EX-99.1 2 exhibit99-1.htm INTERIM FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2006 Filed by Automated Filing Services Inc. (604) 609-0244 - Continental Minerals Corporation - Exhibit 99.1


CONSOLIDATED FINANCIAL STATEMENTS

THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2006

(Expressed in Canadian Dollars, unless otherwise stated)

(Unaudited)

These financial statements have not been reviewed by the Company's auditors.



CONTINENTAL MINERALS CORPORATION
Consolidated Balance Sheets
(Expressed in Canadian Dollars)

    September 30     December 31  
    2006     2005  
    (unaudited)     (restated - note 3)
ASSETS            
             
Current assets            
   Cash and equivalents $  2,960,688   $  4,009,244  
   Accounts receivable   631,946     200,588  
   Amounts due from related party (note 8)   361,680     152,319  
   Prepaid expenses   780,861     56,669  
    4,735,175     4,418,820  
             
Mineral property interests   1,903,525     1,903,525  
Equipment (note 4)   547,587     132,241  
Investments   1     1  
  $  7,186,288   $  6,454,587  
             
             
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)        
             
Current liabilities            
   Accounts payable and accrued liabilities $  1,955,075   $  500,346  
   Convertible promissory note (note 6) $  10,864,163      
    12,819,238     500,346  
             
Non-controlling interest (note 3)       944,880  
             
Shareholders' equity (deficit)            
   Share capital (note 7)   25,281,865     19,465,518  
   Convertible promissory note - conversion right (note 6)   695,932      
   Contributed surplus (note 7)   1,935,343     545,035  
   Deficit   (33,546,090 )   (15,001,192 )
    (5,632,950 )   5,009,361  
Continuing operations (note 1)            
Proposed merger transaction (note 9)            
             
  $  7,186,288   $  6,454,587  

See accompanying notes to the consolidated financial statements

Approved by the Board of Directors

/s/ Gerald Panneton /s/ Jeffrey Mason
   
Gerald Panneton Jeffrey Mason
Director Director



CONTINENTAL MINERALS CORPORATION
Consolidated Statements of Operations
(Unaudited - Expressed in Canadian Dollars)

    Three months ended September 30     Nine months ended September 30  
    2006     2005     2006     2005  
                         
Expenses (income)                        
 Conference and travel   302,923     31,548     649,411     66,976  
 Exploration (schedule)   6,984,840     1,835,339     14,427,720     3,868,356  
 Foreign exchange   (49,866 )   (9,576 )   (23,044 )   (25,998 )
 Interest income   (13,894 )   (33,133 )   (38,625 )   (112,103 )
 Interest expense   211,328         211,328      
 Legal, accounting and audit   228,194     47,923     611,464     194,204  
 Office and administration   385,103     193,563     1,269,719     521,838  
 Stock-based compensation - administration (note 7)   635,803     130,424     1,236,225     329,610  
 Stock-based compensation - exploration (note 7)   115,156     17,131     309,970     196,455  
 Project investigation               20,634  
 Shareholder communications   78,683     45,195     284,912     121,549  
 Trust and filing   19,000     7,462     50,698     37,474  
Loss before taxes   8,897,270     2,265,876     18,989,778     5,218,995  
                         
Business taxes (note 10)   500,000         500,000      
Loss before non-controlling interest   9,397,270     2,265,876     19,489,778     5,218,995  
                         
Non-controlling interest (note 3)           944,880      
                         
Loss for the period $  9,397,270   $  2,265,876   $  18,544,898   $  5,218,995  
                         
Basic and diluted loss per common share $  0.18   $  0.06   $  0.37   $  0.14  
                         
Weighted average number of common shares outstanding   53,028,123     39,760,874     50,505,805     38,427,093  

See accompanying notes to the consolidated financial statements

Consolidated Statements of Deficit
(Unaudited - Expressed in Canadian Dollars)

    Nine months ended September 30  
    2006     2005  
Deficit, beginning of period $  15,001,192   $  6,420,405  
Loss for the period   18,544,898     5,218,995  
             
Deficit, end of period $  33,546,090   $  11,639,400  

See accompanying notes to the consolidated financial statements



CONTINENTAL MINERALS CORPORATION
Consolidated Statements of Cash Flows
(Unaudited - Expressed in Canadian Dollars)

    Three months ended September 30     Nine months ended September 30  
Cash provided by (used for)   2006     2005     2006     2005  
                         
Operating activities                        
 Loss for the period $  (9,397,270 ) $  (2,265,876 ) $  (18,544,898 ) $  (5,218,995 )
 Items not involving cash                        
     Non-controlling interest           (944,880 )    
     Accretion, net of interest paid   60,095         60,095      
     Stock-based compensation   750,959     147,555     1,546,195     526,065  
     Amortization   40,361     5,872     88,422     7,275  
 Changes in non-cash operating working capital                        
     Accounts receivable   (150,306 )   21,653     (431,358 )   (141,768 )
     Prepaid expenses   (262,572 )   (36,516 )   (724,192 )   35,563  
     Accounts payable and accrued liabilities   1,102,075     (280,860 )   1,454,729     609,876  
Cash used for operating activities   (7,856,658 )   (2,408,172 )   (17,495,887 )   (4,181,984 )
                         
Investing activities                        
 Acquisition of equipment   (90,751 )   (103,412 )   (503,768 )   (117,442 )
Cash used for investing activities   (90,751 )   (103,412 )   (503,768 )   (117,442 )
                         
Financing activities                        
 Issuance of common shares, net of issue costs   728,299     1,860,321     5,660,459     2,291,892  
 Issuance of convertible promissory note   11,500,000         11,500,000      
 Due from related parties, net   (2,066,159 )   (634,630 )   (209,360 )   (829,218 )
Cash provided by financing activities   10,162,140     1,225,691     16,951,099     1,462,674  
                         
Increase (Decrease) in cash and equivalents   2,214,731     (1,285,893 )   (1,048,556 )   (2,836,752 )
Cash and equivalents, beginning of period   745,957     5,845,449     4,009,244     7,396,308  
                         
Cash and equivalents, end of period $  2,960,688   $  4,559,556   $  2,960,688   $  4,559,556  
                         
Supplementary information                        
Taxes paid $  –   $  –   $  –   $  –  
Interest paid $  151,233   $  –   $  151,233   $  –  
                         
Non-cash financing and investing activities                        
Fair value of stock options transferred to share capital                        
     on options exercised from contributed surplus $  5,383   $  299,910   $  155,888   $  1,289,113  

See accompanying notes to the consolidated financial statements



CONTINENTAL MINERALS CORPORATION
Consolidated Schedules of Exploration Expenses
(Unaudited - Expressed in Canadian Dollars)

    Three months ended September 30     Nine months ended September 30  
Xietongmen Property, China   2006     2005     2006     2005  
                         
Exploration Expenses                        
 Amortization $  40,361   $  5,872   $  88,422   $  7,275  
 Assays and analysis   510,325     154,052     1,410,707     256,027  
 Drilling   2,158,798     696,275     4,729,447     1,704,045  
 Engineering   2,509,439     5,913     3,553,125     12,833  
 Environmental   252,449         423,982      
 Equipment rentals and leases   137,955     28,276     386,385     82,405  
 Freight           16,156      
 Geological   355,716     266,851     1,310,575     677,710  
 Graphics   21,018     7,221     71,906     28,784  
 Property Fees/Assessments   14,159         36,160      
 Reclamation fees       (11,027 )       17,079  
 Site activities   484,226     362,280     1,244,008     537,770  
 Socioeconomic   303,438     218,332     617,791     311,604  
 Transportation   196,956     101,294     539,056     232,824  
Incurred during the period   6,984,840     1,835,339     14,427,720     3,868,356  
Non-cash stock based compensation   115,156     17,131     309,970     196,455  
    7,099,996     1,852,470     14,737,690     4,064,811  
Cumulative balance, beginning of period   17,354,270     5,585,073     9,716,576     3,372,732  
Cumulative balance, end of period $  24,454,266   $  7,437,543   $  24,454,266   $  7,437,543  



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

1. CONTINUING OPERATIONS

These interim consolidated financial statements are prepared in accordance with Canadian generally accepted accounting principles and are presented in Canadian dollars. They do not include all the disclosures as required for annual financial statements under generally accepted accounting principles. However, these interim consolidated financial statements follow the same accounting policies and methods of application as the Company’s most recent annual financial statements. These interim consolidated financial statements should be read in conjunction with the Company’s amended and restated annual consolidated financial statements for the year ended December 31, 2005 as filed on SEDAR (www.sedar.com) on August 24, 2006.

Operating results for the three and nine month periods ended September 30, 2006 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2006 or for any other period.

These interim consolidated financial statements are prepared on the basis that the Company will continue as a going concern. Management recognizes that the Company will need to generate additional financial resources in order to discharge current liabilities and meet its planned business objectives. However, there can be no assurances that the Company will continue to obtain additional financial resources and/or achieve profitability or positive cash flows. If the Company is unable to obtain adequate additional financing, the Company will be required to curtail operations and exploration activities. Furthermore, failure to continue as a going concern would require that the Company’s assets and liabilities be restated on a liquidation basis which would differ significantly from the going concern basis.

2. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

These interim consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles. The interim consolidated financial statements include the accounts of the Company and its wholly owned and controlled subsidiaries.

All material inter-company balances and transactions have been eliminated.

3 RESTATEMENT

The consolidated balance sheet as at December 31, 2005 has been amended and restated to increase the value assigned to non-controlling interest and mineral property interests recorded as a result of the acquisition of 50% of Highland Mining Inc. by $904,519, which amendment reflects the non-controlling interest at their fair value, instead of at the book value of the assets acquired as previously recorded, at the date the Company became the primary beneficiary, in order to comply with the provisions of AcG-15 on variable interest entities. This restatement had no impact on working capital, shareholders’ equity or on any amounts or totals reported in the statements of operations, deficit or cash flows or the schedule of exploration expenses as at and for the year ended December 31, 2005 (refer to notes 2(r) and 4(a) of the amended and restated



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

consolidated financial statements as at and for the year ended December 31, 2005 which were filed on SEDAR on August 24, 2006).

The consolidated balance sheet, statement of operations and cash flow for the nine months ended September 30, 2006 include the effects of the non-controlling interest’s share of the joint venture losses after giving effect to the amended value assigned to the non-controlling interest at the date of combination. Accordingly, non-controlling interest has been reduced to zero to reflect the share of the loss incurred by Highland Mining Inc.

4. EQUIPMENT

      September 30, 2006       December 31, 2005  
            Accumulated     Net book             Accumulated     Net book  
      Cost     amortization     value       Cost     amortization     value  
                                         
  Vehicles $  395,232   $  49,580   $ 345,652     $  109,702   $  2,806   $ 106,896  
  Buildings   44,020     4,788     39,232       12,767         12,767  
  Field                                      
   equipment   126,182     20,865     105,317       5,356         5,356  
  Computers   56,932     12,170     44,762       6,269         6,269  
  Furniture   16,447     3,823     12,624       953         953  
                                    $    
    $  638,813   $  91,226   $ 547,587     $  135,047   $  2,806     132,241  

5. EXPLORATION COSTS RECOVERY

Xietongmen Property

In April 2006, the Company completed the exploration expenditure requirement to exercise the Second Option pursuant to the Option Agreement to earn-in an additional 10% (to a total of 60%) interest in Highland Mining Inc. (“HMI”), the British Virgin Islands parent company of Tibet Tian Yuan Minerals Exploration Ltd. (“Tian Yuan”), a “wholly-foreign owned enterprise” in China which owns 100% of the Xietongmen Property. On July 1, 2006, the Company served notice to Great China Mining Inc. (“GCMI”), which owns the remaining interest in HMI, of its intention to exercise the Second Option.

Under the terms of the Option Agreement, once the Second Option is exercised and a total of US$8 million in exploration expenditures is funded by the Company, further equity and/or loan funding of HMI will be proportional to interests held in the project, with a proportionate reduction in the shareholdings of any shareholder which fails to match the funding of the others.

As of September 30, 2006, the Company had exercised the Second Option and funded in excess of the US$8 million in exploration expenditures required under the Option Agreement. Under the Option Agreement, GCMI’s 40% portion, or $5,342,650, of the exploration expenditures in excess of the US$8 million have yet to be funded. The Company is currently in the process of



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

completing a merger transaction with GCMI (note 9). The merger agreement related to this transaction stipulates that no “cash call” can be made to GCMI during the merger process, which have yet to close. As such, GCMI’s 40% of the funding in excess of the US$8 million have not been reflected in these interim consolidated financial statements.

6. CONVERTIBLE PROMISSORY NOTE

On August 29, 2006, the Company issued to Taseko Mines Ltd. (“Taseko”), a public company with certain directors in common with the Company, a $11.5 million Convertible Promissory Note of the Company (the “Note”).

Taseko has the right to convert any or the entire principal then outstanding under the one year Note, plus a 5% premium into the Company’s common shares at $2.05 per share if the Note is exercised within the first six months or, at $2.25 per share if exercised in the second six months. Taseko also receives the right to participate in the Company’s future financings (the “Participation Right”) and in such event can redeem the Note at 105% of the $11.5 million principal amount of the Note and use the proceeds to subscribe for securities offered under such future financing. In addition, upon conversion of the Note or its redemption in the event that the Participation Right is exercised, Taseko will acquire a right of first refusal (the “Pre-Emptive Right”) for up to five years, during which time Taseko may purchase up to 50% of any equity or convertible securities, excepting certain normal course securities offerings and strategic alliances, offered by the Company in a subsequent financing until a maximum of 19.9% of the Company’s then outstanding shares on a fully diluted basis are held by Taseko. If Taseko fails to exercise the Pre-Emptive Right in regards to any offered securities under a future financing, the Pre-Emptive Right thereupon expires.

The Note provides for interest at the rate of 16% per annum payable monthly. Interest is payable in cash, or at Taseko’s election, in the Company’s common shares based upon the higher of the five day volume weighted average of the closing price of Company’s common shares at the time the interest payment is due or the signing of the agreement. Repayment of the Note is secured by an indirect pledge of the Company’s 60% interest in the Xietongmen property, which security interest will be subordinated, if necessary, to any security interest granted by the Company in respect of senior debt. The Company retains the right to pre-pay the Note on 10 days notice, after 180 days from closing.

Accounting standards in Canada for compound financial instruments require the Company to allocate the proceeds received from the Notes between (i) the estimated fair value of the option to convert the Notes into common shares and (ii) the estimated fair value of the future cash outflows related to the Notes. At issuance, the Company estimated the fair value of the conversion option to be $695,932, using the Black Scholes Option pricing model with the following assumptions:

  Risk free interest rate 4%
  Expected life 1 year
  Expected volatility 61.7%
  Expected dividends nil



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

The residual carrying value of the convertible note is accreted to the face value of the convertible note over the life of the note by a charge to the consolidated statement of operations. The continuity of the convertible note is as follows:

  Present value of convertible promissory notes at issuance $  10,804,068  
       Accretion for the period   60,095  
       End of period   10,864,163  
  Conversion right   695,932  
  Convertible note and conversion right $  11,560,095  

  Summary of the convertible note terms      
       Principal amount of convertible promissory notes $  11,500,000  
       Conversion price (1) $ 2.05  
       Maximum number of common shares potentially issuable      
                 under unexercised conversion right   5,890,244  

  (1)

Taseko has the right to convert any or the entire principal then outstanding under the one year Note, plus a 5% premium into Continental common shares at $2.05 per share if the Note is exercised within the first six months or, at $2.25 per share if exercised in the second six months.

On October 2, 2006, Taseko provided written notice to the Company that it elects to receive interest payments in the form of cash for the month of September 2006 and until it elects otherwise.



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

7. SHAREHOLDERS’ EQUITY

(a) Authorized share capital

The Company’s authorized share capital consists of an unlimited number of common shares without par value and an unlimited number of non-voting, redeemable preferred shares.

(b) Issued and outstanding common share capital

      Number of     Dollar  
      common shares     Amount  
  Balance, December 31, 2005   47,306,185   $  19,465,518  
     Share purchase options exercised   164,666     190,359  
     Share purchase warrants exercised, net of issuance costs   5,640,000     5,470,100  
     Fair value of stock options allocated to shares issued on exercise       155,888  
  Balance, September 30, 2006   53,110,851   $  25,281,865  

(c) Share purchase warrants

The continuity of share purchase warrants is as follows:

  Expiry date   July 12, 2006  
  Exercise price $ 1.05  
  Balance, December 31, 2005   5,640,000  
  Issued    
  Exercised   (5,640,000 )
  Expired    
  Balance, September 30, 2006    

(d) Share purchase options

The continuity schedule of share purchase options as at September 30, 2006 is as follows:

            Weighted  
  Share purchase options outstanding   Number of     average  
      options     exercise price  
  Balance, December 31, 2005   1,859,267   $  1.44  
     Granted   3,195,000     1.72  
     Exercised   (164,666 )   1.16  
     Expired or cancelled   (52,500 )   1.84  
  Balance, September 30, 2006   4,837,101   $  1.63  



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

Options outstanding and exercisable at September 30, 2006 were as follows:

            Number of     Number of  
            options     options  
  Expiry date   Option price     outstanding     exercisable  
  November 30, 2006 $  1.10     316,600     316,600  
  November 30, 2006 $  1.33     204,667     204,667  
  September 28, 2007 $  1.70     900,000     600,000  
  November 30, 2007 $  1.20     250,000     163,333  
  December 24, 2007 $  1.50     15,000     5,000  
  February 29, 2008 $  1.61     33,334     11,112  
  February 27, 2009 $  1.61     50,000     16,660  
  April 30, 2009 $  2.01     817,500      
  November 30, 2009 $  1.61     250,000     83,333  
  February 28, 2011 $  1.61     2,000,000     133,333  
  Total         4,837,101     1,534,038  
  Average option price       $  1.63   $  1.46  

The exercise prices of all share purchase options granted were at or above the market price at the grant date. Using an option pricing model with the assumptions noted below, the estimated fair value of all options granted in the nine months ended September 30, 2006, and which have been reflected in the consolidated statements of operations, is as follows:

      Three months ended     Nine months ended  
      September 30     September 30  
      2006     2005     2006     2005  
  Exploration                        
       Engineering $  12,876   $  27,238   $  17,928   $  40,762  
       Environmental, socioeconomic and land       4,210     1,407     14,120  
       Geological   102,280     (14,317 )   290,635     141,573  
  Exploration   115,156     17,131     309,970     196,455  
  Administration   635,803     130,424     1,236,225     329,610  
  Total compensation cost recognized in                        
             operations, credited to contributed surplus $  750,959   $  147,555   $  1,546,195   $  526,065  

The weighted-average assumptions used to estimate the fair value of options vesting during the respective periods were as follows:

    Three months ended September 30 Nine months ended September
          30
    2006 2005 2006 2005
  Risk free interest rate 4% 3% 4% 3%
  Expected life 2.7 years 2.0 years 2.7 years 2.1 years
  Expected volatility 69% 95% 69% 95%
  Expected dividends nil nil nil Nil



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

(e) Contributed surplus

  Balance, December 31, 2005 $  545,035  
  Changes during the period      
     Non-cash stock-based compensation   1,546,195  
     Share purchase options exercised, credited to share capital   (155,888 )
  Balance, September 30, 2006 $  1,935,343  

8. RELATED PARTY BALANCES AND TRANSACTIONS

  Due from related parties   September 30 2006     December 31 2005  
  Hunter Dickinson Inc. $  361,680   $  152,319  

      Three months ended     Nine months ended  
  Reimbursement for third party   September 30     September 30  
  expenses and services rendered   2006     2005     2006     2005  
   Hunter Dickinson Inc. $  749,313   $  377,364   $  2,560,452   $  859,325  

9. PROPOSED MERGER TRANSACTION

In April 2006, the Company announced that it had entered into agreements with shareholders holding approximately 67% of GCMI’s common shares who have agreed to support a merger among GCMI and the Company, whereby GCMI shares will be exchanged for Company’s common shares on a ratio of 8.7871 GCMI shares for each of the Company’s common share. The Company will also issue 136,607 options at exercise prices ranging from $1.02 to $1.23 with expiry dates ranging from August 2, 2006 to December 2, 2008, to replace certain GCMI options currently outstanding. If for any reason the corporate merger cannot complete, the majority shareholders of GCMI have agreed to exchange their shares at the above ratio in a series of private transactions, subject to regulatory approval.

The Company will also acquire three mineral property interests totaling approximately 100 square kilometers, lying within an area of interest near the Xietongmen Property, in exchange for 1,500,000 units, with each unit consisting of one Company common share and one common share purchase warrant exercisable at $1.59 per common share for two years, from the date of the completion of the merger and US$3,250,000 cash, with US$1,250,000 payable on completion of the merger and the remaining balance in four equal annual installments of US$500,000.

Pursuant to the terms of the merger agreement, the Company will increase its board of directors to 11 and appoint to it three GCMI nominees. Two of these nominees are Messrs. Wang Zhi and Yang (Jack) Jie, both of whom currently serve as directors of GCMI. The Company will also issue 700,000 options exercisable at $1.61 per common share expiring February 28, 2011. The Company has also agreed to retain Mr. Wang under an incentive arrangement and has agreed to pay a bonus of 2,500,000 units of the Company (one share plus one one-year share purchase



CONTINENTAL MINERALS CORPORATION
Notes to Consolidated Financial Statements
For the three and nine months ended September 30, 2006
(Unaudited – Expressed in Canadian Dollars)

warrant exercisable at $1.59 per common share) in the event that all necessary mining permits are received in a timely manner, but in any event, no later than June 30, 2010.

As at September 30, 2006, completion of the merger is pending shareholder and regulatory approvals.

10. BUSINESS TAXES

The Company is subject to certain business taxes levied by the Chinese government on foreign companies operating in China on services provided by the Company’s vendors in China. The Company has accrued a tax provision of $500,000 which represents management’s estimate of the potential liability.