NOTES TO THE FINANCIAL STATEMENTS
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
BALANCE SHEETS
|
|
|
|
|
August 31,
|
November 30,
|
|
2007
|
2006
|
ASSETS
|
(Unaudited)
|
(Audited)
|
|
|
|
Current assets
|
|
|
Cash
|
$
421
|
$
18,091
|
Prepaid expenses
|
-
|
5,878
|
|
|
|
|
421
|
23,969
|
Equipment, net
|
674
|
869
|
|
|
|
|
$
1,095
|
$
24,838
|
|
|
|
LIABILITIES
|
|
|
|
Current liabilities
|
|
|
Accounts payable and accrued liabilities
|
$
170,992
|
$
100,096
|
Due to related parties Note 4
|
383,911
|
132,938
|
|
|
|
|
554,903
|
233,034
|
|
|
|
Commitments and contingencies
Notes 1 and 2
|
|
|
|
|
|
STOCKHOLDERS DEFICIT
|
|
|
|
Common stock, $0.001 par value Note 3
|
|
|
200,000,000
|
shares authorized
|
|
|
26,177,956
|
shares issued (November 30, 2006 25,998,502)
|
26,177
|
25,998
|
Additional paid-in capital
|
4,259,136
|
4,239,419
|
Stock subscriptions receivable
|
(6,600)
|
(6,600)
|
Deficit accumulated during the exploration stage
|
(4,832,521
)
|
(4,467,013
)
|
|
|
|
|
(553,808)
|
(208,196)
|
|
|
|
|
$
1,095
|
$
24,838
|
SEE ACCOMPANYING NOTES
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 9, 1999
|
|
|
|
|
|
(Date of
|
|
Three months ended
|
Nine months ended
|
Inception) to
|
|
August 31
|
August 31,
|
August 31,
|
|
2007
|
2006
|
2007
|
2006
|
2007
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
General and administrative
Note 4
|
$
108,777
|
$
156,987
|
$
292,006
|
$
2,726,531
|
$
2,410,941
|
Mineral property costs
Note 2
|
2,806
|
30,000
|
73,502
|
45,310
|
2,421,580
|
|
|
|
|
|
|
Net loss
|
$
(111,583
)
|
$
(186,987
)
|
$
(365,508
)
|
$
(2,771,841
)
|
$
(4,832,521
)
|
|
|
|
|
|
|
Basic and diluted loss per share
|
$
(0.00
)
|
$
(0.00
)
|
$
(0.01
)
|
$
(0.11
)
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
26,139,312
|
28,478,664
|
26,088,912
|
24,768,582
|
|
|
|
|
|
|
|
SEE ACCOMPANYING NOTES
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
December 9, 1999
|
|
Nine months
|
Nine months
|
(date of
|
|
Ended
|
Ended
|
inception) to
|
|
August 31,
|
August 31,
|
August 31,
|
|
2007
|
2006
|
2007
|
|
|
|
|
Cash Flows From Operating Activities
|
|
|
|
Net loss
|
$
(365,508)
|
$
(2,771,841)
|
$
(4,832,521)
|
Add items not affecting cash:
|
|
|
|
Amortization
|
195
|
279
|
1,139
|
Capital contributions
|
-
|
-
|
29,250
|
Common shares issued for services
|
-
|
2,052,866
|
462,880
|
Common shares issued for mineral property
|
-
|
10,000
|
2,216,250
|
Provision for unrecoverable advances
|
-
|
193,617
|
193,617
|
|
|
|
|
Changes in non-cash working capital balances
related to operations
|
|
|
|
Prepaid expenses
|
5,878
|
5,000
|
-
|
Accounts payable and accrued liabilities
|
70,896
|
54,091
|
194,695
|
|
|
|
|
Cash Flows Used In Operations
|
(288,539)
|
(455,988
)
|
(1,734,690)
|
|
|
|
|
Cash Flows From Investing Activities
|
|
|
|
Advances
|
-
|
(150,000)
|
(193,617)
|
Acquisition of equipment
|
-
|
-
|
( 1,813
)
|
|
|
|
|
Cash Flows Used In Investing Activities
|
-
|
(150,000)
|
(195,430)
|
|
|
|
|
Cash Flows From Financing Activities
|
|
|
|
Due to related parties
|
250,973
|
179,420
|
539,783
|
Common stock issued, net
|
19,896
|
440,753
|
1,390,758
|
|
|
|
|
Cash Flows Provided By Financing Activities
|
270,869
|
620,173
|
1,930,541
|
|
|
|
|
Increase (decrease) in cash
|
(17,670)
|
14,185
|
421
|
|
|
|
|
Cash, beginning
|
18,091
|
20,447
|
-
|
|
|
|
|
Cash, ending
|
$
421
|
$
34,632
|
$
421
|
|
|
|
|
Supplemental Disclosure of Cash Flow
Information
|
|
|
|
Cash paid for:
|
|
|
|
Interest
|
$
-
|
$
-
|
$
-
|
|
|
|
|
Income taxes
|
$
-
|
$
-
|
$
-
|
SEE ACCOMPANYING NOTE
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
August 31, 2007
(Unaudited)
Note 1
Nature of Continued Operations and Basis of Presentation
Brookmount Explorations Inc. (the Company) is an exploration stage company. The Company was organized for the purpose of acquiring, exploring and developing mineral properties. The recoverability of amounts from properties acquired will be dependant upon discovery of economically recoverable reserves, confirmation of the Companys interest in the underlying property, the ability of the Company to obtain necessary financing to satisfy the expenditure requirements under the property agreement and to complete the development of the property and upon future profitable production.
Going Concern
The financial statements have been prepared on the basis of a going concern which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has a working capital deficiency of $554,482 at August 31, 2007 and has incurred losses since inception of $4,832,521 and further losses are anticipated in the development of its mineral properties raising substantial doubt as to the Companys ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on raising additional capital to fund ongoing exploration and development and ultimately on generating future profitable operations. The Company will continue to fund operations with advances, other debt sources and further equity placements.
Unaudited Interim Financial Statements
The accompanying unaudited interim financial statements have been prepared in accordance with United States generally accepted accounting principles for interim financial information and with the instructions to Form 10-QSB of Regulation S-B. They do not include all information and footnotes required by United States generally accepted accounting principles for complete financial statements. However, except as disclosed herein, there has been no material changes in the information disclosed in the notes to the financial statements for the year ended November 30, 2006 included in the Companys Annual Report on Form 10-KSB filed with the Securities and Exchange Commission. The interim unaudited financial statements should be read in conjunction with those financial statements included in the Form 10-KSB. In the opinion of Management, all adjustments considered necessary for a fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the nine months ended August 31, 2007 are not necessarily indicative of the results that may be expected for the year ending November 30, 2007.
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
NOTES TO THE FINANCIAL STATEMENTS
August 31, 2007
(Unaudited)
Note 2
Mineral Properties
a)
Mercedes Property, Junin, Peru
Pursuant to a property acquisition agreement dated July 3, 2003 and amended on January 24, 2005, the Company acquired a 100% interest in 2,611 hectares located in Central Peru from a director of the Company (the Vendor) for consideration of $22,500 (paid) and the issuance of 5,000,000 common shares valued at $0.40 per share (issued). The property is held in trust by the Vendor for the Company. Upon request from the Company the title will be recorded in the name of the Company. At August 31, 2007, the title of this property has not been recorded in the name of the Company.
b)
Rock Creek Claims, British Columbia, Canada
On May 25, 2006 the Company entered into an option agreement (the Agreement) to acquire an option to purchase 100% of the issued share capital of 722161 B.C. Ltd (BC Ltd) on the following terms:
1.
The Company must issue 100,000 common shares upon execution of the Agreement (issued);
2.
The Company must make cash payments totalling CAD$250,000 as follows:
-
August 15, 2006 - $10,000 (paid $2,976);
-
September 15, 2006 - $12,500 (paid);
-
November 15, 2006 - $12,500 (paid);
-
$12,500 (not paid) on or before January 15, 2007, and installment payments of $12,500 quarterly thereafter on or before the 15
th
days of April, July, October and January of each year until the total of $250,000 has been paid or satisfied;
Although the Company made only $2,976 in cash payments to August 31, 2007, and is in arrears of its obligations under its Agreement, BC Ltd has not served the Company with notice of default. As of August 31, 2007 the Company is assessing its options with regard to Rock Creek property.
3. The Company must issue 500,000 common shares in four equal tranches of 125,000 each on or before the 15
th
of October in each of 2006, 2007, 2008 and 2009. During the year ended November 30, 2006, the Company issued 375,000 shares; and
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
NOTES TO THE INTERIM FINANCIAL STATEMENTS
August 31, 2007
(Unaudited)
Note 2
Mineral Properties (contd)
c)
Rock Creek Claims, British Columbia, Canada
(contd)
4. The Company must incur exploration expenses of $1,000,000 over a period of five years from the date of the Agreement. At August 31, 2007, the Company has not incurred any exploration expenses in terms of the Agreement.
BC Ltd has a 56% interest in mineral claims located in the Rock Creek area of British Columbia, Canada.
Note 3
Capital Stock
During the nine months ended August 31, 2007, the Company issued 170,454 common shares pursuant to a private placement for cash proceeds of $19,897.
To August 31, 2007, the Company has not granted any stock options or warrants.
Note 4
Related Party Transactions
The Company paid or incurred the following amounts to directors of the Company, a former director and/or companies with directors or officers in common:
|
|
|
|
Nine months ended
|
|
August 31,
|
|
2007
|
2006
|
General and administrative:
|
|
|
Consulting fees
|
$
-
|
$ 2,054,349
|
Management fees
|
180,000
|
210,000
|
|
|
|
|
$
180,000
|
$ 2,264,349
|
The consulting and management fees were measured at the exchange amount which is the amount agreed upon by the transacting parties.
Amounts due to related parties at August 31, 2007 are due to directors of the Company and a company controlled by a director of the Company in respect to unpaid management fees and cash advances amounted to $383,911 (November 30, 2006-$132,938). These amounts are unsecured. The amounts due for unpaid management fees have no specific terms for repayment while the amounts due for cash advances are due on demand. The amounts due for unpaid management fees are not interest bearing while the amounts due for cash advances bear interest at a rate of 10%.
BROOKMOUNT EXPLORATIONS INC.
(An Exploration Stage Company)
NOTES TO THE INTERIM FINANCIAL STATEMENTS
August 31, 2007
(Unaudited)
Note 5
Litigation
On December 11, 2006 the Supreme Court of British Columbia ordered a former director to pay the Company a sum of $173,700 plus interest accrued $5,341, making together the sum of $179,041.
On February 12, 2007, the United States District Court issued a notice of dismissal with respect to the legal action against the Company brought forward by a former director. The legal action against the Company was dismissed in its entirety.