Idaho
|
82-0096527
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification
No.)
|
Title
of each class
|
Name
of each exchange on which each is registered
|
||
None
|
None
|
Page
|
||||
PART
I
|
||||
ITEM
1.
|
DESCRIPTION
OF BUSINESS
|
4
|
||
ITEM
2.
|
DESCRIPTION
OF PROPERTY
|
10
|
||
ITEM
3.
|
LEGAL
PROCEEDINGS
|
13
|
||
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
13
|
||
PART
II
|
||||
ITEM
5.
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
13
|
||
ITEM
6.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS.
|
13
|
||
ITEM
7.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA.
|
21
|
||
ITEM
8.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE.
|
21
|
||
ITEM
8A
|
CONTROLS
AND PROCEDURES
|
21
|
||
ITEM
8B
|
OTHER
INFORMATION
|
21
|
||
PART
III
|
||||
ITEM
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE WITH
SECTION
16(a) OF THE EXCHANGE ACT
|
22
|
||
ITEM
10.
|
EXECUTIVE
COMPENSATION
|
24
|
||
ITEM
11.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
26
|
||
ITEM
12.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
26
|
||
ITEM
13.
|
EXHIBITS
|
27
|
||
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
27
|
||
28
|
||||
Section
Of The Coeur D’Alene Mining District Estimated Acres
|
|||
Atlas
Mine
|
540
acres fee simple and patented,
|
||
180
unpatented
|
|||
Sierra
Trapper Creek
|
80
acres patented
|
||
Aulbach,
Section 6 & 7
|
100
acres patented
|
||
Sierra
Silver, Woodland Pk & 9 Mi
|
60
acres patented, 80 acres mineral rights
|
||
Sierra
Hardscrabble
|
20
acres patented
|
||
L&
N claims
|
108
acres patented
|
Alteration:
|
Changes
in chemical or mineralogical composition of a rock generally produced
by
weathering or hydrothermal solutions.
|
Clay:
|
A
size term regarding particles, regardless of mineral composition,
with a
diameter of less than four microns, or a group of hydrous alumino-silicate
minerals related to the micas.
|
Development:
|
The
preparation of an established commercially mineable deposit (reserves)
for
its extraction which are not in the production stage.
|
Exploration:
|
The
search for mineral deposits (reserves) which are not in either
the
development or production stage.
|
Fault:
|
A
fracture or fracture zone along which there has been displacement
of the
sides relative to one another parallel to the fracture.
|
Formation:
|
The
primary unit of formal mapping or description.
|
Grout:
|
A
form of ground stabilization where in cement is pumped into the
rock
formation.
|
Halloysite:
|
A
clay mineral related to kaolin with essentially the same chemical
composition, but has crystals which are slender hollow
tubes.
|
Mineral:
|
A
naturally formed chemical element or compound having a definite
range in
chemical composition and usually a characteristic crystal
form.
|
Mining
Claim:
|
That
portion of mineral lands that a miner takes and holds in accordance
with
mining laws.
|
Open
Pit:
|
A
hole in the ground left by the extraction of material.
|
Reserve:
|
That
part of an identified resource from which a useable commodity can
be
economically and legally extracted at the time of
determination.
|
Resource:
|
A
concentration of naturally occurring materials in such form that
economic
extraction is currently or potentially feasible.
|
Shaft:
|
An
excavation of limited area compared to its depth.
|
Shotcrete:
|
A
form of ground stabilization where concrete is sprayed on the rock
to give
it strength.
|
2005
|
2004
|
|||||||||||||||
High
|
Low
|
High
|
Low
|
|||||||||||||
First
Quarter
|
$ |
1.51
|
$ |
0.38
|
$ |
0.25
|
$ |
0.105
|
||||||||
Second
Quarter
|
$ |
1.32
|
$ |
0.77
|
$ |
0.255
|
$ |
0.15
|
||||||||
Third
Quarter
|
$ |
1.27
|
$ |
0.96
|
$ |
0.33
|
$ |
0.17
|
||||||||
Fourth
Quarter
|
$ |
1.14
|
$ |
.078
|
$ |
0.40
|
$ |
0.245
|
On
January 27, 2005, the Company issued 110,000 shares of its common
stock
valued at $27,500 for cash to accredited investors.
|
||
On
February 3, 2005, the Company issued 8,000 shares of its common
stock
valued at $2,000 for cash to an accredited investor.
|
||
On
February 14, 2005, the Company issued 30,000 shares of its common
stock
valued at $7,500 for cash to an accredited investor.
|
||
On
February 22, 2005, the Company issued 1,000,000 shares of its common
stock
valued at $500,000 for cash to accredited
investors.
|
||
On
February 24, 2005, the Company issued 50,000 shares of its common
stock
valued at $25,000 for services.
|
||
On
July 1, 2005, the Company issued 4,880,090 shares of its common
stock
valued at $4,430,602.80 for cash to accredited investors.
|
||
On
July 8, 2005, the Company issued 100,000 shares of its common stock
valued
at $100,000 to Conjecture Mines, Inc for payment its annual lease
payment
on the Dragon Mine.
|
||
On
August 25, 2005, the Company issued 35,650 shares of its common
stock
valued at $8,910 for cash to an accredited investor.
|
||
On
August 29, 2005, the Company issued 175,000 shares of its common
stock
valued at $105,000 for settlement of debt negotiated in January,
2005.
|
||
On
September 23, 2005, the Company issued 33,680 shares of its common
stock
valued at $8,420 for cash to an accredited investor.
|
||
On
September 27, 2005, the Company issued 2,310 shares of its common
stock
valued at $578 for cash to an accredited investor.
|
||
On
September 30, 2005, the Company issued 46,100 shares of its common
stock
valued at $11,525 for cash to an accredited investor.
|
||
On
October 3, 2005, the Company issued 40,000 shares of its common
stock
valued at $40,800 for services.
|
||
On
November 23, 2005, the Company issued 2,000 shares of its common
stock
valued at $500 for cash to an accredited investor.
|
||
On
December 14, 2005, the Company issued 3,850 shares of its common
stock
valued at $963 for cash to an accredited investor.
|
||
All
of the above issuances were exempt from registration pursuant to
Section
4(2) of the Securities Act of 1933 because none of the issuances
were a
public offering.
|
Year
Ended
December
31,
|
||||||||
2005
|
2004
|
|||||||
----
|
----
|
|||||||
Net
revenues
|
$ |
628,178
|
$ |
1,035,329
|
||||
Cost
of revenues
|
$ |
551,258
|
$ |
567,545
|
||||
Gross
profit
|
$ |
76,918
|
$ |
467,784
|
||||
Selling,
general and administrative
|
$ |
3,106,027
|
$ |
1,010,781
|
||||
Gain
(Loss) from operations
|
$ | (3,789,456 | ) | $ | (883,654 | ) | ||
Net
gain (loss)
|
$ | (3,780,318 | ) | $ | (946,274 | ) |
Costs of bringing each property into production, including exploration work, preparation of production feasibility studies, and construction of production facilities; | |
Availability
and costs of financing;
|
|
Ongoing
costs of production;
|
|
Market
prices for the minerals to be produced;
|
|
Environmental
compliance regulations and restraints; and
|
|
Political
climate and/or governmental regulation and
control.
|
a risk disclosure document, | |
disclosure
of market quotations, if any,
|
|
disclosure
of the compensation of the broker and its
|
|
salespersons
in the transaction, and
|
|
monthly
account statements showing the market values of our
|
|
securities
held in the customer's
accounts.
|
(i)
|
for
the first year, a salary at the annual rate of $120,000;
|
||
(ii)
|
for
the second year, a salary at the annual rate of $150,000;
|
||
(iii)
|
for
the third year, a salary at the annual rate of $200,000;
|
||
(iv)
|
for
the fourth year,, a salary at the annual rate of $225,000;
|
||
(v)
|
for
the fifth year, a salary at the annual rate of $250,000.
|
(i)
|
for the first year, a salary at the annual rate of $120,000; | |
(ii)
|
for the second year, a salary at the annual rate of $150,000; | |
(iii)
|
for the third year, a salary at the annual rate of $200,000; | |
(iv)
|
for the fourth year, a salary at the annual rate of $225,000; | |
(v)
|
for the fifth year, a salary at the annual rate of $250,000; |
|
Mr.
Jacobson is entitled to a bonus program based on hallmarks as
follows:
|
(a.) Obtain
adequate funding package for Company.
|
(b.) Achieve
profitability through the Company’s activities.
|
(c.) Increase
market cap of Company stock to the benefit of
shareholders.
|
(a)
|
1,500,000
shares shall vest and become exercisable commencing January 1,
2005;
|
(b)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2006;
|
(c)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2007;
|
(d)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2008;
|
(e)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2009.
|
Any
options, which are not exercised during the Term of Employment,
shall
terminate and be of no further force and effect at the end of the
Term of
Employment.
|
Name
|
Age
|
Position
|
|||
William
T. Jacobson
|
59
|
Chairman
of the Board, Chief Executive Officer
|
|||
Jack
Harvey
|
84
|
Vice
President, Director
|
|||
Kurt
Hoffman
|
40
|
Treasurer,
Director
|
|||
Ronald
Price
|
57
|
Director
|
|||
Marqueta
Martinez
|
56
|
Secretary
|
Compensation
|
Awards
|
Payouts
|
|||||||||||||||||||||||||||
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Other
Annual Compensation ($)
|
Restricted
Stock Awards ($)
|
Securities
Underlying Options/(SARS)
|
LTIP
Payout ($) (1)
|
All
Other Compensation
|
|||||||||||||||||||||
William
Jacobson
|
2005
|
$
|
120,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
President,
|
2004
|
$
|
78,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||
CEO, CFO |
2003
|
$ |
78,000
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||||||||
|
(ii)
|
for
the first year, a salary at the anuual rate of
$120,000;
|
(ii) | for the second year, a salary at the annual rate of $150,000; |
|
(iii)
|
for
the third year, a salary at the annual rate of
$200,000;
|
(iv) | for the fourth year, a salary at the annual rate of $225,000; |
|
(v)
|
for
the fifth year, a salary
at the annual rate of
$250,000.
|
(a.)
|
Obtain
adequate funding package for
Company.
|
(b.)
|
Achieve
profitability through the Company’s
activities.
|
(c.)
|
Increase
market cap of Company stock to the benefit of
shareholders.
|
(a)
|
1,500,000
shares shall vest and become exercisable commencing January 1,
2005;
|
(b)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2006;
|
(c)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2007;
|
(d)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2008;
|
(e)
|
500,000
shares shall vest and become exercisable commencing on January
1,
2009.
|
Name
and Address (1)
|
Number
of Shares of Common Stock Beneficially Owned (2)
|
Percentage
of Common Stock Beneficially Owned
|
||||||
William
T. Jacobson (3)(4)
|
1,643,660
|
3.3 | % | |||||
John
Harvey (3)(4)
|
60,767
|
*
|
||||||
Kurt
Hoffman (3)(4)
|
22,500
|
*
|
||||||
Ronald
R Price (4)
|
10,000
|
*
|
||||||
Marqueta
Martinez (3)
|
47,728
|
*
|
||||||
All
Officers and Directors as a Group (5 persons)
|
1,784,655 | 3.6% |
Exhibit
Number
|
Description
of Exhibit
|
|||
3.1
|
Articles
of Incorporation, as amended.
|
(1)
|
||
3.2
|
Bylaws,
as amended.
|
(1)
|
||
10.1
|
Atlas
Mining Company Common Stock Subscription Agreement.
|
(1)
|
||
10.2
|
Dragon
Mine Lease Purchase Agreement.(1)
|
|||
10.3
|
Article
of Merger of Sierra Silver-Lead Mining Company and Atlas
Mining
Company.
|
(1)
|
||
10.4
|
Stock
Option Plan of Atlas Mining Company.
|
(1)
|
||
10.5
|
Incentive
Stock Option Plan of Atlas Mining Company.
|
(1)
|
||
10.6
|
Investment
Marketing Agreement.
|
(1)
|
||
10.7
|
Moss
Adams, LLP Promissory Note.
|
(1)
|
||
10.8
|
CLS
Mortgage Company Promissory Note.
|
(1)
|
||
10.9
|
Attorney-Client
Fee Agreement.
|
(2)
|
||
10.10
|
Professional
Adjusters Inc. Appraisal and Clyde James Resume.
|
(2)
|
||
10.11
|
Employment
Agreement—William Jacobson
|
|||
20.1
|
Code
of Ethical Conduct adopted December 15, 2004
|
|||
21.1
|
Subsidiaries
of the Registrant.
|
(1)
|
||
23.1
|
Independent
Auditors Consent.
|
|||
31.1
|
Certification
pursuant to Rule 13a-14 of the Securities Exchange Act,
as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002,
of the Chief
Executive Officer and Principal Financial Officer
|
|||
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of
the Chief Executive Officer and Principal Financial
Officer
|
|||
99.1
|
Location map, Dragon Mine | (3) | ||
(1)
|
Incorporated
by reference to the similarly described exhibit included
in the
Registrant's Amendment No. 4 to its SB-2, Commission File
No. 333-72830,
filed with the Commission on June 11, 2002
|
|||
(2)
|
Incorporated
by reference to the similarly described exhibit included
in the
Registrant's Amendment No. 5 to its SB-2, Commission File
No. 333-72830,
filed with the Commission on July 1, 2002.
|
|||
(3)
|
Incorporated by reference. |
ATLAS
MINING COMPANY
|
||
By:
|
/s/
William T. Jacobson
|
|
William
T. Jacobson
|
||
Chairman
of the Board and Chief Executive Officer
|
||
Signature | Title | Date |
/s/
William T. Jacobson
|
Chairman
of the Board and Chief Executive Officer
|
April
23, 2007
|
William
T. Jacobson
|
||
/s/
John Harvey
|
Vice-President,
Director
|
April
23, 2007
|
John
Harvey
|
||
/s/
Kurt Hoffman
|
Treasurer,
Director
|
April
23, 2007
|
Kurt
Hoffman
|
||
/s/
Ronald R Price
|
Director
|
April
23, 2007
|
Ronald
R Price
|
||
/s/
Marqueta Martinez
|
Secretary
|
April
23, 2007
|
Marqueta
Martinez
|
Atlas
Mining Company and Subsidiary
|
|||||||||
Consolidated
Balance Sheets
|
|||||||||
ASSETS
|
|||||||||
December
31,
|
|||||||||
2005
|
2004
|
||||||||
(Restated)
|
|||||||||
Current
Assets
|
|||||||||
Cash
|
$ |
2,215,929
|
$ |
206,635
|
|||||
Accounts
receivable (net of allowance of $0)
|
40,173
|
273,014
|
|||||||
Investments
- available for sale
|
3,754
|
19,538
|
|||||||
Advances
|
750
|
-
|
|||||||
Mining
supplies
|
9,000
|
9,000
|
|||||||
Deposits
and prepaids
|
120,103
|
65,738
|
|||||||
Total
Current Assets
|
2,389,709
|
573,925
|
|||||||
Property
and Equipment
|
|||||||||
Land
and tunnels
|
1,005,159
|
405,410
|
|||||||
Buildings
and equipment
|
188,192
|
178,368
|
|||||||
Mining
equipment
|
283,999
|
104,201
|
|||||||
Milling
equipment
|
247,714
|
242,669
|
|||||||
Laboratory
equipment
|
5,740
|
-
|
|||||||
Office
equipment
|
1,300
|
1,300
|
|||||||
Vehicles
|
111,259
|
70,305
|
|||||||
Less: Accumulated
depreciation
|
(229,313 | ) | (152,507 | ) | |||||
Total
Property and Equipment
|
1,614,050
|
849,746
|
|||||||
Other
Assets
|
|||||||||
Long-term
Note Receivable
|
50,000
|
-
|
|||||||
Total
Other Assets
|
50,000
|
-
|
|||||||
Total
Assets
|
$ |
4,053,759
|
$ |
1,423,671
|
|||||
Atlas
Mining Company and Subsidiary
|
||||||||
Consolidated
Balance Sheets
|
||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
December
31,
|
||||||||
2005
|
2004
|
|||||||
(Restated)
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ |
101,532
|
$ |
304,925
|
||||
Current
portion of notes payable
|
12,473
|
1,031,672
|
||||||
Current
portion of leases payable
|
26,000
|
-
|
||||||
Total
Current Liabilities
|
140,005
|
1,336,597
|
||||||
Long-Term
Liabilities
|
||||||||
Notes
payable
|
49,661
|
970,239
|
||||||
Leases
payable
|
26,000
|
-
|
||||||
Notes
payable - related party
|
-
|
91,488
|
||||||
Less:
current portion of long-term debt
|
(38,473 | ) | (1,031,672 | ) | ||||
Total
Long-Term Liabilities
|
37,188
|
30,055
|
||||||
Minority
Interest
|
52,797
|
52,649
|
||||||
Commitments
and Contingencies
|
-
|
-
|
||||||
Stockholders'
Equity (Deficit)
|
||||||||
Preferred
stock, $1.00 par value, 10,000,000 shares authorized,
|
||||||||
noncumulative,
nonvoting, nonconvertible, none issued or outstanding
|
-
|
-
|
||||||
Common
stock, no par value, 60,000,000 shares authorized,
|
||||||||
48,852,892
and 39,892,422 shares issued and outstanding, respectively
|
13,596,492
|
5,875,436
|
||||||
Accumulated
Deficit
|
(9,649,505 | ) | (5,861,240 | ) | ||||
Accumulated
other comprehensive income (loss)
|
(123,218 | ) |
174
|
|||||
Prepaid
expenses
|
-
|
(10,000 | ) | |||||
Total
Stockholders' Equity (Deficit)
|
3,823,769
|
4,370
|
||||||
Total
Liabilities and Stockholders' Equity
|
$ |
4,053,759
|
$ |
1,423,671
|
||||
Atlas
Mining Company and Subsidiary
|
||||||||
Consolidated
Statements of Operations
|
||||||||
For
the Year Ended
|
||||||||
December
31,
|
||||||||
2005
|
2004
|
|||||||
(Restated)
|
||||||||
Revenues
- Contract Mining
|
$ |
628,176
|
$ |
696,264
|
||||
Revenues
- Mining Production
|
-
|
250,000
|
||||||
Revenues
- Timber
|
-
|
89,064
|
||||||
Total
Revenues
|
628,176
|
$ |
1,035,328
|
|||||
Cost
of Sales - Contract Mining
|
441,617
|
$ |
532,324
|
|||||
Cost
of Sales - Mining Production
|
98,946
|
33,925
|
||||||
Cost
of Sales - Timber
|
10,696
|
1,295
|
||||||
Total
Cost of Sales
|
551,259
|
567,544
|
||||||
Gross
Profit (Loss)
|
76,917
|
467,784
|
||||||
Operating
Expenses
|
||||||||
Exploration
& development costs
|
760,347
|
340,657
|
||||||
General
& administrative
|
3,221,583
|
1,010,781
|
||||||
Total
Operating Expenses
|
3,981,930
|
1,351,438
|
||||||
Net
Operating Income (Loss)
|
(3,905,013 | ) | (883,654 | ) | ||||
Other
Income(Expense)
|
||||||||
Interest
income
|
26,131
|
36
|
||||||
Interest
expense
|
(65,089 | ) | (56,224 | ) | ||||
Miscellaneous
income
|
146
|
750
|
||||||
Minority
interest
|
(145 | ) |
3
|
|||||
Gain
(loss) on sale of assets
|
(3,393 | ) | (10,049 | ) | ||||
Gain
(loss) on settlement of debt
|
159,098
|
2,864
|
||||||
Total
Other Income(Expense)
|
116,748
|
(62,620 | ) | |||||
Income
(Loss) Before Income Taxes
|
(3,788,265 | ) | (946,274 | ) | ||||
Provision
(Benefit) for Income Taxes
|
-
|
-
|
||||||
Net
Income (Loss)
|
$ | (3,788,265 | ) | $ | (946,274 | ) | ||
Net
Income (Loss) Per Share (Basic and Diluted)
|
$ | (0.08 | ) | $ | (0.03 | ) | ||
Weighted
Average Shares Outstanding
|
45,222,704
|
37,268,310
|
Atlas
Mining Company and Subsidiary
|
|||||||||||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders'
Equity
|
|||||||||||||||||||||||||||||||||||||
For
the Period January 1, 2004
through December 31, 2005
|
|||||||||||||||||||||||||||||||||||||
Accumulated
|
|||||||||||||||||||||||||||||||||||||
Other
|
|||||||||||||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
Accumulated
|
Comprehensive
|
Prepaid
|
Subscription
|
||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Deficit
|
Income
|
Expenses
|
Receivable
|
||||||||||||||||||||||||||||||
Balance,
December 31, 2003
|
-
|
-
|
34,725,151
|
$ |
4,863,756
|
$ | (4,914,966 | ) | $ | (10,843 | ) | $ | (5,000 | ) | $ | (524,700 | ) | ||||||||||||||||||||
1/22/04
-Shares
issued for services at $.10
|
-
|
-
|
50,000
|
5,000
|
-
|
#
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
2/12/04
-Shares
issued for services at $.10
|
-
|
-
|
500,000
|
50,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
2/13/04
-Shares
issued for services at $.10
|
-
|
-
|
250,000
|
25,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
2/20/04
-Shares
issued for services at $.10
|
-
|
-
|
500,000
|
50,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
2/24/04
-Shares
issued for services at $.10
|
-
|
-
|
150,000
|
15,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
3/5/04
-Shares
issued for cash at $.14
|
-
|
-
|
1,071
|
150
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
3/6/04
-Shares
issued for services at $.15
|
-
|
-
|
500,000
|
75,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
3/19/04
-Shares
issued for services at $.15
|
-
|
-
|
150,000
|
22,500
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
4/19/04
-Shares
issued for services at $.20
|
-
|
-
|
195,000
|
39,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
5/17/04
-Shares
issued for services at $.20
|
-
|
-
|
200
|
40
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
7/08/04
-Shares
issued for services at $.20
|
-
|
-
|
100,000
|
20,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
7/15/04
-Shares
issued for Dragon Mine lease
at $.20
|
-
|
-
|
100,000
|
20,000
|
-
|
-
|
(20,000.00 | ) |
-
|
||||||||||||||||||||||||||||
7/15/04
-Shares
issued for services at $.20
|
-
|
-
|
10,000
|
2,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
8/10/04
-Shares
issued for services at $.20
|
-
|
-
|
50,000
|
10,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
8/10/04
-Shares
issued for services at $.20
|
-
|
-
|
250,000
|
50,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
8/10/04
-Shares
issued for services at $.20
|
-
|
-
|
200,000
|
40,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
10/13/04
-Shares
issued for services at $.30
|
-
|
-
|
150,000
|
45,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
10/15/04
-Shares
issued for services at $.30
|
-
|
-
|
1,000
|
300
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
10/26/04
-Shares
issued for services at $
.29
|
-
|
-
|
10,000
|
2,900
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
10/26/04
-Shares
issued for services at $.29
|
-
|
-
|
90,000
|
26,100
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
11/8/04
-Shares
issued for services at $.27
|
-
|
-
|
200,000
|
54,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
11/30/04
-Shares
issued for services at $.25
|
-
|
-
|
30,000
|
7,500
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/7/04
-Shares
issued for cash at $.25
|
-
|
-
|
400,000
|
100,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/8/04
-Shares
issued for services at $.30
|
-
|
-
|
5,000
|
1,500
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/8/04
-Shares
issued for cash at $.25
|
-
|
-
|
200,000
|
50,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/9/04
-Shares
issued for serices at $.31
|
-
|
-
|
250,000
|
77,500
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/9/04
-Shares
issued for cash at $.25
|
-
|
-
|
120,000
|
30,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/10/04
-Shares
issued for cash at $.25
|
-
|
-
|
180,000
|
45,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/16/04
-Shares
issued for cash at $.25
|
-
|
-
|
420,000
|
105,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/27/04
-Shares
issued for serices at $.25
|
-
|
-
|
20,000
|
5,000
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/27/04
-Shares
issued for cash at $.25
|
-
|
-
|
85,000
|
21,250
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
12/31/2004
- Warrants issued for brokerage
fee
|
-
|
-
|
-
|
16,940
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||
Cash received for subscriptions receivable |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
524,700
|
|||||||||||||||||||||||||||||
Amortization
of prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
-
|
|||||||||||||||||||||||||||||
Net
change in unrealized gains
(losses) on available for sale
securities
|
-
|
-
|
-
|
-
|
-
|
11,017.00
|
-
|
-
|
|||||||||||||||||||||||||||||
Net
loss for the year ended December
31, 2004
|
-
|
-
|
-
|
-
|
(946,274 | ) |
-
|
-
|
-
|
||||||||||||||||||||||||||||
Balance,
December 31, 2004
|
-
|
$ |
-
|
39,892,422
|
$ |
5,875,436
|
$ | (5,861,240 | ) | $ |
174
|
$ | (10,000 | ) | $ |
-
|
Atlas
Mining Company and
Subsidiary
|
||||||||||||||||||||||||||||||||
Consolidated
Statements of Stockholders'
Equity
|
||||||||||||||||||||||||||||||||
For
the Period January
1, 2004 through December
31, 2005
(continued)
|
||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
Accumulated
|
Comprehensive
|
Prepaid
|
Subscription
|
|||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Deficit
|
Income
|
Expenses
|
Receivable
|
|||||||||||||||||||||||||
Balance,
January 1, 2005
|
-
|
$ |
-
|
39,892,422
|
$ |
5,875,436
|
$ | (5,861,240 | ) | $ |
174
|
$ | (10,000 | ) | $ |
-
|
||||||||||||||||
1/3/05-Shares
issued for services
at $0.40
|
-
|
-
|
100,000
|
40,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
1/4/05-Shares
issued for services
at $0.40
|
-
|
-
|
400,000
|
160,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
1/12/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
100,000
|
25,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
1/21/05
-Shares
issued for services
at $0.50
|
-
|
-
|
10,000
|
5,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
1/24/05-Shares
issued for services
at $0.50
|
-
|
-
|
350,000
|
175,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
1/27/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
110,000
|
27,500
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
1/28/05
-Warrants
issued valued at
$0.664
|
-
|
-
|
-
|
390,489
|
-
|
|||||||||||||||||||||||||||
2/2/05
-Shares
issued for services
at $0.65
|
-
|
-
|
7,170
|
4,661
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
2/3/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
8,000
|
2,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
2/14/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
30,000
|
7,500
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
2/16/05
-Shares
issued for services
at $0.80
|
-
|
-
|
7,200
|
5,760
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
2/22/05
-Shares
issued for cash at
$0.50
|
-
|
-
|
1,000,000
|
500,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
4/1/05
-Shares
issued for services
at $0.91
|
-
|
-
|
465,000
|
423,150
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
4/11/05
-Shares
issued for services
at $1.01
|
-
|
-
|
22,420
|
22,644
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
4/14/05
-Shares
issued for services
at $0.92
|
-
|
-
|
30,000
|
27,600
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
4/15/05
-Shares
issued for services
at $0.95
|
-
|
-
|
200,000
|
190,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
4/19/05
-Shares
issued for services
at $0.95
|
-
|
-
|
100,000
|
95,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
5/4/05
-Shares
issued for services
at $1.14
|
-
|
-
|
62,000
|
70,680
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
5/25/05
-Shares
issued for services
at $1.10
|
-
|
-
|
250,000
|
275,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
6/29/05
-Shares
issued for cash at
$0.908
|
-
|
-
|
4,880,090
|
4,431,122
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
7/7/05
-Shares
issued for services
at $1.05
|
-
|
-
|
50,000
|
52,500
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
7/8/05
-Shares
issued for Dragon
Mine lease at $1.00
|
-
|
-
|
100,000
|
100,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
8/24/05
-Shares
issued for services
at $0.40
|
-
|
-
|
(50,000 | ) | (20,000 | ) |
-
|
-
|
-
|
-
|
||||||||||||||||||||||
8/25/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
35,650
|
8,913
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
8/29/05
-Shares
issued for settlement
of debt at $0.60
negotiated
in January, 2005
|
-
|
-
|
175,000
|
105,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
9/23/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
33,680
|
8,420
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
9/27/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
2,310
|
578
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
9/30/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
46,100
|
11,525
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
10/3/05
-Shares
issued for cash at
$1.02
|
-
|
-
|
40,000
|
40,800
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
10/7/05
-Shares
issued for services
at $0.98
|
-
|
-
|
140,000
|
137,200
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
11/2/05
-Shares
issued for services
at $1.07
|
-
|
-
|
250,000
|
267,500
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
11/23/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
2,000
|
500
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
12/14/05
-Shares
issued for cash at
$0.25
|
-
|
-
|
3,850
|
963
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Valuation
of Stock Warrants
|
-
|
-
|
-
|
129,053
|
-
|
|||||||||||||||||||||||||||
Amortization
of prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
||||||||||||||||||||||||
Unrealized
loss on available
for sale securities
|
-
|
-
|
-
|
-
|
-
|
(123,392 | ) |
-
|
-
|
|||||||||||||||||||||||
Net
loss for the year
ended December 31,
2005
|
-
|
-
|
-
|
-
|
(3,788,265 | ) |
-
|
-
|
-
|
|||||||||||||||||||||||
Balance,
December 31, 2005
(restated)
|
-
|
$ |
-
|
48,852,892
|
$ |
13,596,492
|
$ | (9,649,505 | ) | $ | (123,218 | ) | $ |
-
|
$ |
-
|
||||||||||||||||
Atlas
Mining Company and Subsidiary
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
For
the Year Ended
|
||||||||
December
31,
|
||||||||
2005
|
2004
|
|||||||
(Restated)
|
||||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
Income (Loss)
|
$ | (3,788,265 | ) | $ | (946,274 | ) | ||
Adjustments
to Reconcile Net Loss to Net Cash
|
||||||||
Provided
by Operations:
|
||||||||
Depreciation
|
80,914
|
30,593
|
||||||
(Gain)
loss on sale of investments available for sale
|
-
|
10,049
|
||||||
Stock
issued for services
|
1,931,695
|
620,590
|
||||||
Valuation
of stock warrants
|
519,542
|
16,940
|
||||||
Amortization
of prepaid expenses (equity)
|
10,000
|
15,000
|
||||||
Minority
Interest
|
148
|
(3 | ) | |||||
Loss
on sale of assets
|
3,393
|
-
|
||||||
(Gain)
loss on settlement of debt
|
(159,098 | ) |
-
|
|||||
Change
in Operating Assets and Liabilities:
|
||||||||
(Increase)
Decrease in:
|
||||||||
Accounts
receivable
|
232,841
|
(240,761 | ) | |||||
Deposits
and prepaids
|
(54,365 | ) | (65,738 | ) | ||||
Accounts
payable and accrued expenses
|
(146,735 | ) |
68,376
|
|||||
Net
Cash Provided(Used) by Operating Activities
|
(1,369,929 | ) | (491,228 | ) | ||||
Cash
Flows from Investing Activities:
|
||||||||
Purchases
of equipment
|
(748,861 | ) | (524,119 | ) | ||||
Proceeds
from advances (payments)
|
(750 | ) |
320,693
|
|||||
Proceeds
from sale of investments available for sale
|
-
|
1,922
|
||||||
Proceeds
(payments) on notes receivable
|
(50,000 | ) |
-
|
|||||
Payments
for advances
|
-
|
(246,000 | ) | |||||
Net
Cash Provided (Used) by Investing Activities
|
(799,611 | ) | (447,504 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Proceeds
from notes payable
|
210,979
|
328,489
|
||||||
Proceeds
from leases payable
|
39,500
|
-
|
||||||
Proceeds
(payments) on leases payable
|
(13,500 | ) |
-
|
|||||
Payments
for notes payable
|
(1,122,964 | ) | (67,386 | ) | ||||
Payments
for line of credit
|
-
|
(1,400 | ) | |||||
Proceeds
from issuance of common stock
|
5,064,819
|
354,150
|
||||||
Proceeds
from collection of subscriptions receivable
|
-
|
524,700
|
||||||
Net
Cash Provided (Used) by Financing Activities
|
4,178,834
|
1,138,553
|
||||||
Increase
(Decrease) in Cash
|
2,009,294
|
199,821
|
||||||
Cash
and Cash Equivalents at Beginning of Period
|
206,635
|
6,814
|
||||||
Cash
and Cash Equivalents at End of Period
|
$ |
2,215,929
|
$ |
206,635
|
Atlas
Mining Company and Subsidiary
|
||||||||
Consolidated
Statements of Cash Flows (Continued)
|
||||||||
For
the Year Ended
|
||||||||
December
31,
|
||||||||
2005
|
2004
|
|||||||
(Restated)
|
||||||||
Cash
Paid For:
|
||||||||
Interest
|
$ |
65,089
|
$ |
23,210
|
||||
Income
Taxes
|
$ |
-
|
$ |
-
|
||||
Supplemental
Disclosure of Non-Cash Investing and Financing
|
||||||||
Activities:
|
||||||||
Stock
issued for services
|
$ |
1,931,695
|
$ |
620,590
|
||||
Valuation
for stock warrants
|
$ |
519,542
|
$ |
20,000
|
||||
Stock
issued for notes payable
|
$ |
105,000
|
$ |
-
|
||||
Stock
issued for Dragon Mine
|
$ |
100,000
|
$ |
-
|
||||
|
NOTE
1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
|
Net
Loss
(Numerator)
|
Shares
(Denominator)
|
Per-Share
Amount
|
||||||||||
For
the year ended December 31, 2005:
|
||||||||||||
Basic
EPS
|
||||||||||||
Net
loss to common shareholders
|
$ | (3,788,265 | ) |
45,222,704
|
$ | (0.08 | ) | |||||
For
the year ended December 31, 2004:
|
||||||||||||
Basic
EPS
|
||||||||||||
Net
loss to common shareholders
|
$ | (946,274 | ) |
37,268,310
|
$ | (0.03 | ) | |||||
December
31,
|
||||||||
2005
|
2004
|
|||||||
Deferred
Tax Assets:
|
||||||||
Net
Operating Loss Carry-forwards
|
$ |
3,280,832
|
$ |
687,450
|
||||
Contribution
Carry-forwards
|
-
|
148
|
||||||
Tax
over Book Depreciation
|
6,750
|
5,584
|
||||||
Unrealized
Gain (Loss) on Available
for Sale Securities
|
(123,392 | ) |
1,653
|
|||||
Total
Deferred Tax Assets
|
3,164,190
|
693,182
|
||||||
Valuation
Allowance for Deferred
Tax Assets
|
(3,164,190 | ) | (693,182 | ) | ||||
Total
Deferred Tax Asset (Liability)
|
-
|
-
|
||||||
The
components of income
tax expense are as follows:
|
||||||||
Current
Federal Tax
|
-
|
-
|
||||||
Current
State Tax
|
-
|
-
|
||||||
Change
in NOL Benefit
|
1,288,010
|
1,288,010
|
||||||
Change
in Allowance
|
(1,288,010 | ) | (1,288,010 | ) | ||||
Balance,
January 1, 2004
|
$ |
12,796
|
||
Marketable
securities received
|
6,388
|
|||
Net
unrealized gain
|
174
|
|||
Balance,
December 31, 2004
|
19,358
|
|||
Marketable
securities received
|
107,608
|
|||
Net
unrealized losses
|
(123,218 | ) | ||
Balance,
December 31, 2005
|
$ |
3,754
|
Estimated
Useful Life
|
|
Building |
30
years
|
Mining equipment |
2
-
8 years
|
Office and shop furniture and equipment |
5
-
8 years
|
Vehicles |
5
years
|
2005
|
2004
|
||||||||
Net Loss | As reported | $ | (3,788,265 | ) | $ | (946,274 | ) | ||
Proforma | $ | (4,057,863 | ) | $ | (946,274 | ) | |||
Basic earnings per share | As reported | $ | (0.08 | ) | $ | (0.03 | ) | ||
Proforma | $ | (0.09 | ) | $ | (0.03 | ) |
2005
|
2004
|
|||||||
Note payable to a company, due in monthly payments of $1,000 with a balloon payment due at maturity, including interest at 9%. The note matured August 16, 2001, past due. | $ |
-
|
$ | 53,455 | ||||
Note payable to a lending company, due in monthly installments of $688, including interest at 7.59%. The note matures in 2010 and is collateralized by a vehicle. | 29,888 | 35,630 | ||||||
Note payable to an insuranc company, due in monthly installments of $2,825. The note matures in July 2006. | 19,773 | - | ||||||
Note payable to a mortgage company, due in monthly installments of $1,614, including interest at 16%. The note is due in August 2005, secured by the proceeds of a logging agreement and collateralized by land and a building. | - | 118,920 | ||||||
Note payable to a lending company, balloon payment due at maturity, bears interest at 8% per month. The note is secured by land owned by a related party and matured in March 2003, past due. | - | 120,700 | ||||||
Note payable to a mortgage company, principal due at maturity and bears interest at 3.5% per month. The note matured in October 2003, secured by property, past due. | - | 86,100 | ||||||
Note payable to a company, principal due at maturity and bears interest at 5% per month. The note matured in May 2003, secured by land, past due. | - | 345,508 | ||||||
Note payable to a company, principal due at maturity with no interest. The note matures in May 2005. | - | 17,000 | ||||||
Note payable to a company, principal due at maturity with interest at 10.2%. The note matures in February 2005. | - | 34,060 | ||||||
Total Notes Payable | $ | 49,661 | $ | 811,373 | ||||
2005
|
2004
|
|||||||
Notes payable - related party: | ||||||||
Note payable to a company with a common officer, payable on demand and bears no interest. | $ | - | $ | 158,866 | ||||
Note payable to an officer, payable on demand and bears no interest. | - | 91,488 | ||||||
Total Notes Payable - Related Party | - | 250,354 | ||||||
Total Long-Term Liabilities | 49,661 | 1,061,727 | ||||||
Less Current Portion | (12,473) | 1,031,672 | ||||||
Less Current Portion - Related Party | - | (250,354) | ||||||
Total Long-Term Liabilities | $ | 49,661 | $ | 30,055 |
2006 | $ | 25,973 | ||
2007 | 6,688 | |||
2008 | 7,214 | |||
2009 | 7,781 | |||
2010 | 2,005 | |||
Thereafter | - | |||
Total | $ | 49,661 |
NOTE
5 -
|
STOCK
OPTIONS AND WARRANTS TO PURCHASE COMMON STOCK
(restated)
|
December
31, 2005
|
December
31, 2004
|
|||||||||||||||
Shares
|
Weighted
Average
Exercise
Price
|
Shares
|
Weighted
Average
Exercise
Price
|
|||||||||||||
Outstanding at beginning of period | 3,500,000 | $ | 0.13 | - | $ | - | ||||||||||
Granted | - | - | 3,500,000 | 0.13 | ||||||||||||
Exercised | - | - | - | - | ||||||||||||
Forfeited | - | - | - | - | ||||||||||||
Expired | - | - | - | - | ||||||||||||
Outstanding at end of period | 3,500,000 | $ | 0.13 | 3,500,000 | $ | 0.13 |
NOTE
5 -
|
STOCK
OPTIONS AND WARRANTS TO PURCHASE COMMON
STOCK (restated)
(continued)
|
Options
Outstanding
|
Options
Exercisable
|
||||||||||||||||||
Range
of
Exercise
Prices
|
Number Outstanding
|
Weighted-Average
Remaining
Contractual
Life
|
Weighted Average
Exercise
Price
|
Number
Exercisable
|
Weighted-Average
Exercise Price
|
||||||||||||||
$ | 0.10-$0.20 | 3,500,000 |
3
years
|
$ | 0.13 | - | $ | 0.13 | |||||||||||
3,500,000 | - |
NOTE
5 -
|
STOCK
OPTIONS AND WARRANTS TO PURCHASE COMMON STOCK (continued)
(restated)
|
Number
of shares
underlying
the warrants
|
Exercise
price
|
Issued
|
Expire
|
||||||||
1,000,000 | $ |
0.35
|
With common shares |
12/05
|
|||||||
280,000 | 0.50 | With common shares |
12/06
|
||||||||
154,000 | 0.25 | For services |
12/06
|
December
31, 2005
|
December
31, 2004
|
|||||||||||||||
Shares
|
Weighted
Average
Exercise
Price
|
Shares
|
Weighted
Average
Exercise Price
|
|||||||||||||
Outstanding at beginning of period | 1,434,000 | $ | 0.37 | - | $ | - | ||||||||||
Granted | 750,000 | 0.52 | 1,434,000 | 0.37 | ||||||||||||
Exercised | - | - | - | - | ||||||||||||
Forfeited | - | - | - | - | ||||||||||||
Expired | 1,000,000 | 0.35 | - | - | ||||||||||||
Outstanding at end of period | 1,184,000 | $ | 0.46 | 1,434,000 | $ | 0.37 |
Options
Outstanding
|
Options
Exercisable
|
||||||||||||||||||
Range
of
Exercise
Prices
|
Number Outstanding
|
Weighted-Average
Remaining
Contractual
Life
|
Weighted Average
Exercise
Price
|
Number
Exercisable
|
Weighted-Average
Exercise Price
|
||||||||||||||
$ | 0.25 | 154,000 |
1.1
years
|
$ | 0.34 | 154,000 | $ | 0.34 | |||||||||||
$ | 0.40 | 750,000 |
2
years
|
$ | 0.52 | 750,000 | $ | 0.52 | |||||||||||
$ | 0.50 | 280,000 |
2
years
|
$ | 0.50 | 280,000 | $ | 0.50 | |||||||||||
1,184,000 | 1,184,000 |
|
NOTE
6 – CAPITAL LEASES
(restated)
|
December
31, 2005
|
December
31, 2004
|
|||||||
Mining Equipment | $ | 39,500 | $ | - | ||||
Total | $ | 39,500 | $ | - | ||||
Less: Accumulated Depreciation | (420 | ) | - | |||||
Net Leased Equipment | $ | 39,080 | ) | - |
2006 | $ | 28,973 | ||
2007 | - | |||
2008 | - | |||
2009 | - | |||
2010 | - | |||
Thereafter | - | |||
Total lease obligations | 28,973 | |||
Executory costs and interest | (2,973 | ) | ||
Long-term obligations | $ | - |
For
the Year Ended
|
||||||||
December
31,
|
||||||||
2005
|
2004
|
|||||||
Contract
Mining:
|
||||||||
Net
Revenue
|
$ |
628,176
|
$ |
696,264
|
||||
Operating
Expenses
|
||||||||
Cost
of Sales
|
441,617
|
532,324
|
||||||
General
& Administrative
|
1,522,268
|
464,852
|
||||||
Total
Operating Expenses
|
1,963,885
|
987,176
|
||||||
Net
Operating (Loss)
|
(1,335,709 | ) | (290,912 | ) | ||||
Capital
Expenditures:
|
41,721
|
15,724
|
||||||
Depreciation:
|
4,316
|
29,022
|
||||||
Total
Assets:
|
198,320
|
22,477
|
||||||
Mining
Production:
|
||||||||
Net
Revenue
|
-
|
250,000
|
||||||
Operating
Expenses
|
||||||||
Cost
of Sales
|
98,946
|
33,925
|
||||||
Exploration
& Development Costs
|
760,347
|
340,657
|
||||||
General
& Administrative
|
1,397,712
|
454,852
|
||||||
Total
Operating Expenses
|
2,257,005
|
829,434
|
||||||
Net
Operating (Loss)
|
(2,257,005 | ) | (579,434 | ) | ||||
Capital
Expenditures:
|
707,140
|
508,395
|
||||||
Depreciation:
|
76,598
|
1,571
|
||||||
Total
Assets:
|
3,465,813
|
995,784
|
For
the Year Ended December 31,
|
||||||||
2005
|
2004
|
|||||||
Timber:
|
||||||||
Net
Revenue
|
-
|
89,064
|
||||||
Operating
Expenses
|
||||||||
Cost
of Sales
|
10,696
|
1,295
|
||||||
General
& Administrative
|
301,603
|
101,078
|
||||||
312,299
|
102,373
|
|||||||
Net
Operating (Loss)
|
(312,299 | ) | (13,309 | ) | ||||
Capital
Expenditures:
|
-
|
-
|
||||||
Depreciation:
|
-
|
-
|
||||||
Total
Assets:
|
405,410
|
405,410
|
Consolidated
on Financial Statements:
|
||||||||
Total
Revenues
|
628,176
|
1,035,329
|
||||||
Operating
Expenses
|
||||||||
Total
Cost of Sales
|
551,259
|
567,545
|
||||||
Exploration
& development costs
|
760,347
|
340,657
|
||||||
Total
General & Administrative
|
3,221,583
|
1,010,780
|
||||||
Total
Operating Expenses
|
4,453,189
|
1,918,982
|
||||||
Net
Operating (Loss)
|
(3,905,013 | ) | (883,653 | ) | ||||
Capital
Expenditures:
|
748,861
|
524,119
|
||||||
Depreciation:
|
80,914
|
30,593
|
||||||
Total
Assets
|
4,069,543
|
1,423,671
|