NILAM RESOURCES INC.
(AN EXPLORATION STAGE COMPANY)
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(STATED IN U.S. DOLLARS)
|
|
|
|
|
| |
|
|
For the Six
Months Ended
October 31, 2012
|
|
For the Six
Months Ended
October 31, 2011
|
|
For the Period From
July 11, 2005
(Inception) to
October 31, 2012
|
CASH FLOWS USED IN OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income (loss) for the period
|
$
|
(22,448)
|
$
|
1,429,915
|
$
|
(10,013,032)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
Impairment of mineral properties
|
|
-
|
|
-
|
|
7,305,000
|
Gain on sale of mineral properties
|
|
-
|
|
(1,534,000)
|
|
(1,444,500)
|
Foreign exchange gain/loss
|
|
-
|
|
-
|
|
-
|
In-kind contribution of expenses
|
|
2,162
|
|
2,162
|
|
80,361
|
In-kind contribution of shares
|
|
-
|
|
-
|
|
30,003
|
Accretion interest
|
|
-
|
|
-
|
|
15,790
|
Loss on debt settlement (Note 5)
|
|
-
|
|
-
|
|
2,243,048
|
Settlement of accounts payable
|
|
-
|
|
-
|
|
(14,803)
|
Stock-based compensation
|
|
-
|
|
-
|
|
363,101
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Prepaid
|
|
-
|
|
-
|
|
-
|
Accounts receivable
|
|
-
|
|
-
|
|
-
|
Accounts payable and accrued expenses
|
|
25,227
|
|
87,817
|
|
1,000,509
|
Due to related parties
|
|
-
|
|
-
|
|
26,158
|
Net Cash Used In Operating Activities
|
|
4,941
|
|
(14,106)
|
|
(408,365)
|
|
|
|
|
|
|
|
CASH FLOWS USED IN INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Subscription received in advance
|
|
-
|
|
(24,540)
|
|
-
|
Subscription for marketable securities
|
|
(4,450)
|
|
|
|
(28,995)
|
Short-term loan (Note 7)
|
|
(500)
|
|
|
|
(6,020)
|
Purchase of mineral rights
|
|
-
|
|
(15,000)
|
|
(65,000)
|
Net Cash Used In Investing Activities
|
|
(4,950)
|
|
(39,540)
|
|
(100,015)
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Issuance of common shares
|
|
-
|
|
54,872
|
|
472,656
|
Notes payable related parties
|
|
-
|
|
-
|
|
10,338
|
Proceeds from convertible debenture
|
|
-
|
|
-
|
|
25,978
|
Net Cash Provided By Financing Activities
|
|
-
|
|
54,872
|
|
508,972
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
(9)
|
|
1,226
|
|
592
|
|
|
|
|
|
|
|
CASH AT BEGINNING OF PERIOD
|
|
601
|
|
1,502
|
|
-
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD
|
$
|
592
|
$
|
2,728
|
$
|
592
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information (Note 9)
|
|
|
|
|
|
|
Interest paid
|
|
-
|
|
-
|
|
-
|
Taxes paid
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
-
|
See accompanying notes to the interim consolidated financial statements.
8
NILAM RESOURCES INC.
(AN EXPLORATION STAGE COMPANY)
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF OCTOBER 31, 2012
NOTE 1. NATURE OF OPERATIONS
These consolidated interim financial statements inclusive of the accounts of the Nilam Resources Inc. and its Peruvian subsidiary Nilam Resources Peru SAC. Nilam Resources Inc. (an exploration stage company) (the Company) was incorporated under the laws of the State of Nevada on July 11, 2005. The Company is a natural resource exploration company with an objective of acquiring, exploring and if warranted and feasible, developing natural resource properties. On November 23, 2007, the Company incorporated Nilam Resources Peru SAC, in Peru, as a wholly-owned subsidiary. The purpose of the new subsidiary is to hold the Companys Peruvian properties and to carry on such business in Peru as is necessary to maintain, explore and develop the Companys properties. The continuation of the Company is in the exploration stage of its mineral property development and to date has not yet established any proven mineral reserves on its existing properties. The continued operations of the Company and the recoverability of the carrying value of its assets are ultimately dependent upon the ability of the Company to achieve profitable operations.
These financial statements have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities in the normal course of business. Management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive, or raise additional debt and/or equity capital. If the Company is unable to raise additional capital in the near future, due to the Companys liquidity problems, management expects that the Company will need to liquidate assets, seek additional capital on less favorable terms and/or pursue other remedial measures. These financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(A) Basis of Presentation
The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules and regulations of the Securities and Exchange Commission. The unaudited interim condensed consolidated financial statements included herein have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. The interim financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of such information. All such adjustments are of a normal recurring nature. Certain information and footnote disclosures, including a description of significant accounting policies normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America, have been condensed or omitted pursuant to such rules and regulations. The year-end balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. These interim financial statements should be read in conjunction with the financial statements and the notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended April 30, 2012, which was filed with the United States Securities and Exchange Commission on July 30, 2012.
The results of operations for the six months ended October 31, 2012 are not necessarily indicative of the results for any subsequent periods or the entire fiscal year ending April 30, 2013.
(B) Basis of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Nilam Resources Peru SAC. Intercompany accounts and transactions have been eliminated in consolidation.
(C) Use of Estimates
The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of the financial statements and revenues and expenses during the year reported. By their nature, these
9
estimates are subject to measurement uncertainty and the effect on the financial statements of changes in such estimates in future periods could be significant. Significant areas requiring managements estimates and assumptions are determining the fair value of transactions involving common stock, valuation and impairment losses on mineral property acquisitions and valuation of convertible debentures.
(D) Cash and Cash Equivalents
For purposes of the cash flow statements, the Company considers all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents.
(E) Mineral Properties
The Company is primarily engaged in the acquisition, exploration and development of mineral properties. Mineral property acquisition costs are initially capitalized when incurred. The Company assesses the carrying costs for impairment under Financial Accounting Standards Board Accounting Standards Codification (FASB ASC) 360-10, Property Plant and Equipment. The ASC requires mining companies to consider cash flows related to the economic value of mining assets (including mineral properties and rights) beyond those assets proven and probable reserves, as well as anticipated market price fluctuations, when testing the mining assets for impairment in accordance with FASB ASC 360-10.
(F) Investments
The Company classifies Investment as available-for-sale in its Consolidated Balance Sheets. Securities held for indefinite periods of time, including any securities that may be sold to assist in the clearing of payment service obligations or in the management of the investment portfolio, are classified as available-for-sale securities. These securities are recorded at fair value, with the net after-tax unrealized gain or loss recorded as a separate component of stockholder deficit. Realized gains and losses and other than-temporary impairments are recorded in the Consolidated Statements of Income (Loss).
(G) Loss Per Share
Basic and diluted net loss per common share is computed based upon the weighted average common shares outstanding as defined by FASB ASC 260, Earnings Per Share. Basic loss per share includes no dilution and it`s computed by dividing loss attributable to common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution of securities that could share in the earnings (loss) of the Company.
The common shares potentially issuable on conversion of outstanding warrants were not included in the calculation of weighted average number of shares outstanding because the effect would be anti-dilutive.
(H) Income Taxes
The Company accounts for income taxes under FASB ASC 740, Income Taxes. Under FASB ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to income in the years in which those temporary differences are expected to be recovered or settled. Under FASB ASC 740, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
(I) Foreign Currency Translation
The financial statements are presented in United States dollars. In accordance with FASB ASC 830-30, Translation of Financial Statements, foreign denominated monetary assets and liabilities are translated to their United States dollar equivalents using foreign exchange rates which prevailed at the balance sheet date. Revenue and expenses are translated at average rates of exchange during the year.
Related translation adjustments are reported as a separate component of stockholders equity, whereas gains or losses resulting from foreign currency transactions are included in results of operations.
10
(J) Business Segments
The Company operates in one industry segment within two geographical areas, Canada and Peru. The mineral property is held solely in the Peru segment.
(K) Concentration of Credit Risk
Cash includes deposits at a Canadian financial institution in US currency which is not covered by either the US FDIC limits or the Canadian CDI limits. The Company has placed its cash in a high credit quality financial institution.
(L) Fair Value of Financial Instruments
FASB ASC 820, Fair Value Measurements and Disclosures requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. FASB ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instruments categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. FASB ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:
| |
Level 1
|
Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
|
|
|
Level 2
|
Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
|
|
|
Level 3
|
Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
|
The Companys financial instruments consist principally of cash, investments, short-term loan and amounts due to related parties.
Pursuant to FASB ASC 820, the fair value of the Companys cash equivalents, investments, short term loan and amounts due to related parties are determined based on Level 1 inputs, which consist of quoted prices in active markets for identical assets. The Company believes that the recorded values of all of its other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
(M) Comprehensive Income
FASB ASC 220, Comprehensive Income establishes standards for the reporting and display of comprehensive income and its components in the financial statements. During the period ended October 31, 2012, the Company has other comprehensive income related to its investments in marketable securities (Note 4).
(N) Recently Adopted Accounting Policies
In December 2011, the FASB issued Accounting Standards Update (ASU) 2011-10, Property, Plant, and Equipment (Topic 360): Derecognition of in Substance Real Estate-a Scope Clarification. The amendments in this Update affect entities that cease to have a controlling financial interest in a subsidiary that is in substance real estate as a result of default on the subsidiarys nonrecourse debt. Under the amendments in this Update, when a parent (reporting entity) ceases to have a controlling financial interest in a subsidiary that is in substance real estate as a result of default on the subsidiarys nonrecourse debt, the reporting entity should apply the guidance in Subtopic 360-20 to determine whether it should derecognize the in substance real estate. Generally, a reporting entity would not satisfy the requirements to derecognize the in substance real estate before the legal transfer of the real estate to the lender and the extinguishment of the related nonrecourse indebtedness.
11
That is, even if the reporting entity ceases to have a controlling financial interest under Subtopic 810-10, the reporting entity would continue to include the real estate, debt, and the results of the subsidiarys operations in its consolidated financial statements until legal title to the real estate is transferred to legally satisfy the debt. The amendments in this Update should be applied on a prospective basis to deconsolidation events occurring after the effective date. Prior periods should not be adjusted even if the reporting entity has continuing involvement with previously derecognized in substance real estate entities. For public entities, the amendments in this Update are effective for fiscal years, and interim periods within those years, beginning on or after June 15, 2012.
For non-public entities, the amendments are effective for fiscal years ending after December 15, 2013, and interim and annual periods thereafter. Early adoption is permitted.
Adoption of this policy had no impact on the consolidated financial statements.
In December 2011, the FASB issued ASU 2011-12,
Comprehensive Income (Topic 220): Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05.
In order to defer only those changes in Update 2011-05 that relate to the presentation of reclassification adjustments, the paragraphs in this Update supersede certain pending paragraphs in Update 2011-05. Entities should continue to report reclassifications out of AOCI consistent with the presentation requirements in effect before Update 2011-05. All other requirements in Update 2011-05 are not affected by this Update, including the requirement to report comprehensive income either in a single continuous financial statement or in two separate but consecutive financial statements. Public entities should apply these requirements for fiscal years, and interim periods within those years, beginning after December 15, 2011. Nonpublic entities should begin applying these requirements for fiscal years ending after December 15, 2012, and interim and annual periods thereafter. Adoption of this policy had no impact on the consolidated financial statements.
In June 2011, the FASB issued ASU 2011-05,
Comprehensive Income (Topic 220):
Presentation of Comprehensive Income.
The amendments in this Update improve the comparability, clarity, consistency, and transparency of financial reporting and increase the prominence of items reported in other comprehensive income. To increase the prominence of items reported in other comprehensive income and to facilitate convergence of U.S. GAAP and IFRS, the option to present components of other comprehensive income as part of the statement of changes in stockholders equity was eliminated. The amendments require that all non-owner changes in stockholders equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In the two-statement approach, the first statement should present total net income and its components followed consecutively by a second statement that should present total other comprehensive income, the components of other comprehensive income, and the total of comprehensive income. All entities that report items of comprehensive income, in any period presented, will be affected by the changes in this Update. For public entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. For non-public entities, the amendments are effective for fiscal years ending after December 15, 2012, and interim and annual periods thereafter. The amendments in this Update should be applied retrospectively, and early adoption is permitted. Adoption of this policy had no impact on the consolidated financial statements.
(O) Recent Accounting Pronouncements
In December 2011, the FASB issued ASU 2011-11,
Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities.
The amendments in this Update affect all entities that have financial instruments and derivative instruments that are either (1) offset in accordance with either Section 210-20-45 or Section 815-10-45 or (2) subject to an enforceable master netting arrangement or similar agreement. The requirements amend the disclosure requirements on offsetting in Section 210-20-50. This information will enable users of an entitys financial statements to evaluate the effect or potential effect of netting arrangements on an entitys financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments in the scope of this Update. An entity is required to apply the amendments for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide the disclosures required by those amendments retrospectively for all comparative periods presented. This ASU is not expected to have a significant impact on the Companys financial statements.
NOTE 3. MINERAL PROPERTIES
Llippa Property
On December 10, 2007, the Company, through its wholly owned Peruvian subsidiary, entered into an agreement with MRC 1 Exploraciones EIRL of Peru, to purchase the Llippa Project, Peru, for $100,000. Llippa is a mineral claim consisting of two major mining concessions, the Prospera mine and La Prospera XXI. During fiscal 2012 the
12
Company recorded impairment on the property of $100,000 as there are no plans to continue exploration of the concessions.
NOTE 4. INVESTMENTS AND DEPOSITS
The Companys investments consist of 29,059,900 shares of Portage Resources Inc. The shares are carried at their market value at October 31, 2012, with any changes in value being recorded as other comprehensive income.
|
|
|
| |
|
Amortized Cost
$
|
Unrealized Gains
$
|
Unrealized Losses
$
|
Fair Value
$
|
October 31, 2012:
|
|
|
|
|
Equity securities
|
$1,488,495
|
-
|
(1,285,076)
|
203,419
|
NOTE 5. STOCKHOLDERS DEFICIT
For the six months ended October 31, 2012, the Company calculated imputed interest of $362 and fair value of a Director's fee of $1,800, which are all reflected as an in-kind contribution of expenses.
On July 12, 2011, the Company signed a subscription agreement for 1,680,000 common shares at $0.02 per share for cash. The shares were issued from treasury on May 16, 2012.
On June 15, 2011, the Company settled accounts payable of $21,272 through the issuance of 1,063,600 common shares with market value of $85,088. The difference between the carrying amount of the accounts payable and the market value of the common shares has been recorded as compensation expense. The shares were issued from treasury on May 16, 2012. (Note 6).
On December 1, 2011, the Company settled accounts payable of $28,038 through the issuance of 1,401,900 common shares with market value of $98,133. The difference between the carrying amount of the accounts payable and the market value of the common shares has been recorded as compensation expense. The shares were issued from treasury on May 16, 2012. (Note 6).
On February 1, 2012, the Company settled accounts payable of $19,800 through the issuance of 990,000 common shares with market value of $69,300. The difference between the carrying amount of the accounts payable and the market value of the common shares has been recorded as compensation expense. As the shares had not been issued from treasury at October 31, 2012, the Company has recorded a liability to issue common stock of $69,300(Note 6).
On December 1, 2011, the Company settled accounts payable of $31,485 through the issuance of 1,574,250 common shares with market value of $110,198. The difference between the carrying amount of the accounts payable and the market value of the common shares has been recorded as compensation expense. The shares were issued from treasury on May 16, 2012. (Note 6).
NOTE 6. RELATED PARTY TRANSACTIONS
On August 28, 2007, the Company issued a promissory note in the amount of $10,000 to a former director and officer of the Company. This promissory note is unsecured, bears no interest and is due on demand (Note 4). During fiscal 2008, the former director and officer loaned the Company a further $338. This loan is also unsecured, bears no interest and is due on demand.
As of October 31, 2012, $16,158 was owed to former directors and officers of the Company for expenses paid on behalf of the Company in fiscal 2009 and 2010.
During the period ended October 31, 2012, the Company issued 4,039,750 common shares to a consultant and shareholder of the Company for the settlement of accounts payable of $100,595 in fiscal 2012 (Note 5).
Included in the accounts payable is an amount of $49,031 due to a consultant and shareholder of the Company (April 30, 2012 - $65,917).
13
NOTE 7. SHORT-TERM LOAN
On November 30, 2011, the Company provided a loan of $5,520 to Portage Resources Inc., due on demand. The loan bears no interest for six months whereby non-payment after six months should incur a $100 per month non-compounded interest charge. The loan became on-demand on May 31, 2012. During the period ended October 31, 2012, interest accrual of $500 was added to the original loan receivable.
NOTE 8. COMPARATIVE FIGURES
Certain of the comparative figures have been classified to conform to the presentation adopted in the current period.
NOTE 9. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
During fiscal 2012, the Company settled accounts payable of $100,595 through the issuance of 4,039,750 common shares with market value of $293,419 (Notes 5 and 6).
During fiscal 2012, the Company sold its Linderos 4, Linderos 5, Rocas and Rocas I mineral property interests to Portage Resources Inc. in return for 28,500,000 common shares of Portage Resources Inc. valued at $1,459,500.
NOTE 10. CONTINGENCIES
There were no contingencies as at the report date.
NOTE 11. SUBSEQUENT EVENTS
There were no subsequent events as at the report date.
14