Table of Contents
FIRST COLOMBIA GOLD CORP.
|
|
(Exploration Stage Company)
|
|
Condensed Consolidated Statements of Operations
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
|
For the six months ended
|
|
|
|
30-Sept-15
|
|
|
30-Sept-14
|
|
|
30-Sept-15
|
|
|
30-Sept-14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
0
|
|
|
$
|
1,739
|
|
|
$
|
12,127
|
|
|
$
|
1,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
36,166
|
|
|
|
4,396,269
|
|
|
|
2,280,238
|
|
|
|
5,371,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income(Loss) from operations
|
|
|
(36,166
|
)
|
|
|
(4,394,530
|
)
|
|
|
(2,268,111
|
)
|
|
|
(5,369,861
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on extinguishment of debt
|
|
|
60,425
|
|
|
|
0
|
|
|
|
332,405
|
|
|
|
17,253
|
|
Interest expense
|
|
|
(402,795
|
)
|
|
|
(929,247
|
)
|
|
|
(1,432,693
|
)
|
|
|
(1,398,286
|
)
|
Gain/(Loss) on derivative liabilities
|
|
|
(459,018
|
)
|
|
|
(66,058
|
)
|
|
|
(2,160,720
|
)
|
|
|
463,248
|
|
Total Other Items
|
|
|
(801,388
|
)
|
|
|
(995,305
|
)
|
|
|
(3,261,008
|
)
|
|
|
(917,785
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) before income taxes
|
|
|
(837,554
|
)
|
|
|
(5,389,835
|
)
|
|
|
(5,529,119
|
)
|
|
|
(6,287,646
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future income tax recovery
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) from continuing operations
|
|
$
|
(837,554
|
)
|
|
$
|
(5,389,835
|
)
|
|
$
|
(5,529,119
|
)
|
|
$
|
(6,287,646
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income(loss) per share
|
|
$
|
(0.00
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.00
|
)
|
|
$
|
(0.60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding of common - basic and diluted
|
|
|
4,096,108,797
|
|
|
|
10,405,595
|
|
|
|
2,643,840,699
|
|
|
|
10,405,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
|
|
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
|
|
Condensed Consolidated Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
|
|
|
For the
|
|
|
|
three month
|
|
|
nine month
|
|
|
|
period ended
|
|
|
period ended
|
|
|
|
Sept 30
|
|
|
Sept 30
|
|
|
|
2015
|
|
|
2014
|
|
|
|
$
|
|
|
$
|
|
Cash Flows Used in Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
|
(5,529,119
|
)
|
|
|
(6,287,647
|
)
|
Adjustments to reconcile net loss with net cash used in operating activities:
|
|
Depreciation and amortization
|
|
|
46,998
|
|
|
|
2,108
|
|
Common stock issued as compensation
|
|
|
1,800,000
|
|
|
|
4,204,501
|
|
Consulting fees
|
|
|
-
|
|
|
|
-
|
|
Debt discount amortization and origination interest
|
|
|
1,255,722
|
|
|
|
1,384,121
|
|
Gain on extinguishment of debt
|
|
|
(332,405
|
)
|
|
|
126,173
|
|
Gain/(Loss) on derivative liabilities
|
|
|
2,160,720
|
|
|
|
(463,248
|
)
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Other Receivable & Prepaid Expenses
|
|
|
-
|
|
|
|
341,037
|
|
Increase (decrease) in accounts payable - related parties
|
|
|
-
|
|
|
|
(22,064
|
)
|
Increase (decrease) in accounts payable and accrued liabilities
|
|
|
229,031
|
|
|
|
(88,038
|
)
|
|
|
|
|
|
|
|
|
|
Net Cash used in Operating Activities
|
|
|
(369,053
|
)
|
|
|
(803,057
|
)
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Investing Activities
|
|
|
|
|
|
|
|
|
Sale of fixed assets
|
|
|
85,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Investing Activities
|
|
|
85,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from notes payable
|
|
|
250,220
|
|
|
|
852,700
|
|
Cost of repurchase of common stock
|
|
|
-
|
|
|
|
-
|
|
Warrants exercised
|
|
|
-
|
|
|
|
-
|
|
Issuance of common stock, net of share issue costs
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities
|
|
|
250,220
|
|
|
|
852,700
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash
|
|
|
(33,833
|
)
|
|
|
49,643
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
33,833
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Cash at End of Period
|
|
|
0
|
|
|
|
49,643
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of noncash investing and financing activities :
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for settlement of accounts payable
|
|
|
0
|
|
|
|
43,432
|
|
Common shares issued for settlement of notes payable
|
|
|
273,162
|
|
|
|
42,433
|
|
Common shares issued for services
|
|
|
1,800,000
|
|
|
|
0
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
1.
|
Nature, Basis of Presentation and Continuance of Operations
|
First
Colombia Gold Corp. (the "Company") was incorporated under the laws of
the State of Nevada, U.S.A. under the name "Gondwana Energy, Ltd." On 5
September 1997. On 23 January 2007, the Company changed its name to
"Finmetal Mining Ltd.". On 27 November 2006, the Company completed the
acquisition of 100% of the shares of Finmetal Mining OY ("Finmetal OY"),
a company incorporated under the laws of Finland. During the fiscal
year ended 31 December 2006, the Company changed its operational focus
from development of oil and gas properties, to acquisition of,
exploration for and development of mineral properties in Finland.
On
22 May 2008, the Company changed its name to "Amazon Goldsands Ltd."
And on 18 September 2008, the Company entered into a Mineral Rights
Option Agreement and concurrently re-focused on the acquisition of,
exploration for and development of mineral properties located in Peru.
On 29 November 2010, the Company changed its name to "First Colombia
Gold Corp.". The Company changed its name pursuant to a
parent/subsidiary merger between the Company (as Amazon Goldsands Ltd.)
and its wholly-owned non-operating subsidiary, First Colombia Gold
Corp., which was established for the purpose of giving effect to this
name change. In 2011 the Company expanded geographic focus to include
North America, acquiring two mineral property interests while
terminating its agreements related to the mineral property located in
Peru in September 2011.
The
business of mining and exploring for minerals involves a high degree of
risk and there can be no assurance that current exploration programs
will result in profitable mining operations. The recoverability of the
carrying value of exploration properties and the Company's continued
existence are dependent upon the preservation of its interest in the
underlying properties, the discovery of economically recoverable
reserves, the achievement of profitable operations, or the ability of
the Company to raise alternative financing, if necessary, or
alternatively upon the Company's ability to dispose of its interests on
an advantageous basis. Changes in future conditions could require
material write downs of the carrying values.
Although
the Company has taken steps to verify the title to the properties on
which it is conducting exploration and in which it has an interest, in
accordance with industry standards for the current stage of exploration
of such properties, these procedures do not guarantee the Company's
title. Property title may be subject to unregistered prior agreements
and non-compliance with regulatory requirements.
The
accompanying consolidated financial statements of the Company have been
prepared in accordance with accounting principles generally accepted in
the United States of America ("GAAP") applicable to exploration stage
enterprises, and are expressed in U.S. dollars. The Company's fiscal
year end is 31 December.
The
Company's consolidated financial statements as at 30 September 2015 and
the three then ended have been prepared on a going concern basis, which
contemplates the realization of assets and the settlement of
liabilities and commitments in the normal course of business.
The
Company had a net loss of $36,166 for the three months ended 30
September 2015 (30 September 2014 - Net loss of $4,394,530) and has a
working capital deficit of $33,833 at 30 September 2015 (30 September
2014 - $49,643), but management cannot provide assurance that the
Company will ultimately achieve profitable operations or become cash
flow positive, or raise additional debt and/or equity capital. The
Company's solvency, ability to meet its liabilities as they become due,
and to continue its operations, has been dependent on funding provided
by numerous financing institutions. If these parties are unwilling
to provide ongoing funding to the Company and/or if the Company is
unable to raise additional capital in the immediate future, the Company
will need to curtail operations, liquidate assets, seek additional
capital on less favorable terms and/or pursue other remedial measures or
cease operations. This material uncertainty may cast significant doubt
about the ability of the Company to continue as a going concern. These
condensed consolidated financial statements do not include any
adjustments that might be necessary should the Company be unable to
continue as a going concern including adjustments related to employee
severance pay and other costs related to ceasing operations.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
If
the Company is unable to raise additional capital in the immediate
future, the Company will need to curtail operations, liquidate assets,
seek additional capital on less favorable terms and/or pursue other
remedial measures or cease operations. This material uncertainty may
cast significant doubt about the ability of the Company to continue as a
going concern. These condensed consolidated financial statements do not
include any adjustments that might be necessary should the Company be
unable to continue as a going concern including adjustments related to
employee severance pay and other costs related to ceasing operations.
These
condensed consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United
States of America for interim financial information and the SEC
instructions to Form 10-Q. In the opinion of management, all adjustments
considered necessary for a fair presentation have been included, and
consist solely of normal recurring adjustments. Operating results for
the interim period ended September 30, 2015 are not necessarily
indicative of the results that can be expected for the full year.
2.
|
Significant Accounting Policies
|
The
following is a summary of significant accounting policies used in the
preparation of these condensed consolidated financial statements.
Principles of consolidation
The
accompanying condensed consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiary, Finmetal OY, a
company incorporated under the laws of Finland, since its date of
acquisition on 27 November 2006 and the results of Beardmore Holdings,
Inc. ("Beardmore"), a company incorporated under the laws of Panama, to
the date of disposal on 21 September 2011. All inter-company balances
and transactions have been eliminated in these condensed consolidated
financial statements.
Cash and cash equivalents
The
Company considers all highly liquid instruments with a maturity of
three months or less at the time of issuance to be cash equivalents. As
at 30 September 2015 and as 30 September 2014, the Company had $0 and
$49,643 in cash and cash equivalents.
Property and equipment
Furniture,
computer equipment, office equipment and computer software are carried
at cost and are amortized over their estimated useful lives of three to
five years at rates as follows:
Furniture, computer and office equipment
|
Five years
|
|
|
Computer software
|
Three Years
|
The
property and equipment is written down to its net realizable value if
it is determined that its carrying value exceeds estimated future
benefits to the Company.
Mineral property costs
Mineral
property acquisition costs are initially capitalized as tangible assets
when purchased. At the end of each fiscal quarter, the Company assesses
the carrying costs for impairment. If proven and probable reserves are
established for a property and it has been determined that a mineral
property can be economically developed, costs will be amortized using
the units-of-production method over the estimated life of the probable
reserve.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
Mineral property exploration costs are expensed as incurred.
Estimated
future removal and site restoration costs, when determinable, are
provided over the life of proven reserves on a units-of-production
basis. Costs, which include production equipment removal and
environmental remediation, are estimated each period by management based
on current regulations, actual expenses incurred, and technology and
industry standards. Any charge is included in exploration expense or the
provision for depletion and depreciation during the period and the
actual restoration expenditures are charged to the accumulated provision
amounts as incurred.
As
of the date of these condensed consolidated financial statements, the
Company has not established any proven or probable reserves on its
mineral properties and incurred only acquisition and exploration costs.
Although
the Company has taken steps to verify title to mineral properties in
which it has an interest, according to the usual industry standards for
the stage of exploration of such properties, these procedures do not
guarantee the Company's title. Such properties may be subject to prior
agreements or transfers and title may be affected by undetected defects.
Environmental costs
Environmental
expenditures that are related to current operations are charged to
operations or capitalized as appropriate. Expenditures that relate to an
existing condition caused by past operations, and which do not
contribute to current or future revenue generation, are charged to
operations. Liabilities are recorded when environmental assessments
and/or remedial efforts are probable, and the cost can be reasonably
estimated. Generally, the timing of these accruals coincides with the
earlier of completion of a feasibility study or the Company's
commitments to a plan of action based on the then known facts.
Stock-based compensation
Effective 1 January 2006, the Company adopted the provisions of ASC 718, "
Compensation - Stock Compensation
", which establishes accounting for equity instruments exchanged for
employee services. Under the provisions of ASC 718, stock-based
compensation cost is measured at the grant date, based on the calculated
fair value of the award, and is recognized as an expense over the
employees' requisite service period (generally the vesting period of the
equity grant).
Basic and diluted loss per share
The Company computes net loss per share in accordance with ASC 260, "
Earnings per Share
". ASC 260 requires presentation of both basic and diluted earnings per
share ("EPS") on the face of the income statement. Basic EPS is
computed by dividing net loss available to common stockholders
(numerator) by the weighted average number of shares outstanding
(denominator) during the period. Diluted EPS gives effect to all
dilutive potential common shares outstanding during the period using the
treasury stock method and convertible preferred stock using the
if-converted method. In computing diluted EPS, the average stock price
for the period is used in determining the number of shares assumed to be
purchased from the exercise of stock options or warrants. Diluted EPS
excluded all dilutive potential shares if their effect was
anti-dilutive.
Financial instruments
The
carrying value of amounts receivable, bank indebtedness, accounts
payable and convertible promissory notes approximates their fair value
because of the short maturity of these instruments. The Company's
financial risk is the risk that arises from fluctuations in foreign
exchange rates and the degree of volatility of these rates. Currently,
the Company does not use derivative instruments to reduce its exposure
to foreign currency risk.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
Income taxes
Deferred
income taxes are reported for timing differences between items of
income or expense reported in the financial statements and those
reported for income tax purposes in accordance with ASC 740, "
Income Taxes
", which requires the use of the asset/liability method of accounting
for income taxes. Deferred income taxes and tax benefits are recognized
for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities
and their respective tax bases, and for tax losses and credit
carry-forwards. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or
settled. The Company provides for deferred taxes for the estimated
future tax effects attributable to temporary differences and
carry-forwards when realization is more likely than not.
Long-lived assets impairment
Long-term
assets of the Company are reviewed for impairment whenever events or
circumstances indicate that the carrying amount of assets may not be
recoverable, pursuant to guidance established in ASC 360-10-35-15,
"Impairment or Disposal of Long-Lived Assets"
. Management considers assets to be impaired if the carrying value
exceeds the future projected cash flows from related operations
(undiscounted and without interest charges). If impairment is deemed to
exist, the assets will be written down to fair value. Fair value is
generally determined using a discounted cash flow analysis. The company
recorded an impairment loss of $0 and $0 for the three months ended
September 30, 2015and 2014, respectively.
Asset retirement obligations
The Company has adopted ASC 410,
"Assets Retirement and Environmental Obligations"
, which requires that the fair value of a liability for an asset
retirement obligation be recognized in the period in which it is
incurred. ASC 410 requires the Company to record a liability for the
present value of the estimated site restoration costs with a
corresponding increase to the carrying amount of the related long-lived
assets. The liability will be accreted and the asset will be depreciated
over the life of the related assets. Adjustments for changes resulting
from the passage of time and changes to either the timing or amount of
the original present value estimate underlying the obligation will be
made. As at 30 September 2014 and 31 December 2013, the Company did not
have any asset retirement obligations.
Convertible debt
The Company has adopted ASC 470-20,
"Debt with Conversion and Other Options"
and applies this guidance retrospectively to all periods presented upon
those fiscal years. The Company records a beneficial conversion feature
related to the issuance of convertible debts that have conversion
features at fixed or adjustable rates. The beneficial conversion feature
for the convertible instruments is recognized and measured by
allocating a portion of the proceeds as an increase in additional
paid-in capital and as a reduction to the carrying amount of the
convertible instrument equal to the intrinsic value of the conversion
features. The beneficial conversion feature will be accreted by
recording additional non-cash interest expense over the expected life of
the convertible notes.
As
of January 1, 2013, it was determined that the conversion features in
the convertible debt were derivative liabilities. Accordingly, we have
separately measured and accounted for these derivative liabilities, in
accordance with ASC 815-15.
Use of estimates
The
preparation of financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect the reported
amount of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported
amount of revenues and expenses during the period. Actual results may
differ from those estimates.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
Reclassifications
Certain prior period amounts have been reclassified to conform to current period presentation.
Recent Accounting Pronouncements
In
June 2014, the FASB issued ASU 2014-10, "Development Stage Entities
(Topic 915): Elimination of Certain Financial Reporting
Requirements, Including an Amendment to Variable Interest Entities
Guidance in Topic 810, Consolidation". The guidance eliminates the
definition of a development stage entity thereby removing the
incremental financial reporting requirements from U.S. GAAP for
development stage entities, primarily presentation of inception to date
financial information. The provisions of the amendments are effective
for annual reporting periods beginning after December 15, 2014, and the
interim periods therein. However, early adoption is permitted.
Accordingly, the Company has adopted this standard as of June 30, 2014.
The
Company does not expect the adoption of any other recent accounting
pronouncements to have a material impact on its financial statements.
3.
|
Mineral Property Interests
|
Boulder Hill Project
On
December 16, 2011, we entered into a Purchase and Sale Agreement
("Purchase Agreement") with Boulder Hill Mines Inc., an Idaho
corporation ("Boulder Hill") relating to the purchase from Boulder Hill
of three unpatented mining claims situated in Lincoln County, Montana
(the "Boulder Hill Claims").
During
the year ended 31 December 2013, the Company decided to cancel the
portion of the Boulder Hill project involving the state lease, and is in
the process of re-staking unpatented mining claims. During the six
month period ended 30 June 2014 the Company spent $1,250 in consulting
fees related to preparation for the re-staking ($0 exploration costs
during six month period ended 30 June 2013).
South Idaho Silver Project
On
7 December 2011 (the "Effective Date"), the Company entered into an
Assignment and Assumption Agreement (the "CCS Assignment") with Castle
Creek Silver Inc. ("Castle Creek"), an Idaho corporation, and Robert
Ebisch ("Robert E") to acquire by way of assignment from Castle Creek
all of its rights, responsibilities and obligations under an Option to
Purchase and Royalty Agreement (the "Purchase Agreement") dated 15 July
2011, by and between Castle Creek and Robert E. Castle Creek, under the
Purchase Agreement, had the option to acquire an undivided 100% of the
right, title and interest of Robert E in the unpatented mining claims
owned and situated in Owyhee County, Idaho (the "South Idaho Property").
Pursuant
to the terms of the CCS Assignment, Castle Creek transferred and
assigned the Company all of its right, title and interest, in, to and
under the Purchase Agreement and the Company assumed the assignment of
the Purchase Agreement agreeing to be bound, the same extent as Castle
Creek, to the terms and conditions of the Purchase Agreement.
The
Company is currently in default with regards to certain obligations
related to the South Idaho Property and is in the process of
renegotiating the terms with Castle Creek, or determining to re-stake
the mining claims. During 2013, the Company recorded a provision for
write-down of mineral property interests of in the amount of $36,650
related to the South Idaho Property. During the six month period ended
30 September 2014, the Company paid $1,250 for a review and update of
its database in preparation of re-staking (no exploration costs were
incurred during the six month period ended 30 June 2013).
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
Skip Silver Prospect
The Company owns two unpatented mining claims covering approximately forty acres in central Montana.
Energy Division - Oil and Gas Leases
The
Company acquired during the quarter ending September 30, 2014 ownership
interests of certain oil wells, leases and working interests in the
counties of Cumberland (KY), Monroe (KY), Overton (TN) and Clinton (KY).
This totaled reportedly 113 wells, (our 8k filing is incorporated by
reference and an exhibit to this report). We currently have interests in
96 wells with a gross acreage of 4,302 acres.
4.
|
Property and Equipment
|
During the period ending September 30, 2015 the total value of property and equipment were $393,235.
5.
|
Convertible Promissory Notes
|
Other
than as described below, there were no issuances of securities without
registration under the Securities Act of 1933 during the reporting
period which were not previously included in a Quarterly Report on Form
10-Q or Current Report on Form 8-K.
On
July 25, 2014, the Company entered in convertible note agreement with a
private and accredited investor, Anubis Capital, in the amount of
$149,500, unsecured, with principal and interest amounts due and payable
upon maturity on July 25, 2015 (the "Anubis Note #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
August 20, 2014, the Company entered in convertible note agreement with
a private and accredited investor, LDM Limited, in the amount of
$222,150, unsecured, with principal and interest amounts due and payable
upon maturity on August 20, 2015 (the "LDM #1"). After six months, the
note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
August 24, 2014, the Company entered in convertible note agreement with
a private and accredited investor, Fire Hole Capital, in the amount of
$100,000, unsecured, with principal and interest amounts due and payable
upon maturity on August 24, 2015 (the "FHC #1"). After six months, the
note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
August 26, 2014, the Company entered in convertible note agreement with
a private and accredited investor, LG Capital, in the amount of
$105,000, unsecured, with principal and interest amounts due and payable
upon maturity on August 26, 2015 (the "LG Note #1"). After six months,
the note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
On
August 29, 2014, the Company entered in convertible note agreement with
a private and accredited investor, Union Capital, in the amount of
$100,000, unsecured, with principal and interest amounts due and payable
upon maturity on August 29, 2015 (the "Union Note #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
September 3, 2014, the Company entered in convertible note agreement
with a private and accredited investor, JSJ Capital, in the amount of
$100,000, unsecured, with principal and interest amounts due and payable
upon maturity on September 3, 2015 (the "JSJ Note #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
September 15, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Adar Bays, in the amount of
$50,000, unsecured, with principal and interest amounts due and payable
upon maturity on September 15, 2015 (the "Adar Bays Note #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
October 14, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Vista Capital, in the amount of
$25,000, unsecured, with principal and interest amounts due and payable
upon maturity on October 15, 2015 (the "Vista Note #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
October 16, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Auctus Private Equity, in the
amount of $70,000, unsecured, with principal and interest amounts due
and payable upon maturity on October 16, 2015 (the "Auctus Note #1").
After six months, the note holder has the option to convert any portion
of the unpaid principal balance into the Company's common shares at any
time. The Company has determined that the conversion feature in this
note is not indexed to the Company's stock, and is considered to be a
derivative that requires bifurcation. The Company calculated the fair
value of this conversion feature using the Black-Scholes model and the
following assumptions: Risk-free interest rates ranging from .03% to
.08%; Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
October 22, 2014, the Company entered in convertible note agreement
with a private and accredited investor, JMJ Capital, in the amount of
$50,000, unsecured, with principal and interest amounts due and payable
upon maturity on October 22, 2015 (the "JMJ #1"). After six months, the
note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
On
October 27, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Iconic Capital, in the amount of
$50,000, unsecured, with principal and interest amounts due and payable
upon maturity on October 27, 2015 (the "ICONIC #1"). After six months,
the note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
October 27, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Eastmore Capital, in the amount
of $93,500, unsecured, with principal and interest amounts due and
payable upon maturity on October 27, 2015 (the "EASTMORE #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
November 6, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Coventry Capital, in the amount
of $50,000, unsecured, with principal and interest amounts due and
payable upon maturity on November 6, 2015 (the "COVENTRY #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
November 10, 2014, the Company entered in convertible note agreement
with a private and accredited investor, JSJ Capital, in the amount of
$50,000, unsecured, with principal and interest amounts due and payable
upon maturity on November 10, 2015 (the "JSJ #2"). After six months, the
note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
November 18, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Chicago Venture Group, in the
amount of $50,000, unsecured, with principal and interest amounts due
and payable upon maturity on November 18, 2015 (the "CVG #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
November 19, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Iconic Capital, in the amount of
$100,000, unsecured, with principal and interest amounts due and
payable upon maturity on November 19, 2015 (the "ICONIC #2"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
December 4, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Sojourn Investments, in the
amount of $15,000, unsecured, with principal and interest amounts due
and payable upon maturity on December 4, 2015 (the "SOJOURN #1"). After
six months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
On
December 16, 2014, the Company entered in convertible note agreement
with a private and accredited investor, Union Capital, in the amount of
$100,000, unsecured, with principal and interest amounts due and payable
upon maturity on December 16, 2015 (the "UNION #2"). After six months,
the note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
January 16, 2015, the Company entered in convertible note agreement
with a private and accredited investor, Mud Lake Capital, in the amount
of $50,000, unsecured, with principal and interest amounts due and
payable upon maturity on January 16, 2016 (the "Mud Lake #2"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
January 26, 2015, the Company entered in convertible note agreement
with a private and accredited investor, Eastmore Capital, in the amount
of $64,000, unsecured, with principal and interest amounts due and
payable upon maturity on January 26, 2016 (the "Eastmore #2"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
January 30, 2015, the Company entered in convertible note agreement
with a private and accredited investor, Mud Lake Capital, in the amount
of $50,000, unsecured, with principal and interest amounts due and
payable upon maturity on January 30, 2016 (the "Mud Lake #3"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
February 6, 2015, the Company entered in convertible note agreement
with a private and accredited investor, KBM Worldwide, in the amount of
$50,000, unsecured, with principal and interest amounts due and payable
upon maturity on February 6, 2016 (the "KBM #1"). After six months, the
note holder has the option to convert any portion of the unpaid
principal balance into the Company's common shares at any time. The
Company has determined that the conversion feature in this note is not
indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of this
conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
March 13, 2015, the Company entered in convertible note agreement with a
private and accredited investor, Service Trading Company, in the amount
of $25,000, unsecured, with principal and interest amounts due and
payable upon maturity on March 13, 2016 (the "STC #1"). After six
months, the note holder has the option to convert any portion of the
unpaid principal balance into the Company's common shares at any time.
The Company has determined that the conversion feature in this note is
not indexed to the Company's stock, and is considered to be a derivative
that requires bifurcation. The Company calculated the fair value of
this conversion feature using the Black-Scholes model and the following
assumptions: Risk-free interest rates ranging from .03% to .08%;
Dividend rate of 0%; and, historical volatility rates ranging from
875.95% to 887.82%.
On
March 18, 2015, the Company entered in convertible note agreement with a
private and accredited investor, GW Holdings, in the amount of $25,000,
unsecured, with principal and interest amounts due and payable upon
maturity on March 18, 2016 (the "GW #1"). After six months, the note
holder has the option to convert any portion of the unpaid principal
balance into the Company's common shares at any time. The Company has
determined that the conversion feature in this note is not indexed to
the Company's stock, and is considered to be a derivative that requires
bifurcation. The Company calculated the fair value of this conversion
feature using the Black-Scholes model and the following assumptions:
Risk-free interest rates ranging from .03% to .08%; Dividend rate of 0%;
and, historical volatility rates ranging from 875.95% to 887.82%.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
The
Company issued this Note convertible into shares of the Company's
restricted common stock, in a transaction pursuant to exemptions from
the registration requirements of the Securities Act of 1933, as amended
(the "Securities Act"). The investors of these notes were "accredited
investor," as such term is defined in Rule 501(a) of Regulation D of the
Securities Act. The Transactions were made in reliance upon the
exemption from registration provided by Section 4(2) of the Securities
Act and Rule 506 of Regulation D of the Securities Act. The sale of the
Notes did not involve a public offering and was made without general
solicitation or general advertising. Neither the Notes nor the
underlying shares of Common Stock issuable upon the conversion of the
Notes have been registered under the Securities Act and neither may be
offered or sold in the United States absent registration or an
applicable exemption from registration requirements.
6
. Related Party Transactions
During
the periods ended 30 September 2015, the Company accrued $29,550 for
management fees to officers and directors of the Company.
7. Stockholders' Deficit
Authorized
The total authorized capital consists of
|
10,000,000,000 common shares with par value of $0.00001
|
|
|
|
150,000,000 blank check preferred shares with no par value
|
|
|
|
50,000,000 Series A preferred shares with a par value of $0.001
|
Issued and outstanding
Common Stock
On
3 January 2014, the Company effected a 500 to 1 reverse split of its
common stock. All share references in these condensed consolidated
financial statements have been retroactively adjusted for this split.
During period ended 30 September 2015, the Company had 3,907,897,089 common shares outstanding.
Preferred Stock
Preferred A
On
November 15, 2012, the Company filed a Certificate of Designation for
its Class Series A Preferred Convertible Stock with the Secretary of
State of Nevada designating 50,000,000 shares of its authorized
Preferred Stock as Class A Preferred Convertible Stock. The Class A
Preferred Shares have a par value of $.001 per share. The Class A
Preferred Shares are convertible into shares of the Company's common
stock at a rate of 1 preferred share equals 2 common shares. In
addition, the Class A Preferred Shares rank senior to the Company's
common stock. The Class A Preferred Shares have voting rights equal to
that of the common stockholders and may vote on any matter that common
shareholders may vote. One Class A Preferred Shares is the voting
equivalent of two common shares. The Company has the right, at its
discretion, to redeem the Class A Preferred shares at a price of $.01
per share.
On
February 1, 2013 the Company agreed to issue 47,568,500 shares of its
Class A Preferred Convertible Stock, in exchange for the settlement of
debt of approximately $104,651 to both unrelated parties and certain
officers and directors of the Company. The Class A Preferred shares were
issued at a price of $0.0022 per share. Related forgiveness of debt
income was recorded of $50,730 as of 31 December 2013.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
8. Commitments and Contingencies
The Company is committed to making repayments related to the convertible promissory notes payable.
9 . Fair Value of Financial Instruments
A
fair value hierarchy was established that prioritizes the inputs used
to measure fair value. The hierarchy gives the highest priority to
unadjusted quoted prices in active markets for identical assets or
liabilities (Level 1 measurement) and the lowest priority to
unobservable inputs (Level 3 measurements).
The fair values of the financial instruments were determined using the following input levels and valuation techniques:
|
Level 1:
|
classification
is applied to any asset or liability that has a readily available
quoted market price from an active market where there is significant
transparency in the executed/quoted price.
|
|
Level 2:
|
classification
is applied to assets and liabilities that have evaluated prices where
the data inputs to these valuations are observable either directly or
indirectly, but do not represent quoted market prices from an active
market.
|
|
Level 3:
|
classification
is applied to assets and liabilities when prices are not derived from
existing market data and requires us to develop our own assumptions
about how market participants would price the asset or liability.
|
Our
financial assets and (liabilities) carried at fair value measured on a
recurring basis as of September 30, 2015, consisted of the following:
|
|
|
|
|
|
Fair Value Measurements Using
|
|
|
|
|
|
|
|
|
|
|
Total Fair
|
|
|
Quoted prices in
|
|
|
Significant other
|
|
|
Significant
|
|
|
|
Value at
|
|
|
active markets
|
|
|
observable inputs
|
|
|
Unobservable inputs
|
Description
|
|
|
September 30, 2015
|
|
|
(Level 2)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
2,783,376
|
|
$
|
-
|
|
$
|
2,783,376
|
|
$
|
-
|
Credit Risk
Credit
risk is the risk of an unexpected loss if a customer or counterparty to
a financial instrument fails to meet its contractual obligations and
arises primarily from the Company's cash and cash equivalents. The
Company manages its credit risk relating to cash and cash equivalents by
dealing only with highly-rated United States financial institutions. As
a result, credit risk is considered insignificant.
Currency Risk
The
majority of the Company's cash flows and financial assets and
liabilities are denominated in US dollars, which is the Company's
functional and reporting currency. Foreign currency risk is limited to
the portion of the Company's business transactions denominated in
currencies other than the US dollar.
The
Company monitors and forecasts the values of net foreign currency cash
flow and balance sheet exposures and from time to time could authorize
the use of derivative financial instruments such as forward foreign
exchange contracts to economically hedge a portion of foreign currency
fluctuations. Currently, the Company does not use derivative instruments
to reduce its exposure to foreign currency risk.
Table of Contents
FIRST COLOMBIA GOLD CORP. AND SUBSIDIARY
Notes to condensed consolidated financial statements
September 30, 2015
Liquidity Risk
Liquidity
risk is the risk that the Company will not be able to meet its
financial obligations as they fall due. The Company manages liquidity
risk by continuously monitoring actual and projected cash flows and
matching the maturity profile of financial assets and liabilities. The
Company had a working capital deficit of $4,143,726 at December 31,
2014, and $1,692,016, but management cannot provide assurance that the
Company will ultimately achieve profitable operations or become cash
flow positive, or raise additional debt and/or equity capital.
Other Risks
Unless otherwise noted, the Company is not exposed to significant interest rate risk and commodity price risk.
10. Other receivable
As
of September 30, 2015, the Company has not recorded other receivable
for loan proceeds, where the debt instrument was finalized, but proceeds
were not received until after period end.
11. Subsequent Events
Recent
company events included a Joint Venture agreement with Singa Energy
Solutions, a fuel terminal purchase in North Carolina, a Letter of
Intent signed to acquire 11 convenience stores in Alabama, and the
company signed a Purchase and Sale Agreement to acquire four additional
convenience stores and an automatic car wash.
The
partnership between First Colombia Gold and Singa Energy introduced
plans to provide diesel products to Suriname, the British Virgin
Islands, and other Caribbean destinations, and will expand to other
energy projects within the coming year, including the recently announced
Joint Energy proposals sent to Suriname, Nepal and Belize for the
construction of several photovoltaic facilities in those countries.
The
joint venture also includes plans for the distribution of diesel
products to the company's recently announced convenience store
projects. Once the purchase of these stores is completed,
scheduled for the first quarter of 2016, the company plans to implement
distribution deals to these stores through its recently acquired fuel
terminal, located in Greensboro, North Carolina. This terminal
also allows the company to sell and distribute diesel products to global
operators through its partnership with Singa Energy Solutions.
Table of Contents