FORM 20-F/A
(Amendment No. 1)
|
o
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
OR
|
||
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For fiscal year ended December 31, 2013
|
||
OR
|
||
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from ____ to ______
|
||
OR
|
||
o
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Date of event requiring this shell company report:
|
Commission file number 001-32570 |
Suite 1201 – 1166 Alberni Street
|
Vancouver, British Columbia, Canada V6E 3Z3
|
Suite 1201 – 1166 Alberni Street
|
Vancouver, British Columbia, Canada V6E 3Z3
|
Part I
|
10
|
||
Item 1. Identity of Directors, Senior Management and Advisors |
10
|
||
Item 2. Offer Statistics and Expected Timetable |
10
|
||
Item 3. Key Information |
10
|
||
Item 4. Information on the Company |
26
|
||
Item 4A. Unresolved Staff Comments |
86
|
||
Item 5. Operating and Financial Review and Prospects |
86
|
||
Item 6. Directors, Senior Management and Employees |
97
|
||
Item 7. Major Shareholders and Related Party Transactions |
120
|
||
Item 8. Financial Information |
121
|
||
Item 9. The Offer and Listing |
122
|
||
Item 10. Additional Information |
123
|
||
Item 11. Quantitative and Qualitative Disclosures about Market Risk |
134
|
||
Item 12. Description of Securities Other than Equity Securities |
136
|
||
Part II
|
136
|
||
Item 13. Defaults, Dividend Arrearages and Delinquencies |
136
|
||
Item 14. Material Modifications to the Rights of Security Holders and Use of Proceeds |
136
|
||
Item 15. Controls and Procedures |
136
|
||
Item 16. [Reserved] |
137
|
||
Item 16A. Audit Committee Financial Expert |
137
|
||
Item 16B. Code of Ethics |
137
|
||
Item 16C. Principal Accountant Fees and Services |
138
|
||
Item 16D. Exemptions from the Listing Standards for Audit Committees |
138
|
||
Item 16E. Purchases of Equity Securities by the Issuer and Affiliated Purchasers |
138
|
||
Item 16F. Changes in Registrants Certifying Accountant |
138
|
||
Item 16G. Corporate Governance |
138
|
||
Item 16H. Mine Safety Disclosure |
139
|
Part III
|
139
|
|
Item 17. Financial Statements |
139
|
|
Item 18. Financial Statements |
139
|
|
Item 19. Exhibits |
173
|
|
SIGNATURES
|
174
|
● |
the future prices of copper, gold, molybdenum and silver;
|
● |
the estimation of mineral reserves and resources;
|
● |
the realization of mineral reserve and resource estimates;
|
● |
anticipated future production and cash flows;
|
● |
the potential impact of future exploration results on Ann Mason mine design and economics;
|
● |
anticipated capital and operating costs;
|
● |
the funding and development of the Oyu Tolgoi underground mine;
|
● |
the expected timing of initial production from Lift 1 of the Oyu Tolgoi underground mine;
|
● |
discussions with the Government of Mongolia, Rio Tinto, OTLLC and Turquoise Hill on a range of issues including Entrée’s interest in the Joint Venture Property, the Shivee Tolgoi and Javhlant mining licences and certain material agreements;
|
● |
potential actions by the Government of Mongolia with respect to the Shivee Tolgoi and Javhlant mining licences and Entrée’s interest in the Joint Venture Property, including the filing of legal proceedings against Entrée;
|
● |
the potential for Entrée to be included in or otherwise receive the benefits of the Investment Agreement or another similar agreement;
|
● |
the potential for the Government of Mongolia to seek to directly or indirectly invest in Entrée’s interest in the Hugo North Extension and Heruga deposits;
|
● |
the potential impact of amendments and proposed amendments to the laws of Mongolia;
|
● |
statements regarding the expected release date of the feasibility study for the Oyu Tolgoi project;
|
● |
potential size of a mineralized zone;
|
● |
potential expansion of mineralization;
|
● |
potential discovery of new mineralized zones;
|
● |
potential types of mining operations;
|
● |
government regulation of exploration and mining operations;
|
● |
the potential application of the Government of Mongolia’s Resolution 140 and Resolution 175 to the Shivee Tolgoi and Javhlant licences;
|
● |
potential metallurgical recoveries and grades;
|
● |
plans for future exploration and/or development programs and budgets;
|
● |
permitting time lines;
|
● |
anticipated business activities;
|
● |
corporate strategies;
|
● |
requirements for additional capital;
|
● |
uses of funds;
|
● |
proposed acquisitions and dispositions of assets;
|
● |
risks related to officers and directors becoming associated with other natural resource companies which may give rise to conflicts of interests;
|
● |
risks that the Company could be deemed a passive foreign investment company (“PFIC”), which could have negative consequences for U.S. investors;
|
● |
risks related to differences in United States and Canadian reporting of reserves and resources;
|
● |
risks related to the potential inability of U.S. investors to enforce civil liabilities against the Company or its directors, controlling persons and officers; and
|
● |
risks related to the Company being a foreign private issuer under U.S securities laws.
|
Glossary of Mining Terms
|
||
Alteration
|
A change in the minerals or chemistry of a rock as a result of chemical reactions with hydrothermal fluids. Alteration zones are areas of altered rock that commonly surround hydrothermal mineral deposits.
|
|
Anomaly
|
A departure from the norm which may indicate the presence of mineralization in the underlying bedrock. Common anomalies encountered during mineral exploration are: IP, magnetic, and geochemical.
|
|
Assay
|
The chemical analysis of an ore, mineral or concentrate of metal to determine the precise quantity of specific metals or elements.
|
|
Block caving
|
A low-cost method of mining in which large blocks of ore are undercut by tunnels and caverns, causing the ore to break or cave under its own weight.
|
|
Chip sample
|
A sample of rock collected by chipping rock fragments continuously along a width of rock exposure. The intent is to collect an equal volume of rock along the length of the sample.
|
|
Claim
|
An area of ground in which the mineral rights have been acquired; also called a tenement, exploration licence or exploration concession.
|
|
Concentrate
|
Finely ground product of the milling process containing a high percentage of the valuable metal(s). This product is generally sent to smelters for further processing and refining. The concentrate from Ann Mason is expected to contain approximately 30% copper.
|
|
CuEq
|
A copper equivalent is the grade of one commodity converted to the equivalent grade of copper using metal prices and adjusted for mill recovery rates. Entrée uses this calculation for our Mongolian assets and for our Nevada assets.
|
|
Cut-off grade
|
The lowest grade of mineral resources considered economic; used in the calculation of reserves and resources in a given deposit.
|
|
Deposit
|
A mineral occurrence of sufficient size and grade that it might, under favourable circumstances, be considered to have economic potential.
|
|
Drill core
|
A long, continuous cylindrical sample of rock brought to surface by diamond drilling.
|
|
Diamond drilling
|
A method of rotary drilling in rock, usually for exploratory purposes, using hollow diamond-crowned bits to obtain core for examination. Provides material for assays and for geological observation.
|
|
Fault
|
A fracture in rock along which the adjacent rock units are relatively displaced.
|
|
Feasibility Study (FS)
|
A comprehensive technical and economic study of the selected development option for a mineral project that includes appropriately detailed assessments of realistically assumed mining, processing, metallurgical, economic, marketing, legal, environmental, social and governmental considerations together with any other relevant operational factors and detailed financial analysis, that are necessary to demonstrate at the time of reporting that extraction is reasonably justified (economically mineable). The results of the study may reasonably serve as the basis for a final decision by a proponent or financial institution to proceed with, or finance, the development of the project. The confidence level of the study will be higher than that of a Pre-Feasibility Study.
|
|
Flotation
|
A milling process by which some mineral particles are induced to become attached to bubbles of froth and to float, and others to sink, so that the valuable minerals are concentrated and separated from the minerals without value.
|
Grade
|
The relative quantity or the percentage of ore-mineral or metal content in an orebody.
|
|
Gravity
|
A method of ground geophysical surveying that measures the gravitational field at a series of different locations. This data determines the different densities of the underlying rock and can show anomalous density or mass deficits that can be used to define targets of interest.
|
|
Heap leach
|
A lower-cost process used for the recovery of oxidized copper or gold from weathered low-grade ore. Crushed mineralized material is “heaped” on impervious pads and leached by the percolation of a leach liquid trickling through the beds and dissolving the metal. The metals are recovered from the solution by conventional methods (see “solvent extraction/electrowinning”).
|
|
Induced Polarization (IP)
|
A method of ground geophysical surveying employing an electrical current to determine indications of mineralization.
|
|
Intrusive/Intrusion
|
Rock which while molten, penetrated into or between other rocks but solidified before reaching the surface.
|
|
Metallurgy
|
The science of working metals, comprehending the whole process of separating them from other matters in the ore, smelting, refining, and parting them; sometimes, in a narrower sense, only the process of extracting metals from their ores.
|
|
Mineral Resource
|
A concentration or occurrence of diamonds, natural solid inorganic material, or natural solid fossilized organic material including base and precious metals, coal, and industrial minerals in or on the Earth’s crust in such form and quantity and of such a grade or quality that it has reasonable prospects for economic extraction. The location, quantity, grade, geological characteristics and continuity of a Mineral Resource are known, estimated or interpreted from specific geological evidence and knowledge.
Mineral Resources are sub-divided, in order of increasing geological confidence, into Inferred, Indicated and Measured categories. An Inferred Mineral Resource has a lower level of confidence than that applied to an Indicated Mineral Resource. An Indicated Mineral Resource has a higher level of confidence than an Inferred Mineral Resource but has a lower level of confidence than a Measured Mineral Resource.
· Inferred Mineral Resource: an ‘Inferred Mineral Resource’ is that part of a Mineral Resource for which quantity, grade or quality can be estimated on the basis of geological evidence and limited sampling and reasonably assumed, but not verified, geological and grade continuity. The estimate is based on limited information and sampling gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes.
· Indicated Mineral Resource: an ‘Indicated Mineral Resource’ is that part of a Mineral Resource for which quantity, grade or quality, densities, shape and physical characteristics, can be estimated with a level of confidence sufficient to allow the appropriate application of technical and economic parameters, to support mine planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough for geological and grade continuity to be reasonably assumed.
· Measured Mineral Resource: a ‘Measured Mineral Resource’ is that part of a Mineral Resource for which quantity, grade or quality, densities, shape, and physical characteristics are so well established that they can be estimated with confidence sufficient to allow the appropriate application of technical and economic parameters, to support production planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration, sampling and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough to confirm both geological and grade continuity.
|
Mineral Reserve
|
A Mineral Reserve is the economically mineable part of a Measured or Indicated Mineral Resource demonstrated by at least a Preliminary Feasibility Study. This Study must include adequate information on mining, processing, metallurgical, economic and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified. A Mineral Reserve includes diluting materials and allowances for losses that may occur when the material is mined.
Mineral Reserves are sub-divided in order of increasing confidence into Probable Mineral Reserves and Proven Mineral Reserves. A Probable Mineral Reserve has a lower level of confidence than a Proven Mineral Reserve.
· Probable Mineral Reserve: a ‘Probable Mineral Reserve’ is the economically mineable part of an Indicated and, in some circumstances, a Measured Mineral Resource demonstrated by at least a Preliminary Feasibility Study. This Study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified.
· Proven Mineral Reserve: a ‘Proven Mineral Reserve’ is the economically mineable part of a Measured Mineral Resource demonstrated by at least a Preliminary Feasibility Study. This Study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction is justified.
|
|
Net smelter returns (NSR)
|
The gross proceeds that the owner of a mining property receives from the sale of products less deductions of certain limited costs including smelting, refining, transportation and insurance costs.
|
|
NSR royalty
|
The percentage of net smelter returns that the mine is obligated to pay to the royalty holder.
|
|
Net present value (NPV)
|
The present value of the total revenue stream for the proposed mine taking into account a discount rate for future revenue and costs, and current capital costs.
|
|
NI 43-101
|
National Instrument 43-101 – Standards of Disclosure for Mineral Projects of the Canadian Securities Administrators establishes the standards for disclosure of scientific and technical information regarding mineral projects that is intended to be, or reasonably likely to be, made available to the Canadian public.
|
|
Open Pit Mining
|
A form of mining designed to extract minerals that lie near the surface. Waste, or overburden is first removed and the mineral-bearing rock is broken, removed and processed to remove the valuable metal. (Similar terms: Opencast Mining, Open Cut Mining).
|
|
Ore
|
The naturally occurring material from which a mineral or minerals of economic value can be extracted at a reasonable profit. Also, the mineral(s) thus extracted.
|
Oxidation
|
A chemical reaction caused by exposure to oxygen which results in a change in the chemical composition of a mineral.
|
|
Oxidized or oxide minerals
|
Oxide- and carbonate-based minerals formed by the weathering of sulphide minerals. Examples at the Ann Mason project include: malachite, turquoise and chrysocolla.
|
|
Porphyry
|
An igneous rock of any composition that contains conspicuous, large mineral crystals in a fine-grained groundmass; a porphyritic igneous rock.
|
|
Porphyry copper deposit
|
A large mineral deposit, typically within porphyry rocks, that contains disseminated copper sulphide and other minerals. Such deposits are mined in bulk on a large scale, generally in open pits, for copper and possibly by-product molybdenum, gold and silver. Many deposits are several kilometres across, and generally less than 1% copper.
|
|
Preliminary Economic Assessment (PEA)
|
A study, other than a Pre-Feasibility or Feasibility Study, that includes an economic analysis of the potential viability of mineral resources.
|
|
Prefeasibility Study
|
A comprehensive study of a range of options for the technical and economic viability of a mineral project that has advanced to a stage where a preferred mining method, in the case of underground mining, or the pit configuration, in the case of an open pit, is established and an effective method of mineral processing is determined. It includes a financial analysis based on reasonable assumptions on mining, processing, metallurgical, economic, marketing, legal, environmental, social and governmental considerations and the evaluation of any other relevant factors which are sufficient for a Qualified Person, acting reasonably, to determine if all or part of the Mineral Resource may be classified as a Mineral Reserve.
|
|
Qualified Person (QP)
|
Nn individual defined under NI 43-101 who is an engineer or geoscientist with at least five years of experience in mineral exploration, mine development or operation or mineral project assessment, or any combination of these; has experience relevant to the subject matter of the mineral project and the technical report; and is a member or licensee in good standing of a professional association.
|
|
Quality assurance/quality control (QA/QC)
|
Quality Assurance is information collected to demonstrate and quantify the reliability of assay data. Quality Control consists of procedures used to maintain a desired level of quality in an assay database.
|
|
Reverse circulation (RC) drilling
|
A type of percussion drilling where a hammer force is transmitted down a length of steel drill rods to a rotating bit that breaks the rock into chips. The method involves forcing air and/or water down the outer chamber of twin-walled drill rods to the drill bit where the rock chips are picked up and driven back to the surface through the inner chamber of the rods. RC drilling is faster and less expensive than diamond drilling. However, RC drilling only produces fragments and chips of broken rock, so less geological information is available than would be obtained from drill core.
|
|
Smelter
|
Any metallurgical operation in which metal is separated by fusion from those impurities with which it may be chemically combined or physically mixed, such as in ores.
|
|
Solvent extraction/electrowinning (SX/EW)
|
A process to recover metallic copper from acidic heap leach solutions (see “heap leach”) by selectively collecting the copper with an organic solvent. Copper is then removed from the organic solution into an electrolytic solution and then metallic (anode) copper produced by applying an electric current across the solution. The heap leach and SX/EW process is generally lower cost than conventional treatment of sulphide ores and can treat lower grades.
|
Strip ratio
|
The ratio of waste rock that must be removed for every tonne of ore that is mined in an open pit.
|
|
Stripping
|
The removal of earth or non-ore rock materials as required to gain access to the desired ore or mineral materials; the process of removing overburden or waste material in a surface mining operation.
|
|
Sulphide mineralization
|
Compounds of sulphur with other metallic elements. Common copper examples are chalcopyrite and bornite.
|
|
Tailings
|
The fine, sandy material without valuable metals remaining after the treatment of ground ore resulting in the removal of the valuable metals and production of concentrate (see “concentrate”).
|
|
Trench
|
In geological exploration, a narrow, shallow ditch cut across a mineral showing or deposit to obtain samples or to observe rock character.
|
|
Underground Mining
|
Extraction of ores, rocks and minerals from below the surface of the ground. Generally access to the underground mine workings is through an adit (sub-horizontal entrance in the side of a hill), down a sub-vertical mine shaft or through some other tunnel configuration. Generally higher cost than open pit mining.
|
|
Units of Measure
|
||
Annum (year)
|
a
|
|
Billion
|
B
|
|
Billion tonnes
|
Bt
|
|
Cubic metre
|
m3
|
|
Day
|
d
|
|
Degree
|
°
|
|
Degrees Celsius
|
°C
|
|
Dollar (American)
|
$
|
|
Gram
|
g
|
|
Grams per tone
|
g/t
|
|
Greater than
|
>
|
|
Hectare (10,000 m2)
|
ha
|
|
Kilometre
|
km
|
|
Kilo troy ounces
|
koz
|
|
Kilovolt
|
kV
|
|
Kilowatt hour
|
kWh
|
|
Kilowatt hours per tonne (metric)
|
kWh/t
|
Less thank
|
<
|
|
Litre
|
L
|
|
Litres per second
|
L/s
|
|
Litres per tone
|
L/t
|
|
Metre
|
m
|
|
Metres above sea level
|
masl
|
|
Metres per second
|
m/s
|
|
Microns
|
µm
|
|
Millimetre
|
mm
|
|
Million
|
M
|
|
Million pounds
|
Mlb
|
|
Million ounces
|
Moz
|
|
Million tones
|
Mt
|
|
Minute (geographic coordinate)
|
'
|
|
Ounce
|
oz
|
|
Parts per million
|
ppm
|
|
Percent
|
%
|
|
Pound(s)
|
lb
|
|
Second (geographic coordinate)
|
"
|
|
Square centimetre
|
cm2
|
|
Square kilometre
|
km2
|
|
Square metre
|
m2
|
|
Three Dimensional
|
3D
|
|
Tonne (1,000 kg)
|
t
|
|
Tonnes per day
|
tpd
|
|
Tonnes per cubic metre
|
t/m3
|
|
Tonnes per year
|
t/a
|
A.
|
Selected Financial Data
|
December 31 | ||||||||||||||||||||
2013
|
2012
|
2011
|
2010
|
2009
|
||||||||||||||||
Exploration
|
$ | 5,808,316 | $ | 7,966,902 | $ | 17,532,831 | $ | 11,800,772 | $ | 9,324,109 | ||||||||||
General and administrative
|
5,510,641 | 4,295,800 | 4,921,284 | 5,374,339 | 3,524,826 | |||||||||||||||
Consultancy and advisory fees
|
1,941,130 | - | - | - | - | |||||||||||||||
Stock-based compensation
|
1,422,297 | 1,207,878 | 991,161 | 2,897,845 | 4,183,677 | |||||||||||||||
Impairment of mineral property interests
|
437,732 | 486,746 | 531,005 | - | - | |||||||||||||||
Current income tax expense
|
319,112 | - | 152,190 | - | - | |||||||||||||||
Interest expense
|
260,453 | 229,359 | 151,952 | 44,103 | 17,979 | |||||||||||||||
Loss from equity investee
|
146,051 | 1,012,156 | 2,397,085 | 985,441 | 169,508 | |||||||||||||||
Depreciation
|
102,941 | 150,654 | 196,221 | 203,086 | 156,144 | |||||||||||||||
Gain on sale of investments
|
- | - | (3,326,275 | ) | - | - | ||||||||||||||
Fair value adjustment of asset backed commercial papers
|
(147,564 | ) | - | - | - | - | ||||||||||||||
Interest income
|
(431,596 | ) | (190,449 | ) | (342,343 | ) | (287,536 | ) | (415,720 | ) | ||||||||||
Gain on sale of mineral property interest
|
(451,892 | ) | (104,914 | ) | (1,574,523 | ) | - | - |
Foreign exchange loss (gain)
|
(1,113,728 | ) | (187,773 | ) | 491,504 | (403,230 | ) | 141,731 | ||||||||||||
Deferred income tax (recovery) expense
|
(2,381,868 | ) | 329,770 | (4,981,884 | ) | (545,412 | ) | - | ||||||||||||
Net loss for the year
|
11,422,025 | 15,196,129 | 17,140,208 | 20,069,408 | 17,102,254 | |||||||||||||||
Net loss per share, basic and diluted
|
(0.08 | ) | (0.12 | ) | (0.15 | ) | (0.19 | ) | (0.18 | ) | ||||||||||
Total assets
|
97,395,105 | 64,173,530 | 74,589,810 | 81,359,098 | 45,804,120 | |||||||||||||||
Total long term liabilities
|
50,956,860 | 15,286,041 | 13,720,492 | 16,158,190 | 676,083 | |||||||||||||||
Working capital(1)
|
46,394,496 | 4,699,256 | 19,004,136 | 21,268,201 | 40,874,503 | |||||||||||||||
Weighted average number of common shares outstanding
|
143,847,888 | 128,650,791 | 115,978,815 | 105,814,724 | 94,665,330 |
(1)
|
Working capital is defined as Current Assets less Current Liabilities.
|
2013
|
2012
|
2011
|
2010
|
2009
|
||||||||||||||||
High for period
|
1.0697 | 1.0418 | 1.0604 | 1.0778 | 1.3000 | |||||||||||||||
Low for period
|
0.9839 | 0.9710 | 0.9449 | 0.9946 | 1.0292 | |||||||||||||||
End of period
|
1.0636 | 0.9949 | 1.0170 | 0.9946 | 1.0466 | |||||||||||||||
Average for period
|
1.0301 | 0.9994 | 0.9893 | 1.0301 | 1.1415 | |||||||||||||||
September
|
October
|
November
|
December
|
January
|
February
|
|||||||||||||||||||
2013
|
2013
|
2013
|
2013
|
2014
|
2014
|
|||||||||||||||||||
High
|
1.0533 | 1.0456 | 1.0599 | 1.0697 | 1.1171 | 1.1140 | ||||||||||||||||||
Low
|
1.0237 | 1.0284 | 1.0415 | 1.0577 | 1.0614 | 1.0953 | ||||||||||||||||||
B.
|
Capitalization and Indebtedness
|
C.
|
Reasons for the Offer and Use of Proceeds
|
D.
|
Risk Factors
|
A.
|
History and Development of the Company
|
March 2011
|
Mr. Alan Edwards is appointed to the Company’s Board of Directors. Mr. Edwards has extensive engineering, construction and operational experience in various jurisdictions around the world.
|
July 2011
|
Entrée acquires Honey Badger Exploration Inc.’s remaining 49% interest in the Blackjack property (now part of the Ann Mason Project), Yerington, Nevada.
|
November 2011
|
The Company closes a marketed offering of 10,000,000 common shares at a price of C$1.25 per common share. Rio Tinto Exploration Canada Inc. exercises its pre-emptive rights in full and purchases an additional 1,482,216 common shares at the offering price. Total gross proceeds from the offering are C14,352,770 and are used to fund ongoing exploration on the Ann Mason Project, Yerington, Nevada and Shivee West project, Mongolia, and for general corporate purposes.
|
December 2011
|
The Company announces that the over-allotment option has been exercised and the underwriters will purchase an additional 1,150,000 cCommon shares at a price of C$1.25 per common share. The over-allotment closes on January 4, 2012. Rio Tinto Exploration Canada Inc. exercises its pre-emptive rights in full and purchases an additional 170,455 common shares at the offering price.
|
January – June 2013
|
Through a combination of staking and purchase agreements, Entrée acquires additional key ground within and contiguous to the boundaries of the Ann Mason Project.
|
January 2012
|
The Company announces the final results of its drilling program at Shivee West, Mongolia, which targeted near-surface epithermal gold mineralization. A new gold zone (Argo Zone) was discovered 250 metres beyond the previously known area of gold mineralization (Zone III).
|
February 2012
|
The Company announces it has retained the services of AGP Mining Consultants Inc. to begin preparation of the PEA of the Ann Mason deposit in Nevada. A program to re-assay portions of the Anaconda historical core to provide additional gold, silver and molybdenum data is also underway.
|
March 2012
|
The Company announces the release of an updated mineral resource estimate for the Ann Mason deposit, which converts a large percentage of the previous inferred mineral resources to the indicated category and expands the overall size of the deposit.
|
The Company announces that it has filed an updated technical report on the Lookout Hill property, which discusses the impact on the Hugo North Extension and Heruga deposits of Oyu Tolgoi LLC’s updated mine plan for the Reserve Case.
|
|
April 2012
|
Ivanhoe Mines Ltd. and Rio Tinto International Holdings Limited sign a Memorandum of Understanding which establishes Rio Tinto International Holdings Limited’s support for a series of funding measures expected to cover all projected capital requirements for the Oyu Tolgoi project for the next 4-5 years. Rio Tinto International Holdings Limited also assumes responsibility for the management of all exploration work on the Lookout Hill joint venture property.
|
Entrée mobilizes a field crew to Mongolia to focus on geological mapping, excavator trenching and sampling in the Zone III, Argo Zone and Khoyor Mod areas.
|
|
June 2012
|
Turquoise Hill Resources Ltd. announces that phase 1 construction of the Oyu Tolgoi project is 90% complete and that first development ore has been delivered to the crusher.
|
Mr. Gorden Glenn joins the Company’s Board of Directors. Mr. Glenn has over 20 years of mining exploration and investment banking experience.
|
|
October 2012
|
The Company announces the results of its PEA on the Ann Mason deposit, which will assist Entrée in advancing the Ann Mason Project towards development.
|
The Company announces the first resource estimate for the Blue Hill copper deposit, located 1.5 kilometres northwest of the Ann Mason copper-molybdenum porphyry deposit. The near surface, easily leachable material could enhance the entire Ann Mason Project through the potential production from copper oxide in the early stages of Ann Mason development.
|
|
November 2012
|
Oyu Tolgoi LLC announces that a power supply deal for the Oyu Tolgoi project has been finalized. This allowed Oyu Tolgoi LLC to complete commissioning of the ore-processing equipment on December 27, 2012, leading to the first production of copper-gold concentrate from Oyu Tolgoi LLC’s Southern Oyu open pits. Phase 1 construction is essentially complete.
|
January 2013
|
First ore from the first phase of the Oyu Tolgoi project (the Southern Oyu open pits) is processed through the concentrator, followed shortly by production of the first copper-gold concentrate.
|
February 2013
|
Entrée enters into a comprehensive financing package with Sandstorm Gold Ltd. for gross proceeds of approximately $55 million.
|
Entrée receives notice from the Mineral Resources Authority of Mongolia that the Ministry of Mining has cancelled the July 10, 2009 Order of the Ministry of Mineral Resources and Energy registering the Hugo Dummett (including the Hugo North Extension) and Heruga reserves. The notice further advises that any transfer, sale or lease of the Shivee Tolgoi and Javhlant mining licences is temporarily restricted. Entrée initiates discussions with representatives of the Mongolian Government, including the Ministry of Mining, as well as other Oyu Tolgoi stakeholders, in order to resolve the temporary restriction on the transfer of the mining licences.
|
|
March 2013
|
The Company closes its private placement of 17,857,142 common shares at a price of C$0.56 per common share to Sandstorm Gold Ltd.
|
April 2013
|
Entrée initiates a combined reverse circulation and core drilling program at its Ann Mason Project in Nevada, to test for extensions of mineralization, and to potentially extend the mineralization within the current Ann Mason pit design and reduce the waste-to-mineralization strip ratio.
|
Turquoise Hill Resources Ltd. reports that Rio Tinto has signed commitment letters with 15 global banks that lock in pricing and terms for long-term project financing for underground development at Oyu Tolgoi.
|
June 2013
|
The Rt. Honourable Lord Howard of Lympne succeeds James Harris as non-executive Chairman of the Company’s Board of Directors. Mr. Harris assumes the role of non-executive Deputy Chairman.
|
Entrée begins baseline environmental studies at Ann Mason, including wildlife, biology, archaeology and cultural surveys, which will be used to expand the area covered under the existing Plan of Operations.
|
|
July 2013
|
The first shipment of copper concentrate leaves the Oyu Tolgoi open pit copper and gold mine in Mongolia for customers in China.
|
After receiving notification from the Government of Mongolia that project financing for Oyu Tolgoi will now require approval by the Mongolian Parliament, Turquoise Hill Resources Ltd. announces that funding and development of the Oyu Tolgoi underground will be delayed until all matters with the Mongolian Government can be resolved and a new timetable has been agreed.
|
|
September 2013
|
The Company announces the results for its combined core and reverse circulation drilling program on the Ann Mason Project in Nevada.
|
The Oyu Tolgoi open pit mine achieves official Commencement of Production, as defined in the 2009 Oyu Tolgoi Investment Agreement.
|
|
October 2013
|
The Company announces that it has been advised that the temporary transfer restriction on the Shivee Tolgoi and Javhlant mining licences in Mongolia will be lifted and that the reserves for the joint venture deposits as approved through the July 10, 2009 Order of the Ministry of Mineral Resources and Energy will stand as originally presented. Entrée continues discussions with Oyu Tolgoi stakeholders, including the Government of Mongolia, regarding issues arising from Entrée’s exclusion from the 2009 Oyu Tolgoi Investment Agreement.
|
·
|
25.7% of the Company’s share of gold and silver, and 2.5% of the Company’s share of copper, produced from the portion of the Shivee Tolgoi mining licence included in the Joint Venture Property (represented by the shaded upper right portion of Figure 1); and
|
·
|
33.8% of the Company’s share of gold and silver, and 2.5% of the Company’s share of copper, produced from the Javhlant mining licence (represented by the lower hatched portion of Figure 1).
|
·
|
The Entrée-OTLLC Joint Venture covers 39,807 hectares (“ha”) consisting of the eastern portion of the Shivee Tolgoi and all of the Javhlant mining licences. The Joint Venture Property is contiguous with, and on three sides (to the north, east and south) surrounds OTLLC’s Oyu Tolgoi mining licence. The Joint Venture Property hosts the Hugo North Extension deposit and the Heruga deposit. OTLLC is the manager of the Entrée-OTLLC Joint Venture.
|
·
|
The portion of the Shivee Tolgoi mining licence outside of the Joint Venture Property (“Shivee West”) covers an area of 35,173 ha. Shivee West is 100% owned by Entrée but is subject to a first right of refusal by OTLLC.
|
Licence Name
|
Licence Number
|
Date Granted
|
Renewal Date
|
Expiration Date
|
Javhlant
|
15225A
|
October 27, 2009
|
October 27, 2039
|
TBD
|
Shivee Tolgoi
|
15226A
|
October 27, 2009
|
October 27, 2039
|
TBD
|
Deposit
|
Tonnage
(Mt)
|
Copper
(%)
|
Gold
(g/t)
|
Silver
(g/t)
|
Molybdenum
(ppm)
|
CuEq
(%)
|
||||
Hugo North Extension Deposit
|
||||||||||
Indicated Shivee Tolgoi
(Hugo North Extension)
|
132
|
1.65
|
0.55
|
4.09
|
35.7
|
2.00
|
||||
Inferred Shivee Tolgoi
(Hugo North Extension)
|
134
|
0.93
|
0.25
|
2.44
|
23.6
|
1.09
|
||||
Heruga Deposit
|
||||||||||
Inferred Javhlant
(Heruga)
|
1,824
|
0.38
|
0.36
|
1.35
|
110
|
0.67
|
||||
Deposit
|
Contained Metal
|
|||||||||
Copper
(Mlb)
|
Gold
(Moz)
|
Silver
(Moz)
|
Molybdenum
(Mlb)
|
CuEq
(Mlb)
|
||||||
Hugo North Extension Deposit
|
||||||||||
Indicated Shivee Tolgoi
(Hugo North Extension)
|
4,800
|
2.32
|
17.4
|
10.4
|
5,810
|
|||||
Inferred Shivee Tolgoi
(Hugo North Extension)
|
2,760
|
1.08
|
10.5
|
7.0
|
3,230
|
|||||
Heruga Deposit
|
||||||||||
Inferred Javhlant
(Heruga)
|
15,190
|
21.2
|
79.4
|
444
|
26,850
|
● |
CuEq has been calculated using assumed metal prices of $1.35/lb for copper, $650/oz for gold, and $10.00 for molybdenum. The equivalence formula was calculated assuming that gold and molybdenum recovery was 91% and 72% of copper recovery respectively. CuEq was calculated using the formula: CuEq% = Cu% + ((Au g/t*18.98)+(Mo g/t*.01586))/29.76. Silver is not included in the CuEq calculation.
|
● |
The contained copper, gold and molybdenum in the tables have not been adjusted for metallurgical recovery.
|
● |
The 0.37% CuEq cut-off is highlighted as the base case resource for underground bulk mining.
|
● | Mineral resources that are not mineral reserves do not have demonstrated economic viability. |
Table 2
Entrée-OTLLC Joint Venture Mineral Reserve, Effective March 25, 2013
|
||||||||
Classification
|
Ore
(Mt)
|
NSR
($/t)
|
Cu
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Cu
(M lb)
|
Au
(Moz)
|
Ag
(koz)
|
Proven
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Probable
|
31
|
95.21
|
1.73
|
0.62
|
3.74
|
1,090
|
521
|
3,229
|
Total Entrée-OTLLC Joint Venture
|
31
|
95.21
|
1.73
|
0.62
|
3.74
|
1,090
|
521
|
3,229
|
● | Table shows only the part of the mineral reserve on the Entrée-OTLLC Joint Venture portion of the Shivee Tolgoi licence. |
● |
Metal prices used for calculating the Hugo North underground NSR are copper $2.81/lb, gold $970/oz, and silver $15.50/oz based on long term metal price forecasts at the beginning of the mineral reserve work. The analysis indicates that the mineral reserve is still valid at these metal prices.
|
● |
The NSR has been calculated with assumptions for smelter refining and treatment charges, deductions and payment terms, concentrate transport, metallurgical recoveries and royalties.
|
● |
For the underground block cave all material within the shell has been converted to mineral reserve; this includes low grade indicated material and inferred material assigned zero grade treated as dilution.
|
● |
Only measured resources were used to report proven reserves and only indicated resources were used to report probable reserves.
|
● |
The Entrée-OTLLC Joint Venture Property comprises the eastern portion of the Shivee Tolgoi licence and all of the Javhlant licence. Title to both licences is held by Entrée. The Joint Venture Property is managed by Rio Tinto on behalf of OTLLC. Entrée will receive 20% of cash flows after capital and operating costs for material originating below 560 m, and 30% above this depth.
|
● |
The base case financial analysis has been prepared using current long term metal price estimates of copper $2.87/lb, gold $1350/oz, and silver $23.50/oz. Metal prices are assumed to fall from current prices to the long term average over five years.
|
● | The mineral reserves are not additive to the mineral resources. |
Classification
|
Ore
(Mt)
|
NSR
($/t)
|
Cu
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Cu
(M lb)
|
Au
(koz)
|
Ag
(koz)
|
LHTR13
|
31
|
95.21
|
1.73
|
0.62
|
3.74
|
1,090
|
521
|
3,229
|
LHTR12
|
27
|
79.40
|
1.91
|
0.74
|
4.17
|
1,043
|
536
|
3127
|
Difference
|
4
|
15.81
|
-0.18
|
-0.11
|
-0.44
|
47
|
-15
|
102
|
Difference (%)
|
15.1%
|
19.9%
|
-9.4%
|
-15.1%
|
-10.5%
|
4.5%
|
-2.8%
|
3.3%
|
● |
LHTR12 mineral reserves have the effective date of May 11, 2010.
|
● |
LHTR13 mineral reserves have the effective date of March 25, 2013.
|
● |
Metal prices used for calculating the LHTR13 Hugo North underground NSR are copper $2.81/lb, gold $970/oz, and silver $15.50/oz based on long term metal price forecasts at the beginning of the mineral reserve work.
|
● |
Metal prices used for calculating the LHTR12 Hugo North underground NSR are copper $1.80/lb, gold $750/oz, and silver $12.00/oz based on long term metal price forecasts at the beginning of the mineral reserve work.
|
● |
The base case financial analysis has been prepared using current long term metal price estimates of copper $2.87/lb, gold $1350/oz, and silver $23.50/oz. Metal prices are assumed to fall from current prices to the long term average over five years.
|
● |
The NSR has been calculated with assumptions for smelter refining and treatment charges, deductions and payment terms, concentrate transport, metallurgical recoveries and royalties.
|
● |
For the underground block cave, all material within the shell has been converted to mineral reserve; this includes low grade indicated material and inferred material assigned zero grade treated as dilution.
|
● |
Only measured resources were used to report proven reserves and only indicated resources were used to report probable reserves.
|
● |
The Entrée-OTLLC Joint Venture Property comprises the eastern portion of the Shivee Tolgoi licence and all of the Javhlant licence. Title to both licences is held by Entrée. The Joint Venture Property is managed by Rio Tinto on behalf of OTLLC. Entrée will receive 20% of cash flows after capital and operating costs for material originating below 560 m, and 30% above this depth.
|
● |
The mineral reserves are not additive to the mineral resources.
|
● |
Construction of the Oyu Tolgoi mine’s first phase of development (Southern Oyu open pits) reached 99% completion at the end of 2012.
|
● |
The mining and stockpiling of the first open-pit ore began in May 2012.
|
● |
Following the signing of the binding Power Purchase Agreement with the Inner Mongolian Power Corporation in early November 2012, electrical transmission lines for power to the Oyu Tolgoi mine were energized and operational.
|
● |
Construction of the concentrator was essentially completed in November 2012. First concentrate was produced on January 31, 2013. Commencement of commercial production is expected by the end of June 2013 subject to the resolution of the issues being discussed with the Government of Mongolia.
|
● |
Underground lateral development at the Hugo North deposit was, as planned, suspended in February 2012 to enable the upgrading of hoisting equipment at Shaft 1 and was restarted during the third quarter of 2012 following the completion of the upgrade. 1,500 metres of lateral development were achieved from mid-September 2012 to the end of December 2012 after the completion of the shaft changeover.
|
● |
Construction of Shaft 2 at the Hugo North deposit is progressing well with the headframe reaching its final height of 96 metres in the second quarter of 2012. The headframe and ancillary buildings were 99% complete at December 31, 2012. Shaft-sinking activities began in December 2011, and the depth of the shaft is now approximately 980 metres below surface, 74% of its final 1,319 metre depth.
|
● |
The construction of Shaft 5 began in October 2012. Pre-sinking works have been completed and sinking activity is planned to commence in April 2013. Shaft 5 will provide primary ventilation for underground operations and is expected to have a final depth of 1,195 metres.
|
● |
Construction of off-site facilities and infrastructure were behind schedule at December 31, 2012 due to slower progress in the building of the Oyu Tolgoi-Gashuun Sukhait road to the Mongolia-China border, the diversion of the Undai River and development of the Khanbumbat permanent airport. Road development was impacted by local permitting issues related to modifications associated with Oyu Tolgoi's environmental commitments. Road work has been suspended for the winter although there should be no impact upon the transporting of concentrate to the border. Work on the river diversion commenced in December 2012; however progress was also impacted by local permitting issues. The permanent airport work was completed in January 2013 and began operating in February 2013.
|
● |
Long-term sales contracts have been signed for a significant proportion of the Oyu Tolgoi mine’s concentrate production.
|
● |
The Environmental and Social Impact Assessment (“ESIA”) undertaken as part of the project finance process was publically disclosed in August 2012.
|
● |
The overall financing plan is progressing with the aim of raising $3 billion to $4 billion. The project financing is subject to the unanimous approval of the OTLLC board of directors, which includes representatives from the Government of Mongolia. Turquoise Hill anticipates the closing of final binding documentation and project financing funding to occur in the first half of 2013.
|
● |
Reserve based on the already constructed 100,000 tonnes per day (“tpd”) concentrator with a partial expansion of the concentrator to allow for the higher grade feed from Hugo North.
|
● |
Signing of a binding Power Purchase Agreement with the Inner Mongolia Power Corporation to supply power to the Oyu Tolgoi mine.
|
● |
Construction of a power station no longer included in project scope with costs adjusted to reflect a third party power provider throughout the life of the mine.
|
● |
Updated open pit designs on Southern Oyu deposits and commencement of open pit mining including delivery of first ore to the plant.
|
● |
Updated underground designs on Hugo North and continued underground development.
|
● |
Upgrading of the Shaft 1 hoisting equipment and revision of the production schedule to account for changed timing of the underground production.
|
● |
Revisions to capital estimates and updates for costs expended to date.
|
● |
Hugo North (including Hugo North Extension)
|
● |
Southwest
|
● |
Central
|
● |
Hugo South
|
● |
Heruga
|
● |
Water Borefields
|
● |
Water Treatment
|
● |
Housing
|
● |
Airstrip
|
● |
Supporting Facilities
|
● |
Power
|
Description
|
Units
|
2013 Reserve Case
|
Inventory
|
Mineral Reserve
|
|
Total OT Reserve
|
bt
|
1.5
|
Metal Prices | ||
Copper | $/lb | 2.87 |
Gold | $/oz | 1,350 |
Silver | $/oz | 23.50 |
Joint Venture Property Results
|
||
Joint Venture Property Reserve
|
Mt
|
31
|
NSR
|
$/t
|
95.21
|
Cu Grade
|
%
|
1.73
|
Au Grade
|
g/t
|
0.62
|
Ag Grade
|
g/t
|
3.74
|
Cu Recovered
|
billion lb
|
1.1
|
Au Recovered
|
Moz
|
0.5
|
Ag Recovered
|
Moz
|
3.2
|
NPV (8%) After Tax (Entrée)
|
$M
|
110
|
● |
Metal prices used for calculating the Hugo North underground NSR are copper $2.81/lb, gold $970/oz, and silver $15.50/oz based on long term metal price forecasts at the beginning of the mineral reserve work. The analysis indicates that the mineral reserve is still valid at these metal prices.
|
● |
The NSR has been calculated with assumptions for smelter refining and treatment charges, deductions and payment terms, concentrate transport, metallurgical recoveries and royalties.
|
● |
For the underground block cave, all material within the shell has been converted to mineral reserve; this includes low grade indicated material and inferred material assigned zero grade treated as dilution.
|
● |
Only measured resources were used to report proven reserves and only indicated resources were used to report probable reserves.
|
● |
The base case financial analysis has been prepared using current long term metal price estimates of copper $2.87/lb, gold $1,350/oz, and silver $23.50/oz. Metal prices are assumed to fall from current prices to the long term average over five years.
|
● |
The Entrée-OTLLC Joint Venture Property comprises the eastern portion of the Shivee Tolgoi licence and all of the Javhlant licence. Title to both licences is held by Entrée. The Joint Venture Property is managed by Rio Tinto on behalf of OTLLC. Entrée will receive 20% of cash flows after capital and operating costs for material originating below 560 m, and 30% above this depth.
|
● |
The mineral reserves are not additive to the mineral resources.
|
Year Ended
|
Cu
($/lb)
|
Au
($/oz)
|
Ag
($/oz)
|
|||||||||
2010
|
3.42 | 1,225 | 15.44 | |||||||||
2011
|
4.00 | 1,572 | 12.89 | |||||||||
2012
|
3.61 | 1,792 | 31.15 | |||||||||
Average
|
3.68 | 1,703 | 19.83 | |||||||||
Reserve NSR
|
2.81 | 970 | 12.00 | |||||||||
Base Case Financial Analysis
|
2.87 | 1,350 | 23.50 |
● |
Lost employment by the mine workforce
|
● | Adverse effects on supply chain businesses and downstream businesses, affected communities, public services, and infrastructure |
● |
Promoting ongoing sustainability among affected stakeholders and communities
|
● | Southern Oyu Open Pits | (2013 Mineral Reserve) |
● | Hugo North Lift 1 Block Cave (including Hugo North Extension) | (2013 Mineral Reserve) |
● | Hugo North Lift 2 Block Cave (including Hugo North Extension) | (Inferred & Indicated Resource) |
● | Hugo South Block Cave or Open Pit | (Inferred Resource) |
● | Heruga Block Cave | (Inferred Resource) |
● |
Base case, pre-tax net present value (using a 7.5% discount rate) (“NPV7.5”) of $1.11 billion, internal rate of return (“IRR”) of 14.8%, and payback of 6.4 years, based on long term metal prices of $3.00/pound copper, $13.50/pound molybdenum, $1,200/ounce gold and $22/ounce silver (the “Base Case”);
|
● |
Development capital costs of approximately $1.28 billion, including contingency;
|
● |
Average cash costs1 (net of by-product sales) of $1.46/pound copper;
|
● |
Net annual undiscounted cash flow over the life of mine (“LOM”) is approximately $227 million per year;
|
● |
100,000 tpd conventional open pit mine utilizing a conventional sulphide flotation mill with a 24 year mine life;
|
● |
LOM production of 5.14 billion pounds of copper and 36.4 million pounds of molybdenum;
|
● |
LOM strip ratio of 2.16:1 waste to mineralized material;
|
● |
LOM average copper recovery of 93.5%; and
|
● |
Copper concentrate grading 30%.
|
Date
|
Target
|
Company
|
No. Drill Holes (core or RC)
|
Metres (m)
|
1967 – 1980
|
Ann Mason
|
Anaconda
|
103
|
40,577.2
|
1990
|
Ann Mason
|
Arimetco
|
1
|
170.7
|
2002
|
Ann Mason
|
MIM
|
5
|
914.4
|
2006 - 2008
|
Ann Mason
|
PacMag
|
12
|
6,972.9
|
Subtotal (Ann Mason)
|
121
|
48,635.2
|
||
1968 - 1970
|
Blue Hill
|
Anaconda
|
13
|
2,942.6
|
1995
|
Blue Hill
|
Phelps Dodge
|
4
|
609.6
|
2007 - 2008
|
Blue Hill
|
PacMag
|
9
|
3,437.9
|
Subtotal (Blue Hill)
|
26
|
6,990.1
|
||
2008
|
Minnesota
|
PacMag
|
3
|
560.0
|
TOTAL
|
All Companies
|
150
|
56,185.3
|
● |
The relatively flat Singatse Fault truncates the upper surface of the 0.15% copper envelope over a portion of the deposit and juxtaposes sterile Tertiary volcanic rocks on top of the mineralized intrusives.
|
● |
A high-angle, northwest-trending, southwest dipping fault located along the southwest margin of the resource juxtaposes chlorite-altered rocks with pyrite mineralization in the hanging wall against potassically-altered rocks with copper-molybdenum mineralization in the footwall. Copper-molybdenum mineralization in the footwall remains open at depth along the entire strike length of the fault.
|
● |
Near the east end of the deposit, hole EG-AM-13-035 intersected 220 metres (from 262 metres depth) averaging 0.30% copper, 0.07 g/t gold and 1.70 g/t silver. Included within the intersection is a higher-grade interval of 100 metres grading 0.43% copper, 0.11 g/t gold and 2.75 g/t silver.
|
● |
Drill holes EG-AM-13-033 and 034, on the northeast side of the deposit, returned 310 metres of 0.21% copper and 46.0 metres of 0.27% copper, respectively and extend copper mineralization up to 250 metres northeast of the current mineral resource. The copper intercept in hole EG-AM-13-33 included 0.014% molybdenum, which is higher than typical values for the deposit.
|
● |
EG-AM-13-036, while primarily pyritic, extends weak copper mineralization up to 190 metres north of the Ann Mason resource boundary. Higher grade copper mineralization in this area is interpreted to occur below the drilled depth of holes EG-AM-13-036 and 037. EG-AM-13-037 is located 240 metres east-southeast of EG-AM-13-036 and encountered strong faulting with no significant copper mineralization.
|
● |
EG-BH-13-040, located 750 metres west of the current Blue Hill resource, encountered several thin zones of oxide copper mineralization grading between 0.13% and 0.14% copper over widths ranging between 3 metres and 35 metres. In addition, 11 metres of 0.24% copper sulphide mineralization was intersected at the bottom of the hole. This drill hole is located on the edge of a largely untested, strong IP anomaly.
|
● |
On the west side of the deposit, EG-BH-13-036 adds 16 metres of oxide mineralization grading 0.21% copper between two lenses within the current resource and EG-BH-13-037 adds 29 metres of oxide mineralization grading 0.14% copper, above the current resource.
|
● |
Within the deposit, previous RC hole EG-BH-11-027 was deepened 171 metres with core drilling and encountered 0.19% copper in sulphides over 43 metres in the hanging wall of a major low-angle structure below the Blue Hill Fault.
|
● |
Four RC holes, EG-BH-13-032, 033, 034 and 035, were drilled in the vicinity of EG-BH-11-031 (0.28% oxide copper over 13.8 metres) to test the extent of oxide copper mineralization between Ann Mason and Blue Hill. Two of the holes (EG-BH-13-032 and 035) intersected thinner intervals of similar grade mineralization (3 metres grading 0.25% copper). Oxide mineralization remains open to the north and to the west.
|
Cutoff
(% Cu)
|
Tonnage
(Mt)
|
Cu (%)
|
Mo (%)
|
Au (g/t)
|
Ag (g/t)
|
Cu
(B lb)
|
Mo
(B lb)
|
|||||||||||||||||||||||
Indicated
|
||||||||||||||||||||||||||||||
0.15 | 1,233 | 0.31 | 0.006 | 0.02 | 0.55 | 8.53 | 0.16 | |||||||||||||||||||||||
0.20 | 1,137 | 0.33 | 0.006 | 0.02 | 0.57 | 8.15 | 0.15 | |||||||||||||||||||||||
0.25 | 912 | 0.35 | 0.006 | 0.03 | 0.60 | 7.02 | 0.12 | |||||||||||||||||||||||
0.30 | 639 | 0.38 | 0.006 | 0.03 | 0.64 | 5.37 | 0.09 | |||||||||||||||||||||||
0.35 | 388 | 0.42 | 0.007 | 0.03 | 0.69 | 3.58 | 0.06 | |||||||||||||||||||||||
Inferred
|
||||||||||||||||||||||||||||||
0.15 | 1,017 | 0.27 | 0.004 | 0.03 | 0.61 | 6.16 | 0.10 | |||||||||||||||||||||||
0.20 | 873 | 0.29 | 0.004 | 0.03 | 0.65 | 5.59 | 0.08 | |||||||||||||||||||||||
0.25 | 594 | 0.32 | 0.004 | 0.04 | 0.73 | 4.20 | 0.05 | |||||||||||||||||||||||
0.30 | 330 | 0.36 | 0.004 | 0.04 | 0.81 | 2.60 | 0.03 | |||||||||||||||||||||||
0.35 | 152 | 0.40 | 0.004 | 0.04 | 0.86 | 1.34 | 0.01 |
● |
Copper was interpolated using a single estimation domain created using an approximate 0.15% copper threshold. A similar however smaller domain was built for molybdenum using a 0.005% threshold.
|
● |
Assays were composited to 5 metres in line.
|
● |
Copper and molybdenum variograms show that there is not a high degree of anisotropy; there is a moderate nugget effect and ranges up to 300 metres were modelled.
|
● |
Inside the copper domain, composites above 2% were given a restricted range of influence (40 metres). For molybdenum, a similar strategy was applied at 0.01% molybdenum.
|
● |
Estimation of 40 x 40 x 15 metre blocks was by Ordinary Kriging (“OK”).
|
● |
Density in the mineralized porphyry was based on 4,051 wax-immersion determinations and a Kriging model was built. In the volcanics above the Singatse Fault a single bulk density value (2.34) based on 130 measurements was used.
|
● |
The resource was classified into inferred or indicated using a number of factors, taking into account confidence in the model, data spacing and various complementary geostatistical parameters, as follows:
|
– |
Indicated: Material inside the 0.15% copper domain with a spacing of approximately 100 metres x 75 metres or less and with a slope of regression (a measure of conditional bias) above 0.7.
|
– |
Inferred: Material inside the 0.15% copper domain with a spacing of greater than 100 metres, but less than 175 metres (i.e. the rest of the copper domain).
|
– |
Not Classified: All material outside the 0.15% copper domain or below the economic pit shell.
|
● |
3-year trailing average gross metal values of $3.61/lb copper, $14.94/lb molybdenum, $1,425/oz gold, and $27.91/oz silver.
|
● |
metallurgical recoveries of 92% copper, 50% molybdenum, 50% gold and 55% silver.
|
● |
mining costs: $1.09 per tonne (“t”) base cost to the 1,605 metre level then increasing by $0.02/t/15 metre bench below that level.
|
● |
process and general management and administration (“G&A”) costs of $6.12/t ($5.82/t process plus $0.30/t G&A).
|
● |
pit slopes of 52° in the volcanic rock and 44° in the porphyry mineralization.
|
● |
Domains were modelled in 3D to separate oxide, mixed, and primary mineralization from surrounding waste rock. The domains were modelled to a nominal 0.075% copper cut-off.
|
● |
High-grade outliers in the drill hole assay database were capped to 0.75% for copper, 0.03 g/t for gold, and 2 g/t for silver prior to compositing. No capping was applied to molybdenum.
|
● |
Drill hole assays were composited to 5 metre lengths interrupted by the overall mineralization boundary.
|
● |
Block grades for copper, molybdenum, gold, and silver were estimated from the drill hole composites using inverse distance weighted to the second power (“ID2”) into 40 x 40 x 15 metre blocks coded by domain. Molybdenum, gold, and silver were estimated for sulphide blocks only.
|
● |
Dry bulk density was estimated globally for each domain from drill core samples collected throughout the deposit. The oxide and mixed zones were assigned a density of 2.57 tonnes per cubic metre (“t/m3”) and the sulphide zone was assigned 2.62 t/m3.
|
● |
All blocks were classified as inferred in accordance to CIM definitions.
|
● | average gross metal values of: |
– |
$3.32/lb copper for oxide and mixed material.
|
– |
$3.16/lb copper, $12.12/lb molybdenum, $1,057/oz gold, and $13.58/oz silver for sulphide material.
|
● |
metallurgical recoveries of:
|
– |
81.7% leachable oxide copper.
|
– |
75% for mixed material.
|
– |
92% copper, 50% molybdenum, 50% gold and 55% silver for sulphide material.
|
● |
mining costs:
|
– |
oxide and mixed feed material - $1.30/t.
|
– |
sulphide feed material - $1.13/t.
|
– |
all waste costs - $1.13/t.
|
● |
process and G&A costs of:
|
- |
$5.06/t for oxide and mixed material.
|
- | $6.22/t for sulphide material. |
● | pit slopes of 40 degrees in both the overlying volcanic and in the mineralized granodiorite. |
Zone
|
Cu Cut-off
(%)
|
Tonnes
(Mt)
|
Grade
Cu (%)
|
Contained Cu
(Mlb)
|
Mo
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
|||||||||||||||||||||
Oxide Zone
|
0.10 | 47.44 | 0.17 | 179.37 | - | - | - | |||||||||||||||||||||
Mixed Zone
|
0.10 | 24.69 | 0.18 | 98.12 | - | - | - | |||||||||||||||||||||
Oxide + Mixed Zones
|
0.10 | 72.13 | 0.17 | 277.49 | - | - | - | |||||||||||||||||||||
Sulphide Zone
|
0.15 | 49.86 | 0.23 | 253.46 | 0.005 | 0.01 | 0.3 |
● |
Mineral resources are classified in accordance with the 2010 CIM Definition Standards for Mineral Resources and Mineral Reserves.
|
● |
Mineral resources do not include external dilution, nor was the tabulation of contained metal adjusted to reflect metallurgical recoveries.
|
● |
Tonnages are rounded to the nearest 10,000 tonnes, and grades are rounded to two decimal places.
|
● |
Rounding as required by reporting guidelines may result in apparent summation differences between tonnes, grade, and contained metal content.
|
● |
Material quantities and grades are expressed in metric units, and contained metal in imperial units.
|
● |
Tertiary volcanics (Domain I).
|
● |
Granodiorite of the Yerington batholiths (Domain II).
|
● |
Quartz monzonite porphyry of the Yerington batholiths (Domain II).
|
● |
Volcanics (Domain I)
|
– |
inter-ramp angle = 52 degrees
|
– |
bench face angle = 67 degrees
|
– |
height between safety benches = 30 metres (double benched)
|
– |
width of safety bench = 11 metres.
|
● |
Porphyry (Domain II)
|
– |
inter-ramp angle = 39 degrees
|
– |
bench face angle = 63 degrees
|
– |
height between safety benches = 15 metres (single benched)
|
|
|
– |
width of safety bench = 11 metres.
|
● |
Future geotechnical studies should focus on geotechnical specific drill holes targeting the proposed wall rocks of the pit. A minimum of four inclined holes should be completed each of which may be up to 800 metres long. All holes should be “triple tube” coring system holes with splits in the core tube. HQ3 diameter core is preferred.
|
● |
Due to poorer rock mass quality throughout the deposit, all geotechnical holes should be surveyed with a borehole televiewer system.
|
● |
The hydrogeological system needs to be investigated going forward in the next study. Geotechnical mapping needs to be completed as well.
|
Capital Category
|
Total Capital
($M)
|
Preproduction Capital
Year -3 to Year -1
($M)
|
Production Capital
Year 1
($M)
|
Sustaining Capital
Year 2+
($M)
|
Open Pit Mining
|
729.6
|
255.4
|
102.7
|
371.5
|
Processing
|
425.9
|
337.3
|
84.3
|
4.2
|
Infrastructure
|
205.1
|
164.4
|
16.3
|
24.5
|
Environmental
|
75.3
|
1.1
|
0.7
|
73.5
|
Indirects
|
237.5
|
156.8
|
36.8
|
43.9
|
Contingency
|
171.9
|
95.4
|
32.1
|
44.5
|
Total
|
1,845.4
|
1,010.4
|
272.9
|
562.1
|
Capital Category
|
Indirects
(%)
|
Contingency
(%)
|
Open Pit Mining
|
10.0
|
10.0
|
Processing
|
18.2
|
15.2
|
Infrastructure
|
20.0
|
15.0
|
Environmental
|
5.0
|
10.0
|
Cost Category
|
Total
($M)
|
Cost per Tonne
($/t Mill Feed)
|
Cost per WMT Concentrate
($/t Concentrate)
|
|||||||||
Open Pit Mining – Mill Feed and Waste
|
3,191.0 | 3.82 | - | |||||||||
Processing
|
4,290.7 | 5.13 | - | |||||||||
G&A
|
287.5 | 0.34 | - | |||||||||
Subtotal On-Site Costs
|
7,769.2 | 9.29 | - | |||||||||
Concentrate Trucking
|
529.4 | - | 60.02 | |||||||||
Port Cost
|
43.9 | - | 4.98 | |||||||||
Shipping to Smelter/Roaster
|
202.1 | - | 22.92 | |||||||||
Subtotal Off-Site Costs
|
775.5 | - | 87.92 | |||||||||
Total
|
8,544.7 | - | - | |||||||||
Phase
|
Mill Feed
(Mt)
|
Cu
(%)
|
Mo
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Mill Feed
(Mt)
|
Cu
(%)
|
Mo
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Waste
(Mt)
|
Strip
Ratio
|
Indicated
|
Inferred
|
|||||||||||
1
|
53.4
|
0.31
|
0.004
|
0.01
|
0.39
|
-
|
-
|
-
|
-
|
-
|
143.7
|
2.69
|
2
|
92.7
|
0.32
|
0.006
|
0.02
|
0.49
|
5.3
|
0.28
|
0.004
|
0.02
|
0.34
|
239.8
|
2.45
|
3
|
106.1
|
0.35
|
0.004
|
0.03
|
0.68
|
59.0
|
0.32
|
0.002
|
0.03
|
0.62
|
340.8
|
2.06
|
4
|
193.0
|
0.32
|
0.004
|
0.03
|
0.55
|
87.5
|
0.29
|
0.003
|
0.03
|
0.62
|
534.7
|
1.91
|
5
|
117.1
|
0.30
|
0.005
|
0.03
|
0.59
|
122.3
|
0.27
|
0.003
|
0.03
|
0.64
|
549.7
|
2.30
|
Total
|
562.3
|
0.32
|
0.005
|
0.03
|
0.56
|
274.1
|
0.29
|
0.003
|
0.03
|
0.63
|
1,808.7
|
2.16
|
67%
|
33%
|
Metal
|
Unit
|
Low Case
|
Base Case
|
High Case
|
|||||||||
Copper
|
$/lb
|
2.75 | 3.00 | 3.25 | |||||||||
Molybdenum
|
$/lb
|
13.50 | 13.50 | 13.50 | |||||||||
Silver
|
$/oz
|
15.00 | 22.00 | 26.00 | |||||||||
Gold
|
$/oz
|
1,100.00 | 1,200.00 | 1,300.00 | |||||||||
Cost Category
|
Units
|
Low Case
|
Base Case
|
High Case
|
||||||||||||
Operating Costs
|
||||||||||||||||
Open Pit Mining
|
$ | (M | ) | 3,191.0 | 3,191.0 | 3,191.0 | ||||||||||
Processing
|
$ | (M | ) | 4,290.7 | 4,290.7 | 4,290.7 | ||||||||||
G&A
|
$ | (M | ) | 287.5 | 287.5 | 287.5 | ||||||||||
Concentrate Trucking
|
$ | (M | ) | 529.4 | 529.4 | 529.4 | ||||||||||
Port Costs
|
$ | (M | ) | 43.9 | 43.9 | 43.9 | ||||||||||
Shipping to Smelter
|
$ | (M | ) | 202.1 | 202.1 | 202.1 | ||||||||||
Subtotal Operating Costs
|
$ | (M | ) | 8,544.7 | 8,544.7 | 8,544.7 | ||||||||||
Capital Costs
|
||||||||||||||||
Open Pit Mining
|
$ | (M | ) | 729.6 | 729.6 | 729.6 | ||||||||||
Processing
|
$ | (M | ) | 425.9 | 425.9 | 425.9 | ||||||||||
Infrastructure
|
$ | (M | ) | 205.1 | 205.1 | 205.1 | ||||||||||
Environmental Costs
|
$ | (M | ) | 75.3 | 75.3 | 75.3 | ||||||||||
Indirect
|
$ | (M | ) | 237.5 | 237.5 | 237.5 | ||||||||||
Contingency
|
$ | (M | ) | 171.9 | 171.9 | 171.9 | ||||||||||
Subtotal Capital Costs
|
$ | (M | ) | 1,845.4 | 1,845.4 | 1,845.4 | ||||||||||
Revenue
(after smelting, refining,
roasting, payables)
|
$ | (M | ) | 14,249.4 | 15,629.9 | 16,985.4 | ||||||||||
Net Cash Flow
(Revenue-Operating-Capital)
|
$ | (M | ) | 3,859.4 | 5,239.9 | 6,595.4 | ||||||||||
Net Present Value
|
||||||||||||||||
NPV @ 5%
|
$ | (M | ) | 1,223 | 1,918 | 2,602 | ||||||||||
NPV @ 7.5%
|
$ | (M | ) | 589 | 1,106 | 1,614 |
NPV @ 10%
|
$ | (M | ) | 182 | 576 | 964 | ||||||||||
IRR
|
(%)
|
11.6 | 14.8 | 17.8 | ||||||||||||
Payback Period
|
Years (Year paid)
|
7.9 (Yr 8)
|
6.4 (Yr 7)
|
5.3 (Yr 6)
|
||||||||||||
● |
The payback periods for the various cases have increased from those reported in AMTR12 following the correction of a spreadsheet error. For the Low Case, the payback period increased from 7.1 to 7.9 years; Base Case, 5.6 to 6.4 years; and High Case, 4.7 to 5.3 years. These changes have no effect on the NPV or IRR and in the Company’s opinion, are not material differences.
|
● |
The discounted cash flow results are pre-tax and do not take into account the 0.4% NSR royalty granted to Sandstorm.
|
Cost Category
|
Units
|
Value
|
||||||
Total Operating Cost
|
$/t plant feed
|
10.22 | ||||||
Mine Life
|
years
|
24 | ||||||
Initial Capital Costs (Year -3, Year -2, Year -1)
|
$ | (M | ) | 1,010.4 | ||||
Year 1 Capital Costs
|
$ | (M | ) | 272.9 | ||||
Sustaining Capital Cost
|
$ | (M | ) | 562.1 | ||||
Total Mine Capital
|
$ | (M | ) | 1,845.4 | ||||
Payable Copper
|
||||||||
Initial 5 Years Average Annual Production
|
(Mlb)
|
217 | ||||||
Average Annual Production – LOM
|
(Mlb)
|
214 | ||||||
Total LOM Production
|
(Mlb)
|
5,144 | ||||||
Payable Molybdenum
|
||||||||
Initial 5 Years Average Annual Production
|
(Mlb)
|
1.9 | ||||||
Average Annual Production – LOM
|
(Mlb)
|
1.5 | ||||||
Total LOM Production
|
(Mlb)
|
36.4 | ||||||
Copper Concentrate
|
||||||||
Initial 5 Years Average Annual Production
|
dmt
|
340,800 | ||||||
Average Annual Production – LOM
|
dmt
|
336,900 | ||||||
Total LOM Production
|
dmt
|
8,085,800 | ||||||
Molybdenum Concentrate
|
||||||||
Initial 5 Years Average Annual Production
|
dmt
|
1,600 | ||||||
Average Annual Production – LOM
|
dmt
|
1,300 | ||||||
Total LOM Production
|
dmt
|
30,400 | ||||||
Cash Costs – Year 1 to Year 5
|
||||||||
Copper Cash Cost without Credits (Mo, Au, Ag)
|
$/lb
|
1.80 | ||||||
Copper Cash Cost with Credits (Mo, Au, Ag)
|
$/lb
|
1.60 | ||||||
Cash Costs – LOM
|
||||||||
Copper Cash Cost without Credits (Mo, Au, Ag)
|
$/lb
|
1.66 | ||||||
Copper Cash Cost with Credits (Mo, Au, Ag)
|
$/lb
|
1.46 | ||||||
Net Annual Cash Flow
|
||||||||
Year 1 to Year 5
|
$ | (M | ) | 187.3 | ||||
LOM
|
$ | (M | ) | 227.4 | ||||
● |
Plan of Operations approval by the BLM.
|
● |
Water Pollution Control Permit from the NDEP - BMRR.
|
● |
Reclamation Permit from the BMRR.
|
● |
Air Quality Permit from the NDEP - Bureau of Air Pollution Control.
|
● |
Special Use Permit from Lyon County and Development Permit from Douglas County.
|
● |
Seasonal data of at least 12 months may be required for some of the elements above.
|
● |
Reclamation of mine activities will be a significant part of the BLM Plan of Operations and the BMRR, and plans for closure must be approved by both agencies prior to initiation of mining activities. Entrée will work with both agencies to develop cost effective reclamation methods including reclamation concurrently with mine operations as appropriate. Reclamation costs will be developed along with detailed mine development plans, and an acceptable reclamation bond will be posted with the BLM.
|
● |
Lordsburg Property, New Mexico. The Lordsburg claims cover 2,013 ha adjacent to the historic Lordsburg copper-gold-silver district in New Mexico. Drilling at Lordsburg has been successful in discovering a new porphyry copper-gold occurrence in an area previously known only for vein-style gold mineralization. No work was completed in 2013. Future drilling will be directed towards expanding the existing drill defined copper and gold zone.
|
● |
Shamrock Property, Nevada. The Shamrock property is a copper skarn exploration target located in the Yerington copper porphyry district in western Nevada, approximately 5 kilometres southeast of the Ann Mason Project.
|
● |
Eagle Flats Property, Nevada. The Eagle Flats property consists of 58 unpatented lode claims, 65 kilometres east of Yerington, in Mineral County, Nevada.
|
● |
Blue Rose Joint Venture, Australia. The Blue Rose copper-iron-gold-molybdenum joint venture property covers exploration licence 5129 in the Olary Region of South Australia, 300 kilometres north-northeast of Adelaide. Magnetite iron formations occur in the southern portion of this 1,000 square kilometre tenement, and a zone of copper oxide mineralization and a gold target (Golden Sophia) are located in the north-central area of the tenement.
|
● |
Lukkacha Property, Peru. The Lukkacha property is located in Tacna Province of southeastern Peru. The property consists of seven concessions totalling 4,400 ha which cover two large areas of surface alteration, iron oxides and quartz veining approximately 50 kilometres along the structural trend southeast from the giant Toquepala mining operation of Grupo Mexico. The property has never been drilled and represents a unique opportunity for early stage exploration within an under-explored major copper district. The property is situated within 50 kilometres of the international border with Chile, and initiation of further exploration (geophysics and drilling) is subject to Entrée obtaining a Supreme Decree allowing it to work on the property.
|
A.
|
Operating Results
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
||||||||||
Total Revenues
|
$ | - | $ | - | $ | - | ||||||
Net Loss
|
(11,422,025 | ) | (15,196,129 | ) | (17,140,208 | ) | ||||||
Net loss per share, basic and diluted
|
(0.08 | ) | (0.12 | ) | (0.15 | ) | ||||||
Working capital
|
46,394,496 | 4,699,256 | 19,004,136 | |||||||||
Total assets
|
97,395,105 | 64,173,530 | 74,589,810 | |||||||||
Total long term liabilities
|
50,956,860 | 15,286,041 | 13,720,492 | |||||||||
(1) Working Capital is defined as Current Assets less Current Liabilities.
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||
Exploration
|
$ | 5,808,316 | $ | 7,966,902 | ||||
General and administrative
|
5,510,641 | 4,295,800 | ||||||
Consultancy and advisory fees
|
1,941,130 | - | ||||||
Stock-based compensation
|
1,422,297 | 1,207,878 | ||||||
Impairment of mineral property interests
|
437,732 | 486,746 | ||||||
Current income tax expense
|
319,112 | - | ||||||
Interest expense
|
260,453 | 229,359 | ||||||
Loss from equity investee
|
146,051 | 1,012,156 | ||||||
Depreciation
|
102,941 | 150,654 | ||||||
Fair value adjustment of asset backed commercial papers
|
(147,564 | ) | - | |||||
Interest income
|
(431,596 | ) | (190,449 | ) | ||||
Gain on sale of mineral property interest
|
(451,892 | ) | (104,914 | ) | ||||
Foreign exchange loss (gain)
|
(1,113,728 | ) | (187,773 | ) | ||||
Deferred income tax recovery
|
(2,381,868 | ) | 329,770 | |||||
Net loss
|
$ | 11,422,025 | $ | 15,196,129 |
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||
US
|
$ | 3,940,264 | $ | 5,857,999 | ||||
Mongolia
|
1,355,493 | 1,964,883 | ||||||
Other
|
807,235 | 411,472 | ||||||
Total costs
|
6,102,992 | 8,234,354 | ||||||
Less stock-based compensation
|
(294,676 | ) | (267,452 | ) | ||||
Total expenditures, cash
|
$ | 5,808,316 | $ | 7,966,902 |
● |
Near the east end of the deposit, hole EG-AM-13-035 intersected 220 metres (from 262 metres depth) averaging 0.30% copper, 0.07 g/t gold and 1.70 g/t silver. Included within the intersection is a higher-grade interval of 100 metres grading 0.43% copper, 0.11 g/t gold and 2.75 g/t silver.
|
● |
Drill holes EG-AM-13-033 and 034, on the northeast side of the deposit, returned 310 metres of 0.21% copper and 46.0 metres of 0.27% copper, respectively and extend copper mineralization up to 250 metres northeast of the current mineral resource. The copper intercept in hole EG-AM-13-33 included 0.014% molybdenum, which is higher than typical values for the deposit.
|
● |
EG-AM-13-036, while primarily pyritic, extends weak copper mineralization up to 190 metres north of the Ann Mason resource boundary. Higher grade copper mineralization in this area is interpreted to occur below the drilled depth of holes EG-AM-13-036 and 037. EG-AM-13-037 is located 240 metres east-southeast of EG-AM-13-036 and encountered strong faulting with no significant copper mineralization.
|
● |
EG-BH-13-040, located 750 metres west of the current Blue Hill resource, encountered several thin zones of oxide copper mineralization grading between 0.13% and 0.14% copper over widths ranging between 3 metres and 35 metres. In addition, 11 metres of 0.24% copper sulphide mineralization was intersected at the bottom of the hole. This drill hole is located on the edge of a largely untested, strong IP anomaly.
|
● |
On the west side of the deposit, EG-BH-13-036 adds 16 metres of oxide mineralization grading 0.21% copper between two lenses within the current resource and EG-BH-13-037 adds 29 metres of oxide mineralization grading 0.14% copper, above the current resource.
|
● |
Within the deposit, previous RC hole EG-BH-11-027 was deepened 171 metres with core drilling and encountered 0.19% copper in sulphides over 43 metres in the hanging wall of a major low-angle structure below the Blue Hill Fault.
|
● |
Four RC holes, EG-BH-13-032, 033, 034 and 035, were drilled in the vicinity of EG-BH-11-031 (0.28% oxide copper over 13.8 metres) to test the extent of oxide copper mineralization between Ann Mason and Blue Hill. Two of the holes (EG-BH-13-032 and 035) intersected thinner intervals of similar grade mineralization (3 metres grading 0.25% copper). Oxide mineralization remains open to the north and to the west.
|
Three Months
Ended
December 31,
2013
|
Three Months
Ended
September 30,
2013
|
Three Months
Ended
June 30,
2013
|
Three Months
Ended
March 31,
2013
|
|||||||||||||
Exploration
|
$ | 1,426,239 | $ | 1,168,327 | $ | 1,904,636 | $ | 1,603,790 | ||||||||
General and administrative
|
1,648,610 | 1,072,706 | 1,217,555 | 2,802,332 | ||||||||||||
Foreign exchange loss (gain)
|
(765,656 | ) | 662,337 | (892,725 | ) | (117,684 | ) | |||||||||
Consultancy and advisory fees
|
309,462 | 320,567 | 324,175 | 986,926 | ||||||||||||
Gain on sale of mineral property interest
|
(451,892 | ) | - | - | - | |||||||||||
Impairment of mineral property interests
|
- | - | 437,732 | - | ||||||||||||
Loss from operations
|
(2,166,763 | ) | (3,223,937 | ) | (2,991,373 | ) | (5,275,364 | ) | ||||||||
Interest income
|
126,664 | 140,418 | 100,948 | 63,566 | ||||||||||||
Interest expense
|
(66,331 | ) | (65,313 | ) | (64,553 | ) | (64,256 | ) | ||||||||
Loss from equity investee
|
(29,756 | ) | (23,049 | ) | 19,683 | (112,929 | ) | |||||||||
Fair value adjustment of asset backed
|
||||||||||||||||
commercial papers
|
- | - | 147,564 | - | ||||||||||||
Current income tax expense
|
(319,112 | ) | - | - | - | |||||||||||
Deferred income tax recovery
|
1,331,336 | 241,279 | 512,114 | 297,139 | ||||||||||||
Net loss
|
$ | (1,123,962 | ) | $ | (2,930,602 | ) | $ | (2,275,617 | ) | $ | (5,091,844 | ) | ||||
Loss per share, basic and diluted
|
$ | (0.01 | ) | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.04 | ) | ||||
Three Months
Ended
December 31,
2012
|
Three
Months Ended
September 30,
2012
|
Three Months
Ended
June 30,
2012
|
Three Months
Ended
March 31,
2012
|
|||||||||||||
Exploration
|
$ | 987,942 | $ | 1,228,341 | $ | 2,402,084 | $ | 3,615,987 | ||||||||
General and administrative
|
1,206,757 | 961,429 | 1,107,937 | 2,110,757 | ||||||||||||
Foreign exchange loss (gain)
|
61,536 | (354,197 | ) | 79,550 | 25,338 | |||||||||||
Gain on sale of mineral property interest
|
- | - | - | (104,914 | ) | |||||||||||
Impairment of mineral property interests
|
486,746 | - | - | - | ||||||||||||
Loss from operations
|
(2,742,981 | ) | (1,835,573 | ) | (3,589,571 | ) | (5,647,168 | ) | ||||||||
Interest income
|
22,293 | 29,328 | 50,710 | 88,118 | ||||||||||||
Interest expense
|
(63,134 | ) | (58,705 | ) | (55,344 | ) | (52,176 | ) | ||||||||
Loss from equity investee
|
(281,055 | ) | (238,988 | ) | (189,507 | ) | (302,606 | ) | ||||||||
Deferred income tax recovery (expense)
|
(1,912,557 | ) | 204,780 | 539,007 | 839,000 | |||||||||||
Net loss
|
$ | (4,977,434 | ) | $ | (1,899,158 | ) | $ | (3,244,705 | ) | $ | (5,074,832 | ) | ||||
Loss per share, basic and diluted
|
$ | (0.04 | ) | $ | (0.01 | ) | $ | (0.03 | ) | $ | (0.04 | ) |
A.
|
Liquidity and Capital Resources
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Private placement
|
17,857,142 | $ | 9,722,897 | - | $ | - | ||||||||||
Exercise of over allotment
|
- | - | 1,320,455 | 1,628,583 | ||||||||||||
Share issuance costs
|
- | (86,636 | ) | - | (108,058 | ) | ||||||||||
17,857,142 | $ | 9,636,261 | 1,320,455 | $ | 1,520,525 |
B.
|
Research and Development, Patents and Licenses, etc.
|
C.
|
Trend Information
|
D.
|
Off-balance sheet arrangements
|
E.
|
Tabular disclosure of contractual obligations
|
Less than 1 Year
|
1-3 Years
|
3-5 Years
|
Total
|
|||||||||||||
Office leases
|
$ | 296,734 | $ | 421,673 | $ | 87,985 | $ | 806,392 | ||||||||
Total
|
$ | 296,734 | $ | 421,673 | $ | 87,985 | $ | 806,392 |
F.
|
Safe Harbor
|
A.
|
Directors and Senior Management
|
B.
|
Compensation
|
1.
|
Set out below are particulars of compensation paid to the following persons (the “Named Executive Officers” or “NEOs”):
|
2.
|
a chief executive officer (“CEO”);
|
3.
|
a chief financial officer (“CFO”);
|
4.
|
each of the three most highly compensated executive officers, or the three most highly compensated individuals acting in a similar capacity, other than the CEO and CFO, at the end of the most recently completed financial year whose total compensation was, individually, more than C$150,000 for that financial year; and
|
5.
|
any individual who would be a NEO under paragraph (3) but for the fact that the individual was neither an executive officer of the Company, nor acting in a similar capacity, at the end of that financial year.
|
Name and Principal Position
|
Incentive Stock Options Awarded(1)
|
Discretionary Bonus (C$)
|
Gregory Crowe(2)
President & CEO
|
450,000
|
$150,000
|
Bruce Colwill
CFO
|
375,000
|
$120,000
|
Mona Forster
Executive Vice President
|
350,000
|
$120,000
|
Robert Cann
Vice President, Exploration
|
325,000
|
$100,000
|
Susan McLeod
Vice President, Legal Affairs &
Corporate Secretary
|
375,000
|
$120,000
|
(1)
|
All options were awarded on March 15, 2013 for five years with an exercise price of C$0.56 per share.
|
(2)
|
Mr. Crowe is also a director of the Company. Mr. Crowe did not receive any compensation from the Company for acting as a director, and no portion of the compensation disclosed above was or will be received by Mr. Crowe as compensation for acting as a director.
|
Almaden Minerals Ltd.
|
Midas Gold Corp.
|
Asanko Gold Inc.
|
NovaCopper Inc.
|
Augusta Resource Corp.
|
Oracle Mining Corp.
|
Chesapeake Gold Corp.
|
Paramount Gold & Silver Corp.
|
Copper Fox Metals Inc.
|
Pilot Gold Inc.
|
Eco Oro Minerals Corp.
|
Quaterra Resources Inc.
|
Exeter Resource Corp.
|
Redhawk Resources Inc.
|
Lumina Copper Corp.
|
Sabina Gold & Silver Corp.
|
MAG Silver Corp.
|
Wildcat Silver Corp.
|
● |
balanced design, between fixed and variable pay and between short-term and long-term incentives;
|
● |
consistent program design among all executive officers and within the Company as a whole; and
|
● |
a greater reward opportunity derived from long-term incentives compared to short-term incentives, creating a greater focus on sustained performance over time.
|
● |
Reviewing and approving on an annual basis corporate goals and objectives relevant to CEO compensation, evaluating the CEO’s performance in light of those goals and objectives and setting the CEO’s compensation level based on this evaluation. In determining the long-term incentive component of CEO compensation, the Compensation Committee will consider, among such other factors as it may deem relevant, the Company’s performance, shareholder returns, the value of similar incentive awards to chief executive officers at comparable companies and the awards given to the CEO in past years;
|
● |
Reviewing and approving on an annual basis the adequacy and form of compensation and benefits of all other executive officers and directors, and making recommendations to the Board in that regard;
|
● |
Making recommendations to the Board with respect to the Plan and any other incentive compensation plans and equity-based plans;
|
● |
Determining the recipients of, and the nature and size of share compensation awards and bonuses granted from time to time, in compliance with applicable securities law, stock exchanges and other regulatory requirements; and
|
● |
Approving inducement grants, which include grants of options or stock to new employees in connection with a merger or acquisition, as well as any tax-qualified, non-discriminatory employee benefit plans or non-parallel non-qualified plans, to new employees.
|
2013 | (C$) | 2012 | (C$) | |||||
Executive Compensation-Related Fees(1)
|
$ | 32,000 |
$Nil
|
|||||
All other fees(2)
|
$ | 0 |
$Nil
|
|||||
Total:
|
(1)
|
Aggregate fees billed by LaneCaputo for services related to determining compensation for the Company's directors and executive officers.
|
(2)
|
Aggregate fees billed by LaneCaputo for all other services.
|
Name and
Principal
Position
|
Year
|
Salary
(US$)(6)
|
Share-
based
awards
(US$)
|
Option-
based
awards (1)
(US$)(6)
|
Non-equity incentive
plan compensation
(US$)(2) (6)
|
Pension
value
(US$)(2)
|
All other
compensation
(US$)(5) (6)
|
Total
compensation
(US$)(6)
|
|
Annual
incentive
plans
|
Long-term
incentive
plans
|
||||||||
Gregory Crowe,
President and
CEO(3)
|
2013
|
$305,566
|
Nil
|
$154,763
|
$141,030
|
Nil
|
Nil
|
Nil
|
$601,359
|
2012
|
$326,666
|
Nil
|
$103,729
|
Nil
|
Nil
|
Nil
|
Nil
|
$430,395
|
|
2011
|
$319,567
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
$319,567
|
|
Bruce Colwill,
CFO(4)
|
2013
|
$230,350
|
Nil
|
$114,094
|
$112,824
|
Nil
|
Nil
|
Nil
|
$457,268
|
2012
|
$246,256
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$332,697
|
|
2011
|
$207,309
|
Nil
|
$556,001
|
$9,833
|
Nil
|
Nil
|
$4,916
|
$778,059
|
|
Mona Forster,
Executive Vice
President
|
2013
|
$229,175
|
Nil
|
$100,538
|
$112,824
|
Nil
|
Nil
|
Nil
|
$442,537
|
2012
|
$245,000
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$331,441
|
|
2011
|
$239,676
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
$239,676
|
|
Robert Cann,
Vice President,
Exploration
|
2013
|
$229,175
|
Nil
|
$95,095
|
$94,020
|
Nil
|
Nil
|
Nil
|
$418,290
|
2012
|
$245,000
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$331,441
|
|
2011
|
$239,676
|
Nil
|
Nil
|
Nil
|
Nil
|
Nil
|
$13,827
|
$253,503
|
|
Susan McLeod,
Vice President,
Legal Affairs &
Corporate
Secretary
|
2013
|
$230,350
|
Nil
|
$105,980
|
$112,824
|
Nil
|
Nil
|
Nil
|
$449,154
|
2012
|
$246,256
|
Nil
|
$86,441
|
Nil
|
Nil
|
Nil
|
Nil
|
$332,697
|
|
2011
|
$233,530
|
Nil
|
Nil
|
$9,833
|
Nil
|
Nil
|
Nil
|
$243,363
|
(1)
|
The Company uses the Black-Scholes option-pricing model for determining fair value of stock options issued at the grant date. The Company selected the Black-Scholes option-pricing model because it is widely used in estimating option based compensation values by Canadian and US public companies. The practice of the Company is to grant all option based awards in Canadian currency, and then convert the grant date fair value amount to United States currency for reporting the value of the grants in the Company’s financials. The conversion rate for each grant is the average of the rates quoted by the Bank of Canada as its noon spot rate of the last day of the three months in the quarter in which the grant is made. The conversion rates for the purpose of the grants in this table are presented below and are based on the applicable conversion rate on the date of grant, each as supplied by the Bank of Canada.
|
(2)
|
The Company does not have a formal annual incentive program, however, bonuses are granted as determined by the Compensation Committee and approved by the Board on an individual basis. The Company does not presently have a pension incentive plan for any of its executive officers, including its NEOs.
|
(3)
|
Mr. Crowe is also a director of the Company. Mr. Crowe does not receive compensation from the Company for acting as a director, and no portion of the total compensation disclosed above was received by Mr. Crowe as compensation for acting as a director.
|
(4)
|
Mr. Colwill was appointed CFO and became an employee of the company effective February 1, 2011. Compensation paid prior to that date for consulting services is provided as Other Compensation. On January 4, 2011 (the date that Mr. Colwill commenced providing consulting services to the Company), Mr. Colwill was granted options to purchase 200,000 shares at an exercise price of C$3.47. 100,000 options vested on February 1, 2011 (his first day of employment), 50,000 options vested on June 4, 2011 and 50,000 options vested on January 4, 2012. On July 15, 2011, Mr. Colwill was granted an additional 100,000 options at an exercise price of C$2.23. 25,000 options vested on October 15, 2011, 25,000 options vested on January 15, 2012, 25,000 options vested on April 15, 2012 and 25,000 options vested on July 15, 2012.
|
(5)
|
Other Compensation includes amounts paid out for vacation time earned, but not taken.
|
(6)
|
All compensation is negotiated and settled in Canadian dollars. The exchange rate used to convert 2013 compensation to US$ is 1.0636 (2012 – 0.9949; 2011 – 1.0170).
|
Name
|
Date of Grant
|
Expiry Date
|
Exercise Price (C$)
|
Options Granted
|
Exchange Rates to US$
|
Gregory G. Crowe
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
350,000
|
C$1.07/US$1
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
450,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
150,000
|
C$0.99/US$1
|
|
Bruce Colwill
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
200,000
|
C$1.07/US$1
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
375,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
15-Jul-11
|
15-Jul-16
|
$2.23
|
100,000
|
C$0.95/US$1
|
|
04-Jan-11
|
04-Jan-16
|
$3.47
|
200,000
|
C$1.00/US$1
|
|
Mona Forster
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
150,000
|
C$1.07/US$1
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
350,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
Robert Cann
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
150,000
|
C$1.07/US$1
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
325,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
Susan McLeod
|
19-Dec-13
|
19-Dec-18
|
$0.30
|
150,000
|
C$1.07/US$1
|
15-Mar-13
|
15-Mar-18
|
$0.56
|
375,000
|
C$1.02/US$1
|
|
06-Jan-12
|
06-Jan-17
|
$1.25
|
125,000
|
C$0.99/US$1
|
|
Option-based Awards
|
Share-based Awards
|
|||||
Name
|
Number of Securities
underlying
unexercised options
(#)
|
Option
exercise
price
(C$)
|
Option expiration
date
|
Value of
unexercised
in-the-money
options
(C$)
|
Number of
shares or units
of shares that
have not vested
(#)
|
Market or payout
value of share-
based awards that
have not vested
(#)
|
Gregory Crowe
|
200,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
175,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
150,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
150,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
450,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
350,000
|
$0.30
|
December 19, 2018
|
$3,500
|
Nil
|
Nil
|
|
Bruce Colwill
|
200,000
|
$3.47
|
January 4, 2016
|
$0
|
Nil
|
Nil
|
100,000
|
$2.23
|
July 15, 2016
|
$0
|
Nil
|
Nil
|
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
375,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
200,000
|
$0.30
|
December 19, 2018
|
$2,000
|
Nil
|
Nil
|
|
Mona Forster
|
125,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
125,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
110,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
350,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.30
|
December 19, 2018
|
$1,500
|
Nil
|
Nil
|
|
Robert Cann
|
150,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
125,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
110,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
325,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.30
|
December 19, 2018
|
$1,500
|
Nil
|
Nil
|
|
Susan McLeod
|
300,000
|
$2.34
|
September 22, 2015
|
$0
|
Nil
|
Nil
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
375,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.30
|
December 19, 2018
|
$1,500
|
Nil
|
Nil
|
Name
|
Option-based awards – Value
vested during the year
(US$)(1)
|
Share-based awards – Value
vested during the year
(US$)
|
Non-equity incentive plan
compensation – Value earned
during the year
(US$)
|
Gregory G. Crowe
|
$0(2)
|
Nil
|
$141,030
|
Bruce Colwill
|
$0(3)
|
Nil
|
$112,824
|
Mona Forster
|
$0(4)
|
Nil
|
$112,824
|
Robert Cann
|
$0(5)
|
Nil
|
$94,020
|
Susan McLeod
|
$0(6)
|
Nil
|
$112,824
|
(1)
|
Value vested during the year is calculated by subtracting the exercise price of the option (being no less than the market price of the Company’s common shares on the date of grant) from the market price of the Company’s common shares on the date the option vested (being the closing price of the Company’s shares on the TSX on the last trading day prior to the vesting date).
|
(2)
|
350,000 options were awarded on December 19, 2013 at an exercise price of C$0.30 and 450,000 options were awarded on March 15, 2013 at an exercise price of C$0.56. $0 vested because all of the stock options vested in full on the award date.
|
(3)
|
200,000 options were awarded on December 19, 2013 at an exercise price of C$0.30 and 375,000 options were awarded on March 15, 2013 at an exercise price of C$0.56. $0 vested because all of the stock options vested in full on the award date.
|
(4)
|
150,000 options were awarded on December 19, 2013 at an exercise price of C$0.30 and 350,000 options were awarded on March 15, 2013 at an exercise price of C$0.56. $0 vested because all of the stock options vested in full on the award date.
|
(5)
|
150,000 options were awarded on December 19, 2013 at an exercise price of C$0.30 and 325,000 options were awarded on March 15, 2013 at an exercise price of C$0.56. $0 vested because all of the stock options vested in full on the award date.
|
(6)
|
150,000 options were awarded on December 19, 2013 at an exercise price of C$0.30 and 375,000 options were awarded on March 15, 2013 at an exercise price of C$0.56. $0 vested because all of the stock options vested in full on the award date.
|
|
(i)
|
the acquisition by any “offeror” as defined in Part XX of the Securities Act (Ontario) of beneficial ownership of more than 20% of the outstanding voting securities of the Company, by means of a takeover bid or otherwise;
|
|
(ii)
|
any consolidation or merger of the Company in which the Company is not the continuing or surviving corporation or pursuant to which shares of the Company would be converted into cash, securities or other property, other than a merger of the Company in which shareholders immediately prior to the merger have the same proportionate ownership of stock of the surviving corporation immediately after the merger;
|
|
(iii)
|
any sale, lease, exchange or other transfer (in one transaction or a series of related transactions) of all or substantially all of the assets of the Company;
|
|
(iv)
|
the approval by the shareholders of the Company of any plan of liquidation or dissolution of the Company; or
|
|
(v)
|
the Incumbent Directors cease to constitute a majority of the Board.
|
|
(i)
|
a reduction or diminution in the level of responsibility, title or office of Mr. Crowe;
|
|
(ii)
|
a reduction in the compensation level of Mr. Crowe, taken as a whole;
|
|
(iii)
|
forced relocation to another geographic location; or
|
|
(iv)
|
the failure of the Company or any successor corporation to maintain substantially similar employment terms with Mr. Crowe after a Change of Control as were in existence prior to the Change of Control.
|
|
(i)
|
the sale, transfer or disposition of the Company’s assets in complete liquidation or dissolution of the Company;
|
|
(ii)
|
the Company amalgamates, merges or enters into a plan of arrangement with another company at arm’s length to the Company and its affiliates (the “Group”), other than an amalgamation, merger or plan of arrangement that would result in the voting securities of the Company outstanding immediately prior thereto continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving or resulting entity) more than 50% of the combined voting power of the surviving or resulting entity outstanding immediately after such amalgamation, merger or plan of arrangement; or
|
|
(iii)
|
any person or combination of persons at arm’s length to the Group acquires or becomes the beneficial owner of, directly or indirectly, more than 20% of the voting securities of the Company, whether through the acquisition of previously issued and outstanding voting securities, or of voting securities that have not been previously issued, or any combination thereof, or any other transaction having a similar effect, and such person or combination of persons exercise(s) the voting power attached to such securities in a manner that causes the Incumbent Directors to cease to constitute a majority of the Board.
|
|
(i)
|
a material change (other than a change that is clearly consistent with a promotion) in the NEO’s position or duties, responsibilities, reporting relationship, title or office;
|
|
(ii)
|
a reduction of the NEO’s salary, benefits or any other form of remuneration or any change in the basis upon which such salary, benefits or other form of remuneration payable by the Company is determined;
|
|
(iii)
|
forced relocation to another geographic area;
|
|
(iv)
|
any material breach by the Company of a material provision of the employment agreement; or
|
|
(v)
|
the failure by the Company to obtain an effective assumption of its obligations hereunder by any successor to the Company, including a successor to a material portion of its business.
|
● |
Mr. Colwill would have been entitled to a payment of approximately $386,950 within 10 days of the Severance Payment Triggering Event;
|
● |
Ms. Forster would have been entitled to a payment of approximately $378,823 within 10 days of the Severance Payment Triggering Event;
|
● |
Mr. Cann would have been entitled to a payment of approximately $394,318 within 10 days of the Severance Payment Triggering Event; and
|
● |
Ms. McLeod would have been entitled to a payment of approximately $375,332 immediately upon the Severance Payment Triggering Event, or in the case of delivery of notice of termination of employment without cause, within 10 days of the Severance Payment Triggering Event.
|
Name(1)
|
Fees
earned
(US$)
|
Share-based
awards
(US$)
|
Option-based
awards
(US$)(2)
|
Non-equity incentive
plan compensation
(US$)
|
Pension
value
(US$)
|
All other
compensation
(US$)
|
Total
(US$)
|
Mark Bailey
|
$16,219
|
Nil
|
$62,243
|
Nil
|
Nil
|
$0
|
$78,461
|
James Harris
|
$47,010
|
Nil
|
$67,685
|
Nil
|
Nil
|
$0
|
$114,695
|
Michael Howard
|
$80,403
|
Nil
|
$102,827
|
Nil
|
Nil
|
$0
|
$183,231
|
Peter Meredith(3)
|
$13,986
|
Nil
|
$50,072
|
Nil
|
Nil
|
$0
|
$64,057
|
Alan Edwards
|
$21,155
|
Nil
|
$62,243
|
Nil
|
Nil
|
$0
|
$83,397
|
Lindsay Bottomer(4)
|
$0
|
Nil
|
$0
|
Nil
|
Nil
|
$298,275
|
$298,275
|
Gorden Glenn
|
$22,095
|
Nil
|
$66,299
|
Nil
|
Nil
|
$0
|
$88,394
|
(1)
|
In addition to being a director of the Company, Gregory Crowe is also an NEO. For disclosure regarding Mr. Crowe’s compensation, please refer to the Summary Compensation Table above.
|
(2)
|
The Company uses the Black-Scholes option-pricing model for determining fair value of stock options issued at the grant date. The Company selected the Black-Scholes option-pricing model because it is widely used in estimating option based compensation values by Canadian and US public companies. The practice of the Company is to grant all option based awards in Canadian currency, and then convert the grant date fair value amount to U.S currency for reporting the value of the grants in the Company’s financials. The conversion rate for each grant is the average of the rates quoted by the Bank of Canada as its noon spot rate of the last day of the three months in the quarter in which the grant is made. The conversion rates for the purpose of the grants in this table are presented below and are based on the applicable conversion rate on the date of grant, each as supplied by the Bank of Canada.
|
(3)
|
Mr. Meredith did not stand for re-election at the 2013 Annual General Meeting of the Company. He ceased to be a director effective June 27, 2013.
|
(4)
|
In addition to being a director of the Company, Lindsay Bottomer was employed in 2013 as the Company’s Vice President, Business Development. Mr. Bottomer did not receive compensation from the Company for acting as a director. Mr. Bottomer’s salary (US$160,422 for 70% of full time), option-based awards (US$72,039) and non-equity incentive plan compensation (US$65,814) is reported as Other Compensation.
|
Option-based Awards
|
Share-based Awards
|
|||||
Name(1)
|
Number of
Securities
underlying
unexercised
options
(#)
|
Option exercise
price
(C$)
|
Option expiration
date
|
Value of
unexercised in-
the-money
options
(C$)
|
Number of
shares or units of
shares that have
not vested
(#)
|
Market or
payout value of
share-based
awards that have
not vested
(#)
|
Mark Bailey
|
200,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
150,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
125,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$750
|
Nil
|
Nil
|
|
James Harris
|
200,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
150,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
135,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
255,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$750
|
Nil
|
Nil
|
|
Michael Howard
|
100,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
150,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
125,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
255,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
150,000
|
$0.34
|
June 27, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.30
|
December 19, 2018
|
$1,000
|
Nil
|
Nil
|
|
Peter Meredith
|
100,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
150,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
125,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
Alan Edwards
|
100,000
|
$2.94
|
March 8, 2016
|
$0
|
Nil
|
Nil
|
100,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$750
|
Nil
|
Nil
|
|
Lindsay Bottomer(2)
|
135,000
|
$1.32
|
February 12, 2014
|
$0
|
Nil
|
Nil
|
150,000
|
$2.60
|
December 22, 2014
|
$0
|
Nil
|
Nil
|
|
135,000
|
$2.86
|
November 22, 2015
|
$0
|
Nil
|
Nil
|
|
125,000
|
$1.25
|
January 6, 2017
|
$0
|
Nil
|
Nil
|
|
275,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
75,000
|
$0.30
|
December 19, 2018
|
$750
|
Nil
|
Nil
|
|
Gorden Glenn
|
100,000
|
$0.73
|
June 18, 2017
|
$0
|
Nil
|
Nil
|
230,000
|
$0.56
|
March 15, 2018
|
$0
|
Nil
|
Nil
|
|
100,000
|
$0.30
|
December 19, 2018
|
$1,000
|
Nil
|
Nil
|
(1)
|
In addition to being a director of the Company, Gregory Crowe is an NEO. For disclosure regarding Mr. Crowe’s option-based awards, please refer to the incentive plan awards section above.
|
(2)
|
In addition to being a director of the Company, Lindsay Bottomer was employed as the Company’s Vice President, Business Development until his retirement on December 31, 2013. Mr. Bottomer did not receive compensation from the Company for acting as a director.
|
(3)
|
Mr. Meredith did not stand for re-election at the 2013 Annual General Meeting of the Company. He ceased to be a director effective June 27, 2013.
|
Name(1)
|
Option-based awards – Value
vested during the year
(US$)(2)
|
Share-based awards – Value
vested during the year
(US$)
|
Non-equity incentive plan
compensation – Value earned
during the year
(US$)
|
Mark Bailey
|
0(4)
|
Nil
|
Nil
|
James Harris
|
0(5)
|
Nil
|
Nil
|
Michael Howard
|
0(6)
|
Nil
|
Nil
|
Peter Meredith(7)
|
0
|
Nil
|
Nil
|
Alan Edwards
|
0(8)
|
Nil
|
Nil
|
Lindsay Bottomer(3)
|
0(9)
|
Nil
|
Nil
|
Gorden Glenn
|
0(9)
|
Nil
|
Nil
|
(1)
|
In addition to being a director of the Company, Gregory Crowe is an NEO. For disclosure regarding Mr. Crowe’s compensation, please refer to the summary compensation table above.
|
(2)
|
Value vested during the year is calculated by subtracting the exercise price of the option (being no less than the market price of the Company’s common shares on the date of grant) from the market price of the Company’s common shares on the date the option vested (being the closing price of the Company’s shares on the TSX on the last trading day prior to the vesting date).
|
(3)
|
In addition to being a director of the Company, Lindsay Bottomer was employed as the Company’s Vice President, Business Development until his retirement on December 31, 2013. Mr. Bottomer did not receive compensation from the Company for acting as a director. 275,000 options were awarded on March 15, 2013 at an exercise price of C$0.56 and 75,000 options were awarded on December 19, 2013 at an exercise price of C$0.30. $0 vested because all of the stock options vested in full on the award date.
|
(4)
|
230,000 options were awarded on March 15, 2013 at an exercise price of C$0.56 and 75,000 options were awarded on December 19, 2013 at an exercise price of C$0.30. $0 vested because all of the stock options vested in full on the award date.
|
(5)
|
255,000 options were awarded on March 15, 2013 at an exercise price of C$0.56 and 75,000 options were awarded on December 19, 2013 at an exercise price of C$0.30. $0 vested because all of the stock options vested in full on the award date.
|
(6)
|
255,000 options were awarded on March 15, 2013 at an exercise price of C$0.56, 150,000 options were awarded on June 27, 2013 at an exercise price of C$0.34 and 100,000 options were awarded on December 19, 2013 at an exercise price of C$0.30. $0 vested because all of the stock options vested in full on the award date.
|
(7)
|
230,000 options were awarded on March 15, 2013 at an exercise price of C$0.56. $0 vested because all of the stock options vested in full on the award date. Mr. Meredith did not stand for re-election at the 2013 Annual General Meeting of the Company. He ceased to be a director effective June 27, 2013.
|
(8)
|
230,000 options were awarded on March 15, 2013 at an exercise price of C$0.56 and 75,000 options were awarded on December 19, 2013 at an exercise price of C$0.30. $0 vested because all of the stock options vested in full on the award date.
|
(9)
|
230,000 options were awarded on March 15, 2013 at an exercise price of C$0.56 and 100,000 options were awarded on December 19, 2013 at an exercise price of C$0.30. $0 vested because all of the stock options vested in full on the award date.
|
(a)
|
monitoring and reporting to the Board regarding the effectiveness of the Board, as well as individual members, in discharging its and their responsibilities;
|
(b)
|
in consultation with the President and CEO and, where appropriate, with other Board members, determining Board and shareholder calendars and agendas;
|
(c)
|
leading the Board's periodic assessment of the job done by the CEO and his management team;
|
(d)
|
taking the lead in the Company’s adherence to the highest standards of corporate governance;
|
(e)
|
facilitating an open flow of information between management and the Board; and
|
(f)
|
presiding at meetings of the Board and the shareholders.
|
C.
|
Employees
|
D.
|
Share Ownership
|
Name and municipality of residence
|
No. of Common
Shares beneficially
owned, directly or
indirectly, or
controlled(2).
|
No. of securities held on a fully-
diluted basis(1)
|
Gregory Crowe
Bowen Island,
British Columbia, Canada
|
1,425,820
|
Shares: 1,425,820
Warrants: 0
Stock options: 1,475,000
Total: 2,900,820
|
Mark Bailey
Bellingham, Washington
U.S.A.
|
392,922
|
Shares: 392,922
Warrants: 0
Stock options: 880,000
Total: 1,272,922
|
Lindsay Bottomer
North Vancouver, British Columbia
Canada
|
599,985
|
Shares: 599,985
Warrants: 0
Stock options: 895,000
Total: 1,494,985
|
James Harris
Vancouver, British Columbia
Canada
|
443,062
|
Shares: 443,062
Warrants: 0
Stock options: 915,000
Total: 1,358,062
|
Rt. Honourable Lord Howard of Lympne
London, UK
|
128,800
|
Shares: 128,800
Warrants: 0
Stock options: 980,000
Total: 1,108,800
|
Alan Edwards
Tucson, Arizona
U.S.A
|
68,000
|
Shares: 68,000
Warrants: 0
Stock options: 505,000
Total: 573,000
|
Gorden Glenn
Toronto, Ontario
Canada
|
0
|
Shares: 0
Warrants: 0
Stock options: 430,000
Total: 430,000
|
Bruce Colwill
Vancouver, British Columbia
Canada
|
25,700
|
Shares: 25,700
Warrants: 0
Stock options: 1,000,000
Total: 1,025,700
|
Mona Forster
Vancouver, British Columbia
Canada
|
181,374
|
Shares: 181,374
Warrants: 0
Stock options: 985,000
Total: 1,166,374
|
Robert Cann
Nanaimo, British Columbia
Canada
|
126,225
|
Shares: 126,225
Warrants: 0
Stock options: 985,000
Total: 1,111,225
|
Robert Cinits
Port Moody, British Columbia
Canada
|
0
|
Shares: 0
Warrants: 0
Stock Options: 725,000
Total: 725,000
|
Susan McLeod
West Vancouver, British Columbia
Canada
|
9,500
|
Shares: 9,500
Warrants: 0
Stock options: 950,000
Total: 959,500
|
(1)
|
As at December 31, 2013.
|
(2)
|
Meaning an officer of the issuer, or a director or senior officer that has direct or indirect beneficial ownership of, control or direction over, or a combination of direct or indirect beneficial ownership of and control or direction over securities of the issuer carrying more than 10% of the voting rights attached to all the issuer’s outstanding securities.
|
Plan Category
|
Number of securities to be
issued upon exercise of
outstanding options, warrants
and rights
(a)
|
Weighted-average exercise
price of outstanding options,
warrants and rights
(C$)
(b)
|
Number of securities
remaining available for future
issuances under equity
compensation plans
(excluding securities reflected
in column (a))
(c) (1)
|
Equity compensation plans
approved by securityholders
|
14,400,500
|
$1.22
|
272,939
|
Equity compensation plans not
approved by securityholders
|
Nil
|
N/A
|
Nil
|
Total
|
14,400,500
|
$1.22
|
272,939
|
(1)
|
The maximum aggregate number of common shares issuable pursuant to options granted under the Plan and outstanding from time to time may not exceed that number which represents 10% of the issued and outstanding common shares from time to time. The Company shall, at all times while the Plan is in effect, reserve a sufficient number of common shares to satisfy the requirements of the Plan. The Plan also provides that exercised options will automatically be available for subsequent grants and for the reservation and issuance of additional common shares pursuant to such options. Accordingly, the Plan constitutes both a “rolling” plan and an “evergreen” plan, and its renewal must be approved by the Company’s shareholders every three years in accordance with the policies of the TSX. The Plan was last approved on May 16, 2011.
|
A.
|
Major Shareholders
|
Shareholder Name
|
Number of Shares
|
Percentage of Issued Shares
|
Rio Tinto International Holdings Limited
|
30,366,129(1)
|
20.7%
|
Sandstorm Gold Ltd.
|
17,857,142
|
12.2%
|
Caisse de depot et placement du Quebec
|
12,531,400
|
8.5%
|
(1)
|
Rio Tinto International Holdings Limited holds 16,566,796 common shares directly. It also has a beneficial interest in 13,799,333 common shares held by Turquoise Hill Resources Ltd.
|
B.
|
Related Party Transactions
|
C.
|
Interests of Experts and Counsel
|
A.
|
Consolidated Statements and Other Financial Information
|
● |
Independent Registered Public Accounting Firm’s Report on Consolidated Financial Statements and Attestation on Internal Control over Financial Reporting;
|
● |
Consolidated Balance Sheets as of December 31, 2013 and 2012;
|
● |
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2013, 2012, 2011 and since inception (July 19, 1995 to December 31, 2013);
|
● |
Consolidated Statement of Stockholders’ Equity since the Date of Inception, including Balances as of July 19, 1995, April 30, 1996, April 30, 1997, April 30, 1998, April 30, 1999, April 30, 2000, April 30, 2001, April 30, 2002, April 30, 2003, December 31, 2003, December 31, 2004, December 31, 2005, December 31, 2006, December 31, 2007, December 31, 2008, December 31, 2009, December 31, 2010, December 31, 2011, December 31, 2012 and December 31, 2013;
|
● |
Consolidated Statements of Cash Flows for the years ended December 31, 2013, 2012, 2011 and since inception (July 19, 1995 to December 31, 2013);
|
● |
Notes to Consolidated Financial Statements for the years ended December 31, 2013, 2012 and 2011.
|
B.
|
Significant Changes
|
A.
|
Price History of Stock
|
TSX
|
NYSE MKT
|
|||
(Canadian Dollars)
|
(United States Dollars)
|
|||
Last Five Fiscal Years
|
High
|
Low
|
High
|
Low
|
2013
|
0.62
|
0.25
|
0.62
|
0.22
|
2012
|
1.41
|
0.39
|
1.41
|
0.40
|
2011
|
3.40
|
1.05
|
3.52
|
1.00
|
2010
|
3.59
|
1.84
|
3.49
|
1.58
|
2009
|
3.40
|
0.91
|
3.16
|
0.74
|
2013
|
High
|
Low
|
High
|
Low
|
Fourth Quarter ended December 31, 2013
|
0.52
|
0.29
|
0.51
|
0.27
|
Third Quarter ended September 31, 2013
|
0.38
|
0.25
|
0.37
|
0.24
|
Second Quarter ended June 30, 2013
|
0.40
|
0.25
|
0.43
|
0.22
|
First Quarter ended March 31, 2013
|
0.62
|
0.35
|
0.62
|
0.34
|
2012
|
High
|
Low
|
High
|
Low
|
Fourth Quarter ended December 31, 2012
|
0.70
|
0.39
|
0.70
|
0.40
|
Third Quarter ended September 31, 2012
|
0.78
|
0.53
|
0.84
|
0.53
|
Second Quarter ended June 30, 2012
|
1.30
|
0.59
|
1.30
|
0.58
|
First Quarter ended March 31, 2012
|
1.41
|
1.16
|
1.41
|
1.13
|
Last Six Months
|
High
|
Low
|
High
|
Low
|
Feb-14
|
0.48
|
0.36
|
0.44
|
0.32
|
Jan-14
|
0.43
|
0.32
|
0.38
|
0.30
|
Dec-13
|
0.36
|
0.29
|
0.33
|
0.27
|
Nov-13
|
0.45
|
0.32
|
0.43
|
0.30
|
Oct-13
|
0.52
|
0.30
|
0.51
|
0.30
|
Sep-13
|
0.36
|
0.29
|
0.34
|
0.27
|
Number of Options
|
Exercise Price
(CDN$)
|
Grant Date
|
4,985,000
|
$0.56
|
March 15, 2013
|
50,000
|
$0.32
|
April 9, 2013
|
150,000
|
$0.34
|
June 27, 2013
|
2,375,000
|
$0.30
|
December 19, 2013
|
B.
|
Plan of Distribution
|
C.
|
Markets
|
D.
|
Selling Shareholders
|
E.
|
Dilution
|
F.
|
Expenses of the Issue
|
A.
|
Share Capital
|
B.
|
Memorandum and Articles of Association
|
(a)
|
borrow money in such amount, in such manner, on such security, from such sources and upon such terms and conditions as they think fit;
|
(b)
|
guarantee the repayment of money borrowed by any person or the performance of any obligation of any person;
|
(c)
|
issue bonds, debentures, notes and other debt obligations either outright or as continuing security for any indebtedness or liability, direct or indirect, or obligation of the Company or of any other person; and
|
(d)
|
mortgage, charge (whether by way of a specific or floating charge), grant a security interest in or give other security on the undertaking or on the whole or any part of the property and assets of the Company, both present and future.
|
C.
|
Material Contracts
|
1.
|
Equity Participation and Funding Agreement dated February 14, 2013 between Entrée Gold Inc. and Sandstorm Gold Ltd.
|
2.
|
Joint Venture Agreement deemed effective June 30, 2008 between Entrée Gold Inc. and Ivanhoe Mines Mongolia Inc. XXK (now OTLLC).
|
3.
|
Equity Participation and Earn-in Agreement dated October 15, 2004, between Entrée Gold Inc. and Ivanhoe Mines Ltd. (now Turquoise Hill), as amended on November 9, 2004 and subsequently assigned to Ivanhoe Mines Mongolia Inc. XXK (OTLLC) on March 1, 2005.
|
D.
|
Exchange Controls
|
E.
|
Taxation
|
·
|
an individual who is a citizen or resident of the U.S.;
|
·
|
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) organized under the laws of the U.S., any state thereof or the District of Columbia;
|
·
|
an estate whose income is subject to U.S. federal income taxation regardless of its source; or
|
·
|
a trust that (1) is subject to the primary supervision of a court within the U.S. and the control of one or more U.S. persons for all substantial decisions or (2) has a valid election in effect under applicable Treasury Regulations to be treated as a U.S. person.
|
F.
|
Dividends and Paying Agents
|
G.
|
Statement by Experts
|
H.
|
Documents on Display
|
I.
|
Subsidiary Information
|
2013
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
US
Dollars |
Australian
Dollars |
Peruvian
Nuevo Sol |
Chinese
Yuan |
Mongolian
Tugriks |
||||||||||||||||
Cash and cash equivalents
|
39,551 | 1,306 | - | 28 | 60,280 | |||||||||||||||
Other
|
184 | 12 | - | - | 223,087 | |||||||||||||||
Accounts payable and accrued liabilities
|
(260 | ) | (47 | ) | (16 | ) | - | (11,189 | ) | |||||||||||
Net balance
|
39,475 | 1,271 | (16 | ) | 28 | 272,178 | ||||||||||||||
Equivalent in Canadian Dollars
|
41,986 | 1,207 | (6 | ) | 5 | 175 | ||||||||||||||
Rate to convert to C$
|
1.0636 | 0.9496 | 0.3803 | 0.1757 | 0.0006415 |
2012
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
US
Dollars |
Australian
Dollars |
Peruvian
Nuevo Sol |
Chinese
Yuan |
Mongolian
Tugriks |
||||||||||||||||
Cash and cash equivalents
|
72 | 867 | 1 | 29 | 4,618 | |||||||||||||||
Other
|
253 | 14 | - | - | 223,633 | |||||||||||||||
Accounts payable and accrued liabilities
|
(61 | ) | (10 | ) | (8 | ) | - | (103,490 | ) | |||||||||||
Net balance
|
264 | 871 | (7 | ) | 29 | 124,761 | ||||||||||||||
Equivalent in Canadian Dollars
|
263 | 900 | (3 | ) | 5 | 89 | ||||||||||||||
Rate to convert to C$
|
0.9949 | 1.0339 | 0.3898 | 0.1597 | 0.0007147 |
A.
|
Disclosure Controls and Procedures
|
B.
|
Management’s Annual Report on Internal Control Over Financial Reporting
|
C.
|
Attestation Report of the Registered Public Accounting Firm
|
D.
|
Changes in Internal Control Over Financial Reporting
|
2013 (US$)
|
2012 (US$)
|
|
Audit Fees(1)
|
$79,917
|
$85,436
|
Audit Related Fees(2)
|
$20,860
|
$25,073
|
Tax Fees(3)
|
$Nil
|
$Nil
|
All other fees(4)
|
$Nil
|
$13,107
|
Total:
|
$100,777
|
$123,616
|
(1)
|
Audits of the Company’s consolidated financial statements, meetings with the Audit Committee and management with respect to annual filings, consulting and accounting standards and transactions, issuance of consent in connection with Canadian and United States securities filings.
|
(2)
|
Audit-related fees paid for assurance and related services by the auditors that were reasonably related to the performance of the audit or the review of the Company’s quarterly financial statements that are not included in Audit Fees.
|
(3)
|
Tax compliance, taxation advice and tax planning for international operations.
|
(4)
|
Fees associated with: the review of the Company’s short form base shelf prospectus supplement; issuing a consent for the Company’s Registration Statement on Form S-8; and providing a paid-up capital calculation.
|
● |
Independent Registered Public Accounting Firm’s Report on Consolidated Financial Statements and Attestation on Internal Control over Financial Reporting;
|
● |
Consolidated Balance Sheets as of December 31, 2013 and 2012;
|
● |
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2013, 2012, 2011 and since inception (July 19, 1995 to December 31, 2013);
|
● |
Consolidated Statement of Stockholders’ Equity since the Date of Inception, including Balances as of July 19, 1995, April 30, 1996, April 30, 1997, April 30, 1998, April 30, 1999, April 30, 2000, April 30, 2001, April 30, 2002, April 30, 2003, December 31, 2003, December 31, 2004, December 31, 2005, December 31, 2006, December 31, 2007, December 31, 2008, December 31, 2009, December 31, 2010, December 31, 2011, December 31, 2012 and December 31, 2013;
|
● |
Consolidated Statements of Cash Flows for the years ended December 31, 2013, 2012, 2011 and since inception (July 19, 1995 to December 31, 2013);
|
● |
Notes to Consolidated Financial Statements for the years ended December 31, 2013, 2012 and 2011.
|
Vancouver, Canada
|
Chartered Accountants
|
March 27, 2014
|
Vancouver, Canada
|
Chartered Accountants
|
March 27, 2014
|
ENTRÉE GOLD INC.
|
||||||||
(An Exploration Stage Company)
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Expressed in United States dollars)
|
||||||||
December 31,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash and cash equivalents (Note 3)
|
$ | 46,701,216 | $ | 4,255,508 | ||||
Receivables
|
203,346 | 223,722 | ||||||
Prepaid expenses
|
751,140 | 779,605 | ||||||
Total current assets
|
47,655,702 | 5,258,835 | ||||||
Equipment (Note 5)
|
288,943 | 539,567 | ||||||
Mineral property interests (Note 6)
|
48,806,565 | 57,616,924 | ||||||
Reclamation deposits
|
491,808 | 606,155 | ||||||
Other assets
|
152,087 | 152,049 | ||||||
Total assets
|
$ | 97,395,105 | $ | 64,173,530 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current
|
||||||||
Accounts payable and accrued liabilities
|
$ | 1,261,206 | $ | 559,579 | ||||
Loans payable to Oyu Tolgoi LLC (Note 7)
|
5,978,133 | 5,563,657 | ||||||
Deferred revenue (Note 8)
|
37,638,211 | - | ||||||
Deferred income tax liabilities (Note 11)
|
7,340,516 | 9,722,384 | ||||||
Total liabilities
|
52,218,066 | 15,845,620 | ||||||
Stockholders' equity
|
||||||||
Common stock, no par value, unlimited number authorized, (Note 9)
|
177,065,075 | 167,428,814 | ||||||
146,734,385 (December 31, 2012 - 128,877,243) issued and outstanding
|
||||||||
Additional paid-in capital
|
20,095,161 | 18,672,864 | ||||||
Accumulated other comprehensive income (Note 13)
|
465,615 | 3,253,019 | ||||||
Accumulated deficit during the exploration stage
|
(152,448,812 | ) | (141,026,787 | ) | ||||
Total stockholders' equity
|
45,177,039 | 48,327,910 | ||||||
Total liabilities and stockholders' equity
|
$ | 97,395,105 | $ | 64,173,530 |
ENTRÉE GOLD INC.
|
||||||||||||||||
(An Exploration Stage Company)
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
||||||||||||||||
(Expressed in United States dollars)
|
||||||||||||||||
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
Inception
(July 19,1995) to
December 31,
2013
|
|||||||||||||
|
||||||||||||||||
EXPENSES
|
||||||||||||||||
Exploration (Note 7)
|
$ | 6,102,992 | $ | 8,234,354 | $ | 17,679,174 | $ | 99,092,669 | ||||||||
General and administration
|
6,638,262 | 5,236,226 | 5,766,102 | 59,985,511 | ||||||||||||
Consultancy and advisory fees
|
1,941,130 | - | - | 1,941,130 | ||||||||||||
Impairment of mineral property interests
|
437,732 | 486,746 | 531,005 | 1,455,483 | ||||||||||||
Depreciation
|
102,941 | 150,654 | 196,221 | 1,530,008 | ||||||||||||
Gain on sale of mineral property interests
|
(451,892 | ) | (104,914 | ) | (1,574,523 | ) | (2,131,329 | ) | ||||||||
Foreign exchange loss (gain)
|
(1,113,728 | ) | (187,773 | ) | 491,504 | (1,032,003 | ) | |||||||||
Loss from operations
|
(13,657,437 | ) | (13,815,293 | ) | (23,089,483 | ) | (160,841,469 | ) | ||||||||
Gain on sale of investments
|
- | - | 3,326,275 | 3,326,275 | ||||||||||||
Interest income
|
431,596 | 190,449 | 342,343 | 5,934,864 | ||||||||||||
Interest expense (Note 5)
|
(260,453 | ) | (229,359 | ) | (151,952 | ) | (714,771 | ) | ||||||||
Loss from equity investee (Note 5)
|
(146,051 | ) | (1,012,156 | ) | (2,397,085 | ) | (5,076,836 | ) | ||||||||
Fair value adjustment of asset
|
||||||||||||||||
backed commercial paper
|
147,564 | - | - | (2,184,967 | ) | |||||||||||
Loss from operations before income taxes
|
(13,484,781 | ) | (14,866,359 | ) | (21,969,902 | ) | (159,556,904 | ) | ||||||||
Current income tax expense
|
(319,112 | ) | - | (152,190 | ) | (471,302 | ) | |||||||||
Deferred income tax recovery (expense) (Note 11)
|
2,381,868 | (329,770 | ) | 4,981,884 | 7,579,394 | |||||||||||
Net loss
|
$ | (11,422,025 | ) | $ | (15,196,129 | ) | $ | (17,140,208 | ) | $ | (152,448,812 | ) | ||||
Comprehensive loss:
|
||||||||||||||||
Net loss
|
$ | (11,422,025 | ) | $ | (15,196,129 | ) | $ | (17,140,208 | ) | $ | (152,448,812 | ) | ||||
Unrealized loss on available for sale securities (Note 12)
|
- | - | (2,747,997 | ) | - | |||||||||||
Foreign currency translation adjustment (Note 13)
|
(2,787,404 | ) | 1,351,668 | (1,101,366 | ) | 465,615 | ||||||||||
Comprehensive loss:
|
$ | (14,209,429 | ) | $ | (13,844,461 | ) | $ | (20,989,571 | ) | $ | (151,983,197 | ) | ||||
Basic and diluted net loss per share
|
$ | (0.08 | ) | $ | (0.12 | ) | $ | (0.15 | ) | |||||||
Weighted average number of common shares outstanding
|
143,847,888 | 128,650,791 | 115,978,815 |
ENTRÉE GOLD INC.
|
||||||||||||||||||||||||
(An Exploration Stage Company)
|
||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
(Expressed in United States dollars)
|
||||||||||||||||||||||||
Number of
Shares
|
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other
Comprehensive
Income
|
Accumulated
Deficit
During the
Exploration
Stage
|
Total
Stockholders'
Equity
|
|||||||||||||||||||
Balance, July 19, 1995 (date of inception)
|
- | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placements
|
4,200,000 | 60,852 | - | - | - | 60,852 | ||||||||||||||||||
Acquisition of mineral property interests
|
3,200,000 | 147,520 | - | - | - | 147,520 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (756 | ) | - | (756 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (175,714 | ) | (175,714 | ) | ||||||||||||||||
Balance, April 30, 1996
|
7,400,000 | $ | 208,372 | $ | - | $ | (756 | ) | $ | (175,714 | ) | $ | 31,902 | |||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placements
|
3,880,000 | 274,718 | - | - | - | 274,718 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (8,568 | ) | - | (8,568 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (56,250 | ) | (56,250 | ) | ||||||||||||||||
Balance, April 30, 1997
|
11,280,000 | $ | 483,090 | $ | - | $ | (9,324 | ) | $ | (231,964 | ) | $ | 241,802 | |||||||||||
Foreign currency translation adjustment
|
- | - | - | (5,216 | ) | - | (5,216 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (33,381 | ) | (33,381 | ) | ||||||||||||||||
Balance, April 30, 1998
|
11,280,000 | $ | 483,090 | $ | - | $ | (14,540 | ) | $ | (265,345 | ) | $ | 203,205 | |||||||||||
Foreign currency translation adjustment
|
- | - | - | (3,425 | ) | - | (3,425 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (40,341 | ) | (40,341 | ) | ||||||||||||||||
Balance, April 30, 1999
|
11,280,000 | $ | 483,090 | $ | - | $ | (17,965 | ) | $ | (305,686 | ) | $ | 159,439 | |||||||||||
Escrow shares compensation
|
- | - | 41,593 | - | - | 41,593 | ||||||||||||||||||
Exercise of stock options
|
1,128,000 | 113,922 | - | - | - | 113,922 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (896 | ) | - | (896 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (154,218 | ) | (154,218 | ) | ||||||||||||||||
Balance, April 30, 2000
|
12,408,000 | $ | 597,012 | $ | 41,593 | $ | (18,861 | ) | $ | (459,904 | ) | $ | 159,840 | |||||||||||
Foreign currency translation adjustment
|
- | - | - | (5,627 | ) | - | (5,627 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (18,399 | ) | (18,399 | ) | ||||||||||||||||
Balance, April 30, 2001
|
12,408,000 | $ | 597,012 | $ | 41,593 | $ | (24,488 | ) | $ | (478,303 | ) | $ | 135,814 | |||||||||||
Foreign currency translation adjustment
|
- | - | - | (2,561 | ) | - | (2,561 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (22,490 | ) | (22,490 | ) | ||||||||||||||||
Balance, April 30, 2002
|
12,408,000 | $ | 597,012 | $ | 41,593 | $ | (27,049 | ) | $ | (500,793 | ) | $ | 110,763 |
ENTRÉE GOLD INC.
|
(An Exploration Stage Company)
|
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
(Expressed in United States dollars)
|
Number of
Shares
|
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other
Comprehensive
Income
|
Accumulated
Deficit
During the
Exploration
Stage
|
Total
Stockholders'
Equity
|
|||||||||||||||||||
- continued - | ||||||||||||||||||||||||
Balance, April 30, 2002
|
12,408,000 | $ | 597,012 | $ | 41,593 | $ | (27,049 | ) | $ | (500,793 | ) | $ | 110,763 | |||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placements
|
7,500,000 | 1,351,055 | - | - | - | 1,351,055 | ||||||||||||||||||
Exercise of warrants
|
12,500 | 3,288 | - | - | - | 3,288 | ||||||||||||||||||
Agent’s finder fee
|
310,000 | 39,178 | - | - | - | 39,178 | ||||||||||||||||||
Finder’s fee for mineral property interests
|
100,000 | 35,827 | - | - | - | 35,827 | ||||||||||||||||||
Debt settlement
|
135,416 | 45,839 | 5,252 | - | - | 51,091 | ||||||||||||||||||
Agent’s warrants
|
- | - | 16,877 | - | - | 16,877 | ||||||||||||||||||
Escrow shares compensation
|
- | - | 40,205 | - | - | 40,205 | ||||||||||||||||||
Stock-based compensation
|
- | - | 16,660 | - | - | 16,660 | ||||||||||||||||||
Share issuance costs
|
- | (211,207 | ) | - | - | - | (211,207 | ) | ||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 73,080 | - | 73,080 | ||||||||||||||||||
Net loss
|
- | - | - | - | (1,073,320 | ) | (1,073,320 | ) | ||||||||||||||||
Balance, April 30, 2003
|
20,465,916 | $ | 1,860,992 | $ | 120,587 | $ | 46,031 | $ | (1,574,113 | ) | $ | 453,497 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placements and offerings
|
16,352,942 | 10,891,160 | - | - | - | 10,891,160 | ||||||||||||||||||
Exercise of warrants
|
3,730,372 | 1,316,664 | (6,443 | ) | - | - | 1,310,221 | |||||||||||||||||
Exercise of stock options
|
35,000 | 18,730 | (4,026 | ) | - | - | 14,704 | |||||||||||||||||
Agent’s corporate finance fee
|
100,000 | 64,192 | 8,384 | - | - | 72,576 | ||||||||||||||||||
Mineral property interests
|
5,000,000 | 3,806,000 | - | - | - | 3,806,000 | ||||||||||||||||||
Agent’s warrants
|
- | - | 370,741 | - | - | 370,741 | ||||||||||||||||||
Escrow shares compensation
|
- | - | 1,949,878 | - | - | 1,949,878 | ||||||||||||||||||
Stock-based compensation
|
- | - | 414,847 | - | - | 414,847 | ||||||||||||||||||
Share issuance costs
|
- | (1,302,715 | ) | - | - | - | (1,302,715 | ) | ||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 1,950 | - | 1,950 | ||||||||||||||||||
Net loss
|
- | - | - | - | (12,505,759 | ) | (12,505,759 | ) | ||||||||||||||||
Balance, December 31, 2003
|
45,684,230 | $ | 16,655,023 | $ | 2,853,968 | $ | 47,981 | $ | (14,079,872 | ) | $ | 5,477,100 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placement
|
4,600,000 | 3,846,521 | - | - | - | 3,846,521 | ||||||||||||||||||
Exercise of warrants
|
533,836 | 186,208 | (13,197 | ) | - | - | 173,011 | |||||||||||||||||
Exercise of stock options
|
50,000 | 26,180 | (8,238 | ) | - | - | 17,942 | |||||||||||||||||
Warrants issued for cancellation
|
||||||||||||||||||||||||
of price guarantee
|
- | - | 129,266 | - | - | 129,266 | ||||||||||||||||||
Escrow shares compensation
|
- | - | 405,739 | - | - | 405,739 | ||||||||||||||||||
Share issuance costs
|
- | (21,026 | ) | - | - | - | (21,026 | ) | ||||||||||||||||
Stock-based compensation
|
- | - | 1,530,712 | - | - | 1,530,712 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 132,501 | - | 132,501 | ||||||||||||||||||
Net loss
|
- | - | - | - | (5,528,114 | ) | (5,528,114 | ) | ||||||||||||||||
Balance, December 31, 2004
|
50,868,066 | $ | 20,692,906 | $ | 4,898,250 | $ | 180,482 | $ | (19,607,986 | ) | $ | 6,163,652 |
ENTRÉE GOLD INC.
|
||||||||||||||||||||||||
(An Exploration Stage Company)
|
||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
(Expressed in United States dollars)
|
||||||||||||||||||||||||
Number of
Shares
|
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other
Comprehensive
Income
|
Accumulated
Deficit
During the
Exploration
Stage
|
Total
Stockholders'
Equity
|
|||||||||||||||||||
- continued - | ||||||||||||||||||||||||
Balance, December 31, 2004
|
50,868,066 | $ | 20,692,906 | $ | 4,898,250 | $ | 180,482 | $ | (19,607,986 | ) | $ | 6,163,652 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placement
|
7,542,410 | 13,538,097 | - | - | - | 13,538,097 | ||||||||||||||||||
Exercise of warrants
|
10,456,450 | 10,475,291 | - | - | - | 10,475,291 | ||||||||||||||||||
Exercise of stock options
|
772,000 | 1,238,581 | (532,908 | ) | - | - | 705,673 | |||||||||||||||||
Escrow shares compensation
|
- | - | (435,583 | ) | - | - | (435,583 | ) | ||||||||||||||||
Share issuance costs
|
- | (521,798 | ) | - | - | - | (521,798 | ) | ||||||||||||||||
Stock-based compensation
|
- | - | 5,074,100 | - | - | 5,074,100 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 1,099,954 | - | 1,099,954 | ||||||||||||||||||
Net loss
|
- | - | - | - | (13,691,767 | ) | (13,691,767 | ) | ||||||||||||||||
Balance, December 31, 2005
|
69,638,926 | $ | 45,423,077 | $ | 9,003,859 | $ | 1,280,436 | $ | (33,299,753 | ) | $ | 22,407,619 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Membership paid in stock
|
4,167 | 8,870 | - | - | - | 8,870 | ||||||||||||||||||
Exercise of stock options
|
1,215,000 | 1,862,345 | (753,628 | ) | - | - | 1,108,717 | |||||||||||||||||
Stock-based compensation
|
- | - | 1,031,683 | - | - | 1,031,683 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 252,317 | - | 252,317 | ||||||||||||||||||
Net loss
|
- | - | - | - | (9,655,341 | ) | (9,655,341 | ) | ||||||||||||||||
Balance, December 31, 2006
|
70,858,093 | $ | 47,294,292 | $ | 9,281,914 | $ | 1,532,753 | $ | (42,955,094 | ) | $ | 15,153,865 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Offering
|
14,428,640 | 43,826,994 | - | - | - | 43,826,994 | ||||||||||||||||||
Mineral property interests
|
15,000 | 33,976 | - | - | - | 33,976 | ||||||||||||||||||
Exercise of warrants
|
7,542,408 | 20,392,043 | - | - | - | 20,392,043 | ||||||||||||||||||
Exercise of stock options
|
728,700 | 926,364 | (322,880 | ) | - | - | 603,484 | |||||||||||||||||
Share issuance costs
|
- | (1,981,360 | ) | - | - | - | (1,981,360 | ) | ||||||||||||||||
Stock-based compensation
|
- | - | 1,732,839 | - | - | 1,732,839 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 3,539,535 | - | 3,539,535 | ||||||||||||||||||
Net loss
|
- | - | - | - | (11,833,416 | ) | (11,833,416 | ) | ||||||||||||||||
Balance, December 31, 2007
|
93,572,841 | $ | 110,492,309 | $ | 10,691,873 | $ | 5,072,288 | $ | (54,788,510 | ) | $ | 71,467,960 |
ENTRÉE GOLD INC.
|
||||||||||||||||||||||||
(An Exploration Stage Company)
|
||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
(Expressed in United States Dollars)
|
||||||||||||||||||||||||
Number of
Shares
|
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other Comprehensive Income
|
Accumulated
Deficit
During the
Exploration
Stage
|
Total
Stockholders'
Equity
|
|||||||||||||||||||
- continued - | ||||||||||||||||||||||||
Balance, December 31, 2007
|
93,572,841 | $ | 110,492,309 | $ | 10,691,873 | $ | 5,072,288 | $ | (54,788,510 | ) | $ | 71,467,960 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Exercise of stock options
|
958,057 | 1,447,926 | (591,456 | ) | - | - | 856,470 | |||||||||||||||||
Mineral property interests
|
30,000 | 60,941 | - | - | - | 60,941 | ||||||||||||||||||
Share issuance costs
|
- | (7,186 | ) | - | - | - | (7,186 | ) | ||||||||||||||||
Stock-based compensation
|
- | - | 3,672,358 | - | - | 3,672,358 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (12,483,218 | ) | - | (12,483,218 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (16,730,278 | ) | (16,730,278 | ) | ||||||||||||||||
Balance, December 31, 2008
|
94,560,898 | $ | 111,993,990 | $ | 13,772,775 | $ | (7,410,930 | ) | $ | (71,518,788 | ) | $ | 46,837,047 | |||||||||||
Shares issued:
|
||||||||||||||||||||||||
Exercise of stock options
|
2,355,948 | 4,330,539 | (2,050,489 | ) | - | - | 2,280,050 | |||||||||||||||||
Mineral property interests
|
142,500 | 275,122 | - | - | - | 275,122 | ||||||||||||||||||
Stock-based compensation
|
- | - | 4,183,677 | - | - | 4,183,677 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 6,930,002 | - | 6,930,002 | ||||||||||||||||||
Unrealized gain on available for sale securities
|
- | - | - | 563,481 | - | 563,481 | ||||||||||||||||||
Net loss
|
- | - | - | - | (17,102,254 | ) | (17,102,254 | ) | ||||||||||||||||
Balance, December 31, 2009
|
97,059,346 | $ | 116,599,651 | $ | 15,905,963 | $ | 82,553 | $ | (88,621,042 | ) | $ | 43,967,125 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Exercise of stock options
|
2,122,278 | 4,632,135 | (1,932,407 | ) | - | - | 2,699,728 | |||||||||||||||||
Mineral property interests
|
152,500 | 382,284 | - | - | - | 382,284 | ||||||||||||||||||
Acquistion of PacMag
|
15,020,801 | 28,325,101 | - | - | - | 28,325,101 | ||||||||||||||||||
Share issuance costs
|
- | (147,228 | ) | - | - | - | (147,228 | ) | ||||||||||||||||
Stock-based compensation
|
- | - | 2,897,845 | - | - | 2,897,845 | ||||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 3,483,645 | - | 3,483,645 | ||||||||||||||||||
Unrealized gain on available for sale securities
|
- | - | - | 2,184,516 | - | 2,184,516 | ||||||||||||||||||
Net loss
|
- | - | - | - | (20,069,408 | ) | (20,069,408 | ) | ||||||||||||||||
Balance, December 31, 2010
|
114,354,925 | $ | 149,791,943 | $ | 16,871,401 | $ | 5,750,714 | $ | (108,690,450 | ) | $ | 63,723,608 |
ENTRÉE GOLD INC.
|
||||||||||||||||||||||||
(An Exploration Stage Company)
|
||||||||||||||||||||||||
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
(Expressed in United States Dollars)
|
||||||||||||||||||||||||
Number of
Shares
|
Common
Stock
|
Additional
Paid-in Capital
|
Accumulated
Other Comprehensive Income
|
Accumulated
Deficit
During the
Exploration
Stage
|
Total
Stockholders'
Equity
|
|||||||||||||||||||
- continued - | ||||||||||||||||||||||||
Balance, December 31, 2010
|
114,354,925 | $ | 149,791,943 | $ | 16,871,401 | $ | 5,750,714 | $ | (108,690,450 | ) | $ | 63,723,608 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Marketed offering
|
11,482,216 | 14,075,483 | - | - | - | 14,075,483 | ||||||||||||||||||
Exercise of stock options
|
427,147 | 1,050,721 | (442,255 | ) | - | - | 608,466 | |||||||||||||||||
Mineral property interests
|
752,500 | 1,721,110 | - | - | - | 1,721,110 | ||||||||||||||||||
Stock-based compensation
|
- | - | 991,161 | - | - | 991,161 | ||||||||||||||||||
Share issuance costs
|
- | (1,065,065 | ) | - | - | - | (1,065,065 | ) | ||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (1,101,366 | ) | - | (1,101,366 | ) | ||||||||||||||||
Unrealized gain on available for sale securities
|
- | - | - | (2,747,997 | ) | - | (2,747,997 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (17,140,208 | ) | (17,140,208 | ) | ||||||||||||||||
Balance, December 31, 2011
|
127,016,788 | $ | 165,574,192 | $ | 17,420,307 | $ | 1,901,351 | $ | (125,830,658 | ) | $ | 59,065,192 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Exercise of over allotment
|
1,320,455 | 1,628,583 | - | - | - | 1,628,583 | ||||||||||||||||||
Exercise of stock options
|
- | (44,679 | ) | 44,679 | - | - | - | |||||||||||||||||
Mineral property interests
|
540,000 | 378,776 | - | - | - | 378,776 | ||||||||||||||||||
Stock-based compensation
|
- | - | 1,207,878 | - | - | 1,207,878 | ||||||||||||||||||
Share issuance costs
|
- | (108,058 | ) | - | - | - | (108,058 | ) | ||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | 1,351,668 | - | 1,351,668 | ||||||||||||||||||
Net loss
|
- | - | - | - | (15,196,129 | ) | (15,196,129 | ) | ||||||||||||||||
Balance, December 31, 2012
|
128,877,243 | $ | 167,428,814 | $ | 18,672,864 | $ | 3,253,019 | $ | (141,026,787 | ) | $ | 48,327,910 | ||||||||||||
Shares issued:
|
||||||||||||||||||||||||
Private placement
|
17,857,142 | 9,722,897 | - | - | - | 9,722,897 | ||||||||||||||||||
Stock-based compensation
|
- | - | 1,422,297 | - | - | 1,422,297 | ||||||||||||||||||
Share issuance costs
|
- | (86,636 | ) | - | - | - | (86,636 | ) | ||||||||||||||||
Foreign currency translation adjustment
|
- | - | - | (2,787,404 | ) | - | (2,787,404 | ) | ||||||||||||||||
Net loss
|
- | - | - | - | (11,422,025 | ) | (11,422,025 | ) | ||||||||||||||||
Balance, December 31, 2013
|
146,734,385 | $ | 177,065,075 | $ | 20,095,161 | $ | 465,615 | $ | (152,448,812 | ) | $ | 45,177,039 |
ENTRÉE GOLD INC.
|
||||||||||||||||
(An Exploration Stage Company)
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(Expressed in United States dollars)
|
||||||||||||||||
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
Inception
(July 19, 1995) to
December 31,
2013
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||||||
Net loss
|
$ | (11,422,025 | ) | $ | (15,196,129 | ) | $ | (17,140,208 | ) | $ | (152,448,812 | ) | ||||
Items not affecting cash:
|
||||||||||||||||
Depreciation
|
102,941 | 150,654 | 196,221 | 1,530,008 | ||||||||||||
Stock-based compensation
|
1,422,297 | 1,207,878 | 991,161 | 24,176,057 | ||||||||||||
Loss from equity investee
|
146,051 | 1,012,156 | 2,397,085 | 5,076,836 | ||||||||||||
Interest expense
|
260,453 | 229,359 | 151,952 | 714,771 | ||||||||||||
Deferred income tax expense (recovery)
|
(2,381,868 | ) | 329,770 | (4,981,884 | ) | (7,579,394 | ) | |||||||||
Gain on sale of mineral property interests
|
(451,892 | ) | (104,914 | ) | (1,574,523 | ) | (2,131,329 | ) | ||||||||
Impairment of mineral property interests
|
437,732 | 486,746 | 531,005 | 1,455,483 | ||||||||||||
Gain on sale of investments
|
- | - | (3,326,275 | ) | (3,326,275 | ) | ||||||||||
Fair value adjustment of asset backed
|
||||||||||||||||
commercial paper
|
- | - | - | 2,332,531 | ||||||||||||
Escrow shares compensation
|
- | - | - | 2,001,832 | ||||||||||||
Mineral property interest paid in
|
||||||||||||||||
stock and warrants
|
- | - | - | 4,052,698 | ||||||||||||
Other items not affecting cash
|
(875,087 | ) | (111,618 | ) | (111,807 | ) | (941,288 | ) | ||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Receivables
|
6,109 | 209,098 | (126,216 | ) | (114,846 | ) | ||||||||||
Prepaid expenses
|
(22,569 | ) | 197,321 | 165,271 | (675,809 | ) | ||||||||||
Other assets
|
(3,592 | ) | 22,913 | - | 19,321 | |||||||||||
Accounts payable and accrued liabilities
|
760,600 | (1,235,090 | ) | 438,197 | 1,038,004 | |||||||||||
Deposit on metal credit delivering obligation
|
40,000,000 | - | - | 40,000,000 | ||||||||||||
Net cash provided by (used in) operating activities
|
27,979,150 | (12,801,856 | ) | (22,390,021 | ) | (84,820,212 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
Proceeds from issuance of capital stock
|
9,722,897 | 1,628,583 | 14,683,949 | 140,726,891 | ||||||||||||
Share issue costs
|
(86,636 | ) | (108,058 | ) | (1,065,065 | ) | (4,952,907 | ) | ||||||||
Net cash provided by financing activities
|
9,636,261 | 1,520,525 | 13,618,884 | 135,773,984 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||
Mineral property interests
|
(50,000 | ) | (3,910,000 | ) | (777,517 | ) | (4,954,610 | ) | ||||||||
Reclamation deposits
|
115,180 | (207,962 | ) | (62,127 | ) | (303,970 | ) | |||||||||
Short-term investments
|
- | 5,076,271 | (5,076,271 | ) | - | |||||||||||
Acquisition of equipment
|
(7,623 | ) | (35,893 | ) | (223,176 | ) | (2,131,235 | ) | ||||||||
Proceeds from sale of royalty interest
|
5,000,000 | - | - | 5,000,000 | ||||||||||||
Proceeds from sale of mineral property interests
|
451,892 | 104,914 | 1,491,391 | 2,048,197 | ||||||||||||
Purchase of asset backed
|
||||||||||||||||
commercial paper
|
- | - | - | (4,031,122 | ) | |||||||||||
Acquisition of PacMag Metals Limited
|
- | - | - | (7,465,495 | ) | |||||||||||
Cash acquired on acquisition
|
- | - | - | 837,263 | ||||||||||||
Proceeds from sale of investments
|
- | - | 5,734,895 | 5,734,895 | ||||||||||||
Net cash provided by (used in) investing activities
|
5,509,449 | 1,027,330 | 1,087,195 | (5,266,077 | ) | |||||||||||
Effect of foreign currency translation on cash and
|
||||||||||||||||
cash equivalents
|
(679,152 | ) | (2,689 | ) | 899,971 | 1,013,521 | ||||||||||
Change in cash and cash equivalents
|
||||||||||||||||
during the period
|
42,445,708 | (10,256,690 | ) | (6,783,971 | ) | 46,701,216 | ||||||||||
Cash and cash equivalents, beginning of period
|
4,255,508 | 14,512,198 | 21,296,169 | - | ||||||||||||
Cash and cash equivalents, end of period
|
$ | 46,701,216 | $ | 4,255,508 | $ | 14,512,198 | $ | 46,701,216 | ||||||||
Cash paid for interest during the period
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cash paid for income taxes during the period
|
$ | - | $ | - | $ | - | $ | (152,190 | ) |
December 31, 2013
|
December 31, 2012
|
|||||||||||||||||||||||
Accumulated
|
Net Book
|
Accumulated
|
Net Book
|
|||||||||||||||||||||
Cost
|
Depreciation
|
Value
|
Cost
|
Depreciation
|
Value
|
|||||||||||||||||||
Office equipment
|
$ | 92,057 | $ | 64,123 | $ | 27,934 | $ | 122,931 | $ | 90,900 | $ | 32,031 | ||||||||||||
Computer equipment
|
459,426 | 349,636 | 109,790 | 523,893 | 353,944 | 169,949 | ||||||||||||||||||
Field equipment
|
251,604 | 144,786 | 106,818 | 540,422 | 274,694 | 265,728 | ||||||||||||||||||
Buildings
|
246,540 | 202,139 | 44,401 | 280,936 | 209,077 | 71,859 | ||||||||||||||||||
$ | 1,049,627 | $ | 760,684 | $ | 288,943 | $ | 1,468,182 | $ | 928,615 | $ | 539,567 |
December 31,
2013
|
December 31,
2012
|
December 31,
2011
|
||||||||||
USA
|
||||||||||||
Ann Mason
|
$ | 47,495,218 | $ | 55,752,523 | $ | 50,973,368 | ||||||
Lordsburg
|
494,171 | 990,797 | 532,550 | |||||||||
Total USA
|
48,272,127 | 57,045,582 | 51,705,672 | |||||||||
AUSTRALIA
|
||||||||||||
Blue Rose JV
|
534,438 | 571,342 | 558,927 | |||||||||
Total Australia
|
534,438 | 571,342 | 973,091 | |||||||||
Total all locations
|
$ | 48,806,565 | $ | 57,616,924 | $ | 52,678,763 |
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
||||||||||
US
|
$ | 3,940,264 | $ | 5,857,999 | $ | 14,088,428 | ||||||
Mongolia
|
1,355,493 | 1,964,883 | 3,255,588 | |||||||||
Other
|
807,235 | 411,472 | 335,158 | |||||||||
Total all locations
|
$ | 6,102,992 | $ | 8,234,354 | $ | 17,679,174 |
·
|
25.7% of the Company’s share of gold and silver, and 2.5% of the Company’s share of copper, produced from the portion of the Shivee Tolgoi mining licence included in the Joint Venture Property; and
|
·
|
33.8% of the Company’s share of gold and silver, and 2.5% of the Company’s share of copper, produced from the Javhlant mining licence.
|
8.
|
SANDSTORM FINANCING ARRANGEMENT (cont’d...)
|
9.
|
COMMON STOCK (cont'd…)
|
9.
|
COMMON STOCK (cont'd…)
|
Number of Options
|
Weighted Average
Exercise Price
(C$)
|
|
Balance at December 31, 2010
|
9,292,800
|
2.09
|
Granted
|
575,000
|
2.77
|
Exercised
|
(427,147)
|
1.66
|
Cancelled
|
(157,153)
|
1.32
|
Forfeited
|
(148,000)
|
2.31
|
Balance at December 31, 2011
|
9,135,500
|
2.16
|
Granted
|
1,882,000
|
1.22
|
Expired
|
(1,177,500)
|
2.14
|
Forfeited
|
(617,000)
|
2.05
|
Balance at December 31, 2012
|
9,223,000
|
1.98
|
Granted
|
7,560,000
|
0.47
|
Expired
|
(2,379,500)
|
1.80
|
Forfeited
|
(3,000)
|
1.25
|
Balance at December 31, 2013
|
14,400,500
|
1.22
|
Number of Options
|
Exercise
Price
(C$)
|
Aggregate Intrinsic Value
(C$)
|
Expiry Date
|
Number of Options
Exercisable
|
Aggregate Intrinsic Value
(C$)
|
|
50,000
|
1.27
|
-
|
January 18, 2014
|
50,000
|
-
|
|
1,289,000
|
1.32
|
-
|
February 12, 2014
|
1,289,000
|
-
|
|
1,472,500
|
2.60
|
-
|
December 29, 2014
|
1,472,500
|
-
|
|
300,000
|
2.34
|
-
|
September 22, 2015
|
300,000
|
-
|
|
1,372,500
|
2.86
|
-
|
November 22, 2015
|
1,372,500
|
-
|
|
200,000
|
3.47
|
-
|
January 4, 2016
|
200,000
|
-
|
|
125,000
|
2.94
|
-
|
March 8, 2016
|
125,000
|
-
|
|
150,000
|
2.05
|
-
|
July 7, 2016
|
150,000
|
-
|
|
100,000
|
2.23
|
-
|
July 15, 2016
|
100,000
|
-
|
|
1,681,500
|
1.25
|
-
|
January 6, 2017
|
1,681,500
|
-
|
|
100,000
|
0.73
|
-
|
June 18, 2017
|
100,000
|
-
|
|
4,985,000
|
0.56
|
-
|
March 15, 2018
|
4,985,000
|
-
|
|
50,000
|
0.32
|
-
|
April 9, 2018
|
50,000
|
-
|
|
150,000
|
0.34
|
-
|
June 27, 2018
|
150,000
|
-
|
|
2,375,000
|
0.30
|
23,750
|
December 19, 2018
|
2,375,000
|
23,750
|
|
14,400,500
|
$ 23,750
|
14,400,500
|
$ 23,750
|
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
Cumulative to
December 31,
2013
|
|||||||||||||
Exploration
|
$ | 294,676 | $ | 267,452 | $ | 146,343 | $ | 4,369,529 | ||||||||
General and administration
|
1,127,621 | 940,426 | 844,818 | 19,806,528 | ||||||||||||
$ | 1,422,297 | $ | 1,207,878 | $ | 991,161 | $ | 24,176,057 |
December 31,
2013
|
December 31,
2012
|
December 31,
2011
|
||||||||||
Risk-free interest rate
|
1.30 | % | 1.13 | % | 2.06 | % | ||||||
Expected life of options (years)
|
4.3 | 4.9 | 4.2 | |||||||||
Annualized volatility
|
75 | % | 73 | % | 74 | % | ||||||
Dividend rate
|
0.00 | % | 0.00 | % | 0.00 | % |
December 31,
2013
|
December 31,
2012
|
|||||||
Identifiable assets
|
||||||||
USA
|
$ | 49,405,542 | $ | 58,094,222 | ||||
Canada
|
45,822,245 | 3,953,053 | ||||||
Australia
|
1,642,736 | 1,487,117 | ||||||
Mongolia
|
504,408 | 613,723 | ||||||
Other
|
20,174 | 25,415 | ||||||
$ | 97,395,105 | $ | 64,173,530 |
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
||||||||||
Loss for the year
|
$ | (13,484,781 | ) | $ | (14,866,359 | ) | $ | (21,969,902 | ) | |||
Statutory rate
|
25.75 | % | 25.00 | % | 26.50 | % | ||||||
Expected income tax recovery
|
(3,472,331 | ) | (3,716,590 | ) | (5,822,024 | ) | ||||||
Difference in foreign tax rates and enacted tax rates
|
(366,039 | ) | (577,544 | ) | (1,152,540 | ) | ||||||
Change in valuation allowance
|
1,611,239 | 4,353,383 | 2,014,763 | |||||||||
Withholding taxes
|
243,186 | - | 152,190 | |||||||||
Total income tax expense (recovery)
|
$ | (2,062,756 | ) | $ | 329,770 | $ | (4,829,694 | ) | ||||
Current income tax expense
|
319,112 | - | 152,190 | |||||||||
Deferred income tax expense (recovery)
|
(2,381,868 | ) | 329,770 | (4,981,884 | ) | |||||||
Total income taxes
|
$ | (2,062,756 | ) | $ | 329,770 | $ | (4,829,694 | ) |
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
|||||||
Deferred income tax assets:
|
||||||||
Non-capital loss carry forward
|
$ | 20,423,498 | $ | 18,940,044 | ||||
Resource expenditures
|
9,278,934 | 9,116,317 | ||||||
Equipment
|
144,776 | 127,684 | ||||||
Share issue and legal costs
|
149,596 | 248,806 | ||||||
Other
|
349,379 | 317,704 | ||||||
30,346,183 | 28,750,555 | |||||||
Valuation allowance
|
(23,973,665 | ) | (22,362,426 | ) | ||||
Net deferred income tax assets
|
$ | 6,372,518 | $ | 6,388,129 | ||||
Deferred income tax liabilities:
|
||||||||
Mineral property interests
|
$ | (13,713,034 | ) | $ | (16,110,513 | ) | ||
Net deferred income tax liabilities
|
$ | (13,713,034 | ) | $ | (16,110,513 | ) | ||
Net deferred income tax liabilities
|
$ | (7,340,516 | ) | $ | (9,722,384 | ) |
Year Ended
December 31,
2013
|
Year Ended
December 31,
2012
|
Year Ended
December 31,
2011
|
||||||||||
Accumulated OCI, beginning of period:
|
||||||||||||
Currency translation adjustment
|
$ | 3,253,019 | $ | 1,901,351 | $ |
3,002,717
|
||||||
Available for sale of securities | - | - |
2,747,997
|
|||||||||
$ | 3,253,019 | $ | 1,901,351 | $ |
5,750,714
|
|||||||
Other comprehensive income (loss) for the period:
|
||||||||||||
Currency translation adjustments
|
$ | (2,787,404 | ) | $ | 1,351,668 | $ |
$ (1,101,366
|
) | ||||
Unrealized gain on available for sale investments
|
- | - |
715,428
|
|||||||||
Release of OCI on available for sale investments | - | - | (3,463,425 | ) | ||||||||
$ | (2,787,404 | ) | $ | 1,351,668 | $ | (3,849,363 |
)
|
|||||
Accumulated OCI, end of period:
|
||||||||||||
Currency translation adjustment
|
$ | 465,615 | $ | 3,253,019 | $ | 1,901,351 | ||||||
$ | 465,615 | $ | 3,253,019 | $ | 1,901,351 |
14.
|
SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS
|
·
|
issuance of 540,000 common shares (December 31, 2011 - 752,500) in payment of mineral property acquisitions valued at $378,776 (December 31, 2011 - $1,721,110) which have been capitalized as mineral property interests.
|
·
|
funding by OTLLC of the Company’s investment requirements for the Entrée-OTLLC Joint Venture of $1,012,156 (December 31, 2011 - $2,397,085).
|
2014
|
$ | 296,734 | ||
2015
|
210,508 | |||
2016
|
211,165 | |||
2017
|
87,985 | |||
$ | 806,392 |
Exhibit Number | Name | |
1.1
|
Certificate of Incorporation July 19, 1995 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.2
|
Memorandum of Incorporation dated July 13, 1995 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.3
|
Articles of Incorporation dated July 13, 1995 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.4
|
Form 19 - Special Resolution filed November 5, 1997 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.5
|
Form 19 - Special Resolution filed February 5, 2001 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.6
|
Certificate of Name Change dated February 5, 2001 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.7
|
Form 19 - Special Resolution filed October 9, 2002 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.8
|
Certificate of Name Change dated October 9, 2002 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.9
|
Letter regarding continuation to Yukon Territory (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.10
|
Certificate of Continuance (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.11
|
Articles of Continuance (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.12
|
Bylaw No. 1 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
1.13
|
Certificate of Amendment dated June 16, 2004 (incorporated by reference from our Registration Statement on Form 10-SB filed with the SEC on October 12, 2004 (SEC File No.: 0-50982))
|
|
4.1
|
Equity Participation and Earn-In Agreement dated October 15, 2004 between Entrée Gold Inc. and Ivanhoe Mines Ltd. (incorporated by reference from our Registration Statement on Form 10-SB/A filed with the SEC on December 10, 2004 (SEC File No.: 0-50982))
|
|
4.2
|
Amendment to Equity Participation and Earn-In Agreement dated November, 2004 Entrée Gold Inc. and Ivanhoe Mines Ltd.
|
|
4.3
|
Equity Participation and Funding Agreement dated February 14, 2013 Entrée Gold Inc. and Sandstorm Gold Ltd.
|
|
8.1
|
List of Subsidiaries
|
|
12.1
|
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a)
|
|
12.2
|
Certification of the Principal Financial Officer pursuant to Rule 13a-14(a)
|
|
13.1
|
Certificate of Principal Executive Officer pursuant to 18 U.S.C. Section 1350
|
|
13.2
|
Certificate of Principal Financial Officer pursuant to 18 U.S.C. Section 1350
|
|
99.1
|
Consent of Davidson & Company LLP, Chartered Accountants
|
|
99.2
|
Consent of AGP Mining Consultants Inc.
|
|
99.3
|
Consent of Bernie Peters
|
|
99.4
|
Consent of QGeoscience Pty Ltd
|
|
99.5
|
Consent of Scott Jackson
|
|
99.6
|
Consent of Robert Cann
|
Entrée Gold Inc. | ||
By: | /s/ Gregory Crowe | |
Name: | Gregory Crowe | |
Title: | President & Chief Executive Officer | |
Date: | March 27, 2014 | |