ABOUT THIS PROSPECTUS |
2
|
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS |
2
|
PROSPECTUS SUMMARY |
3
|
RISK FACTORS |
4
|
TRANSACTION WITH CORNELL CAPITAL PARTNERS, L.P. AND OTHER CONVERTIBLE DEBENTURE HOLDERS |
11
|
USE OF PROCEEDS |
20
|
MARKET FOR FIRSTGOLD COMMON STOCK AND RELATED STOCKHOLDER MATTERS |
20
|
BUSINESS |
22
|
DESCRIPTION OF PROPERTY |
33
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS |
34
|
LEGAL PROCEEDINGS |
47
|
MANAGEMENT |
49
|
EXECUTIVE COMPENSATION |
52
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT |
56
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS |
58
|
DESCRIPTION OF SECURITIES |
59
|
SELLING SECURITY HOLDERS |
60
|
METHOD OF DISTRIBUTION |
61
|
DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT LIABILITIES |
64
|
LEGAL MATTERS |
64
|
EXPERTS |
64
|
CHANGE OF INDEPENDENT ACCOUNTANTS |
64
|
WHERE YOU CAN FIND MORE INFORMATION |
64
|
FINANCIAL STATEMENTS |
66
|
Issuer:
|
Firstgold
Corp.
3108
Ponte Morino Drive, Suite 210
Cameron
Park, CA 95682
(530)
677-5974
|
||
Description
of Business:
|
Firstgold’s
business is the acquisition, exploration and, if warranted, development
of
various mining properties located in the state of Nevada with the
objective of identifying, mining and processing gold and silver ore
deposits. Firstgold plans to carryout comprehensive exploration
and development programs on its properties which currently consists
of
various mineral leases associated with the Relief Canyon Mine located
near
Lovelock, Nevada. A description of our business begins on page
22 of this prospectus.
On
January 25, 2006, Firstgold entered into a joint venture with ASDi
LLC
with the purpose to explore and, if warranted, develop additional
mining
properties located in Nevada. A description of this joint
venture begins on page 27 of this Prospectus.
On
October 24, 2006 Firstgold entered into a Mineral Lease Agreement
to
explore and, if warranted, develop up to 25,000 acres of property
located
in Elko County, Nevada.
On
July 9, 2007 Firstgold completed staking claims on approximately
4,200
acres in the Horse Creek area of Nevada.
|
||
The
Offering:
|
This
offering relates to the resale of shares of our Common Stock that
may be
acquired from time to time upon conversion of an outstanding Secured
Convertible Debentures and upon exercise of outstanding
warrants. The selling stockholders and the number of shares
that may be sold by each are set forth beginning on page 60 of this
prospectus.
|
||
Shares:
|
8,375,000
shares of our Common Stock. A description of our Common Stock
is set forth on page 59 of this prospectus.
|
||
Manner
of Sale:
|
The
shares of our Common Stock may be sold from time to time by the selling
stockholders in open market or negotiated transactions at prices
determined from time to time by the selling stockholders. A
description of the manner in which sales may be made is set forth
in this
prospectus beginning on page 61 of this prospectus.
|
||
Use
of Proceeds:
|
We
will not receive any of the proceeds from the sale of our Common
Stock by
the Selling Stockholders. However, we will receive proceeds from
the
exercise of warrants.
|
||
Risk
Factors:
|
The
securities offered hereby involve a high degree of risk and will
result in
immediate and substantial dilution. A discussion of additional
risk factors relating to our stock, our business and this offering
begins
on page 4 of this prospectus.
|
Market
Price (1)
|
Conversion
Price (2)
|
Total
Shares
Underlying
Debentures (3)
|
Total
Value of
Shares
at Market Price (4)
|
Total
Value of
Shares
at Conversion Price (5)
|
Total
Possible
Discount
to Market Price (6)
|
|
9/26/06
10/10/06
12/01/06
3/16/07
4/12/07
|
$0.39
$0.39
$0.34
$0.53
$0.61
|
$0.33
$0.45
$0.30
$0.45
$0.45
|
3,030,303
1,444,444
3,333,333
2,222,222
5,673,110
|
$1,181,818
$563,333
$1,133,333
$1,177,778
$3,460,597
|
$1,000,000
$650,000
$1,000,000
$1,000,000
$2,552,900
|
$181,818
$0
$133,333
$177,778
$907,697
|
(1)
|
Closing
market price per share of our common stock on the assumed conversion
date
of September 26, 2006, October 10, 2006, December 1, 2006 and March
16,
2007.
|
(2)
|
Conversion
price per share of our common stock underlying the Debentures on
the
assumed date of the conversion of the Debentures. Pursuant to
the terms of the Debentures issued to Cornell Capital on 9/26/06,
12/1/06
and 3/16/07, the conversion price was equal to the lesser of the
fixed
conversion price of $0.45, or the market conversion price, defined
as
95% of the lowest daily volume weighted average trading prices per
share of our common stock during the thirty trading days immediately
preceding the conversion date, as quoted by Bloomberg,
LP. Cornell Capital has subsequently converted all of its
debentures at a price of $0.45. For the 4/12/07 transaction,
this column equates to the issuance price of the Units.
|
(3)
|
Total
number of shares of common stock underlying the Debentures assuming
full
conversion as of the assumed date of the conversion of the
Debentures. Since the actual conversion price of the Debentures
can decrease as the market price decreases, the actual number of
shares
underlying the Debentures can also fluctuate. Prior to
conversion, if the market price for our common stock had decreased
below
$0.45 per share, the number of shares issuable upon conversion of
the
Debentures increases. See the section “Shares Issuable Upon
Conversion of Convertible Debenture” at page 22. For the
4/12/07 transaction, this column equates to the number of shares
issued in
the Units.
|
(4)
|
Total
market value of shares of common stock underlying the Debentures
assuming
full conversion as of the assumed date of the sale of the Debentures
and
based on the market price of the common stock on the assumed date
of the
sale of the Debentures.
|
(5)
|
Total
value of shares of common stock underlying the Debentures assuming
full
conversion of the Debentures as of the assumed date of the conversion
of
the Debentures and based on the conversion price. For the
4/12/07 transaction, the column equates to the value of the shares
issued
in the Units.
|
(6)
|
Discount
to market price calculated by subtracting the result in footnote
(5) from
the result in footnote (4).
|
Warrant
|
Market
Price
on
Date of Conversion (1)
|
Conversion
Price
on
Date of Sale (2)
|
Total
Shares Underlying the Warrant (3)
|
Total
Value of Shares
at
Market Price (4)
|
Total
Value of Shares
at
Exercise Price (5)
|
Total
Possible Discount to Market Price
(6)
|
Selling
Stockholders
|
$0.18
|
$0.36
|
3,875,000
|
$697,500
|
$1,395,000
|
$-0-
|
(1)
|
Closing
market price per share of our common stock on the assumed date of
the
exercise of the Warrants which is the date the securities were
issued.
|
(2)
|
Exercise
price per share of our common stock on the date of the exercise and
issuance of the Warrants. The exercise price of the Warrants is
fixed pursuant to the terms of each of the Warrants except that each
of
the Warrants contain anti-dilution protections which in certain
circumstances, may result in a reduction to the exercise
price.
|
(3)
|
Total
number of shares of common stock underlying each Warrant assuming
full
conversion as of the assumed date of the conversion of the
Warrants. Upon certain anti-dilution adjustments of the
exercise price of the Warrants, the number of shares underlying the
Warrants may also be adjusted such that the proceeds to be received
by us
would remain constant.
|
(4)
|
Total
market value of the shares of common stock underlying each Warrant
assuming full exercise of each Warrant as of the assumed date of
the
exercise of the Warrants (9/21/07) based on the market price of the
common
stock on the date of the exercise of the
Warrants.
|
(5)
|
Total
value of shares of common stock underlying each Warrant assuming
full
exercise of each Warrant as of the assumed date of the conversion
of the
Warrants and based on the conversion price.
|
(6)
|
Discount
to market price calculated by subtracting the result in footnote
(5) from
the result in footnote (4).
|
Maximum
Commitment Fee (1)
|
Structuring
and Due Diligence Fees (2)
|
Maximum
Interest Payments (3)
|
Maximum
Redemption Premiums (4)
|
Maximum
Liquidated Damages (5)
|
Total
Maximum Payments (6)
|
Total
Net Proceeds to Company (7)
|
$270,000
|
$25,000
|
$720,000
|
$372,000
|
$450,000
|
$1,837,000
|
$1,985,000
|
$0
|
$0
|
$156,000
|
$80,600
|
$97,500
|
$334,100
|
$494,000
|
(1)
|
We
agreed to pay Cornell Capital a commitment fee equal to 9% of the
$3,000,000 purchase price of the Debentures issued pursuant to the
Agreement on a pro rata basis as the Debentures were issued. As
of the filing of this Registration Statement, $3,000,000 of the Debentures
have been issued and we paid Cornell Capital $270,000 in commitment
fees.
|
(2)
|
Pursuant
to the Agreement, we paid Yorkville an aggregate of $20,000 in structuring
and $5,000 in due diligence fees in connection with the transactions
contemplated by the Agreement.
|
(3)
|
Maximum
amount of interest that can accrue assuming all the Debentures remaining
outstanding until the maturity date. We may pay accrued interest
in either
cash or, at our option, in shares of our common stock.
|
(4)
|
Under
certain circumstances we have the right to redeem the full principal
amount of the Debentures prior to the maturity date by repaying the
principal and accrued interest plus a redemption premium of 10% of
such
principal and accrued interest. This represents the maximum
redemption premium we would pay assuming we redeem all of the Debentures
prior to maturity with the redemption premium.
|
(5)
|
Maximum
amount of liquidated damages we may be required to pay for the twelve
months following the sale of all the Debentures.
|
(6)
|
Total
maximum payments that we may be required to make for the twelve months
following the sale of all the Debentures and assuming that we made
all of
the payments described in footnotes 1 through 5.
|
(7)
|
Total
net proceeds to us assuming that we were not required to make any
payments
as described in footnotes 4 and 5.
|
Total
Gross
Proceeds
Payable to
Company
|
Total
Maximum
Payments
by
Company
(1)
|
Net
Proceeds to
Company
(2)
|
Total
Possible
Profit
to Debenture Holders(3)
|
Percentage
of Return on Investment
(Payments
+ Discounts) ÷ Net Proceeds (4)
|
$5,561,052
|
$2,171,100
|
$3,389,952
|
$1,121,954
|
97%
|
(1)
|
Total
maximum payments payable by us.
|
(2)
|
Total
net proceeds to us calculated by subtracting the result in column
(2) from
the result in column (1).
|
(3)
|
Total
possible profit to Debenture Holders based on the aggregate discount
to
market price of the conversion of the Debentures and
Warrants.
|
(4)
|
Percentage
equal to the total amount of possible payments to Debenture Holders
under
the Debentures ($2,171,100) plus total possible discount to the market
price of the shares underlying the Debentures ($1,121,954) divided
by the
net proceeds to us resulting from the sale of the Debentures
($3,389,952).
|
Number
of Shares Outstanding Prior to Current Transaction
|
Number
of Shares Outstanding Prior to 2006 Transaction
held by non-affiliates (1)
|
Number
of Previously Registered Shares on Behalf of all Selling
Stockholders(2)
|
Number
of Shares Registered on Behalf of all Selling
Stockholders
|
Percentage
of Public Float (1)
|
Number
of Shares Still Held on Behalf of Selling Stockholders
|
Number
of Shares Sold in Registered Resale Transactions by Selling Stockholders
|
Number
of Shares Registered for Resale of Selling Stockholder in the Current
Transaction(3)
|
Per
Share Market price of Firstgold stock on January 26, 2006
|
Per
Share market price of Firstgold common stock on Sept. 21,
2007
|
63,104,072
|
52,240,675
|
7,000,000
|
33,550,025
|
64.2%
|
7,000,000
|
5,165,168
|
20,635,588
|
$0.21
|
$0.62
|
(1)
|
Represents
the number of shares of common stock of the Company issued and outstanding
as of January 27, 2006 (prior to the transaction with Cornell) held
by
persons other than Cornell, affiliates of Cornell and affiliates
of the
Company.
|
(2)
|
Represents
the total number of shares of common stock of the Company previously
registered on behalf of Cornell and/or Cornell’s affiliates in this
registration statement on behalf of Cornell
Capital.
|
(3)
|
Current
transactions refer to the sale of Convertible Debentures in September,
2006 and the sale of Units (stock and warrants) in April, 2007,
registered
in a separate registration statement. Includes 8,504,553 shares
of common
stock of the Company registered in a separate registration statement
filed
on behalf of Cornell Capital.
|
Number
of Shares Outstanding Prior to Current Transactions Held by Non-Affiliates
(1)
|
Number
of Previously Registered Shares on Behalf of Cornell
Capital (2)
|
Number
of Shares Still Held on Behalf of Selling Stockholders (3)
|
Number
of Shares Sold in Registered Resale Transactions by Selling
Stockholders
|
Percentage
of Public Float(4)
|
Number
of Shares Registered for Resale of Selling Stockholder in the Current
Transaction(5)
|
59,104,675
|
6,540,168
|
24,880,569
|
5,165,168
|
23%
|
20,635,588
|
(1)
|
Represents
the number of shares of common stock of the Company issued and outstanding
as of September 26, 2006 (prior to the transaction with Cornell)
held by
persons other than Cornell, affiliates of Cornell and affiliates
of the
Company.
|
(2)
|
Represents
the total number of shares of common stock of the Company previously
registered on behalf of Cornell and/or Cornell’s affiliates and reflects
the deregistration of 20,009,857 shares on behalf of
Cornell.
|
(3)
|
Represents
the total number of shares of common stock of the Company held
by selling
stockholders in a separate registration
statement.
|
(4)
|
Percentage
based upon 96,842,019 shares held by non-affiliates as of September
21,2007.
|
(5) |
Current
transactions refer to the sale of Convertible Debentures in September,
2006 and the sale of Units (stock and warrants) in April, 2007, registered
in a separate registration
statement.
|
(1)
|
· Securities
Purchase Agreement between Firstgold Corp. and Cornell Capital Partners
LP
|
(2)
|
· Amendment
to Securities Purchase Agreement
|
(1)
|
· Secured
Convertible Debenture for 1,000,000 (“Closing
Debenture”)
|
(3)
|
· Secured
Convertible Debentures for $1,000,000 (“Filing
Debenture”)
|
(4)
|
· Secured
Convertible Debenture for $1,000,000 (“Final
Debenture”)
|
(1)
|
· Registration
Rights Agreement between Firstgold Corp. and Cornell Capital Partners
LP
|
(2)
|
· Amendment
to Registration Rights Agreement
|
(3)
|
· Pledge
and Escrow Agreement with Cornell Capital and Amendment
|
5)
|
· Transfer
Agent Instruction
|
(1)
|
· “A
Warrant” Agreement between Firstgold Corp. and Cornell Capital Partners
LP
|
(1)
|
· “B”
Warrant Agreement between Firstgold Corp. and Cornell Capital Partners
LP
|
(4)
|
· Amended
and Restated “B” Warrant Agreement between Firstgold Corp. and Cornell
Capital Partners LP
|
(3)
|
· Amendments
to A and B Warrants
|
(3)
|
· Amended
Memorandum of Security Agreement
|
(6)
|
· Amendment
to Investor Registration Agreement
|
(7)
|
· Warrants
dated April 17, 2007
|
(8)
|
· Form
of Subscription Agreement for Regulation S offering in April
2007
|
(1)
|
Filed
as exhibit to Report on Form 8-K filed on September 29,
2006
|
(2)
|
Filed
as exhibit to Amended Report on Form 8-K filed on November 24,
2006
|
(3)
|
Filed
as exhibit to Amendment No. 1 to Registration Statement on Form SB-2,
#333.139052filed on February 8,
2007
|
(4)
|
Filed
as exhibit to Report on Form 8-K filed on March 22,
2007
|
(5)
|
Filed
as exhibit to Amendment No. 2 to Registration Statement on Form SB-2,
#333.139052, filed April 16, 2007.
|
(6)
|
Filed
as exhibit to Registration Statement on Form SB-2 #333-145016 filed
August
1, 2007.
|
(7)
|
Incorporated
by reference to Registrant’s Form 8-K filed on May 11,
2007.
|
(8)
|
Filed
as exhibit to Amendment No. 2 to Form SB-2 #333-145016 filed November
7,
2007.
|
FIRSTGOLD
CORP. COMMON STOCK
|
Low
|
High
|
||||||
Year Ending January 31, 2008 | ||||||||
Second
quarter (May-July)
|
$0.56
|
$0.72
|
||||||
First
Quarter (February – April)
|
$0.33
|
$0.73
|
Year Ending January 31, 2007 | ||||||||
Fourth
Quarter (November-January)
|
$0.255
|
$0.39
|
||||||
Third
Quarter (August-October)
|
$0.30
|
$0.47
|
||||||
Second
Quarter (May-July)
|
$0.19
|
$0.53
|
||||||
First
Quarter (February-April)
|
$0.14
|
$0.245
|
||||||
Year
Ending January 31, 2006
|
||||||||
Fourth
Quarter (November-January)
|
$0.12
|
$0.225
|
||||||
Third
Quarter (August-October)
|
$0.10
|
$0.29
|
||||||
Second
Quarter (May-July)
|
$0.20
|
$0.34
|
||||||
First
Quarter (February-April)
|
$0.15
|
$0.33
|
|
(a)
|
significant
underperformance relative to expected historical or projected future
operating results,
|
|
(b)
|
significant
changes in the manner of our use of the acquired assets or the strategy
of
our overall business, and
|
|
(c)
|
significant
negative industry or economic
trends.
|
Name
of Person
|
Age
|
Position
and Office Presently Held With Firstgold
|
Director
Since
|
A.
Scott Dockter
|
51
|
CEO
and President
|
1996
|
James
W. Kluber
|
57
|
Chief
Financial Officer and Secretary
|
2000
|
Terrence
Lynch
|
47
|
Director
|
2006
|
Stephen
Akerfeldt
|
62
|
Director
and Chairman
|
2006
|
Donald
Heimler
|
65
|
Director
|
2007
|
Fraser
Berrill
|
58
|
Director
|
2007
|
SUMMARY
COMPENSATION TABLE
|
|||||||||
Name
& Position
|
Fiscal
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
$
|
Option
Awards
$
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
Other Compensation
($)
|
Total
($)
|
Scott
Dockter
|
2007
|
180,000
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
12,000(4)
(5)
|
192,000
|
(CEO) | |||||||||
2006
|
180,000(1)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
180,000
|
|
Jim
Kluber
|
2007
|
160,000
|
-0-
|
(2)
|
-0-
|
-0-
|
-0-
|
6,000(3)
|
166,000
|
(CFO)
|
|||||||||
2006
|
160,000(2)
|
-0-
|
-0-
|
-0-
|
-0-
|
-0-
|
6,000(3)
|
166,000
|
(1)
|
Of
the amounts shown, the following amounts have been
deferred: 2006 -
$75,000.
|
(2)
|
Of
the amounts shown, the following amounts have been
deferred: 2006 -
$11,057.
|
(3)
|
Amount
reflects a home office allowance.
|
(4)
|
Amount
reflects a $1,000 per month car
allowance.
|
(5)
|
The
Firstgold Board, with Mr. Dockter abstaining, approved the extension
of
the expiration date from January 31, 2007 to April 15, 2007 of certain
warrants to acquire 2,000,000 shares of Firstgold common stock held
by Mr.
Dockter. On April 15, 2007, Mr. Dockter exercised these
warrants with a cash payment.
|
Name
|
Number
of Securities Underlying Options Granted
|
Percent
of Total Options Granted to Employees at January 31, 2007
|
Exercise
or Base Price
($
Per Share)
|
Expiration
Date
|
Scott
Dockter
|
500,000
|
25%
|
$0.50
|
July
27, 2011
|
James
Kluber
|
400,000
|
20%
|
$0.50
|
July
27, 2016
|
Terrence
Lynch
|
500,000
|
25%
|
$0.50
|
July
30, 2016
|
Stephen
Akerfeldt
|
250,000
|
12.5%
|
$0.50
|
September
11, 2016
|
Donald
Heimler
|
250,000
|
12.5%
|
$0.50
|
January
8, 2017
|
|
|
Option
Awards
|
|
Stock
Awards
|
|
|||||||||||||||||||||||
Name
|
|
Number
of
Securities
Underlying Unexercised Options (#)
Exercisable
|
|
Number
of Securities Underlying Unexercised Options (#)
Unexercis-able
|
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options
(#)
|
|
Option
Exercise Price
($)
|
|
Option
Expiration Date
|
|
Number
of Shares or Units of Stock That Have Not Vested
(#)
|
|
Market
Value of Shares or Units of Stock That Have Not Vested
($)
|
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other
Rights
That Have Not Vested
(#)
|
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares,
Units or
Other Rights That Have Not Vested
($)
|
|
|||||||||
Scott
Dockter
|
|
|
125,000
|
|
|
375,000
|
|
|
0
|
|
|
$0.50
|
|
|
July,
2011
|
|
|
|
|
|
|
|
||||||
James
Kluber
|
|
|
100,000
|
|
|
300,000
|
|
|
0
|
|
|
$0.50
|
July,
2016
|
|
|
|
|
|
|
|
|
|||||||
Terrence
Lynch
|
375,000
|
125,000
|
0
|
$0.50
|
July,
2016
|
|||||||||||||||||||||||
Stephen
Akerfeldt
|
125,000
|
125,000
|
0
|
$0.50
|
Sept,
2016
|
|||||||||||||||||||||||
Donald
Heimler
|
125,000
|
125,000
|
0
|
$0.50
|
Jan.,
2017
|
DIRECTOR
COMPENSATION
|
|||||||
Name
|
Fees
Earned or Paid in Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
Other Compensation
($)
|
Total
($)
|
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
Scott
Dockter
|
|||||||
James
Kluber
|
|||||||
Terrence
Lynch
|
$22,000(1)
|
$141,311
|
$163,311
|
||||
Stephen
Akerfeldt
|
$22,000(1)
|
$80,167
|
$102,167
|
||||
Donald
Heimler
|
$
1,500(1)
|
$51,690
|
$ 53,190
|
(1)
|
Outside
directors receive annual compensation of $10,000 per year and $1,500
for
each Board and/or Committee meeting
attended.
|
Name
and Address of Beneficial Owner
|
Position
|
Number
of Shares Beneficially Owned
|
Percent
|
Officers
and Directors
|
A.
Scott Dockter
3108
Ponte Morino Drive, Suite 210
Sacramento,
CA 95814
|
CEO
and President
|
19,510,813(1)
|
16.7%
|
James
Kluber
169
Elliott Road
Centerville,
MA 02632
|
CFO,
Executive Vice President, and Secretary
|
2,992,591(2)
|
2.7%
|
Terrence
Lynch
1130
Morrison Heights
Oakville,
Ontario Canada L6J 4J1
|
Director
|
596,000(3)
|
*%
|
Stephen
Akerfeldt
93
Sheppard Avenue East
North
York, Ontario, Canada M2N3A3
|
Director
|
590,000(4)
|
*%
|
Donald
Heimler
75
Airdrie Road
Toronto,
Ontario, Canada
M4G
1M1
|
Director
|
547,000(5)
|
*%
|
Fraser
Berrill
3672
County Road #8
Picton,
Ontario, Canada
K0K
2T0
|
Director
|
715,000(6)
|
*%
|
All
officers and directors as a group (6 individuals)
|
25,081,904
|
23.2%
|
Name
and Address of Beneficial Owner
|
Position
|
Number
of Shares Beneficially Owned
|
Percent
|
Officers
and Directors
|
|||
Stockholders
owning 5% or more
|
|||
Cornell
Capital Partners, LP
101
Hudson Street Ste. 3700
Jersey
City, NJ 07303
|
8,504,553
(7)
|
7.3
|
|
1346049
Ontario LTD
22
St. Clair Avenue East
18th
Floor
Toronto,
Ontario, Canada M4T 2S3
|
13,332,132
(8)
|
12.4%
|
*
|
Represents
less than 1%.
|
|
(1)
|
Amount
includes 900,000 shares owned by ASDi LLC, 6,401,946 shares issuable
under
stock warrants and options exercisable within 60 days of October
31, 2007
and 2,500,000 warrants held by ASDi LLC (of which Mr. Dockter is
the
Manager Member) exercisable within 60 days of October 31,
2007. Amount excludes options to purchase 250,000 shares which
have not vested within 60 days of October 31,
2007.
|
|
(2)
|
Amount
includes 1,595,007 shares issuable under stock warrants and options
exercisable within 60 days of October 31, 2007. Amount excludes
options to purchase 200,000 shares which have not vested within 60
days of
October 31, 2007.
|
|
(3)
|
Amount
includes 500,000 of shares
issuable under options granted to Mr. Lynch since he became a director
of
Firstgold. Amount excludes 250,000 shares which vests on the first
anniversary date. Amount also includes 96,000 shares of common
stock held jointly with Mr. Lynch’s
wife.
|
|
(4)
|
Amount
includes 375,000 shares issuable under options to purchase 750,000
shares
granted at the time the person became a director of Firstgold. 50%
of the
options are exercisable immediately while the balance vests on the
first
anniversary date. Amount includes 55,000 shares issuable under
stock warrants exercisable within 60 days of October 31,
2007.
|
|
(5)
|
Amount
includes 250,000 shares issuable under options to purchase 500,000
shares
granted at the time the person became a director of Firstgold. 50%
of the
options are exercisable immediately while the balance vests on the
first
anniversary date. Amount also includes 87,500 shares issuable
under stock warrants exercisable within 60 days of October 31,
2007
|
|
(6)
|
Amount
includes 250,000 shares issuable under options to purchase 500,000
shares
granted at the time the person became a director of Firstgold. 50%
of the
options are exercisable immediately while the balance vests on the
first
anniversary date. Amount also includes 150,000 shares issuable
under stock warrants exercisable within 60 days of October 31,
2007
|
|
(7)
|
Amount
includes 3,500,000 shares issuable under stock warrants exercisable
within
60 days of October 31, 2007. However, Cornell Capital will not
own, at any one time, shares representing more than 4.99% of Firstgold’s
outstanding common stock.
|
|
(8)
|
Amount
includes 4,444,044 shares issuable under stock warrants exercisable
within
60 days of October 31, 2007. The 1346049 Ontario LTD holdings
include stock and warrants held by Trapeze Capital Corp. and Trapeze
Asset
Management Inc. The responsible executive officer for each entity
is
Randall Abramson.
|
Plan
Category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights as of July 31, 2007
|
Weighted-average
exercise price of outstanding options, warrants and right
|
Number
of securities remaining available for future issuance under equity
compensation plans (excluding securities reflected in column (a))
|
(a)
|
(b)
|
(c)
|
|
Equity
compensation plans approved by security holders
|
3,850,000
|
$ 0.56
|
1,150,000
|
Equity
compensation plans not approved by security holders
|
N/A
|
||
TOTAL
|
3,850,000
|
$ 0.56
|
1,150,000
|
Common Shares
|
Common Shares
|
Common Shares
|
||||||
Beneficially Owned
|
Offered
by this
|
Beneficially
Owned
|
||||||
Name
of Selling Stockholder
|
Prior
to Offering
|
Prospectus
|
After
Offering
|
|||||
|
Number
|
|
Percentage
|
|||||
Samuel
Stern
269
Kingsdale Avenue
Toronto,
Ontario M2N 3X5
|
4,063,500(1)
|
1,125,000
|
2,938,500
|
3%
|
||||
Finance
500, Inc.
19762
Macarthur Blvd. #200
Irvine,
CA 92612
Attn:
Robert Richards, Principal
|
250,000
|
250,000
|
----
|
*
|
||||
City
Natural Resources High Yield Trust
|
5,000,000(2)
|
5,000,000
|
|
----
|
|
*
|
||
A.
Scott Dockter
|
19,510,813(3)
|
2,000,000
|
17,510,813
|
15%
|
||||
TOTAL
|
28,824,313
|
8,375,000
|
20,449,313
|
18%
|
*
|
Represents
holdings of less than one percent
|
(1)
|
Securities
beneficially owned by Samuel Stern represent 2,605,000 shares of
Common
Stock and 1,458,500 shares of Common Stock underlying warrants immediately
exercisable.
|
(2)
|
Securities
beneficially owned by City Natural Resources High Yield Trust, represent
2,500,000 shares of Common Stock and 2,500,000 shares of Common Stock
underlying warrants immediately exercisable. The address for
City Natural Resources High Yield Trust is Mansfield House, 1 Southhampton
Trust, London, England WC2 ROLR. The Investment Manager of City Natural
Resources is Andrew Ferguson.
|
(3)
|
Securities
beneficially owned by Scott Dockter, represent 10,358,867 shares
of Common
Stock and 9,151,946 shares of Common Stock underlying warrants and
options
immediately exercisable. The address for Scott Dockter is 3108
Ponte Morino Drive, Cameron Park,
CA 95682.
|
INDEX
TO FINANCIAL STATEMENTS
|
|
FOR
THE YEARS ENDED JANUARY 31, 2007 and 2006
|
|
Report
of Independent Registered
Public Accounting Firm
|
F-1
|
Balance
Sheet
|
F-3
|
Statements
of
Operations
|
F-4
|
Statements
of Comprehensive
Loss
|
F-5
|
Statements
of Shareholders’
Deficit
|
F-6
|
Statements
of Cash
Flows
|
F-10
|
Notes
to Financial
Statements
|
F-14
|
FOR
THE QUARTERS ENDED JULY 31, 2007 and 2006
|
|
Condensed
Balance Sheet as of July 31, 2006 (Unaudited) and as of
|
|
January
31, 2007 (Audited)
|
F-37
|
Condensed
Statements of
Operations for the three and six months
|
|
ended
July 31, 2007 and 2006
(Unaudited)
|
F-39
|
Condensed
Statements of Cash
Flows for the three and six months
|
|
ended
July 31, 2007 and 2006
(Unaudited)
|
F-40
|
Notes
to Unaudited Financial
Statements
|
F-44
|
January
31,
|
||||||||
2007
|
2006
|
|||||||
Current
assets:
|
||||||||
Cash
|
$ |
150,647
|
$ |
700,224
|
||||
Travel
advance
|
114,737
|
1,322
|
||||||
Deposits
|
7,368
|
-
|
||||||
Prepaid
expense
|
140,000
|
-
|
||||||
Total
current assets
|
412,752
|
701,546
|
||||||
Property,
plant and equipment, net of accumulated depreciation
of $20,850 and $0 at January 31, 2007 and 2006,
respectively
|
928,029
|
19,199
|
||||||
Other
Assets
|
||||||||
Restricted
cash
|
250,981
|
243,204
|
||||||
Deferred
reclamation costs
|
641,026
|
270,736
|
||||||
Total
other assets
|
892,007
|
513,940
|
||||||
Total
assets
|
$ |
2,232,788
|
$ |
1,234,685
|
Current
liabilities
|
||||||||
Accounts
payable
|
$ |
598,788
|
$ |
798,233
|
||||
Accrued
expenses
|
1,198,174
|
1,305,790
|
||||||
Notes
payable
|
130,249
|
457,634
|
||||||
Total
current liabilities
|
1,927,211
|
2,561,657
|
||||||
Long-term
liabilities
|
||||||||
Convertible
debenture and related derivative liabilities
|
||||||||
net
of unamortized discount of $402,135 and $597,260 and
deferred
|
||||||||
financing
costs of $1,382,642 and $77,500 at January 31, 2007 and
|
||||||||
2006,
respectively
|
3,110,344
|
562,657
|
||||||
Accrued
reclamation costs
|
641,026
|
270,236
|
||||||
Deferred
revenue
|
800,000
|
800,000
|
||||||
Total
long-term liabilities
|
4,551,370
|
1,632,893
|
||||||
Total
liabilities
|
6,478,581
|
4,195,050
|
January
31,
|
||||||||
2007
|
2006
|
|||||||
Commitments
and contingencies
|
||||||||
Shareholders'
deficit
|
||||||||
Common
stock, $0.001 par value
|
||||||||
250,000,000
shares authorized at January 31, 2007 and 2006
|
||||||||
77,839,601
and 68,104,072 shares issued and outstanding at
|
||||||||
January
31, 2007 and 2006, respectively
|
77,839
|
68,104
|
||||||
Additional
paid in capital
|
19,434,973
|
16,002,066
|
||||||
Deficit
accumulated during the development stage
|
(23,758,605 | ) | (19,030,535 | ) | ||||
Total
shareholders' deficit
|
(4,245,793 | ) | (2,960,365 | ) | ||||
Total
liabilities and shareholders' deficit
|
$ |
2,232,788
|
$ |
1,234,685
|
For
the Period
|
||||||||||||
For
the Years Ended
|
From
January 1,
|
|||||||||||
January
31,
|
1995
to January
|
|||||||||||
2007
|
2006
|
31,
2007
|
||||||||||
Net
Sales
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
Exploration
and maintenance costs
|
1,591,497
|
132,166
|
1,894,328
|
|||||||||
Gross
loss
|
(1,591,497 | ) | (132,166 | ) | (1,894,328 | ) | ||||||
Operating
expenses
|
(1,955,816 | ) | (674,778 | ) | (15,867,824 | ) | ||||||
Loss
from operations
|
(3,547,316 | ) | (806,944 | ) | (17,762,155 | ) | ||||||
Other
(expense)
|
||||||||||||
Interest
income
|
14,065
|
86,752
|
||||||||||
Settlement
of liabilities
|
18,649
|
18,649
|
||||||||||
Dividend
income
|
30,188
|
|||||||||||
Other
income
|
6,565
|
|||||||||||
Adjustments
to fair value of derivatives
|
(616,493 | ) | (37,418 | ) | (653,911 | ) | ||||||
Interest
expense
|
(596,975 | ) | (941,347 | ) | (3,006,012 | ) | ||||||
Loss
from joint venture
|
(859,522 | ) | (859,522 | ) | ||||||||
Loss
on sale of marketable securities
|
(281,063 | ) | ||||||||||
Bad
debt expense
|
(40,374 | ) | ||||||||||
Loss
on disposal of plant, property
|
||||||||||||
and
equipment
|
(334,927 | ) | ||||||||||
Loss
on disposal of bond
|
(21,000 | ) | ||||||||||
Total
other income (expense)
|
(1,180,754 | ) | (1,838,287 | ) | (5,054,655 | ) | ||||||
Net
loss
|
(4,728,070 | ) | (2,645,231 | ) | (22,816,810 | ) | ||||||
Basic
and diluted loss per share
|
$ | (0.07 | ) | $ | (0.05 | ) | ||||||
Basic
and diluted weighted-average
|
||||||||||||
shares
outstanding
|
71,416,951
|
56,755,520
|
FIRSTGOLD
CORP.
|
||||||||||||||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||||||||||||||
STATEMENTS
OF SHAREHOLDERS' DEFICIT
|
||||||||||||||||||||||||
For
the Years Ended January 31, 2007 and 2006
|
||||||||||||||||||||||||
and
for the Period from January 1, 1995 to January 31,
2007
|
Additional
|
Other
Com-
|
|||||||||||||||||||||||
Common
Stock
|
Paid
in
|
prehensive
|
Accumulated
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
(Loss)
|
Deficit
|
Total
|
|||||||||||||||||||
Balance
December 31, 1994
|
6,768,358
|
$ |
6,768
|
-
|
-
|
$ | (636,084 | ) | $ | (629,316 | ) | |||||||||||||
Net
loss
|
(233,877 | ) | (233,877 | ) | ||||||||||||||||||||
Balance
December 31, 1995
|
6,768,358
|
6,768
|
-
|
-
|
(869,961 | ) | (863,193 | ) | ||||||||||||||||
Shares
issued to creditors and shareholders
|
||||||||||||||||||||||||
of
Warehouse Auto Centers, Inc.
|
305,709
|
306
|
305,403
|
-
|
(305,709 | ) |
-
|
|||||||||||||||||
Shares
issued to investors and underwriters
|
5,135,130
|
5,135
|
4,701,835
|
4,706,970
|
||||||||||||||||||||
Shares
issued to purchase Washington Gulch
|
3,800,000
|
3,800
|
177,200
|
181,000
|
||||||||||||||||||||
Shares
issued in exchange for net profits interest
|
1,431,642
|
1,432
|
440,605
|
442,067
|
||||||||||||||||||||
Shares
issued to others
|
21,000
|
221
|
220,779
|
221,000
|
||||||||||||||||||||
Shares
issued to Repadre
|
100,000
|
100
|
99,900
|
100,000
|
||||||||||||||||||||
Shares
issued to repurchase 50% interest
|
||||||||||||||||||||||||
in
Relief Canyon
|
1,000,000
|
1,000
|
999,000
|
1,000,000
|
||||||||||||||||||||
Net
loss for the period January 1, 1996
|
||||||||||||||||||||||||
to
January 31, 1997
|
(1,803,784 | ) | (1,803,784 | ) | ||||||||||||||||||||
Balance
January 31, 1997
|
18,761,839
|
18,762
|
6,944,722
|
-
|
(2,979,454 | ) |
3,984,030
|
|||||||||||||||||
Shares
issued to Warehouse Auto Centers, Inc.
|
||||||||||||||||||||||||
shareholders
subsequently cancelled
|
(25,242 | ) | (25 | ) | (25,217 | ) | (25,242 | ) | ||||||||||||||||
Shares
issued to others
|
12,500
|
13
|
4,987
|
5,000
|
FIRSTGOLD
CORP.
|
||||||||||||||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||||||||||||||
STATEMENTS
OF SHAREHOLDERS' DEFICIT
|
||||||||||||||||||||||||
For
the Years Ended January 31, 2007 and 2006
|
||||||||||||||||||||||||
and
for the Period from January 1, 1995 to January 31,
2007
|
Additional
shares issued to investors and
|
||||||||||||||||||||||||
underwriters
for delay in share trading
|
513,514
|
513
|
204,487
|
205,000
|
||||||||||||||||||||
Shares
issued to Repadre
|
200,000
|
200
|
199,800
|
200,000
|
||||||||||||||||||||
Net
loss
|
(5,883,309 | ) | (5,883,309 | ) | ||||||||||||||||||||
Balance
January 31, 1998
|
19,462,611
|
19,463
|
7,328,779
|
-
|
(8,862,763 | ) | (1,514,521 | ) | ||||||||||||||||
Shares
issued in exchange for rent
|
15,000
|
15
|
5,985
|
6,000
|
||||||||||||||||||||
Shares
issued to IBK
|
5,616,977
|
5,617
|
542,383
|
548,000
|
||||||||||||||||||||
Shares
issued in exchange for property
|
150,000
|
150
|
55,350
|
55,000
|
||||||||||||||||||||
Net
loss
|
(753,219 | ) | (753,219 | ) | ||||||||||||||||||||
Balance
January 31, 1999
|
25,244,588
|
25,245
|
7,932,497
|
-
|
(9,615,982 | ) | (1,658,240 | ) | ||||||||||||||||
Three-for-two
stock split
|
12,672,441
|
12,671
|
(12,671 | ) |
-
|
|||||||||||||||||||
Shares
issued in exchange for debt conversion
|
3,205,674
|
3,206
|
1,279,065
|
1,282,271
|
||||||||||||||||||||
Net
loss
|
(919,735 | ) | (919,735 | ) | ||||||||||||||||||||
Balance
January 31, 2000
|
41,122,703
|
41,122
|
9,198,891
|
-
|
(10,535,717 | ) | (1,295,704 | ) | ||||||||||||||||
Shares
issued for cash
|
1,796,000
|
1,796
|
663,204
|
665,000
|
||||||||||||||||||||
Additional
shares issued for delay in registration
|
239,200
|
239
|
(239 | ) |
-
|
|||||||||||||||||||
Shares
issued for offering costs
|
120,000
|
120
|
(60,120 | ) | (60,000 | ) | ||||||||||||||||||
Shares
issued for legal settlement
|
1,000,000
|
1,000
|
649,000
|
650,000
|
||||||||||||||||||||
Shares
issued for services
|
78,271
|
78
|
69,922
|
70,000
|
||||||||||||||||||||
Net
loss
|
(2,382,723 | ) | (2,382,723 | ) | ||||||||||||||||||||
Balance
January 31, 2001
|
44,356,174
|
44,356
|
10,520,657
|
-
|
(12,918,440 | ) | (2,353,427 | ) | ||||||||||||||||
Shares
issued for cash
|
2,500,000
|
2,500
|
147,500
|
150,000
|
FIRSTGOLD
CORP.
|
||||||||||||||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||||||||||||||
STATEMENTS
OF SHAREHOLDERS' DEFICIT
|
||||||||||||||||||||||||
For
the Years Ended January 31, 2007 and 2006
|
||||||||||||||||||||||||
and
for the Period from January 1, 1995 to January 31,
2007
|
Warrants
issued with debt
|
20,000
|
20,000
|
||||||||||||||||||||||
Net
loss
|
(1,502,366 | ) | (1,502,366 | ) | ||||||||||||||||||||
Balance
January 31, 2002
|
46,856,174
|
46,856
|
10,688,157
|
-
|
(14,420,806 | ) | (3,685,793 | ) | ||||||||||||||||
Shares
issued upon exercise of warrants
|
550,000
|
550
|
54,450
|
55,000
|
||||||||||||||||||||
Offering
costs
|
(1,467 | ) | (1,467 | ) | ||||||||||||||||||||
Warrants
issued with debt
|
13,574
|
13,574
|
||||||||||||||||||||||
Net
loss
|
(215,533 | ) | (215,533 | ) | ||||||||||||||||||||
Balance
January 31, 2003
|
47,406,174
|
47,406
|
10,754,714
|
-
|
(14,636,339 | ) | (3,834,219 | ) | ||||||||||||||||
Shares
issued upon exercise of warrants
|
200,000
|
200
|
19,800
|
20,000
|
||||||||||||||||||||
Warrants
issued with debt
|
63,918
|
63,918
|
||||||||||||||||||||||
Other
comprehensive loss
|
(204,820 | ) | (204,820 | ) | ||||||||||||||||||||
Net
loss
|
(470,823 | ) | (470,823 | ) | ||||||||||||||||||||
Balance
January 31, 2004
|
47,606,174
|
47,606
|
10,838,432
|
(204,820 | ) | (15,107,162 | ) | (4,425,944 | ) | |||||||||||||||
Shares
issued for cash
|
671,667
|
672
|
100,078
|
100,750
|
||||||||||||||||||||
Offering
costs
|
(124,337 | ) | (124,337 | ) | ||||||||||||||||||||
Warrants
issued with common stock
|
124,337
|
124,337
|
||||||||||||||||||||||
Warrants
issued with debt
|
1,284,234
|
1,284,234
|
||||||||||||||||||||||
Sale
of marketable securities
|
204,820
|
204,820
|
||||||||||||||||||||||
Net
loss
|
(1,278,140 | ) | (1,278,140 | ) | ||||||||||||||||||||
Balance
January 31, 2005
|
48,277,841
|
48,278
|
12,222,744
|
-
|
(16,385,302 | ) | (4,114,280 | ) |
FIRSTGOLD
CORP.
|
||||||||||||||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||||||||||||||
STATEMENTS
OF SHAREHOLDERS' DEFICIT
|
||||||||||||||||||||||||
For
the Years Ended January 31, 2007 and 2006
|
||||||||||||||||||||||||
and
for the Period from January 1, 1995 to January 31,
2007
|
Shares
issued for cash
|
5,000,000
|
5,000
|
1,070,000
|
1,075,000
|
||||||||||||||||||||||||
Shares
issued in exchange for
|
||||||||||||||||||||||||||||
debt
conversion
|
12,326,231
|
12,326
|
1,836,609
|
1,848,935
|
||||||||||||||||||||||||
Shares
issued to purchase 22%
|
||||||||||||||||||||||||||||
interest
in Crescent Red Caps LLC
|
2,500,000
|
2,500
|
497,500
|
500,000
|
||||||||||||||||||||||||
Warrants
issued with investment in joint venture
|
359,523
|
359,523
|
||||||||||||||||||||||||||
Warrants
issued for services
|
15,690
|
15,690
|
||||||||||||||||||||||||||
Net
loss for the period February
|
||||||||||||||||||||||||||||
1,
2005 to January 31, 2006
|
(2,645,231 | ) | (2,645,231 | ) | ||||||||||||||||||||||||
Balance
January 31, 2006
|
68,104,072
|
68,104
|
16,002,066
|
-
|
(19,030,535 | ) |
(2,960,365
|
) | ||||||||||||||||||||
Shares
issued for cash
|
1,428,500
|
1,428
|
237,846
|
239,275
|
||||||||||||||||||||||||
Shares
issued in exchange for
|
||||||||||||||||||||||||||||
debt
conversion
|
6,207,029
|
6,207
|
1,550,263
|
1,556,263
|
||||||||||||||||||||||||
Stock
issued for services
|
2,000,000
|
2,000
|
738,000
|
740,000
|
||||||||||||||||||||||||
Warrants
issued for services
|
373,905
|
373,905
|
||||||||||||||||||||||||||
Stock
issued in settlement of litigation
|
100,000
|
100
|
38,900
|
39,000
|
||||||||||||||||||||||||
Warrants
issued with debt
|
173,114
|
173,114
|
||||||||||||||||||||||||||
Stock
options issued
|
322,879
|
322,879
|
||||||||||||||||||||||||||
Net
loss for the period February
|
||||||||||||||||||||||||||||
1,
2006 to January 31, 2007
|
(4,728,070
|
) | (4,728,070 | ) | ||||||||||||||||||||||||
Balance,
January 31, 2007
|
77,839,601
|
$ |
77,839
|
$ |
19,434,973
|
-
|
$ | (23,758,605 | ) | $ | (4,245,793 | ) |
FIRSTGOLD
CORP.
|
||||||||||||
(AN
EXPLORATION STAGE COMPANY)
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Years Ended January 31, 2007 and 2006
and
for the Period from January 1, 1995 to January 31,
2007
|
||||||||||||
For
the Period
|
||||||||||||
From
January 1,
|
||||||||||||
For
the Years Ended January 31,
|
1995
to January
|
|||||||||||
2007
|
2006
|
31,
2007
|
||||||||||
Cash
flows from operating activities
|
||||||||||||
Net
loss
|
$ | (4,728,070 | ) | $ | (2,645,231 | ) | $ | (22,816,810 | ) | |||
Adjustments
to reconcile net loss to net cash
|
||||||||||||
used
in operating activities
|
||||||||||||
Accretion
of warrants issued as a debt discount
|
13,512
|
777,642
|
1,287,775
|
|||||||||
Accretion
of beneficial conversion
|
-
|
71,645
|
107,468
|
|||||||||
Accretion
of debt discount
|
248,962
|
2,740
|
251,672
|
|||||||||
Adjustments
to fair value of derivatives
|
616,493
|
37,417
|
653,912
|
|||||||||
Loss
from joint venture
|
-
|
859,522
|
859,522
|
|||||||||
Loss
on sale of marketable securities
|
-
|
-
|
281,063
|
|||||||||
Depreciation
and amortization
|
64,728
|
-
|
188,885
|
|||||||||
Loss
on disposal of property, plant and equipment
|
-
|
-
|
334,927
|
|||||||||
Impairment
in value of property, plant and equipment
|
-
|
-
|
807,266
|
|||||||||
Loss
on disposal of bond
|
-
|
-
|
21,000
|
|||||||||
Impairment
in value of Relief Canyon Mine
|
-
|
-
|
3,311,672
|
|||||||||
Impairment
in value of joint investments
|
-
|
-
|
490,000
|
Bad
debt
|
-
|
-
|
40,374
|
|||||||||
Assigned
value of stock and warrants exchanged for services
|
1,387,073
|
15,690
|
1,940,021
|
|||||||||
Assigned
value of stock options issue for compensation
|
49,711
|
-
|
49,711
|
|||||||||
Gain
on write off of note payable
|
-
|
-
|
(7,000 | ) | ||||||||
Judgment
loss accrued
|
-
|
-
|
250,000
|
|||||||||
(Increase)
decrease in
|
||||||||||||
Restricted
cash
|
(7,777 | ) | (243,204 | ) | (250,981 | ) | ||||||
Travel
advance
|
(113,415 | ) |
678
|
(110,737 | ) | |||||||
Deposits
|
(7,368 | ) | (2,868 | ) | ||||||||
Deferred
reclamation costs
|
370,290
|
243,210
|
175,548
|
|||||||||
Prepaid
expenses
|
(140,000 | ) |
-
|
(142,900 | ) | |||||||
Reclamation
bonds
|
-
|
-
|
185,000
|
|||||||||
Other
assets
|
-
|
-
|
(1,600 | ) | ||||||||
Increase
(decrease) in
|
||||||||||||
Accounts
payable
|
(199,445 | ) |
229,955
|
317,828
|
||||||||
Accrued
expenses
|
(209,744 | ) | (249,871 | ) |
1,753,830
|
|||||||
Net
cash used by operating activities
|
(2,655,050 | ) | (899,807 | ) | (10,025,394 | ) | ||||||
Cash
flows from investing activities
|
||||||||||||
Proceeds
from sale of marketable securities
|
-
|
-
|
34,124
|
|||||||||
Investment
in marketable securities
|
-
|
-
|
(315,188 | ) | ||||||||
Advances
from shareholder
|
-
|
-
|
7,436
|
|||||||||
Contribution
from joint venture partner
|
-
|
-
|
775,000
|
|||||||||
Purchase
of joint venture partner interest
|
-
|
-
|
(900,000 | ) |
Capital
expenditures
|
(929,681 | ) | (19,199 | ) | (3,900,387 | ) | ||||||
Proceeds
from disposal of property, plant and equipment
|
278,783
|
|||||||||||
Investments
in joint ventures
|
-
|
-
|
(490,000 | ) | ||||||||
Note
receivable
|
-
|
-
|
(268,333 | ) | ||||||||
Repayment
of note receivable
|
-
|
-
|
268,333
|
|||||||||
Net
cash used by investing activities
|
(929,681 | ) | (19,199 | ) | (4,510,232 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Proceeds
from the issuance of common stock
|
651,288
|
1,075,000
|
8,210,541
|
|||||||||
Proceeds
from notes payable
|
2,841,500
|
527,500
|
8,396,048
|
|||||||||
Principal
repayments of notes payable
|
(457,634 | ) |
-
|
(2,495,340 | ) | |||||||
Repayment
of advances to affiliate
|
-
|
-
|
(231,663 | ) | ||||||||
Deferred
revenue
|
-
|
-
|
800,000
|
|||||||||
Net
cash provided by financing activities
|
3,035,154
|
1,602,500
|
14,679,586
|
|||||||||
Net
(decrease) increase in cash
|
(549,577 | ) |
683,494
|
143,960
|
||||||||
Cash,
beginning of year
|
700,224
|
16,730
|
6,687
|
|||||||||
Cash,
end of year
|
$ |
150,647
|
$ |
700,224
|
$ |
150,647
|
Supplemental
cash flow information for the years ended January 31, 2007 and
2006 and
January 1, 1995
|
||||||||||||
through
January 31, 2007 as follows:
|
||||||||||||
For
the Period
|
||||||||||||
From
January 1,
|
||||||||||||
For
the Years Ended January 31,
|
1995
to January
|
|||||||||||
2007
|
2006
|
31,
2007
|
||||||||||
Cash
paid for interest
|
$ |
-
|
$ |
-
|
$ |
161,107
|
||||||
Cash
paid for income taxes
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
Non
Cash Investing and Financing Activities:
|
||||||||||||
Conversion
of related party note payable to common
stock,
including interest payable of $446,193
|
$ |
|
$ |
1,848,935
|
$ |
1,848,935
|
||||||
Conversion
of convertible debenture to common stock,
including
interest payable of $30,948
|
$ |
1,173,406
|
$ |
-
|
$ |
1,173,406
|
||||||
Issuance
of warrants as financing costs in connection
with
convertible debt
|
$ |
173,114
|
$ |
-
|
$ |
173,114
|
||||||
Issuance
of common stock as payment for settlement of liabilities
|
$ |
39,000
|
$ |
-
|
$ |
39,000
|
||||||
2007
|
2006
|
|||||||
Warrants | 26,592,866 | 20,774,583 |
Machinery
|
||||||||||||||||||||
&
|
Development
|
Capitalized
|
||||||||||||||||||
Buildings
|
Equipment
|
Costs
|
Interest
|
Total
|
||||||||||||||||
Relief
Canyon Mine
|
$ |
215,510
|
$ |
277,307
|
$ |
261,742
|
$ |
45,441
|
$ |
800,000
|
Mortgage
note payable
|
$ |
100,000
|
||
The
note bears interest at 10% per year and is due in January
2008. The loan is secured by a 3,000 square foot improved
office building located in Lovelock, NV.
|
||||
Equipment
note payable
|
47,037
|
|||
The
note does not bear any interest and is due in December
2007. The loan is secured by a Caterpillar
loader.
|
||||
Total notes payable | $ |
147,037
|
·
|
The
Company allocated the proceeds received between convertible debt
and the
detachable warrants based upon the relative fair market values
on the date
the proceeds were received.
|
·
|
Subsequent
to the initial recording, the change in the fair value of the
detachable
warrants, determined under the Black-Scholes option pricing formula,
and
the change in the fair value of the embedded derivative in the
conversion
feature of the convertible debentures were recorded as adjustments
to the
liabilities at January 31, 2007.
|
·
|
$616,493
of expense for the year ended January 31, 2007 relating to the
change in
the fair value of the Company's stock reflected in the change
in the fair
value of the warrants and derivatives (noted above) is included
as other
income (expense).
|
·
|
Accreted
interest of $221,264 for the year ended January 31,
2007.
|
Derivative
liabilities
|
$ |
2,245,121
|
||
Convertible
debenture
|
2,650,000
|
|||
Unamortized
discount
|
(402,135 | ) | ||
Deferred
financing costs
|
(1,382,642 | ) | ||
Total
convertible debt
|
||||
and
financing costs
|
$ |
3,110,344
|
2007
|
2006
|
||
Expected
life
|
3
-
4 years
|
3
-
4 years
|
|
Risk
free interest rate
|
4.75%-4.84%
|
3.77%-4.49%
|
|
Volatility
|
86%-160%
|
134%
|
|
Expected
dividend yield
|
None
|
None
|
Number
of Shares
|
Weighted
Average Exercise Price
|
|||||||
Outstanding
at January 31, 2000
|
-
|
$ |
-
|
|||||
Granted
|
3,746,000
|
0.55
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
or expired
|
-
|
-
|
Outstanding
at January 31, 2001 and 2002
|
3,746,000
|
0.55
|
||||||
Granted
|
452,463
|
0.15
|
||||||
Exercised
|
(550,000 | ) | (0.10 | ) | ||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at January 31, 2003
|
3,648,463
|
0.43
|
||||||
Granted
|
1,265,766
|
0.15
|
||||||
Exercised
|
(200,000 | ) | (0.10 | ) | ||||
Canceled
or expired
|
(996,000 | ) | (1.00 | ) | ||||
Outstanding
at January 31, 2004
|
3,718,229
|
0.15
|
||||||
Granted
|
8,006,354
|
0.16
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at January 31, 2005
|
11,724,583
|
0.16
|
||||||
Granted
|
9,050,000
|
0.37
|
||||||
Exercised
|
-
|
-
|
||||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at January 31, 2006
|
20,774,583
|
0.25
|
||||||
Granted
|
6,746,783
|
0.50
|
||||||
Exercised
|
(928,500 | ) | (0.15 | ) | ||||
Canceled
or expired
|
-
|
-
|
||||||
Outstanding
at January 31, 2007
|
26,592,866
|
$ |
0.32
|
|||||
Exercisable
at January 31, 2007
|
26,592,866
|
$ |
0.32
|
|||||
Weighted
average remaining contractual term
|
36
months
|
Deferred
Tax Assets
|
||||
Net
Operating Loss Carry-forwards
|
$ |
6,128,903
|
||
Contribution
Carryover
|
16,029
|
|||
Accrued
Interest Payable
|
42,248
|
|||
Accrued
Payroll
|
146,092
|
|||
Accrued
Payroll Tax
|
187,253
|
|||
AmortizationDiffBook/Tax
|
552,469
|
|||
AccruedAccountsPayable
|
294,767
|
|||
Capital
Loss Difference
|
120,416
|
|||
Stock
compensation
|
6,722
|
|||
Other
|
272
|
|||
Less
valuation allowance
|
(6,969,396
|
) | ||
Total
Deferred Tax Assets
|
525,775
|
|||
Deferred
Tax Liability
|
|
|||
State
Taxes
|
(525,775
|
)
|
||
Total
Deferred Tax Liabilities
|
(525,775
|
)
|
||
Net
deferred tax assets
|
$ |
-
|
2007
|
2006
|
|||||||
Statutory
regular federal income benefit rate
|
34.00 | % | 34.00 | % | ||||
State
taxes
|
8.84 | % | 8.84 | % | ||||
Change
in valuation allowance
|
(42.84 | )% | (42.84 | )% | ||||
Total
|
0.00 | % | 0.00 | % |
Page
|
|
Condensed
Balance Sheet as of July 31, 2007
(Unaudited)
and
for fiscal year ended January 31, 2007 (Audited)
|
F-37
|
Condensed
Statements of Operations for the three and six months ended
July
31, 2007 and 2006 (Unaudited)
|
F-39
|
Condensed
Statements of Cash Flows for the three and six months
ended
July 31, 2007 and 2006 (Unaudited)
|
F-40
|
Notes to Unaudited Financial Statements |
F-44
|
July
31,
|
January
31,
|
|||||||
2007
|
2007
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ |
8,466,770
|
$ |
150,647
|
||||
Travel
advance
|
14,737
|
114,737
|
||||||
Deposits
|
107,368
|
7,368
|
||||||
Prepaid
expense
|
133,640
|
140,000
|
||||||
Total
current assets
|
8,722,515
|
412,752
|
||||||
Property,
plant and equipment, net of accumulated depreciation
of $76,585 and $20,850 at July 31, and January 31, 2007,
respectively
|
1,837,479
|
928,029
|
||||||
Other
Assets
|
||||||||
Restricted
cash
|
674,850
|
250,981
|
||||||
Deferred
reclamation costs
|
641,026
|
641,026
|
||||||
Total
other assets
|
1,315,876
|
892,007
|
||||||
Total
assets
|
$ |
11,875,870
|
$ |
2,232,788
|
Current
liabilities
|
||||||||
Accounts
payable
|
$ |
732,600
|
$ |
598,788
|
||||
Accrued
expenses
|
1,268,904
|
1,198,174
|
||||||
Notes
payable
|
171,492
|
130,249
|
||||||
Total
current liabilities
|
2,172,996
|
1,927,211
|
||||||
Long-term
liabilities
|
||||||||
Convertible
debenture and related derivative liabilities
|
||||||||
net
of unamortized discount of $456,225 and $402,135 and
deferred
|
||||||||
financing
costs of $1,909,434 and $1,382,642 at July 31, and
|
||||||||
January
31, 2007, respectively
|
4,567,281
|
3,110,344
|
||||||
Accrued
reclamation costs
|
641,026
|
641,026
|
||||||
Deferred
revenue
|
800,000
|
800,000
|
||||||
Total
long-term liabilities
|
6,008,307
|
4,551,370
|
||||||
Total
liabilities
|
8,181,303
|
6,478,581
|
July
31,
|
January
31,
|
|||||||
2007
|
2007
|
|||||||
Commitments
and contingencies
|
||||||||
Shareholders'
surplus (deficit)
|
||||||||
Common
stock, $0.001 par value
|
||||||||
250,000,000
shares authorized at July 31, and January 31, 2007,
respectively
|
||||||||
107,589,794
and 68,104,072 shares issued and outstanding at
|
||||||||
July
31, and January 31, 2007, respectively
|
107,599
|
77,839
|
||||||
Additional
paid in capital
|
31,166,524
|
19,434,973
|
||||||
Deficit
accumulated during the exploration stage
|
(27,579,556 | ) | (23,758,605 | ) | ||||
Total
shareholders' surplus (deficit)
|
3,694,567
|
(4,245,793 | ) | |||||
Total
liabilities and shareholders' deficit
|
$ |
11,875,870
|
$ |
2,232,788
|
For
the Period
|
||||||||||||||||||||
For
the Six Months Ended
|
For
the Three Months Ended
|
From
January 1,
|
||||||||||||||||||
July
31,
|
July
31,
|
1995
to July
|
||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
31,
2007
|
||||||||||||||||
Net
Sales
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||||
Exploration
and maintenance costs
|
463,815
|
172,130
|
337,134
|
102,620
|
2,358,143
|
|||||||||||||||
Gross
loss
|
(463,815 | ) | (172,130 | ) | (337,134 | ) | (102,620 | ) | (2,358,143 | ) | ||||||||||
Operating
expenses
|
(2,211,602 | ) | (543,093 | ) | (1,225,917 | ) | (295,365 | ) | (18,079,426 | ) | ||||||||||
Loss
from operations
|
(2,675,417 | ) | (715,223 | ) | (1,563,051 | ) | (397,985 | ) | (20,437,569 | ) | ||||||||||
Other
(expense)
|
||||||||||||||||||||
Interest
income
|
83,306
|
77,340
|
170,058
|
|||||||||||||||||
Dividend
income
|
30,188
|
|||||||||||||||||||
Other
income
|
6,565
|
|||||||||||||||||||
Adjustments
to fair value of derivatives
|
(703,992 | ) | (661,824 | ) |
919,263
|
(370,977 | ) | (1,357,903 | ) | |||||||||||
Interest
expense
|
(523,539 | ) | (231,492 | ) | (275,580 | ) | (145,502 | ) | (3,529,551 | ) | ||||||||||
Loss
from joint venture
|
(859,522 | ) | ||||||||||||||||||
Loss
on sale of marketable securities
|
(281,063 | ) | ||||||||||||||||||
Bad
debt expense
|
(40,374 | ) | ||||||||||||||||||
Loss
on disposal of plant, property
|
||||||||||||||||||||
and
equipment
|
(334,927 | ) | ||||||||||||||||||
Loss
on disposal of bond
|
(21,000 | ) | ||||||||||||||||||
Total
other income (expense)
|
(1,144,225 | ) | (893,316 | ) |
721,023
|
(516,479 | ) | (6,198,880 | ) | |||||||||||
Net
loss
|
$ | (3,819,642 | ) | $ | (1,608,539 | ) | $ | (842,028 | ) | $ | (914,464 | ) | $ | (26,636,452 | ) | |||||
Basic
and diluted loss per share
|
$ | (0.04 | ) | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||||||
Basic
and diluted weighted-
|
||||||||||||||||||||
average
shares
|
||||||||||||||||||||
outstanding
|
87,133,248
|
68,922,690
|
93,940,374
|
69,464,614
|
FIRSTGOLD
CORP.
|
||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Six Months Ended July 31, 2007 and 2006
|
||||||||||||
and
for the Period from January 1, 1995 to July 31, 2007
|
For
the Period
|
|||||||||||||||
From
January 1,
|
|||||||||||||||
For
the Six Months Ended July 31,
|
1995
to
July
|
||||||||||||||
2007
|
2006
|
31,
2007
|
|||||||||||||
Cash
flows from operating activities
|
|||||||||||||||
Net
loss
|
$ | (3,819,642 | ) | $ | (1,608,539 | ) | $ | (26,636,452 | ) | ||||||
Adjustments
to reconcile net loss to net cash
|
|||||||||||||||
used
in operating activities
|
|||||||||||||||
Accretion
of warrants issued as a debt discount
|
21,461
|
-
|
1,309,236
|
||||||||||||
Accretion
of beneficial conversion
|
-
|
-
|
107,468
|
||||||||||||
Accretion
of debt discount
|
119,919
|
71,830
|
371,591
|
||||||||||||
Adjustments
to fair value of derivatives
|
703,992
|
661,824
|
1,357,904
|
||||||||||||
Loss
from joint venture
|
-
|
-
|
859,522
|
||||||||||||
Loss
on sale of marketable securities
|
-
|
-
|
281,063
|
||||||||||||
Depreciation
and amortization
|
111,213
|
23,424
|
300,098
|
||||||||||||
Loss
on disposal of property, plant and equipment
|
-
|
-
|
334,927
|
||||||||||||
Impairment
in value of property, plant and equipment
|
-
|
-
|
807,266
|
||||||||||||
Loss
on disposal of bond
|
-
|
-
|
21,000
|
||||||||||||
Impairment
in value of Relief Canyon Mine
|
-
|
-
|
3,311,672
|
||||||||||||
Impairment
in value of joint investments
|
-
|
-
|
490,000
|
||||||||||||
Bad
debt
|
-
|
-
|
40,374
|
||||||||||||
Assigned
value of stock and warrants exchanged for services
|
358,062
|
68,020
|
2,298,083
|
FIRSTGOLD
CORP.
|
||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Six Months Ended July 31, 2007 and 2006
|
||||||||||||
and
for the Period from January 1, 1995 to July 31, 2007
|
Assigned
value of stock options issued for compensation
|
55,039
|
2,057
|
104,750
|
|||||||||
Gain
on write off of note payable
|
-
|
-
|
(7,000 | ) | ||||||||
Judgment
loss accrued
|
-
|
-
|
250,000
|
|||||||||
(Increase)
decrease in
|
||||||||||||
Restricted
cash
|
(423,869 | ) |
-
|
(674,850 | ) | |||||||
Travel
advance
|
100,000
|
(4,392 | ) | (10,737 | ) | |||||||
Deposits
|
(100,000 | ) | (5,000 | ) | (102,868 | ) | ||||||
Deferred
reclamation costs
|
-
|
-
|
175,548
|
|||||||||
Prepaid
expenses
|
6,360
|
(16,000 | ) | (136,540 | ) | |||||||
Reclamation
bonds
|
-
|
-
|
185,000
|
|||||||||
Other
assets
|
-
|
-
|
(1,600 | ) | ||||||||
Increase
(decrease) in
|
||||||||||||
Accounts
payable
|
133,812
|
(187,715 | ) |
451,640
|
||||||||
Accrued
expenses
|
70,730
|
50,135
|
1,824,560
|
|||||||||
Net
cash used by operating activities
|
(2,662,923 | ) | (942,356 | ) | (12,688,317 | ) | ||||||
Cash
flows from investing activities
|
||||||||||||
Proceeds
from sale of marketable securities
|
-
|
-
|
34,124
|
|||||||||
Investment
in marketable securities
|
-
|
-
|
(315,188 | ) | ||||||||
Advances
from shareholder
|
-
|
-
|
7,436
|
|||||||||
Contribution
from joint venture partner
|
-
|
-
|
775,000
|
FIRSTGOLD
CORP.
|
||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Six Months Ended July 31, 2007 and 2006
|
||||||||||||
and
for the Period from January 1, 1995 to July 31, 2007
|
Purchase
of joint venture partner interest
|
-
|
-
|
(900,000 | ) | ||||||||
Capital
expenditures
|
(965,185 | ) | (32,287 | ) | (4,865,572 | ) | ||||||
Proceeds
from disposal of property, plant and equipment
|
-
|
278,783
|
||||||||||
Investments
in joint ventures
|
-
|
-
|
(490,000 | ) | ||||||||
Note
receivable
|
-
|
-
|
(268,333 | ) | ||||||||
Repayment
of note receivable
|
-
|
-
|
268,333
|
|||||||||
Net
cash used by investing activities
|
(965,185 | ) | (32,287 | ) | (5,475,417 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Proceeds
from the issuance of common stock
|
10,992,988
|
100,000
|
7,659,253
|
|||||||||
Proceeds
from notes payable
|
960,000
|
360,000
|
5,914,548
|
|||||||||
Principal
repayments of notes payable
|
(8,757 | ) | (24,845 | ) | (2,062,551 | ) | ||||||
Repayment
of advances to affiliate
|
-
|
-
|
(231,663 | ) | ||||||||
Deferred
revenue
|
-
|
-
|
800,000
|
|||||||||
Net
cash provided by financing activities
|
11,944,231
|
435,155
|
26,623,817
|
|||||||||
Net
increase (decrease) in cash
|
8,316,123
|
(539,488 | ) |
8,460,083
|
||||||||
Cash,
beginning of year
|
150,647
|
700,224
|
6,687
|
|||||||||
Cash,
end of period
|
$ |
8,466,770
|
$ |
160,736
|
$ |
8,466,770
|
FIRSTGOLD
CORP.
|
||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Six Months Ended July 31, 2007 and 2006
|
||||||||||||
and
for the Period from January 1, 1995 to July 31, 2007
|
Supplemental
cash flow information for the six months ended July 31, 2007
and 2006 and
January 1, 1995
|
||||||||||||
through
July 31, 2007 as follows:
|
||||||||||||
For
the Period
|
||||||||||||
From
January 1,
|
||||||||||||
For
the Six Months Ended July 31,
|
1995
to July 31,
|
|||||||||||
2007
|
2006
|
2007
|
||||||||||
Cash
paid for interest
|
$ |
-
|
$ |
-
|
$ |
161,107
|
||||||
Cash
paid for income taxes
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
Non
Cash Investing and Financing Activities:
|
||||||||||||
Conversion
of related party note payable to common
stock,
including
interest payable of $446,193
|
$ |
-
|
$ |
-
|
$ |
1,848,935
|
||||||
Conversion
of convertible debenture to common stock
Including
interest payable of $30,948
|
$ |
450,000
|
$ |
600,000
|
$ |
1,623,406
|
||||||
Issuance
of warrants as financing costs in connection
with
convertible debt
|
$ |
-
|
$ |
-
|
$ |
173,114
|
||||||
Issuance
of common stock as payment for settlement of liabilities
|
$ |
-
|
$ |
-
|
$ |
39,000
|
||||||
2007
|
2006
|
|||||||
Warrants | 26,419,269 | 21,274,583 | ||||||
Options | 3,825,000 | 1,350,000 |
Buildings
|
Machinery
&
Equipment
|
Development
Costs
|
Capitalized
Interest
|
Total
|
||||||||||||||||
Relief Canyon Mine | $ | 215,510 | $ | 277,307 | $ | 261,742 | $ | 45,441 | $ | 800,000 |
Mortgage note payable | $ | 100,000 | ||
The
note bears interest at 10% per year and is due in January
2008. The loan is secured by a 3,000 square foot improved
office building located in Lovelock, NV.
|
||||
Equipment notes payable | 71,492 | |||
The
note does not bear any interest and is due in December
2007. The loan is secured by a Caterpillar
loader.
|
||||
Total notes payable | $ | 171,492 |
Derivative
liabilities
|
$ |
3,235,430
|
||
Convertible
debenture
|
3,200,000
|
|||
Unamortized
discount
|
(1,591,089 | ) | ||
Deferred
financing costs
|
(277,060 | ) | ||
Total
convertible debt
|
||||
and
financing costs
|
$ |
4,567,281
|
Expected life | 1.5 years |
Risk free interest rate | 4.66% to 4.92% |
Volatility | 49.18% to 75.1% |
Expected dividend yield | None |
Weighted-
|
||||||||
Average
|
||||||||
Number
|
Exercise
|
|||||||
of
Shares
|
Price
|
|||||||
Outstanding, January 31, 2007 | 26,592,866 | $ | 0.32 | |||||
Exercised
|
(3,577,463 | ) | $ | (0.17 | ) | |||
Granted
|
16,168,417 | $ | 0.65 | |||||
Outstanding, July 31, 2007 | 39,183,820 | $ | 0.47 | |||||
Exercisable, July 31, 2007 | 39,183,820 | $ | 0.47 |
|
|
|
|
|
|
Weighted
Ave.
|
|
|
Aggregate
|
|
||
|
|
#
of Shares
|
|
|
Exercise
Price
|
|
|
Intrinsic
Value
|
|
|||
Outstanding
as of January 31, 2007
|
|
|
2,350,000
|
|
|
$
|
0.46
|
|
|
$
|
0
|
|
Granted
|
|
|
1,500,000
|
|
|
$
|
0.65
|
|
|
$
|
0
|
|
Exercised
|
|
|
(25,000
|
) |
|
$
|
.16
|
|
|
|
|
|
Cancelled
|
|
|
0
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Outstanding
as of July 31, 2007
|
|
|
3,825,000
|
|
|
$
|
0.54
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable
as of July 31, 2007
|
|
|
1,962,500
|
|
|
$
|
0.54
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
outstanding
|
|
|
Options
exercisable
|
|||||||||
|
|
|
|
|
|
|
Weighted
average
|
|
Weighted
|
|
|
|
|
|
Weighted
|
||||
|
Range
of
|
|
|
|
|
remaining
|
|
average
|
|
|
|
|
|
average
|
|||||
|
exercise
|
|
Number
|
|
contractual
|
|
exercise
|
|
Number
|
|
|
exercise
|
|||||||
|
prices
|
|
outstanding
|
|
life
(years)
|
|
price
|
|
exercisable
|
|
|
price
|
|||||||
|
|
$0.16
— $0.35
|
|
|
425,000
|
|
2.00
|
|
|
$0.24
|
|
|
137,500
|
|
|
|
$0.30
|
||
|
|
$0.50
|
|
|
1,900,000
|
|
1.75
|
|
|
$0.50
|
|
|
1,075,000
|
|
|
|
$0.50
|
||
|
$0.65
|
1,500,000
|
.75
|
|
$0.65
|
750,000
|
|
$0.65
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
3,825,000
|
|
2.75
|
|
|
$0.54
|
|
|
1,962,500
|
|
|
|
$0.54
|