/s/ Leigh Curyer |
/s/ Harpreet Dhaliwal | |
Leigh Curyer |
Harpreet Dhaliwal | |
President and Chief Executive Officer |
Chief Financial Officer |
|
||||||
KPMG LLP Chartered Professional Accountants PO Box 10426 777 Dunsmuir Street Vancouver BC V7Y 1K3 Canada |
Telephone (604) 691-3000 Fax (604) 691-3031 Internet www.kpmg.ca |
|
||||||
KPMG LLP Chartered Professional Accountants PO Box 10426 777 Dunsmuir Street Vancouver BC V7Y 1K3 Canada |
Telephone (604) 691-3000 Fax (604) 691-3031 Internet www.kpmg.ca |
As at December 31, 2021 |
As at December 31, 2020 |
|||||||
Assets |
||||||||
Current assets |
||||||||
Cash |
$ |
$ | ||||||
Marketable securities (Note 5) |
||||||||
Amounts receivable |
||||||||
Prepaid expenses and other assets |
||||||||
|
|
|
|
|||||
Non-current assets |
||||||||
Exploration and evaluation assets (Note 6) |
||||||||
Property and equipment (Note 7) |
||||||||
Deposits |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ | ||||||
|
|
|
|
|||||
Liabilities |
||||||||
Current liabilities |
||||||||
Accounts payable and accrued liabilities |
$ |
$ | ||||||
Lease liabilities (Note 9) |
||||||||
|
|
|
|
|||||
Non-current liabilities |
||||||||
Convertible debentures (Note 8) |
||||||||
Long-term lease liabilities (Note 9) |
||||||||
Deferred income tax liabilities (Note 16) |
||||||||
|
|
|
|
|||||
Total liabilities |
$ |
$ | ||||||
|
|
|
|
|||||
Equity |
||||||||
Share capital (Note 10) |
$ |
$ | ||||||
Reserves (Note 10) |
||||||||
Accumulated other comprehensive income (loss) |
( |
) | ||||||
Accumulated deficit |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Equity attributable to NexGen Energy Ltd. shareholders |
||||||||
Non-controlling interests (Note 15) |
||||||||
|
|
|
|
|||||
Total equity |
||||||||
|
|
|
|
|||||
Total liabilities and equity |
$ |
$ | ||||||
|
|
|
|
December 31, |
||||||||
2021 |
2020 |
|||||||
Expenses |
||||||||
Salaries, benefits and directors’ fees |
$ |
$ | ||||||
Office, administrative, and travel |
||||||||
Professional fees and insurance |
||||||||
Depreciation (Note 7) |
||||||||
Share-based payments (Note 10) |
||||||||
|
|
|
|
|||||
Finance income |
( |
) |
( |
) | ||||
Mark-to-market |
||||||||
Interest expense on convertible debentures (Note 8) |
||||||||
Interest on lease liabilities (Note 9) |
||||||||
Gain on sale of assets (Note 5) |
( |
) |
— | |||||
Foreign exchange loss |
||||||||
Other (income) loss |
( |
) |
||||||
|
|
|
|
|||||
Loss before taxes |
||||||||
Deferred income tax expense (Note 16) |
||||||||
|
|
|
|
|||||
Net loss |
||||||||
Items that may not be reclassified subsequently to profit or loss: |
||||||||
Change in fair value of convertible debenture attributable to the change in credit risk (Note 8) |
||||||||
Change in fair value of marketable securities (Note 5) |
( |
) |
— | |||||
Deferred income tax expense (recovery) (Note 16) |
( |
) | ||||||
|
|
|
|
|||||
Net comprehensive loss |
$ |
$ | ||||||
|
|
|
|
|||||
Net loss attributable to: |
||||||||
Shareholders of NexGen Energy Ltd. |
$ |
$ | ||||||
Non-controlling interests |
||||||||
|
|
|
|
|||||
$ |
$ | |||||||
|
|
|
|
|||||
Net comprehensive loss attributable to: |
||||||||
Shareholders of NexGen Energy Ltd. |
$ |
$ | ||||||
Non-controlling interests |
||||||||
|
|
|
|
|||||
$ |
$ | |||||||
|
|
|
|
|||||
Loss per share attributable to NexGen Energy Ltd. shareholders |
||||||||
Basic and diluted loss per share |
$ |
$ | ||||||
Weighted average common shares outstanding |
||||||||
Basic and diluted |
||||||||
|
|
|
|
December 31, |
||||||||
2021 |
2020 |
|||||||
Net loss for the year: |
$ |
( |
) |
$ | ( |
) | ||
Adjust for: |
||||||||
Depreciation (Note 7) |
||||||||
Share-based payments (Note 10) |
||||||||
Mark-to-market |
||||||||
Interest expense on convertible debentures (Note 8) |
||||||||
Interest on lease liabilities (Note 9) |
||||||||
Deferred income tax expense |
||||||||
Unrealized foreign exchange loss |
||||||||
Gain on sale of assets (Note 5) |
( |
) |
||||||
Non-cash costs of Debenture Issuance |
||||||||
Other non-cash items |
( |
) |
||||||
|
|
|
|
|||||
Operating cash flows before working capital |
( |
) |
( |
) | ||||
Changes in working capital items: |
||||||||
Amounts receivable |
( |
) |
||||||
Prepaid expenses and other |
( |
) |
||||||
Accounts payable and accrued liabilities |
( |
) | ||||||
|
|
|
|
|||||
Cash used in operating activities |
$ |
( |
) |
$ | ( |
) | ||
|
|
|
|
|||||
Expenditures on exploration and evaluation assets (Note 6) |
( |
) |
( |
) | ||||
Proceeds on sale of assets |
||||||||
Acquisition of equipment |
( |
) |
( |
) | ||||
Deposits |
||||||||
|
|
|
|
|||||
Cash used in investing activities |
$ |
( |
) |
$ | ( |
) | ||
|
|
|
|
|||||
Proceeds from bought-deal financing, net of share issuance costs (Note 10) |
||||||||
Proceeds from common share issuance on ASX, net of share issuance costs (Note 10) |
||||||||
Shares issued for cash from private placements, net of share issuance costs |
||||||||
Issuance of convertible debentures |
||||||||
Proceeds from exercise of options and warrants |
||||||||
Payment of lease liabilities (Note 9) |
( |
) |
( |
) | ||||
Interest paid on convertible debentures |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Cash provided by financing activities |
$ |
$ | ||||||
|
|
|
|
|||||
Foreign exchange loss on cash |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Increase in cash |
$ |
$ | ||||||
|
|
|
|
|||||
Cash, beginning of year |
||||||||
Increase in cash |
||||||||
|
|
|
|
|||||
Cash, end of year |
$ |
$ | ||||||
|
|
|
|
Share Capital |
||||||||||||||||||||||||||||||||
Common Shares |
||||||||||||||||||||||||||||||||
Number |
Amount |
Reserves |
Accumulated Other Comprehensive Income (Loss) |
Accumulated Deficit |
Attributable to shareholder’s of NexGen Energy Ltd. |
Non- controlling interests |
Total |
|||||||||||||||||||||||||
Balance at December 31, 2019 |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
|||||||||||||||||||||
Share-based payments (Note 10) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued on exercise of stock options |
( |
) | — | — | — | |||||||||||||||||||||||||||
Shares issued for convertible debenture interest payments (Note 8) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for cash from private placement (Note 10) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for convertible debenture establishment fee (Note 8) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for convertible debenture financing consent fee (Note 8) |
— | — | — | — | ||||||||||||||||||||||||||||
Share issuance costs |
— | ( |
) | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||
Ownership changes relating to non-controlling interests |
— | — | — | — | ||||||||||||||||||||||||||||
Net loss for the period |
— | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Other comprehensive loss |
— | — | — | ( |
) | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2020 |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2020 |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
$ |
$ |
|||||||||||||||||||||
Share-based payments (Note 10) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued on exercise of stock options |
( |
) | — | — | — | |||||||||||||||||||||||||||
Shares issued on converted debentures (Note 8) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for convertible debentures interest payments (Note 8) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued on bought-deal financing, net of share issue costs (Note 10) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued on ASX, net of share issue costs (Note 10) |
— | — | — | — | ||||||||||||||||||||||||||||
Shares issued for the Rook 1 property development (Note 10) |
( |
) | — | — | — | |||||||||||||||||||||||||||
Ownership changes relating to non-controlling interests |
— | — | — | — | ||||||||||||||||||||||||||||
Net loss for the period |
— | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
Reclass accumulated other comprehensive income related to converted debentures (Note 8) |
— | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2021 |
$ |
$ |
$ |
$ |
( |
) |
$ |
$ |
$ |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
REPORTING ENTITY |
2. |
NATURE OF OPERATIONS |
3. |
BASIS OF PREPARATION |
(i) |
Impairment |
(ii) |
Share-based payments |
(iii) |
Convertible debentures |
(i) |
Deferred tax assets |
(ii) |
Exploration and evaluation assets |
4. |
SIGNIFICANT ACCOUNTING POLICIES |
(a) |
Functional and Presentation Currency |
(b) |
Consolidation |
Name of Subsidiary |
Percentage Ownership as at December 31, 2021 |
Percentage Ownership as at December 31, 2020 |
||||||
NXE Energy Royalty Ltd. |
% |
% | ||||||
NXE Energy SW1 Ltd. |
% |
% | ||||||
NXE Energy SW3 Ltd. |
% |
% | ||||||
IsoEnergy Ltd. |
% |
% |
(c) |
Cash |
(d) |
Exploration and evaluation assets |
(e) |
Equipment |
(i) |
Recognition and measurement |
(ii) |
Subsequent costs |
(iii) |
Depreciation |
- Computing equipment |
||
- Software |
||
- Field equipment |
||
- Leasehold improvements |
||
- Road |
||
- Lease right-of-use assets |
||
- Vehicles |
(iv) |
Disposal |
(f) |
Leases |
• |
The contract involves the use of an identified asset. This may be specific, explicitly or implicitly, and should be physically distinct or represent substantially all of the capacity of a physically distinct asset. If the supplier has a substantive substitution right, then the asset is not identified; |
• |
The Company has the right to obtain substantially all of the economic benefit from use of the asset throughout the period of use; and |
• |
The Company has the right to direct the use of the asset. The Company has this right when it has the decision-making rights that are most relevant to changing how and for what purpose the asset is used. |
(g) |
Impairment |
(h) |
Decommissioning and Restoration Provisions |
(i) |
Share Capital |
(j) |
Share-based payments |
(k) |
Flow-through shares |
(l) |
Loss per Share |
(m) |
Income taxes |
(n) |
Financial Instruments |
(i) |
Classification |
Financial assets/liabilities |
Classification | |
Cash | ||
Amounts receivable | ||
Marketable securities | ||
Accounts payable and accrued liabilities | ||
Convertible debentures |
(ii) |
Measurement |
(iii) |
Impairment of financial assets at amortized cost |
(iv) |
Derecognition |
5. |
MARKETABLE SECURITIES |
a) |
Clover, Gemini, and Tower uranium properties sale |
Disposition of Properties |
||||
Marketable securities received |
$ | |||
Cash |
||||
|
|
|||
Proceeds – disposition of properties |
||||
Cost – disposition of properties |
( |
) | ||
|
|
|||
Gain on sale of assets |
$ |
b) |
Mountain Lake Option Agreement |
• | If the uranium spot price reaches US$50 per pound, IsoEnergy will receive an additional $ |
• | If the uranium spot price reaches US$75 per pound, IsoEnergy will receive an additional $ |
• | If the uranium spot price reaches US$100 per pound, IsoEnergy will receive an additional $ |
Disposition of Properties |
|
|
|
|
Marketable securities received |
$ | |||
Cash |
||||
|
|
|||
Proceeds – disposition of properties |
||||
Cost – disposition of properties |
( |
) | ||
|
|
|||
Gain on sale of assets |
$ |
|||
|
|
6. |
E XPLORATION AND EVALUATION ASSETS |
(a) |
Rook I Property |
(b) |
Other Athabasca Basin Properties |
(c) |
IsoEnergy Properties |
Rook 1 |
Other Athabasca Basin Properties |
IsoEnergy Properties |
Total |
|||||||||||||
Acquisition cost |
||||||||||||||||
Balance at December 31, 2020 |
$ |
$ |
$ |
$ |
||||||||||||
Additions |
||||||||||||||||
Dispositions |
( |
) |
( |
) | ||||||||||||
Balance as at December 31, 2021 |
$ |
$ |
$ |
$ |
||||||||||||
Deferred exploration costs |
||||||||||||||||
Balance at December 31, 2020 |
||||||||||||||||
Additions: |
||||||||||||||||
General exploration and drilling |
||||||||||||||||
Environmental, permitting, and engagement |
||||||||||||||||
Technical, engineering and design |
||||||||||||||||
Geochemistry and assays |
||||||||||||||||
Geological and geophysical |
||||||||||||||||
Labour and wages |
||||||||||||||||
Share-based payments |
||||||||||||||||
Travel |
||||||||||||||||
Total Additions |
||||||||||||||||
Balance as at December 31, 2021 |
$ |
$ |
$ |
$ |
||||||||||||
Total costs, December 31, 2021 |
$ |
$ |
$ |
$ |
||||||||||||
Rook 1 |
Other Athabasca Basin Properties |
IsoEnergy Properties |
Total |
|||||||||||||
Acquisition Cost |
||||||||||||||||
Balance at December 31, 2019 |
$ | $ | $ | $ | ||||||||||||
Additions |
||||||||||||||||
Balance as at December 31, 2020 |
$ |
$ |
$ |
$ |
||||||||||||
Deferred exploration costs |
||||||||||||||||
Balance at December 31, 2019 |
||||||||||||||||
Additions: |
||||||||||||||||
General exploration and drilling |
||||||||||||||||
Environmental, permitting, and engagement |
||||||||||||||||
Technical, engineering and design |
||||||||||||||||
Geochemistry and assays |
||||||||||||||||
Geological and geophysical |
||||||||||||||||
Labour and wages |
||||||||||||||||
Share-based payments |
||||||||||||||||
Travel |
||||||||||||||||
Total Additions |
||||||||||||||||
Balance as at December 31, 2020 |
$ |
$ |
$ |
$ |
||||||||||||
Total costs, December 31, 2020 |
$ |
$ |
$ |
$ |
||||||||||||
7. |
P ROPERTY AND EQUIPMENT |
Computer Equipment |
Software |
Field equipment and Vehicles |
Office, Furniture and Leasehold Improvements |
Road |
Total |
|||||||||||||||||||
Cost |
||||||||||||||||||||||||
As at December 31, 2019 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Additions |
— | |||||||||||||||||||||||
Disposals |
— | — | ( |
) | — | — | ( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At December 31, 2020 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Reclassification |
— | — | ( |
) | — | — | ||||||||||||||||||
Additions |
— | |||||||||||||||||||||||
Disposals |
— | — | — | ( |
) | — | ( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as at December 31, 2021 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Accumulated Depreciation |
||||||||||||||||||||||||
As at December 31, 2019 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Depreciation |
||||||||||||||||||||||||
Disposals |
— | — | ( |
) | — | — | ( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At December 31, 2020 |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Reclassification |
— | — | ( |
) | — | — | ||||||||||||||||||
Depreciation |
||||||||||||||||||||||||
Disposals |
— | — | — | ( |
) | — | ( |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as at December 31, 2021 |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net book value at December 31, 2020 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net book value at December 31, 2021 |
$ |
$ |
$ |
$ |
$ |
$ |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
8. |
CONVERTIBLE DEBENTURES |
2016 Debentures |
2017 Debentures |
2020 Debentures |
IsoEnergy Debentures |
Total |
||||||||||||||||
Fair value at December 31, 2019 |
$ | $ | $ | — | $ | — | $ | |||||||||||||
Fair value at issuance |
— | — | ||||||||||||||||||
Fair value adjustment |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fair value at December 31, 2020 |
$ | $ | $ | $ | $ | |||||||||||||||
Fair value adjustment |
||||||||||||||||||||
Settlement with shares |
( |
) | ( |
) | — | — | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fair Value at December 31, 2021 |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
December 31, 2020 |
|||||||
Volatility |
% | % | ||||||
Expected life in years |
||||||||
Risk free interest rate |
% | % | ||||||
Expected dividend yield |
% | % | ||||||
Credit spread |
% | % | ||||||
Underlying share price of the Company |
$ | $ | ||||||
Conversion exercise price |
$ | $ | ||||||
Exchange rate (C$:US$) |
$ | $ |
December 31, 2021 |
December 31, 2020 |
|||||||
Volatility |
% | % | ||||||
Expected life in years |
||||||||
Risk free interest rate |
% | % | ||||||
Expected dividend yield |
% | % | ||||||
Credit spread |
% | % | ||||||
Underlying share price of IsoEnergy |
$ | $ | ||||||
Conversion exercise price |
$ | $ | ||||||
Exchange rate (C$:US$) |
$ | $ |
9. |
LEASES |
(a) |
Right-of-use |
December 31, 2021 |
December 31, 2020 |
|||||||
Right-of-use |
$ |
$ | |
|||||
Additions |
||||||||
Disposals |
( |
) |
||||||
Depreciation |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Balance, end of period |
$ |
$ | ||||||
|
|
|
|
(b) |
Lease liabilities |
December 31, 2021 |
December 31, 2020 |
|||||||
Lease liabilities, beginning of period |
$ |
$ | |
|||||
Additions |
||||||||
Terminations |
( |
) |
( |
) | ||||
Interest expense on lease liabilities |
||||||||
Payment of lease liabilities |
( |
) |
( |
) | ||||
Balance, end of period |
$ |
$ | ||||||
|
|
|
|
|
|
|
|
|
Current portion |
||||||||
Non-current portion |
||||||||
|
|
|
|
|||||
Balance, end of perio d |
$ |
$ | ||||||
|
|
|
|
(c) |
Amounts recognized in consolidated statements of net loss |
Year ended December 31, |
||||||||
2021 |
2020 |
|||||||
Expense relating to short-term leases |
$ |
$ | ||||||
Expense relating to variable lease payments |
$ |
$ |
10. |
S HARE CAPITAL |
(a) |
Authorized capital |
(b) |
Share options |
Options outstanding |
Weighted average exercise price (C$) |
|||||||
At December 31, 2019 |
$ | |||||||
Granted |
||||||||
Exercised |
( |
) | ||||||
Expired |
( |
) | ||||||
At December 31, 2020 |
$ | |||||||
Granted |
||||||||
Exercised |
( |
) | ||||||
Expired |
( |
) | ||||||
Forfeited |
( |
) | ||||||
At December 31, 2021 – Outstanding |
$ |
|||||||
At December 31, 2021 – Exercisable |
$ |
|||||||
Number of share options outstanding |
Number of share options exercisable |
Exercise prices (C$) |
Remaining contractual life (years) |
Expiry date |
||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
| |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||
|
| |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
For the year ended |
||||||||
December 31, 2021 |
December 31, 2020 |
|||||||
Expected stock price volatility |
% | % | ||||||
Expected life of options |
||||||||
Risk free interest rate |
% | % | ||||||
Expected forfeitures |
% | % | ||||||
Expected dividend yield |
% | % | ||||||
Weighted average fair value per option granted in period |
$ | $ | ||||||
Weighted average exercise price |
$ | $ |
11. |
SUPPLEMENTAL CASH FLOW INFORMATION |
a) | Schedule of non-cash investing and financing activities: |
Year ended December 31 |
||||||||
2021 |
2020 |
|||||||
Capitalized share-based payments |
$ |
$ |
|
|||||
Exploration and evaluation asset expenditures included in accounts payable and accrued liabilities |
||||||||
Interest expense included in accounts payable and accrued liabilities |
||||||||
Share consideration on sale of properties (Note 5) |
— | |||||||
|
|
|
|
|||||
|
|
|
|
12. |
RELATED PARTY TRANSACTIONS |
For the year ended December 31 |
||||||||
2021 |
2020 |
|||||||
Short-term compensation (1) |
$ |
$ |
||||||
Share-based payments (2) |
||||||||
Consulting fees (3) (4) |
||||||||
|
|
|
|
|||||
$ |
$ |
|
||||||
|
|
|
|
(1) |
Short-term compensation to key management personnel for the year ended December 31, 2021 amounted to $ - $ - $- $ |
(2) |
Share-based payments to key management personnel for the year ended December 31, 2021 amounted to $ - $ - $- $. |
(3) |
The Company used consulting services from a company associated with one of its directors in relation to advice on corporate matters for the year ended December 31, 2021 amounting to $ - $ |
(4) |
The Company used consulting services from a company associated with one of its employees in relation to various studies for the year ended December 31, 2021 amounting to $ - $ |
13. |
CAPITAL MANAGEMENT |
December 31, 2021 |
December 31, 2020 |
|||||||
Equity |
$ |
$ | |
|||||
Convertible debentures (Note 8) |
||||||||
Less: Cash |
( |
) |
( |
) | ||||
|
|
|
|
|
|
|
|
|
$ |
$ | |||||||
|
|
|
|
14. |
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT |
• |
Level 1 – unadjusted quoted prices in active markets for identical assets or liabilities |
• |
Level 2 – inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and |
• |
Level 3 – inputs that are not based on observable market data. |
December 31, 2021 |
December 31, 2020 |
|||||||
Cash |
$ |
$ | |
|||||
Amounts receivable |
||||||||
|
|
|
|
|||||
$ |
$ | |||||||
|
|
|
|
Less than 1 year |
1 to 3 years |
4 to 5 years |
Over 5 years |
Total |
||||||||||||||||
Trade and other payables |
$ | |
$ | $ | $ | $ | ||||||||||||||
Convertible debentures (Note 8) |
||||||||||||||||||||
Lease liabilities (Note 9) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ |
$ |
$ |
$ |
$ |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
15. |
NON-CONTROLLING INTERESTS |
2021 |
2020 |
|||||||
Cash |
$ |
$ |
||||||
Other current assets |
||||||||
Marketable securities |
— | |||||||
Non-current assets |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ | ||||||
|
|
|
|
|||||
Current liabilities |
||||||||
Non-current liabilities |
||||||||
|
|
|
|
|||||
Total liabilities |
$ |
$ | ||||||
|
|
|
|
|||||
Loss from operations |
$ |
$ | ||||||
Loss and comprehensive loss |
$ |
$ | ||||||
Net cash flow from operating activities |
( |
) |
( |
) | ||||
Net cash flow from investing activities |
( |
) |
( |
) | ||||
Net cash flow from financing activities |
||||||||
|
|
|
|
|||||
Net increase (decrease) in cash |
$ |
( |
) |
$ | ||||
|
|
|
|
16. |
INCOME TAXES |
2021 |
2020 |
|||||||
Net loss for the year |
$ |
( |
) |
$ |
( |
) | ||
Statutory rate |
% |
% | ||||||
|
|
|
|
|||||
Expected income tax recovery |
$ |
( |
) |
$ | ( |
) | ||
Permanent differences |
||||||||
Impact of flow-through shares |
||||||||
Impact of loss recognized in other comprehensive income |
||||||||
Impact of loss on convertible debt |
||||||||
Change in unrecognized deductible temporary differences |
||||||||
Other |
( |
) |
— | |||||
|
|
|
|
|||||
Deferred income tax expense |
$ |
$ | ||||||
|
|
|
|
2021 |
2020 |
|||||||
Deferred income tax expense |
$ |
$ |
||||||
|
|
|
|
|||||
Total |
$ |
$ | ||||||
|
|
|
|
2021 |
2020 |
|||||||
Change in fair value of convertible debentures attributable to the change in credit risk |
$ |
( |
) |
$ |
( |
) | ||
Change in fair value of marketable securities |
— | |||||||
|
|
|
|
|||||
Tota l |
$ |
$ | ( |
) | ||||
|
|
|
|
2021 |
2020 |
|||||||
Exploration and evaluation assets |
$ |
$ | ||||||
Convertible debentures |
||||||||
Non-capital losses |
( |
) |
( |
) | ||||
Share issuance costs |
( |
) |
( |
) | ||||
Equipment |
( |
) |
( |
) | ||||
Marketable securities |
— | |||||||
|
|
|
|
|||||
Net deferred tax liabilitie s |
$ |
$ | ||||||
|
|
|
|
2021 |
2020 |
|||||||
Opening balance |
$ |
$ | ||||||
Recognized in income tax expense |
||||||||
Recognized in OCI/equity |
( |
) | ||||||
|
|
|
|
|||||
Net deferred tax liabilities |
$ |
$ | ||||||
|
|
|
|
Temporary Differences |
2021 |
Expiry Date Range |
2020 |
Expiry Date Range | ||||||||
Non-capital losses available for future periods |
$ |
$ | ||||||||||
Net capital losses |
— |
|||||||||||
Share issuance costs |
— | — | ||||||||||
Equipment |
— | — | ||||||||||
Donations |
17. |
SEGMENTED INFORMATION |
18. |
SUBSEQUENT EVENTS |