
| | | | 70,828,204 | | | | | $ | 70,828 | | | | | $ | 98,956,100 | | | | | $ | (31,196,490) | | | | | $ | 67,830,438 | | |
Balance, September 30, 2020
|
| | | | 17,628,741 | | | | | $ | 17,629 | | | | | $ | 4,490,918 | | | | | $ | (6,497,343) | | | | | $ | (1,988,796) | | |
发行之前未发行的债券
shares |
| | | | 137,500 | | | | | | 138 | | | | | | (138) | | | | | | — | | | | | | — | | |
普通股换现金发行
|
| | | | 15,000,000 | | | | | | 15,000 | | | | | | 8,985,000 | | | | | | — | | | | | | 9,000,000 | | |
为投资矿产而发行的普通股
|
| | | | 750,000 | | | | | | 750 | | | | | | 1,319,250 | | | | | | — | | | | | | 1,320,000 | | |
债务转换后发行的普通股
|
| | | | 2,416,667 | | | | | | 2,417 | | | | | | 1,447,583 | | | | | | — | | | | | | 1,450,000 | | |
行权后发行的普通股
options and warrants |
| | | | 1,912,500 | | | | | | 1,913 | | | | | | 605,087 | | | | | | — | | | | | | 607,000 | | |
期权无现金行使后发行的普通股
|
| | | | 126,923 | | | | | | 127 | | | | | | (127) | | | | | | — | | | | | | — | | |
关联方应付票据债务贴现
|
| | | | — | | | | | | — | | | | | | 86,024 | | | | | | — | | | | | | 86,024 | | |
Cash dividend
|
| | | | — | | | | | | — | | | | | | (4,357,246) | | | | | | — | | | | | | (4,357,246) | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,296,030) | | | | | | (1,296,030) | | |
Balance, December 31, 2020
|
| | | | 37,972,331 | | | | | $ | 37,974 | | | | | $ | 12,576,351 | | | | | $ | (7,793,373) | | | | | $ | 4,820,952 | | |
Balance, March 31, 2021
|
| | | | 56,197,331 | | | | | $ | 56,197 | | | | | $ | 23,617,834 | | | | | $ | (8,542,784) | | | | | $ | 15,131,247 | | |
Private placement
|
| | | | 11,203,661 | | | | | | 11,203 | | | | | | 50,259,021 | | | | | | — | | | | | | 50,270,224 | | |
为投资矿产而发行的普通股
|
| | | | 1,832,600 | | | | | | 1,833 | | | | | | 8,778,631 | | | | | | — | | | | | | 8,780,464 | | |
结算时发行的普通股
of debt |
| | | | 144,612 | | | | | | 145 | | | | | | 703,502 | | | | | | — | | | | | | 703,647 | | |
Share issuance costs
|
| | | | — | | | | | | — | | | | | | (754,598) | | | | | | — | | | | | | (754,598) | | |
基于股票的薪酬费用
|
| | | | 1,450,000 | | | | | | 1,450 | | | | | | 16,351,710 | | | | | | — | | | | | | 16,353,160 | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (22,653,706) | | | | | | (22,653,706) | | |
Balance, December 31, 2021
|
| | | | 70,828,204 | | | | | $ | 70,828 | | | | | $ | 98,956,100 | | | | | $ | (31,196,490) | | | | | $ | 67,830,438 | | |
Balance, March 31, 2020
|
| | | | 16,354,197 | | | | | $ | 16,354 | | | | | $ | 2,783,193 | | | | | $ | (5,377,743) | | | | | $ | (2,578,196) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
发行以前未发行的股票
|
| | | | 412,500 | | | | | | 413 | | | | | | (413) | | | | | | — | | | | | | — | | |
未发行股票收到的现金
|
| | | | — | | | | | | — | | | | | | 380,000 | | | | | | — | | | | | | 380,000 | | |
普通股换现金发行
|
| | | | 15,000,000 | | | | | | 15,000 | | | | | | 8,985,000 | | | | | | — | | | | | | 9,000,000 | | |
为投资矿产而发行的普通股
|
| | | | 750,000 | | | | | | 750 | | | | | | 1,319,250 | | | | | | — | | | | | | 1,320,000 | | |
债务转换后发行的普通股
|
| | | | 2,416,667 | | | | | | 2,417 | | | | | | 1,447,583 | | | | | | — | | | | | | 1,450,000 | | |
行使期权和认股权证后发行的普通股
|
| | | | 1,987,500 | | | | | | 1,988 | | | | | | 629,012 | | | | | | — | | | | | | 631,000 | | |
因无现金行使期权和认股权证而发行的普通股
|
| | | | 1,051,467 | | | | | | 1,052 | | | | | | (1,052) | | | | | | — | | | | | | — | | |
分配给购买选项的债务折扣
|
| | | | — | | | | | | — | | | | | | 1,305,000 | | | | | | — | | | | | | 1,305,000 | | |
关联方应付票据债务贴现
|
| | | | — | | | | | | — | | | | | | 86,024 | | | | | | — | | | | | | 86,024 | | |
Cash dividend
|
| | | | — | | | | | | — | | | | | | (4,357,246) | | | | | | — | | | | | | (4,357,246) | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,415,630) | | | | | | (2,415,630) | | |
Balance, December 31, 2020
|
| | | | 37,972,331 | | | | | $ | 37,974 | | | | | $ | 12,576,351 | | | | | $ | (7,793,373) | | | | | $ | 4,820,952 | | |
| | |
Estimated
Useful Life (Years) |
| |
December 31, 2021
|
| |
March 31,
2021 |
| ||||||
Land
|
| | | | | | $ | 70,000 | | | | | $ | 70,000 | | |
Building
|
| |
39
|
| | | | 630,798 | | | | | | 503,711 | | |
家具和设备
|
| |
3 – 5
|
| | | | 621,862 | | | | | | 330,125 | | |
Vehicles
|
| |
5
|
| | | | 154,952 | | | | | | — | | |
| | | | | | | | 1,477,612 | | | | | | 903,836 | | |
减去累计折旧
|
| | | | | | | (136,503) | | | | | | (33,092) | | |
财产和设备,净额
|
| | | | | | $ | 1,341,109 | | | | | $ | 870,744 | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Life (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of March 31,
2021 |
| | | | 825,000 | | | | | $ | 1.77 | | | | | | 4.86 | | | | | $ | 285,000 | | |
Options granted
|
| | | | 2,571,250 | | | | | | 4.77 | | | | | | 4.46 | | | | | | | | |
选项被取消/取消
|
| | | | (41,667) | | | | | | 2.63 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2021
|
| | | | 3,354,583 | | | | | $ | 4.06 | | | | | | 4.37 | | | | | $ | 2,088,500 | | |
截至2021年12月31日可行使的期权
|
| | | | 932,083 | | | | | $ | 4.41 | | | | | | 4.35 | | | | | | | | |
| | |
March 31,
2021 |
| |
March 31,
2020 |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 10,392,940 | | | | | $ | 146,425 | | |
预付费用和其他流动资产
|
| | | | 75,608 | | | | | | 7,649 | | |
Total current assets
|
| | | | 10,468,548 | | | | | | 154,074 | | |
Mineral properties, net
|
| | | | 5,337,072 | | | | | | 216,104 | | |
财产和设备,净额
|
| | | | 870,744 | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 16,676,364 | | | | | $ | 370,178 | | |
负债和股东权益
|
| | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计负债
|
| | | $ | 162,024 | | | | | $ | 501,818 | | |
应付帐款 - 关联方
|
| | | | 3,000 | | | | | | 1,790,829 | | |
Line of credit
|
| | | | — | | | | | | 30,082 | | |
Notes payable
|
| | | | — | | | | | | 300,000 | | |
应付票据的当前部分 - 关联方
|
| | | | 906,768 | | | | | | 325,645 | | |
流动负债总额
|
| | | | 1,071,792 | | | | | | 2,948,374 | | |
应付票据 - 关联方,扣除当期部分和贴现后的净额
|
| | | | 473,325 | | | | | | — | | |
Total liabilities
|
| | | | 1,545,117 | | | | | | 2,948,374 | | |
股东权益(亏损) | | | | | | | | | | | | | |
优先股,面值$0.001;授权股份1,000万股,
截至2021年3月31日和2020年3月31日,未发行和发行任何股票 respectively |
| | | | — | | | | | | — | | |
Common stock, par value $0.001; 75,000,000 shares authorized,
截至2021年3月31日和2020年3月31日,已发行和已发行股票分别为56,197,331股和16,354,197股 |
| | | | 56,197 | | | | | | 16,354 | | |
新增实收资本
|
| | | | 23,617,834 | | | | | | 2,783,193 | | |
Accumulated deficit
|
| | | | (8,542,784) | | | | | | (5,377,743) | | |
股东权益合计(亏损)
|
| | | | 15,131,247 | | | | | | (2,578,196) | | |
总负债和股东权益
|
| | | $ | 16,676,364 | | | | | $ | 370,178 | | |
| | |
2021
|
| |
2020
|
| ||||||
运营费用 | | | | | | | | | | | | | |
Exploration costs
|
| | | $ | 673,545 | | | | | $ | 100,133 | | |
一般和行政费用
|
| | | | 1,160,979 | | | | | | 1,001,339 | | |
总运营费用
|
| | | | 1,834,524 | | | | | | 1,101,472 | | |
LOSS FROM OPERATIONS
|
| | | | (1,834,524) | | | | | | (1,101,472) | | |
OTHER EXPENSE | | | | | | | | | | | | | |
Interest income
|
| | | | 7,204 | | | | | | — | | |
Interest expense
|
| | | | (1,337,721) | | | | | | (12,801) | | |
Total other expense
|
| | | | (1,330,517) | | | | | | (12,801) | | |
NET LOSS
|
| | | $ | (3,165,041) | | | | | $ | (1,114,273) | | |
Net loss per share: | | | | | | | | | | | | | |
每股基本和摊薄净亏损
|
| | | $ | (0.12) | | | | | $ | (0.07) | | |
加权平均流通股: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 25,904,749 | | | | | | 16,054,675 | | |
| | |
2021
|
| |
2020
|
| ||||||
经营活动的现金流 | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,165,041) | | | | | $ | (1,114,273) | | |
将净亏损与经营活动中使用的现金净额进行调整: | | | | | | | | | | | | | |
基于股票的薪酬费用
|
| | | | 124,706 | | | | | | 110,897 | | |
为服务发行的普通股
|
| | | | — | | | | | | 85,000 | | |
Depreciation expense
|
| | | | 17,554 | | | | | | — | | |
债务贴现增加
|
| | | | 1,331,121 | | | | | | — | | |
流动资产和负债变动: | | | | | | | | | | | | | |
预付费用和其他资产
|
| | | | (67,959) | | | | | | 1,202 | | |
应付账款和应计费用
|
| | | | (257,626) | | | | | | 275,922 | | |
应付帐款 - 关联方
|
| | | | (422,000) | | | | | | 190,170 | | |
经营活动中使用的净现金
|
| | | | (2,439,245) | | | | | | (451,082) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (888,298) | | | | | | — | | |
购买矿产资产
|
| | | | (3,800,968) | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (4,689,266) | | | | | | — | | |
融资活动的现金流 | | | | | | | | | | | | | |
Payment of cash dividend
|
| | | | (4,357,246) | | | | | | — | | |
应付票据收益
|
| | | | 1,450,000 | | | | | | 300,000 | | |
出售普通股所得收益
|
| | | | 19,635,000 | | | | | | 100,000 | | |
行使普通股期权和认股权证所得收益
|
| | | | 1,011,000 | | | | | | 50,000 | | |
应付票据偿还 - 关联方
|
| | | | (333,646) | | | | | | — | | |
偿还信用额度,净额
|
| | | | (30,082) | | | | | | (5,083) | | |
融资活动提供的现金净额
|
| | | | 17,375,026 | | | | | | 444,917 | | |
现金及现金等价物净变化
|
| | | | 10,246,515 | | | | | | (6,165) | | |
期初现金和现金等价物
|
| | | | 146,425 | | | | | | 152,590 | | |
现金和现金等价物,期末
|
| | | $ | 10,392,940 | | | | | $ | 146,425 | | |
补充现金流信息: | | | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | 6,865 | | | | | $ | — | | |
缴纳所得税的现金
|
| | | $ | — | | | | | $ | — | | |
非现金投融资活动: | | | | | | | | | | | | | |
为投资矿产而发行的普通股
|
| | | $ | 1,320,000 | | | | | $ | — | | |
应付票据转换后发行的普通股
|
| | | $ | 1,750,000 | | | | | $ | — | | |
关联方应收账款和应计利息折算为关联方
note payable |
| | | $ | 1,447,997 | | | | | $ | — | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance March 31, 2019
|
| | | | 15,729,197 | | | | | $ | 15,729 | | | | | $ | 2,437,921 | | | | | $ | (4,263,470) | | | | | $ | (1,809,820) | | |
普通股换现金发行
|
| | | | 250,000 | | | | | | 250 | | | | | | 99,750 | | | | | | — | | | | | | 100,000 | | |
为服务发行的普通股
|
| | | | 250,000 | | | | | | 250 | | | | | | 84,750 | | | | | | — | | | | | | 85,000 | | |
为服务发行的股票期权
|
| | | | — | | | | | | — | | | | | | 110,897 | | | | | | — | | | | | | 110,897 | | |
行使股票期权
|
| | | | 125,000 | | | | | | 125 | | | | | | 49,875 | | | | | | 0 | | | | | | 50,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,114,273) | | | | | | (1,114,273) | | |
Balance March 31, 2020
|
| | | | 16,354,197 | | | | | | 16,354 | | | | | | 2,783,193 | | | | | | (5,377,743) | | | | | | (2,578,196) | | |
普通股换现金发行
|
| | | | 32,725,000 | | | | | | 32,725 | | | | | | 19,602,275 | | | | | | — | | | | | | 19,635,000 | | |
行权后发行的普通股
options |
| | | | 2,950,000 | | | | | | 2,950 | | | | | | 1,008,050 | | | | | | — | | | | | | 1,011,000 | | |
为投资发行的普通股
mineral properties |
| | | | 750,000 | | | | | | 750 | | | | | | 1,319,250 | | | | | | — | | | | | | 1,320,000 | | |
分配给购买选项的债务折扣
|
| | | | — | | | | | | — | | | | | | 1,305,000 | | | | | | — | | | | | | 1,305,000 | | |
无现金行使股票期权和认股权证
|
| | | | 501,467 | | | | | | 501 | | | | | | (501) | | | | | | — | | | | | | — | | |
转换后发行的普通股
of debt |
| | | | 2,916,667 | | | | | | 2,917 | | | | | | 1,747,083 | | | | | | — | | | | | | 1,750,000 | | |
基于股票的薪酬费用
|
| | | | — | | | | | | — | | | | | | 124,706 | | | | | | — | | | | | | 124,706 | | |
应付票据债务贴现 - 关联方
|
| | | | — | | | | | | — | | | | | | 86,024 | | | | | | — | | | | | | 86,024 | | |
Cash dividend
|
| | | | — | | | | | | — | | | | | | (4,357,246) | | | | | | — | | | | | | (4,357,246) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,165,041) | | | | | | (3,165,041) | | |
Balance at March 31, 2021
|
| | | | 56,197,331 | | | | | $ | 56,197 | | | | | $ | 23,617,834 | | | | | $ | (8,542,784) | | | | | $ | 15,131,247 | | |
| | |
Estimated
Useful Life (Years) |
| |
2021
|
| |
2020
|
| ||||||
Land
|
| | | | | | $ | 70,000 | | | | | $ | — | | |
Building
|
| |
39
|
| | | | 503,711 | | | | | | — | | |
家具和设备
|
| |
3 – 5
|
| | | | 330,125 | | | | | | 15,538 | | |
| | | | | | | | 903,836 | | | | | | 15,538 | | |
减去累计折旧
|
| | | | | | | (33,092) | | | | | | (15,538) | | |
财产和设备,净额
|
| | | | | | $ | 870,744 | | | | | $ | — | | |
| | |
2021
|
| |
2020
|
| ||||||
按联邦法定税率计算的所得税优惠
|
| | | $ | 664,659 | | | | | $ | 233,997 | | |
不可扣除的股票薪酬
|
| | | | (26,188) | | | | | | (41,138) | | |
不可抵扣的利息支出
|
| | | | (279,536) | | | | | | | | |
估值免税额变动
|
| | | | (358,935) | | | | | | (192,859) | | |
Tax benefit
|
| | | $ | — | | | | | $ | — | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets:
净营业亏损结转 |
| | | $ | 1,124,389 | | | | | $ | 703,077 | | |
挖掘属性的基础
|
| | | | 32,235 | | | | | | 32,235 | | |
减去:估值免税额
|
| | | | (1,094,247) | | | | | | (735,312) | | |
递延税金资产总额
|
| | | | 62,377 | | | | | | — | | |
物业和设备基础
|
| | | | (62,377) | | | | | | — | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding as of March 31, 2020
|
| | | | 2,662,500 | | | | | $ | 0.32 | | | | | | 4.78 | | | | | $ | 1,025,000 | | |
Options granted
|
| | | | 750,000 | | | | | | 1.92 | | | | | | 4.96 | | | | | | | | |
Options exercised
|
| | | | (2,587,500) | | | | | | 0.32 | | | | | | — | | | | | | — | | |
Outstanding as of March 31, 2021
|
| | | | 825,000 | | | | | | 1.77 | | | | | | 4.86 | | | | | | 285,000 | | |
截至2021年3月31日已归属或预期归属的期权
|
| | | | 75,000 | | | | | | 0.32 | | | | | | 3.84 | | | | | | 135,000 | | |
Options exercisable as of March 31, 2021
|
| | | | 75,000 | | | | | $ | 0.32 | | | | | | 3.84 | | | | | $ | 135,000 | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (In Years) |
| |||||||||
Outstanding as of March 31, 2020
|
| | | | 825,000 | | | | | $ | 0.40 | | | | | | 1.99 | | |
Warrants granted
|
| | | | — | | | | | | — | | | | | | — | | |
Warrants exercised
|
| | | | 825,000 | | | | | | 0.40 | | | | | | — | | |
Outstanding as of March 31, 2021
|
| | | | — | | | | | | — | | | | | | — | | |