CONDENSEDCONSOLIDATEDINTERIMFINANCIALSTATEMENTS
(unaudited)
FOR
THE
NINE
MONTHS
ENDED
SEPTEMBER
30,
2012
(Canadian
dollars)
76;9*:*27&4;*:0*)LQIR#JZPJFDZZZJZPJFD
CondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012 (inCanadiandollars)
Notice to Reader
Management has compiled the unaudited condensed consolidated interim financial statements of Great Western Minerals Group Ltd. for the nine months ended September 30, 2012. The Company’s external auditors have not reviewed these condensed consolidated interim financial statements.
CondensedConsolidatedInterimStatementsofFinancialPosition
FinancialStatementsasatSeptember30,2012 (inCanadiandollars)
Asat
September30December31
20122011
$ $
Assets
Cashandcashequivalents 54,603,419 10,930,208
Accountsreceivable(Note6) 5,412,472 2,686,651
Inventories(Note7) 5,355,166 4,634,114
Currentportionofescrowaccount(Note8) 7,079,040 Ͳ
Depositsandprepaidexpenses 989,359 764,148
Currentassets 73,439,456 19,015,121
Longtermportionofescrowaccount(Note8) 3,539,520 Ͳ
InvestmentinVaaldiamMiningInc.(Note9) Ͳ 51,143
Property,plantandequipment(Note10) 10,396,223 5,699,768
Mineralproperties(Note11) 61,986,084 48,381,570
Intangibleassets 756,072 881,279 Goodwill 2,105,015 2,082,476 NonͲcurrentassets 78,782,914 57,096,236 Totalassets 152,222,370 76,111,357 Liabilities
Accountspayableandaccruedliabilities 11,123,236 6,656,254
Incometaxpayable Ͳ 262,756
Currentliabilities 11,123,236 6,919,010
Convertiblebonds–debt(Note12) 53,853,199 Ͳ
Convertiblebonds–embeddedconversionoption(Note12) 22,609,936 Ͳ
Deferredincometaxes 311,807 339,077
NonͲcurrentliabilities 76,774,942 339,077
Shareholders’Equity
Sharecapital(Note13) 111,127,886 109,062,087
Warrants(Note13) 11,261,621 11,448,682
Sharebasedpaymentsreserve(Note13) 10,921,194 8,443,630
Accumulatedothercomprehensiveincome(loss) (5,333,277) (2,968,902)
Deficit (63,653,232) (57,132,227) Totalshareholders’equity 64,324,192 68,853,270 Totalliabilitiesandshareholders’equity 152,222,370 76,111,357
Theaccompanyingnotesareanintegralpartoftheseconsolidatedfinancialstatements.
ApprovedbytheBoard
“IanMcNaughton” “RobertQuinn”
CondensedConsolidatedInterimStatementsofComprehensiveLoss
FinancialStatementsasatSeptember30,2012 (inCanadiandollars)
ForthethreemonthsFortheninemonths
endedSep30,endedSep30,
2012201120122011 $ $ $ $ Sales 4,786,838 4,214,616 12,897,685 13,630,390 Costofsales 3,625,731 2,558,154 8,948,567 8,995,153 Grossmargin 1,161,107 1,656,462 3,949,118 4,635,237 Expenses
Generalandadministration 1,175,969 1,153,056 3,402,226 2,791,774
Wagesandbenefits 1,368,439 1,393,038 4,333,576 3,434,192
Stockbasedcompensation(Note13) 619,761 440,648 2,536,727 5,121,066
Propertyresearch (3,841) 67,873 30,149 431,336
Professionalfees 434,410 158,921 1,951,193 418,186
Investorrelations 59,357 83,654 180,122 403,542
Occupancy 456,142 352,849 1,448,978 969,690
Depreciationandamortization 244,462 219,121 732,282 618,734
Interestexpenseandfinancecosts 2,594,320 57,180 7,283,185 260,754 Gainondisposalofproperty,plantandequip (6,725) Ͳ (5,191) Ͳ
Writedownofmineralproperties Ͳ Ͳ Ͳ 165,359
Exchange(gain)loss 206,737 (150,934) (248,491) (140,086)
Totalexpenses 7,149,031 3,775,406 21,664,756 14,474,547
Other
Interestincome 46,514 72,604 145,426 258,766
Gainonconversionoption(Note12) 2,166,221 Ͳ 10,966,496 Ͳ
Otherincome(loss) 118,592 (23,960) 149,758 (111,627)
Lossbeforeincometaxes (3,656,597) (2,070,300) (6,433,958) (9,692,171)
Incometaxrecovery(expense) 28,685 (228,966) (87,047) (584,750)
Netloss (3,627,912) (2,299,266) (6,521,005) (10,276,921)
Othercomprehensiveincome(loss):
Unrealizedgainonavailablefor
saleinvestments (108,262) Ͳ Ͳ Ͳ Translationadjustment (2,188,888) (1,746,844) (2,364,375) 215,951 Othercomprehensiveincome(loss) (2,297,150) (1,746,844) (2,364,375) 215,951 Netlossandcomprehensiveloss (5,925,062) (4,046,110) (8,885,380) (10,060,970) Basicandfullydilutedlosspershare (0.009) (0.006) (0.016) (0.028) Weightedaveragenumberof sharesoutstanding 416,458,119 383,116,211 414,880,634 370,965,504
CondensedConsolidatedInterimStatementsofCashFlows
FinancialStatementsasatSeptember30,2012 (inCanadiandollars)
Fortheninemonths
endedSep30, 2012 2011 $ $ Cashprovidedby(usedin) Operatingactivities
Netlossfortheperiod (6,521,005) (10,276,971)
Adjustmentfor:
Amortizationofproperty,plantand
equipmentandintangibleassets 732,282 618,734
Stockbasedcompensation(Note13) 2,536,727 5,121,066
Financecosts 7,277,223 Ͳ
Gainonconversionoptions(Note12) (10,966,496) Ͳ
Deferredincometax (27,270) 226,901 Loss(gain)ondisposalofproperty,plant&equip 5,191 Ͳ
Writedownofmineralproperties Ͳ 165,359
Foreignexchangegain (363,566) 29,674
VaaldiumMiningshares (108,262) Ͳ
Netchangeinworkingcapital(Note16) 400,483 299,581
(7,034,693) (3,815,656)
Investingactivities
Mineralproperties (13,961,677) (29,005,180)
Property,plantandequipment (4,715,225) (329,638)
ChangeinvalueofVaaldiumMiningshares 159,405 156,439
InvestmentinRareco Ͳ 5,501,552
(18,517,497) (23,676,827)
Financingactivities
Issuanceofsharecapital,netofissuancecosts 513,910 10,207,865
Demandloan Ͳ (1,499,956)
Issuanceofconvertiblebonds,
netofissuecosts 85,641,931 Ͳ
Interestandconvertiblebondcostspaid (5,755,243) Ͳ
Cashintrust Ͳ 14,778,030
Paymentinescrowforprepaidinterest(Note8) (10,618,560) Ͳ
69,782,038 23,485,939
Netincreaseincashandcash
equivalentsduringtheperiod 44,229,848 (4,006,544)
Exchangeratechangesonforeigncurrency
cashbalances (556,637) 143,696
Cashandcashequivalents,beginningofperiod 10,930,208 9,181,458
Cashandcashequivalents,endofperiod 54,603,419 5,318,610
CondensedConsolidatedInterimStatementsofChangesinShareholders’Equity
FinancialStatementsasatSeptember30,2012 (inCanadiandollars)
Fortheninemonthsended Sep30, 20122011 $ $ Sharecapital(Note13) Beginningbalance 109,062,087 77,032,019
Exerciseofshareoptions 185,062 520,090
Exerciseofwarrants 575,072 13,878,952
Noncashshareissue 1,305,665 985,500
Shareissuecosts Ͳ (46,253)
Endingbalance 111,127,886 92,370,308 Warrants(Note13) Beginningbalance 11,448,682 15,599,177 Exerciseofwarrants (187,061) (3,771,102) Endingbalance 11,261,621 11,828,075 Sharebasedpaymentsreserve(Note13) Beginningbalance 8,443,630 3,380,019 Grantofoptions 2,536,727 5,121,066 Exerciseofoptions (59,163) (373,822) Endingbalance 10,921,194 8,127,263 Accumulatedothercomprehensiveincome(loss) Beginningbalance (2,968,902) (836,428)
Changeinfairvalueofavailableforsaleinvestments Ͳ Ͳ
Translationadjustment (2,364,375) 215,951 Endingbalance (5,333,277) (620,477) Deficit Beginningbalance (57,132,227) (43,091,646) Netloss (6,521,005) (10,276,921) Endingbalance (63,653,232) (53,368,567) Endofperiodshareholders’equity 64,324,192 58,336,602
Theaccompanyingnotesareanintegralpartoftheseconsolidatedfinancialstatements.
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
1
1.Natureandcontinuanceofoperations
GreatWesternMineralsGroupLtd.(the"Company"or“GWMG”)wasincorporatedundertheBusiness
CorporationsActofBritishColumbiaonSeptember30,1983.EffectiveDecember12,2007,theCompany’s
jurisdictionwascontinuedoutofBritishColumbiaintothefederaljurisdiction.Theregisteredofficeofthe
Companyis219RobinCrescent,Saskatoon,SKS7L6M8.
TheCompanyisanintegratedrareearthprocessorwhichmanufacturesspecialtyalloysusedinthemagnet,
battery,defenseandaerospaceindustries.Thesealloyscontainiron,nickel,cobaltandotherrareearth
elements.AspartoftheCompany’sverticalintegrationstrategy,in2011,theCompanyacquireda74%equity
interestintheSteenkampskraalrareearthformerproducingmineinSouthAfrica. Onceinproduction,the
mineisintendedtoprovidetherawmaterialneededtoproducetheCompany’sspecialtyalloys.TheCompany
alsoholdsinterestsinfouractiverareearthexplorationanddevelopmentpropertiesinNorthAmerica.
ThecondensedconsolidatedinterimfinancialstatementsoftheCompanyasatandfortheninemonthsended
September30,2012arecomprisedofGWMGanditssubsidiaries(collectively“theCompany”),LessCommon
MetalsLtd.(“LCM”),LCMGLimited(“LCMG”),GreatWesternTechnologiesInc.("GWTI"),GWUSInc.(“GWUS”),
andRareEarthExtractionCo.Limited("Rareco").ThedetailsofthesesubsidiariescanbefoundinNote20of
annualconsolidatedfinancialstatements.TheCompanyhasrecentlybecomepartytoajointventurecompany
inSouthAfrica,GreatWesternGQDRareEarthMaterialsCo.Ltd.(“GWGQD”),whichwillconstructandoperate
theseparationextractionfacilityfortheSteenkampskraalmine.Nosignificantactivityhasoccurredtodateat
GWGQD.
ThesefinancialstatementshavebeenpreparedonthebasisofInternationalFinancialReportingStandards
(“IFRS”)asapplicabletoagoingconcern,whichcontemplatestherealizationofassetsandthedischargeof
liabilitiesinthenormalcourseofbusinessfortheforeseeablefuture.FortheninemonthsendedSeptember
30,2012,theCompanyreportedalossof$6,521,005. AtSeptember30,2012,theCompanyhasan
accumulateddeficitof$63,653,232andhasworkingcapitalof$62,316,220.TheCompanyhasnotgenerated
positivecashflowfromconsolidatedoperations.
TheCompanyhasincurrednetcashlossesinitsexplorationandmanufacturingoperations,anditsabilityto
continueasagoingconcernisdependentuponthediscoveryofeconomicallyrecoverablemineralreserves,the
abilityoftheCompanytoobtainnecessaryfinancingtocompletetheirdevelopmentandfundtheiroperations
untilcommerciallysuccessful,andfutureproductionorproceedsfromthedispositionthereof.Management
continuestoactivelytargetsourcesofadditionalfinancingthroughallianceswithfinancial,explorationand
miningentities,orotherbusinessandfinancialtransactionswhichwouldassurecontinuationoftheCompany’s
operationsandexplorationprograms. WhiletheCompanyhasbeensuccessfulinraisingfinancingtodate,
therecanbenoassurancesthatitwillbeabletodosointhefutureorthatfutureproductiontogenerate
positivecashflowswillbesuccessful.
2.Statementofcomplianceandbasisofpresentation
These condensed consolidated interim financial statements have been prepared in accordance with
InternationalFinancialReportingStandards(“IFRS”),includingInternationalAccountingStandardNo.34– InterimFinancialReporting,asissuedbytheInternationalAccountingStandardsBoard(“IASB”)anddonot
includealloftheinformationrequiredforfullannualfinancialstatements.
TheseconsolidatedfinancialstatementswereauthorizedforissuancebytheCompany’sBoardofDirectorson
November28,2012.
TheCompany’scondensedconsolidatedinterimfinancialstatementshavebeenpreparedonahistoricalcost
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
2
currencyofGWMGistheCanadiandollarandthefunctionalcurrencyofforeignsubsidiariesincludestheUK
sterling,theSouthAfricanrand,andtheUnitedStates(US)dollar.
Inpreparingthesecondensedconsolidatedinterimfinancialstatements,thesignificantjudgmentsmadeby
managementapplyingtheCompany’saccountingpoliciesandthesourcesofestimationarethesameasthose
disclosedinNote2oftheCompany’sconsolidatedannualfinancialstatementsfortheyearendedDecember
31,2011,exceptasotherwisedisclosedinthesefinancialstatements.
Certainpriorperiodbalanceshavebereclassifiedtoconformtothecurrentfinancialstatementpresentation.
3. Significantaccountingpolicies
TheaccountingpoliciesappliedbytheCompanyinthesecondensedconsolidatedinterimfinancialstatements
arethesameasthosedisclosedinNote3oftheCompany’sconsolidatedannualfinancialstatementsforthe
yearendedDecember31,2011.
4. Accountingstandards
a)Newstandardsandinterpretationsnotyetadopted
Anumberofnewstandards,interpretationsandamendmentstoexistingstandardsarenotyeteffective,
andhavenotbeenappliedinpreparingthesecondensedconsolidatedinterimfinancialstatements.The
Companyintendstoadoptthefollowingstandardsnolaterthantheaccountingperiodbeginningon
January1,2013:IFRS10ConsolidatedFinancialStatements,IFRS12DisclosureofInterestsinOtherEntities,
IFRS13FairValueMeasurement.TheCompanydoesnotexpecttheadoptionofthesestandardstohavean
impactonitsfinancialstatements.
TheCompanyintendstoadoptthefollowingstandardnolaterthantheaccountingperiodbeginningon
January1,2013:IFRS11JointArrangements.Theextentoftheimpactofadoptionofthisstandardhasyet
tobedetermined.
TheCompanyintendstoadoptthefollowingstandardnolaterthantheaccountingperiodbeginningon
January1,2015:IFRS9FinancialInstruments.Theextentoftheimpactofadoptionofthisstandardhasyet
tobedetermined.
5. Financialriskmanagement
TheCompany’sriskexposuresandtheimpactontheCompany’sfinancialinstrumentsaresummarizedbelow:
a) Creditrisk
TheCompany’screditriskisprimarilyattributabletocash,accountsreceivableandcashheldintheescrow
account.TheCompanyreducesitscreditriskbymaintainingitsbankaccountsatlargereputablefinancial
institutions.TheCompanyalsohascreditriskinrelationtotradereceivables.TheCompanyhasmitigated
thecreditriskthroughthesaletolargeinternationalcompanieswithhighcreditratings.Historicallevelsof
receivabledefaultsandoverduebalancesovernormalcredittermsarebothnegligible,thusthecreditrisk
associatedwithaccountsreceivablesisalsoconsideredtobenominal.Themaximumexposuretocredit
riskisequaltothefairvalueorcarryingvalueofthefinancialassets.
b) Liquidityrisk
LiquidityriskistheriskthattheCompanywillnotbeabletomeettheobligationsassociatedwithits
financialliabilities. TheCompanyensuresthatthereissufficientcapitalinordertomeetshortterm
businessrequirements,aftertakingintoaccountcashflowsfromoperationsandtheCompany’sholdingsof
cashandcashequivalentsaswellasthematurityoffinancialliabilities. TheCompany’scashand
equivalentsareinvestedinbusinessaccountsinvariouscharteredbanksandareavailableondemandfor
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
3
ThefollowingtabledetailstheCompany’sexpectedremainingcontractualcashflowrequirementforits
financialliabilitieswithagreedrepaymentperiods. Theamountspresentedarebasedonundiscounted
cashflowsoffinancialliabilitiesandtherefore,donotequatetothecarryingamountsonthecondensed
consolidatedinterimstatementoffinancialposition.
Lessthan1
year 2to3years 4to5years
After5 years Total contractual cashoutflows atSep30, 2012 Total contractual cashoutflows atDecember 31,2011 $ $ $ $ $ $
Accountspayableand
accruedliabilities 11,123,236 Ͳ Ͳ Ͳ 11,123,236 6,919,010 Leases 787,363 2,214,213 1,355,704 5,450,162 9,807,442 9,265,500 Convertiblenotes Ͳ Ͳ 88,488,000 Ͳ 88,488,000 Ͳ Interestpayableon convertiblenotes 3,623,451 14,158,080 14,158,080 Ͳ 31,939,611 Ͳ Total 15,534,050 16,372,293 104,001,784 5,450,162 141,358,289 16,184,510
AsatSeptember30,2012,theCompanyhadliquidcashandcashequivalentsandfundsheldinescrowof
$65,221,979tosettleitscontractualliabilitiesof$141,358,289. Inmanagement’sopinion,theCompany
hastheabilitytomeetitsshortͲtermcontractualobligationsandcontinueitsplannedactivities. The
Companywillneedexternalfinancingtocompleteitsplanneddevelopmentactivitiesortorepayits
obligationsrelatedtotheconvertiblebondsinthefuture. TheCompanybelievesitwillbesuccessfulin
raisingtheadditionalfundstofinanceitplanneddevelopmentactivitiesandalsobelievesthatthecash
flowsfromitsfutureoperationswillbesufficienttomeetitsobligationsastheycomedue.Asignificant
portionoftheabovecommitmentsarebasedinUSdollars.A10%weakeningintheCanadiandollaragainst
theUSdollarwouldincreasetotalcontractualliabilitiesatSeptember30,2012by$10.3million.
c) Marketrisk
i) Interestraterisk
ThecashandthefundsheldinescrowbearinterestatavariablerateandtheCompanyistherefore
exposedtotheriskofchangesinfairvalueresultingfrominterestratefluctuations. Theconvertible
bondsbearinterestatafixedrateofinterestandarenotsubjecttochangesinmarketinterestrate.The
fairvalueoftheembeddedconversionoptionintheconvertiblebondsisexposedtointerestraterisk,
asthevaluationtechniquerequiresaninterestrateasaninputintothevaluationmodel. The
Company’sotherfinancialassetsandliabilitiesdonotcompriseanyinterestraterisksincetheydonot
bearinterest.FluctuationsofmarketinterestrateshavenomaterialimpactontheCompany’sfinancial
results.TheCompanyhasnotenteredintoanyderivativecontractstomanageinterestraterisk.
ii) Pricerisk
TheCompanyisexposedtopriceriskwithrespecttothemarketpriceofrareearthoxides(“REOs”).
ThefluctuationinthepriceofREOsmayhaveapotentialadverseeffectontheCompany’sabilityto
financetheSteenkampskraalproject(“SKK”)andmayinfluencethecourseofactiontakenindeveloping
theprojectorcontinuedexplorationonvariousotherprojects.
TheCompanyisalsosubjecttopriceriskforchangesinthefairvalueoftheembeddedconvertible
optionintheCompany’sconvertiblebondsduetochangesintheCompany’sshareprice(Note12).
iii) Foreigncurrencyrisk
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
4
financialassetsandliabilitiesinforeigncurrencieswhichareprimarilydenominatedinUSdollars.The
Company’sforeignsubsidiariestransactpredominatelyintheirfunctionalcurrencywhichlimitstheir
exposure. TheUSdollarnotionalamountsoftheCompany’sforeigncurrencydenominatedfinancial
assetsandliabilitiesareasfollows:
Sep30 2012 US $
Cashandcashequivalents 46,089,578
Receivables Ͳ
Fundsheldinescrow 10,800,000 Accountspayableandaccruedliabilities (3,541,445) ConvertiblebondsͲdebt (53,853,199) Netfinancialasset(liability) (505,066)
TheimpactofcurrencyriskontheCompany’sstatementoflossandcomprehensivelossisaresultofthe
retranslationofmonetaryfinancialinstrumentsincludingcashandcashequivalents,receivables,funds
heldinescrow,accountspayableandaccruedliabilities(includingaccruedinterestonconvertiblebonds)
andconvertiblebonds. Theembeddedconversionoptionintheconvertiblebondsisnotsubjectto
currencyriskgiventhatitisfixedataspecifiedrate(Note12).
IftheCanadiandollarstrengthenedorweakenedby10percentagainsttheUSdollaratSeptember30,
2012,theCompany’slossandcomprehensivelosswouldhaveincreasedordecreasedby$0.05million,
respectively.
d) Fairvalueoffinancialinstruments
TheCompany’sfinancialinstrumentsconsistofcash,receivables,fundsheldinescrow,investments,
accountspayableandaccruedliabilitiesandconvertiblebonds.
Thefairvaluesofcash,accountsreceivable,fundsheldinescrowandaccountspayableandaccrued
liabilitiesapproximatetheircarryingvaluesbecauseoftheshortͲtermnatureoftheseinstruments.
Theconvertiblebondsarebrokenintotwocomponents. Theconvertiblebondsarebrokenintoadebt
component(carriedatamortizedcost)andanembeddedconversionoption(carriedatfairvaluethrough
profitandloss).Thefairvalueoftheembeddedconversionoptionisbasedontheassumptionsdisclosedin
Note12.
e) Capitalriskmanagement
Whenmanagingcapital,theCompany’sobjectiveistoensuretheentitycontinuesasagoingconcernas
wellastomaintainappropriatereturnstoshareholders. TheCompanyadjustsitscapitalstructureas
necessaryinordertosupporttheacquisition,explorationanddevelopmentofitsprojects.TheCompany
considersitscommonshares,warrants,shareoptionsandconvertiblebondsassourcesofcapital.
TheCompanyisnotexposedtoanyexternallyimposedcapitalrequirements,exceptasrequiredunderthe
termsoftheconvertiblebonds.UnderthetermsofthebondagreementtheCompanyisnotpermittedto
grantsecurityoveranyofitsassets,disposeofanyassets,declaredividendsonitscommonsharesfora
threeyearperiodfromdateoftheissuanceoftheconvertiblebonds,norbecomepartytoadditional
indebtedness(exceptinlimitedcircumstances).
TheBoardofDirectorshasoverallresponsibilityfortheestablishmentandoversightoftheCompany’s
capitalriskmanagement.TheBoardofDirectorsdeterminedthataddingconvertiblebondstoitscapital
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
5 6. Accountsreceivable Sep30 Dec31 2012 2011 $ $ Tradereceivables 4,377,684 920,413 Receivablesduefromrelatedparties Ͳ 470,278 GST/VATreceivables 682,501 1,292,670 Otherreceivables 352,287 3,290 Total 5,412,472 2,686,651 7. Inventories Sep30 Dec31 2012 2011 $ $ Material 2,950,745 2,281,096 WorkInProgress 1,448,182 1,023,439 FinishedGoods 956,239 1,329,579 Total 5,355,166 4,634,114 8. Escrowaccount
Asaconditionoftheconvertiblebondoffering(Note12),US$10,800,000istoremaininescrowtomeetthe
firstthreescheduledinterestpaymentswhichcommenceOctober5,2012andarepayablesemiͲannually.The
currentportionrepresentstheinterestthatwillbepaidwithina12monthperiodfromSeptember30,2012.
Sep30 Dec31
2012 2011
$ $
Fundsheldinescrow(US$10,800,000convertedtoCanadian) 10,618,560 Ͳ Less:currentportionofescrowaccount (7,079,040) Ͳ LongͲtermportionofescrowaccount 3,539,520 Ͳ
9. InvestmentinVaaldiamMiningInc.
OnJune28,2012,theCompany’sinvestmentinVaaldiamMiningInc.(“Vaaldiam”)wasacquiredbyBCKP
Limitedfor$0.265pershareinaccordancewithanapprovedplanofarrangement.Inthethirdquarterof2012,
theCompanysurrendereditssharecertificatestobeexchangedforcashof$159,405.Includedinotherincome
atSeptember30,2012was$108,262gainrelatedtotheCompany’sinvestmentofVaaldiamthathadbeen
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
6 10. Property,plantandequipment
Computer Equipment Furniture Motor Vehicles Plant Equipment Leasehold ImproveͲ ments AssetsUnder Construction Total $ $ $ $ $ $ $ Cost Dec31,2011 218,300 1,254,056 402,620 5,451,188 439,040 3,212,417 10,977,621 Additions 39,255 204,255 32,690 227,892 Ͳ 4,211,134 4,715,225 Capitalizedinterest Ͳ Ͳ Ͳ Ͳ Ͳ 608,937 608,937 Disposals Ͳ Ͳ (51,765) Ͳ Ͳ Ͳ (51,765) Effectof movementsin exchangerates (3,447) 4,232 (26,490) (59,199) (16) 14,233 (70,687) Balance Sep30,2012 254,108 1,462,543 357,055 5,619,881 439,024 8,046,721 16,179,332 Accumulated Depreciation Dec31,2011 132,081 1,148,776 40,057 3,742,620 214,319 Ͳ 5,277,853 Additions 25,994 51,002 11,494 404,159 14,891 Ͳ 507,540 Disposals Ͳ Ͳ Ͳ Ͳ Ͳ Ͳ Ͳ Effectof movementsin exchangerates (1,370) 20,240 (1,924) (19,797) 567 Ͳ (2,284) Balance Sep30,2012 156,705 1,220,018 49,627 4,126,982 229,777 Ͳ 5,783,109 NetBookValue Dec30,2011 86,219 105,280 362,563 1,708,568 224,721 3,212,417 5,699,768 NetBookValue Sep30,2012 97,403 242,525 307,428 1,492,899 209,247 8,046,721 10,396,223 11. Mineralproperties Douglas River Hoidas Lake SKK Benjamin River Red
Wine Other Total
$ $ $ $ $ $ $ Balance Dec31,2011 1,385,319 12,215,668 28,953,755 1,365,468 3,349,988 1,111,372 48,381,570 Expenditures Acquisition Ͳ Ͳ 1,305,665 Ͳ Ͳ Ͳ 1,305,665 PreͲfeasibility Ͳ 210 Ͳ Ͳ Ͳ Ͳ 210 Geology 11,520 Ͳ 84,802 Ͳ 8,739 191,699 296,760 Exploration 13,032 119,517 12,211,549 91,971 508,121 530,224 13,474,414 Capitalizedinterest Ͳ Ͳ 190,293 Ͳ Ͳ Ͳ 190,293 Effectof movementsin exchangerates Ͳ Ͳ (1,662,828) Ͳ Ͳ Ͳ (1,662,828) Writedowns Ͳ Ͳ Ͳ Ͳ Ͳ Ͳ Ͳ Balance Sep30,2012 1,409,871 12,335,395 41,083,236 1,457,439 3,866,848 1,833,295 61,986,084
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
7 a) DouglasRiver
TheCompanyowns100%interestsinthreemineraldispositionsintheDouglasRiverareaofSaskatchewan
totaling1,405hectares(“ha”),whichitacquiredbystaking.TheCompanyisawaitingdrillingresultsbefore
furtherworkisconductedonthisproperty.
b) HoidasLake
TheCompanyholdsa100%interestintheHoidasLakerareearthproperty.Thepropertyconsistsof14
claimstotaling12,522ha.Thepropertyissubjecttoa1.8%netsmelterreturnsroyalty,toamaximumof
$1,000,000.TheCompanyannounceditintendstodoaPreliminaryEconomicAssessmentonthisproperty
inthefuture.
c) Steenkampskraal(SKK)
OnDecember22,2008,theCompanyenteredintoanOptionAgreementwithRarecotorefurbish,
recommission,andoperatetheabandonedSKKundergroundrareearthelement(“REE”)mineinthe
WesternCape,SouthAfrica.Afteraseriesoftransactions,onJuly12,2011theCompanyacquired100%of
thesharesofRareco.Inaddition,onMarch2,2012,theCompanyissued2,072,484commonshareswitha
fairvalueof$0.63persharetoaformershareholderofRarecoasadditionalconsideration.
TheCompanyiscurrentlyrefurbishingtheundergroundmineinordertocompletecertainexplorationwork
aswellaspreliminarydesignandengineeringwork necessarytocomplete aPreliminaryEconomic
Assessmentreportonthispropertybeforedevelopmentcommences.
d) BenjaminRiver
TheCompanyenteredintoanOptionAgreementwithathirdpartytoacquirea100%workinginterestina
REEproperty(the“BenjaminRiverProperty”)intheProvinceofNewBrunswick,approximately53kmeastͲ
northeastofthecityofBathurst.TheBenjaminRiverPropertycovers481claimstotaling10,434haand
hostsanapatiteͲdiopsideͲmagnetitevein.Aspartoftheagreementandinadditiontotheconsideration
previouslygivenup,theCompanymustpay$100,000cashinNovember2012,andafinalpaymentof
$300,000cashinNovember2013.Uponcompletionoftheprescribedpayments,theCompanywillown
100%oftheproperty,subjecttoa2%netsmeltersroyaltypayabletothevendor.
e) RedWine
InJulyof2011,theCompanyfulfilledtherequirementsofanoptionagreementtoacquirea50%working
interestinAlterraResourcesInc.’s(Alterra)RedWineproperty,locatedapproximately100kmnorthͲeastof
ChurchillFalls,Labrador.TheRedWinePropertycomprises10,025haheldunder401claims,allofwhich
areingoodstanding.
TheCompanyandAlterra,whichistheoperator,haveajointarrangementforthedevelopmentand
exploitationoftheRedWineProperty.
Oncommencementofcommercialproduction,theCompanywillhaveathreeyearrenewablerightto
marketAlterra’sshareofproductionofREE,niobiumandtantalumfromtheRedWineProperty.Alterra
willretaintheoptiontorenewsuchmarketingagreementeverythreeyears.
12. Convertiblebonds
OnApril5,2012,theCompanycloseditsofferingofUS$80millionofsecuredconvertiblebondstogetherwith
anadditionaloverͲallotmentoptionofUS$10millionforatotalissuanceofbondsinaggregateprincipal
amountofUS$90million.Thebondshaveatermof5years,matureonApril6,2017andbearinterestat8%
perannum,payablesemiͲannually,commencingOctober5,2012. ThefirstthreesemiͲannualinterest
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
8
advancetheminingandprocessingprojectsinSouthAfrica,advancethecapitalexpansionatLCMandfor
generalworkingcapital.
ThebondsaresecuredagainstthesharesofthemajorityoftheCompany’ssubsidiarieswhichholdtitletothe
Company’smajorassets,butexcludetheCanadianexplorationpropertiesheldbytheCompany.
AfterApril5,2015,theCompanyhastherighttoredeemallofthebondsifthevolumeweightedaverageprice
duringaspecifiedperiodpriortoredemptionofacommonshareisatleast130percentoftheconversion
price.
ThebondsareconvertiblebytheholderintocommonsharesoftheCompanyataconversionrateof$0.66per
share ata fixed foreign exchange rateof C$1.00=US$1.0072. Intheevent,theCompanyhasnot
commissioneditsSeparationExtractionFacilityandproducedaleast500metrictonnesofREOswithin30
monthsoftheclosingdate(the“ResetDate”),theconversionratewillbereducedtothehigherof(i)the20
dayvolumeweightedaveragepriceofacommonshareprecedingtheResetDate;and(ii)83.34percentofthe
conversionpriceontheclosingdate,providedthatsuchadjustedconversionpricewillnotbegreaterthanthe
originalconversionpricewhichissubjecttochangeforcertainevents.
Duetothevariableconversionfeatureoftheconvertiblebonds,thefinancialinstrumentisconsideredtobea
hybridinstrumentthatcontainsanembeddedderivative.Asaresult,theconversionoptionofthebond(the
embeddedderivative)isbifurcatedfromthedebtportionofthebond. Eachcomponentofthebondis
describedbelow.
Convertiblebonds–embeddedconversionoption
Theconversionoptionisanembeddedderivativethatmustbefairvaluedthroughprofitandlossandwillbe
revaluedeveryreportingperiod.ThefairvalueoftheconversionoptionwasdeterminedusingtheBlackͲ
ScholesvaluationmethodasitisconsideredaLevel2financialinstrumentinthefairvaluehierarchy.
AssumptionsusedinthepricingmodelforApril5,2012andSeptember30,2012areasfollows:
Assumption April5,2012 Sep30,2012
Strikepriceofconversionoption $0.66 $0.66
Marketpricepershare $0.47 $0.375
Riskfreerateofinterest 1.64% 1.32%
Dividendyield 0.00% 0.00%
Volatilityfactor 72.5% 72.5%
Expectedlife(inyears) 5.00 4.52
Fairvalue(C$) $33,576,432 $22,609,936
Thechangeinfairvalueof$10,966,496hasbeenrecognizedinprofitandlossfortheperiodendingSeptember
30,2012.
ThefollowingtableillustratesthesensitivityofchangestothekeyassumptionsintheBlackͲScholesmodelon
thefairvaluedeterminationoftheconversioncomponentofthebonds.Allothervariableswereheldconstant
withtheApril5,2012assumptionsindeterminingthesensitivities. 10%increase 10%decease Increase in fairvalue Decrease in fairvalue Marketprice $5,144,776 $(5,009,387) Volatilityfactor $3,249,332 $(3,384,721)
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
9
ThefairvalueasdeterminedasofApril5,2012oftheembeddedconversionoptionwouldhaveincreasedby
$2,436,999ifastrikepriceof83.34%oftheoriginalconversionpriceof$0.66wasusedinsteadofthe$0.66
conversionprice.
Transactioncostsrelatingtotheconvertiblebondswereallocatedtothedebtcomponentandtheembedded
conversationoptionbasedonthevalueassignedtotheinstruments.Totaltransactioncostsallocatedtothe
embeddedconversionoptionwere$2,236,034andwerechargedtofinancecoststhroughprofitandloss.
ConvertiblebondsͲdebtcomponent
Thedebtcomponentisdeterminedbytakingthefacevalueofthebondslessthefairvalueoftheembedded
conversionoptionofUS$33,818,182andtheallocatedtransactionscostsofUS$3,741,447.Thedebtportionof
theconvertiblenoteswillbecarriedatamortizedcostusingtheeffectiveinterestratemethod.Thediscount
totalingUS$37,559,629willbechargedtofinancecostsandaccretedtotheliabilityoverthetermofthebonds
untiltheamortizedcostequalsthefacevalueofUS$90million. Theeffectiveinterestratetoaccretethe
discountedamountoverthelifeoftheconvertiblebondsis21.38%.
Since the debt was raised for specific purposes, capitalization of interest will commence only when
expendituresforaspecificassethascommenced. Duringtheperiod,financecharges(includinginterest,
amortizationofbondissuecostsandtheamortizationofthediscountrelatedtotheembeddedconversion
option)were$5,755,243. Ofthisamount,$190,293wascapitalizedtomineralproperties,$608,937was
capitalizedtoproperty,plantandequipmentand$4,936,013wasexpensed.
Summaryofcomponentsoftheconvertiblebondscarryingvalues
Amount
Facevalueofconvertiblebondsissued(US$)
$
90,000,000
Embeddedconversionoption(US$) (33,818,182) Transactioncosts(US$) (3,741,447) Amortizationofdiscount(US$) 2,316,181 Foreignexchangeeffects (903,353)
Convertiblebonds– debtcomponent 53,853,199
Accruedinterest
Interestexpense 3,519,208
Interestpaid Ͳ
Foreignexchangegain (66,619)
Accruedinterestincludedinaccruedliabilities 3,452,589
Fairvalueofembeddedconversionoption(US$) 33,818,182
ForeignexchangeeffectonApril5,2012 (241,750) Changeinfairvalueofembeddedconversionoption (10,966,496)
ConvertiblebondsͲembeddedconversionoption 22,609,936
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
10 13. Sharecapitalandsharebasedpayments
a) Sharecapital
TheCompanyhasanunlimitednumberofcommonshares,withoutparvalue,authorizedforissuance.The
followingtablesummarizestheCompany’ssharecapitalactivityfortheperiodendingSeptember30,2012. CommonShares Numberof Amount Shares $ Balance–Dec31,2011 412,255,802 109,062,087 Sharesissued:
formineralproperties 2,072,484 1,305,665 onexerciseofwarrantsandbrokerwarrants 1,904,888 575,072 onexerciseofoptions 505,000 185,062
cashissuecosts Ͳ Ͳ
Balance–Sep30,2012 416,738,174 111,127,886
During2012,theCompanyissuedthefollowingshares:
x OnMarch2,2012theCompanyissued2,072,484commonshareswithafairvalueof$0.63pershare
toaformershareholderofRareco.
x Inaddition,in2012theCompanyissued1,904,888commonsharesduetowarrantconversionsfor
grossproceedsof$575,072,andissued505,000commonsharesduetoshareoptionexercisesfor
grossproceedsof$185,062.
b) Shareoptionplan
TheCompanyhasestablishedaStockOptionPlan(“shareoptionplan”)underwhichoptionsmaybe
grantedtodirectors,officers,employees,consultantsandmembersofthetechnicaladvisorycommittee.
Optionsgrantedhaveanexercisepriceofnotlessthanthemarketpriceofthecommonsharesontheshare
exchangeonwhichthesharesaretradedandareexercisableintoonecommonshare.Certainoptionsvest
immediatelywhilethemajorityvestafterfourmonths.
Stockbasedcompensation
ThefairvalueofshareoptionsissuedintheyearisestimatedusingtheBlackͲScholesoptionpricingmodel,
withassumptionsbeingmadeforeachofthefollowingvariables:riskͲfreerate,volatilityfactor,dividend
yield,weightedͲaverageexpectedoptionlifeandexpectedforfeiturerate.Theexpensefortheninemonth
periodendedSeptember30,2012of$2,536,727(September30,2011Ͳ$5,121,066)wasdeterminedbased
onthevestingrequirementsoftheoptionsgrantedandusingtheassumptionsdescribedbelowto
determinetheoptionsfairvalue. Informationregardingthefairvalueassumptionsusedtocalculatethe
September30,2011comparativenumbercanbefoundinNote19oftheconsolidatedannualfinancial
statements.
Inthefirstquarterof2012,theCompanygranted4,000,000shareoptionstoemployees.Thegranthasa
strikepriceof$0.58exercisableover5years.Thegrantwasintwotranches,300,000issuedtoconsultants
and3,700,000issuedtoemployees.Assumptionsusedinthepricingmodelwere:anexpectedlifeofthe
optionsof1yearand5years;riskfreeratesof0.95%and1.26%;anannualizedvolatilityrateof80.73%and
112.1%;forfeitureratesof10.19%and19.9%;andadividendrateofnil.
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
11
Inthesecondquarterof2012,theCompanygranted4,500,000shareoptionstoemployees,officersand
directors.Thegranthasastrikepriceof$0.63exercisableover5years.Assumptionsusedinthepricing
modelwere:anexpectedlifeoftheoptionsof5years;riskfreerateof1.62%;anannualizedvolatilityrate
of111.93%;forfeiturerateof19.9%;andadividendrateofnil.
Optionsoutstanding
Foroptionsoutstanding,weightedaverageexercisepricesareasfollows: Numberof Options Average Price $ Balance–Dec31,2011 30,310,000 0.57 Optionsgranted 8,500,000 0.61 Optionsexercised (505,000) 0.28 Optionslapsed Ͳ Ͳ Balance–Sep30,2012 38,305,000 0.58
TheoptionsoutstandingatSeptember30,2012haveanexercisepriceintherangeof$0.18to$1.05anda
weightedaveragecontractuallifeof2.94years.TheoptionsexpirebetweenOctober5,2012andApril17,
2017.AlloptionsareexercisableasofSeptember30,2012.Includedintheoptionoutstandingbalanceat
September30,2012are1,400,000optionswithanexercisepriceof$0.18thatweretohavepreviously
expired.TheseoptionshavebeenextendedinaccordancewiththetermsoftheCompany’sapprovedstock
optionplan.
c) Warrants
Oncertainissuesofcommonshares,theCompanyhasattachedwarrantsentitlingtheholdertoacquire
additionalcommonsharesoftheCompany.Asummaryoftheoutstandingwarrantsisasfollows:
Numberof Warrants Average Price $ Balance–Dec31,2011 55,555,077 0.46 Granted Ͳ Ͳ Exercised (1,099,888) 0.14 Expired Ͳ Ͳ Balance–Sep30,2012 54,455,189 0.46
Fromtheabovebalance,42,650,086ofthewarrantswillexpireonOctober19,2012andhaveanexercise
priceof$0.45(Note18). Theremainingwarrantshaveanexercisepriceof$0.50andexpirebetween
November6,2014andJanuary25,2015.
d) Brokerwarrants
Oncertainissuancesofcommonshares,theCompanygrantedeitherbrokerunitwarrantsorbroker
warrantsaspartialconsiderationtotheagentforservicesassociatedtosuchshareissues.
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
12
Asummaryoftheoutstandingbrokerwarrantsisasfollows: Numberof Broker Warrants Average Price $ Balance–Dec31,2011 5,932,273 0.43 Granted Ͳ Ͳ Exercised (805,000) 0.28 Expired Ͳ Ͳ Balance–Sep30,2012 5,127,273 0.45
TheabovebrokerwarrantsexpireonOctober19,2012.
Thefairvalueofcertainshareoptions,warrantsandbrokerwarrantshavebeenvaluedusingtheBlackͲScholes
optionpricingmodel. ThefairvalueonthegrantofthesesecuritiesisaddedtowarrantsorshareͲbased
paymentsreserve.Uponexercise,thecorrespondingamountrelatedtothesecurityisremovedfromwarrants
orshareͲbasedpaymentsreserveandaddedtosharecapital.
14. Commitmentsandcontingencies
TheCompanyhasprovidedanindemnificationtosubscribersofflowͲthroughsharesinanamountequaltothe
incometaxthatwouldbepayablebysubscribersintheevent,andasaconsequenceoftheCompanynot
incurringandrenouncingqualifyingCEEasrequiredunderthesubscriptionagreement.Companiesmustpay
PartXII.6taxinrespectofeachmonthintheyearofrenunciationequaltothebalanceoffundsinrespectof
therenunciationthathavenotbeenspentonqualifyingCEEtimesthecurrentprescribedinterestrate.Iffunds
remainunspentattheendoftheyear,thereisanextrataxlevyof1/10oftheunspentbalance.
TheCompanyisliableforanytaxthatwillbepayablebysubscribersasaresultofnotincurring$3,569,574of
qualifyingCEEbyDecember31,2009.
TheCompanyrecordedaliabilityof$1,570,745,representingtheestimatedamountpayabletoindemnifythe
subscribersforthereducedrenunciations. Estimatedinterestrelatingtotheindemnificationofsubscribers
since2009of$193,141isaccruedatSeptember30,2012.
TheCompany’sguaranteewiththeHSBCBankasdisclosedinNote21oftheconsolidatedannualfinancial
statementsremainsineffectatSeptember30,2012.
15. Relatedpartytransactions
TheCompanytransactswithkeyindividualsfrommanagementandwithitsdirectorswhohaveauthorityand
responsibilitytoplan,directandcontroltheactivitiesoftheCompany.Thenatureofthesedealingswerein
theformofpaymentsforservicesrendered,compensationandloans.Keymanagementpersonnelaredefined
astheofficersanddirectorsoftheCompanyincludingExecutiveChairman,PresidentandChiefExecutive
Officer,VicePresidentofFinanceandChiefFinancialOfficer,VicePresidentofExploration,VicePresidentof
Operations,VicePresidentofOperationsSouthAfrica,VicePresidentofCorporateDevelopmentandVice
PresidentCorporateandLegalAffairs,andCorporateSecretary.
a) Servicesrendered
Duringtheyearlegalserviceswererenderedbylawfirms,ofwhichadirectororofficeroftheCompanyisa
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
13
establishedandagreedtobytherelatedparties.Alloutstandingbalancesaresettledincashbytheirdue
dates.
Sep30 Sep30
2012 2011
$ $
Legalservicesrenderedbyrelatedparties 257,446 65,433
Totallegalservicesrenderedduringtheperiod
(includedinprofessionalfees,bondissuecostsandmineralproperties) 3,327,899 181,744
b) Managementcompensation
Duringtheperiod,salaries,bonuses,management,consultingfeesandoptionswerepaidorgrantedto
directors,officersandcompaniescontrolledbycommondirectors.
Sep30 Sep30
2012 2011
$ $
Thefollowingsummarizesthecompensationexpenseforrelatedparties
Includedinmineralproperties 167,400 173,415 Includedinmanagementfees 599,597 342,537 Includedinbenefits 9,687 8,433 Includedinsalaries 868,242 622,106 Includedinstockbasedcompensation 2,258,689 330,119 Total 3,903,615 1,476,610
Theabovetransactionswereinthenormalcourseofoperationsandaremeasuredattheexchange
amount,whichistheamountofconsiderationestablishedandagreedtobetherelatedparties.Thefair
valueofsharebasedpaymentswasdeterminedusingtheBlackͲScholesmodel(Note13).
c)Accountspayable
AtSeptember30,2012amountstotaling$48,274wereduetocontractorswhowerealsoofficersofthe
Company.
16. Statementofcashflows
DuringtheninemonthperiodendedSeptember30,netchangesinnonͲcashworkingcapitalitemsrelatedto
operationsincludedthefollowing:
Sep30 Sep30
2012 2011
$ $
Accountsreceivable (2,725,821) 71,386
Inventories (721,052) (2,766,870)
Depositsandprepaidexpenses (225,211) (96,465)
Accountspayableandaccruedliabilities 4,466,982 2,558,354
Incometaxespayable (262,756) 501,128
Foreignexchangedifferencesinworkingcapital (131,659) 32,048
Total 400,483 299,581
17. Segmentinformation Businesssegments
TheCompanyhasonereportablesegmentanditsremainingcostsarenotseparatelyreportable. The
manufacturingservicessegmentinvolvesthemanufacturingandsupplyofrareearthbasedalloys,highpurity
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
14
businessactivitiessegmentsthatarenotreportableandincludetheCompany’sheadofficeactivitiessuchas
financing as well as exploration activities. The Company’s policy is to capitalize exploration related
expendituresandaccordinglyhaveminimalimpactonthecompany’sprofitandloss,exceptinthecaseof
mineralpropertyimpairmentsandthereversalthereof.
Accountingpoliciesusedineachsegmentareconsistentwiththepoliciesoutlinedinthemostrecentannual
consolidatedfinancialstatements. Segmentedinterestincomeandexpenseincludetransactionsbetween
segmentsandareeliminatedonconsolidation.BelowisasummaryoftheCompany’ssegmentedlossforthe
ninemonthperiodendingSeptember30,2012withcomparativeinformation.Additionaldisclosurehasbeen
providedregardingtheCompany’ssegmentedassetsduetothesignificantchangesincethelastannual
financialstatements.
Segmentedprofitandloss
FortheninemonthsendedSep30,2012 Manufacturing Services AllOther Segments Total $ $ $ Sales 12,897,685 Ͳ 12,897,685 CostofSales 8,948,567 Ͳ 8,948,567 GrossMargin 3,949,118 Ͳ 3,949,118 Expenses Generalexpenses 3,495,110 10,387,861 13,882,971
Depreciationandamortization 577,131 155,151 732,282
Interestexpense 785,741 7,281,535 8,067,276
Foreignexchange(gain)loss 269,151 (517,642) (248,491)
Loss(gain)ondisposalofassets Ͳ (5,191) (5,191)
Totalexpenses 5,127,133 17,301,714 22,428,847
Otherincome
Interestandotherincome 255,116 824,159 1,079,275
Gainonembeddedconversionoption Ͳ 10,966,496 10,966,496
Lossbeforeincometaxes (922,899) (5,511,059) (6,433,958) Incometaxrecovery(expense) (83,663) (3,384) (87,047)
Netloss (1,006,562) (5,514,443) (6,521,005)
NotestotheRestatedCondensedConsolidatedInterimFinancialStatements
FinancialStatementsasatSeptember30,2012
(statedinCanadiandollars,unlessotherwisestated)
15
FortheninemonthsendedSep30,2011
Manufacturing Services AllOther Segments Total $ $ $ Sales 13,630,390 Ͳ 13,630,390 CostofSales 8,995,153 Ͳ 8,995,153 GrossMargin 4,635,237 Ͳ 4,635,237 Expenses Generalexpenses 3,081,136 10,488,650 13,569,786
Depreciationandamortization 575,546 43,188 618,734
Interestexpense 441,124 151,201 592,325
Foreignexchange(gain)loss (80,052) (60,034) (140,086)
WriteͲdownofmineralproperties Ͳ 165,359 165,359
Totalexpenses 4,017,753 10,788,364 14,806,118
Otherincome
Interestandotherincome Ͳ 478,710 478,710
Income(loss)beforeincometaxes 617,484 (10,309,654) (9,692,171) Incometaxrecovery(expense) (584,750) Ͳ (584,750)
Netgain(loss) 32,734 (10,309,654) (10,276,921) Segmentedassets Sep30 2012 Dec31 2011 $ $ ManufacturingServices 18,888,877 17,670,650 Allothersegments 133,333,493 58,440,707
Totalassets 152,222,370 76,111,357
Allothersegmentsassetsincreasedsignificantlywhichpredominatelyrelatedtotheproceedsreceivedfrom
theissuanceoftheconvertiblebondsthatwillbeusedtofundexplorationanddevelopmentactivitiesaswell
asothercorporatematters.
18. Eventsafterthereportingdate
OnOctober11,2012,theCompanyreceivedapprovalfortheextensionoftheexpirydateof42,650,086
warrantshavinganexercisepriceof$0.45perwarrant.ThewarrantsweresettoexpireonOctober19,2012
andhavebeenextendedtoDecember15,2012.Theexercisepriceofthewarrantsremainsunchanged.