DELAWARE
|
16-1400479
|
|
(State
of other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification Number)
|
|
3108
Gabbert Drive, Suite 210
Cameron
Park, CA
|
95682
|
|
(Address
of Principal Executive Offices)
|
Zip
Code
|
|
Issuer's
telephone number: (530)
677-5974
|
Page
|
||
PART
I - FINANCIAL INFORMATION
|
||
PART
II - OTHER INFORMATION
|
||
Page
|
|
April
30,
|
January
31,
|
|||||||
2007
|
2007
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ |
2,479,799
|
$ |
150,647
|
||||
Travel
advance
|
14,737
|
114,737
|
||||||
Deposits
|
7,368
|
7,368
|
||||||
Prepaid
expense
|
135,240
|
140,000
|
||||||
Total
current assets
|
2,637,144
|
412,752
|
||||||
Property,
plant and equipment, net of accumulated depreciation of
$45,639
and $20,850 at April 30, and January 31, 2007,
respectively
|
1,260,275
|
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
|
$ |
5,213,295
|
$ |
2,232,788
|
Current
liabilities
|
||||||||
Accounts
payable
|
$ |
674,588
|
$ |
598,788
|
||||
Accrued
expenses
|
1,253,394
|
1,198,174
|
||||||
Notes
payable
|
128,406
|
130,249
|
||||||
Total
current liabilities
|
2,056,388
|
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 April 30, and
|
||||||||
January
31, 2007, respectively
|
5,830,439
|
3,110,344
|
||||||
Accrued
reclamation costs
|
641,026
|
641,026
|
||||||
Deferred
revenue
|
800,000
|
800,000
|
||||||
Total
long-term liabilities
|
7,271,465
|
4,551,370
|
||||||
Total
liabilities
|
9,327,853
|
6,478,581
|
April
30,
|
January
31,
|
|||||||
2007
|
2007
|
|||||||
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
|
86,637
|
77,839
|
||||||
Additional
paid in capital
|
22,536,334
|
19,434,973
|
||||||
Deficit
accumulated during the development stage
|
(26,737,529 | ) | (23,758,605 | ) | ||||
Total
shareholders' deficit
|
(4,114,558 | ) | (4,245,793 | ) | ||||
Total
liabilities and shareholders' deficit
|
$ |
5,213,295
|
$ |
2,232,788
|
For
the Period
From
January 1,
|
||||||||||||
For
the Three Months Ended April 30,
|
1995
to April
|
|||||||||||
2007
|
2006
|
30,
2007
|
||||||||||
Net
sales
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||
Exploration
and maintenance costs
|
126,681
|
69,510
|
2,021,009
|
|||||||||
Gross
loss
|
(126,681 | ) | (69,510 | ) | (2,021,009 | ) | ||||||
Operating
expenses
|
(985,685 | ) | (247,729 | ) | (16,853,509 | ) | ||||||
Loss
from operations
|
(1,112,366 | ) | (317,239 | ) | (18,874,518 | ) | ||||||
Other
income (expense)
|
||||||||||||
Interest
income
|
5,966
|
-
|
92,718
|
|||||||||
Dividend
income
|
-
|
-
|
30,188
|
|||||||||
Other
income
|
-
|
-
|
6,565
|
|||||||||
Adjustments
to fair value of
derivatives
|
(1,623,255 | ) | (290,847 | ) | (2,277,166 | ) | ||||||
Interest
expense
|
(247,959 | ) | (85,990 | ) | (3,253,971 | ) | ||||||
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)
|
(1,865,248 | ) | (376,837 | ) | (6,919,903 | ) | ||||||
Net
loss
|
$ | (2,977,614 | ) | $ | (694,078 | ) | $ | (25,794,424 | ) | |||
Basic
and diluted loss per share
|
$ | (0.04 | ) | $ | (0.01 | ) | ||||||
Basic
and diluted weighted-average
shares
outstanding
|
80,160,412
|
68,356,881
|
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Three Months Ended April 30, 2007 and 2006
|
||||||||||||
and
for the Period from January 1, 1995 to April 30,
2007
|
||||||||||||
For
the Period
|
||||||||||||
From
January 1,
|
||||||||||||
For
the Three Months Ended April 30,
|
1995
to April
|
|||||||||||
2007
|
2006
|
30,
2007
|
||||||||||
Cash
flows from operating activities
|
||||||||||||
Net
loss
|
$ | (2,977,614 | ) | $ | (694,078 | ) | $ | (25,794,424 | ) | |||
Adjustments
to reconcile net loss to net cash
|
||||||||||||
used
in operating activities
|
||||||||||||
Accretion
of warrants issued as a debt discount
|
10,553
|
-
|
1,298,328
|
|||||||||
Accretion
of beneficial conversion
|
-
|
-
|
107,468
|
|||||||||
Accretion
of debt discount
|
150,931
|
54,629
|
402,603
|
|||||||||
Adjustments
to fair value of derivatives
|
1,623,255
|
290,847
|
2,277,167
|
|||||||||
Loss
from joint
venture
|
-
|
-
|
859,522
|
|||||||||
Loss
on sale of marketable securities
|
-
|
-
|
281,063
|
|||||||||
Depreciation
and amortization
|
39,649
|
9,086
|
228,534
|
|||||||||
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
|
183,933
|
-
|
2,123,954
|
|||||||||
Assigned
value of stock options issued for compensation
|
27,063
|
76,774
|
||||||||||
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
|
-
|
-
|
4,500
|
|||||||||
Deferred
reclamation costs
|
-
|
-
|
(194,742 | ) | ||||||||
Prepaid
expenses
|
4,760
|
-
|
(138,140 | ) | ||||||||
Reclamation
bonds
|
-
|
-
|
185,000
|
|||||||||
Other
assets
|
-
|
-
|
(1,600 | ) | ||||||||
Increase
(decrease) in
|
||||||||||||
Accounts
payable
|
75,800
|
(141,223 | ) |
393,628
|
||||||||
Accrued
expenses
|
55,220
|
(59,060 | ) |
1,809,050
|
||||||||
Net
cash used by operating activities
|
(1,130,319 | ) | (544,189 | ) | (11,155,713 | ) | ||||||
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
|
(357,035 | ) | (32,287 | ) | (4,257,422 | ) | ||||||
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
|
(357,035 | ) | (32,287 | ) | (4,867,267 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Proceeds
from the issuance of common stock
|
2,908,349
|
100,000
|
11,118,890
|
|||||||||
Proceeds
from notes payable
|
910,000
|
180,000
|
9,306,048
|
|||||||||
Principal
repayments of notes payable
|
(1,843 | ) | (5,000 | ) | (2,497,183 | ) | ||||||
Repayment
of advances to affiliate
|
-
|
-
|
(231,663 | ) | ||||||||
Deferred
revenue
|
-
|
-
|
800,000
|
|||||||||
Net
cash provided by financing activities
|
3,816,506
|
275,000
|
18,496,092
|
|||||||||
Net
increase in cash
|
2,329,152
|
(301,476 | ) |
2,473,112
|
||||||||
Cash,
beginning of year
|
150,647
|
700,224
|
6,687
|
|||||||||
Cash,
end of year
|
$ |
2,479,799
|
$ |
398,749
|
$ |
2,479,799
|
FIRSTGOLD
CORP.
|
||||||||||||
(AN
EXPLORATION STAGE COMPANY)
|
||||||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||||||
For
the Three Months Ended April 30, 2007 and 2006
|
||||||||||||
and
for the Period from January 1, 1995 to April 30,
2007
|
||||||||||||
Supplemental
cash flow information for the three months ended April 30, 2007 and
2006
and January 1, 1995
|
||||||||||||
through
April 30, 2007 as follows:
|
||||||||||||
For
the Period
|
||||||||||||
From
January 1,
|
||||||||||||
For
the Three Months Ended April 30,
|
1995
to April
|
|||||||||||
2007
|
2006
|
30,
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
|
$ |
-
|
$ |
-
|
$ |
1,173,406
|
||||||
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
|
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 note payable |
28,406
|
|||
The
note does not bear any interest and is due in December
2007. The loan is secured by a Caterpillar loader.
|
||||
Total notes payable | $ |
128,406
|
·
|
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 April 30, 2007.
|
·
|
$1,623,255
of expense for the three months ended April 30, 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 $150,931 for the three months ended April 30,
2007.
|
Derivative
liabilities
|
$ |
4,546,098
|
||
Convertible
debenture
|
3,650,000
|
|||
Unamortized
discount
|
(456,225 | ) | ||
Deferred
financing costs
|
(1,909,434 | ) | ||
Total
convertible debt
|
||||
and
financing costs
|
$ |
5,830,439
|
Expected life |
1.5
years
|
Risk free interest rate |
4.66%
|
Volatility |
75.1%
|
Expected dividend yield |
None
|
Number
of Shares
|
Weighted-Average
Exercise Price
|
|||||||
Outstanding, January 31, 2007 | 26,592,866 | $ | 0.32 | |||||
Exercised
|
(3,577,463 | ) | $ | (0.17 | ) | |||
Granted
|
3,403,866 | $ | 0.40 | |||||
Outstanding, April 30, 2007 | 26,419,269 | $ | 0.35 | |||||
Exercisable, April 30, 2007 | 26,419,269 | $ | 0.35 |
|
|
|
|
|
|
Weighted
Ave.
|
|
|
Aggregate
|
|
||
|
|
#
of Shares
|
|
|
Exercise
Price
|
|
|
Intrinsic
Value
|
|
|||
Outstanding
as of January 31, 2007
|
|
|
2,350,000
|
|
|
$
|
0.46
|
|
|
$
|
0
|
|
Granted
|
|
|
750,000
|
|
|
$
|
0.47
|
|
|
$
|
0
|
|
Exercised
|
|
|
0
|
|
$
|
0
|
|
|
|
|
|
|
Cancelled
|
|
|
0
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Outstanding
as of October 31, 2006
|
|
|
3,100,000
|
|
|
$
|
0.51
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable
as of October 31, 2006
|
|
|
650,000
|
|
|
$
|
0.53
|
|
|
$
|
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
|
|
450,000
|
|
2.25
|
|
$0.24
|
|
112,500
|
|
$0.24
|
$0.50
|
|
1,900,000
|
|
2.00
|
|
$0.50
|
|
725,000
|
|
$0.50
|
$0.65
|
750,000
|
1.00
|
$0.65
|
375,000
|
$0.65
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
3,100,000
|
|
2.75
|
|
$0.47
|
|
1,212,500
|
|
$0.52
|
·
|
Gold
prices, and to a lesser extent, silver
prices;
|
·
|
Current
mineralization at the Relief Canyon Mine are estimated by us (based
on
past exploration by Firstgold and work done by
others).
|
·
|
Our
proposed exploration of properties now include 146 millsite and unpatented
mining claims contained in about 1000 acres of the Relief Canyon
Property
and the 35,000 acre Antelope Peak
property.
|
·
|
Our
operating plan is to commence exploration work on the Relief Canyon
mining
property during 2007. We expect this exploration program to
continue through the end of 2007. During 2007, we plan to
resume heap leaching at the Relief Canyon mine and we anticipate
realizing
production revenue from the Relief Canyon mine
thereafter. Through the sale of additional securities and/or
the use of joint ventures, royalty arrangements and partnerships,
we
intend to progressively enlarge the scope and scale of our exploration,
mining and processing operations, thereby potentially increasing
our
chances of locating commercially viable ore deposits which could
increase
both our annual revenues and ultimately our net profits. Our
objective is to achieve annual growth rates in revenue and net profits
for
the foreseeable future.
|
·
|
We
expect to make capital expenditures in calendar years 2007, 2008
and 2009
of between $10 million and $15 million, including costs related to
the
exploration, development and operation of the Relief Canyon mining
property. We will have to raise additional outside capital to
pay for these activities and the resumption of exploration activities
and
possible future production at the Relief Canyon
mine.
|
·
|
Additional
funding or the utilization of other venture partners will be required
to
fund exploration, research, development and operating expenses at
the
Antelope Peak property. In the past we have been dependent on
funding from the private placement of our securities as well as loans
from
related and third parties as the sole sources of capital to fund
operations.
|
|
(a)
|
significant
underperformance relative to expected historical or projected future
operating results,
|
|
(b)
|
significant
changes in the manner of its use of the acquired assets or the strategy
of
its overall business, and
|
(c)
|
significant
negative industry or economic
trends.
|
FIRSTGOLD CORP. | |||
Dated: June
19, 2007
|
By:
|
/s/ SCOTT DOCKTER | |
A.
Scott Dockter, President and Chief Executive Officer
|
|||
/s/ JAMES KLUBER | |||
James
Kluber, Principal Accounting Officer and Chief Financial
Officer
|