Name
|
Location
|
Type
|
||
Billie
the Kid/Lucerne
|
Storey
and Lyon County, Nevada
|
Gold
and silver - open pit test mining
|
||
Como
|
Lyon
County, Nevada
|
Gold
and silver claims
|
||
Gold
Canyon
|
Lyon
County, Nevada
|
Placer
gold claims
|
||
Spring
Valley
|
Lyon
County, Nevada
|
Placer
gold claims
|
||
Big
Mike
|
Pershing
County, Nevada
|
Lode
and Placer copper claims
|
||
Alberta
|
Alberta,
Canada
|
Non-energy
mineral rights, including iron
|
Common
stock offered by the selling stockholders
|
287,925,342
shares
|
Common
stock currently outstanding
|
250,201,992
shares
|
Use
of proceeds
|
We
will not receive any of the proceeds of this offering.
|
OCTBB
Symbol
|
GSPG.OB
|
· |
64,479,010
shares issuable upon the conversion of our November 30, 2004, 8%
convertible notes payable, convertible at a conversion rate of $0.1131
per
share.
|
· |
2,579,160
shares issuable upon conversion of accrued interest as of June 30,
2005 on
our November 30, 2004, 8% convertible notes payable, convertible
at a
conversion rate of $0.1131 per
share.
|
· |
27,751,639
$0.20 warrants issued in connection with our November 30, 2004, 8%
convertible notes payable.
|
· |
60,876,957
shares issuable upon the conversion of our March 31, 2005, 12% secured
convertible debentures payable, convertible at a conversion rate
of
$0.1131 per share.
|
· |
730,525
shares issuable upon conversion of accrued interest as of June 30,
2005 on
our March 31, 2005, 12% secured convertible debentures payable,
convertible at a conversion rate of $0.1131 per
share.
|
· |
3,564,765
shares issuable upon the conversion of our March 18, 2005, 8% convertible
notes payable, convertible at a conversion rate of $0.1131 per
share.
|
· |
35,645
shares issuable upon conversion of accrued interest as of June 30,
2005 on
our 8% March 18, 2005, convertible notes payable, convertible at
a
conversion rate of $0.1131 per
share.
|
Years
Ended December 31,
|
|||||||
2004
|
2003
|
||||||
Statement
of Operations Data:
|
|||||||
Revenue
|
$
|
955,380
|
$
|
0
|
|||
Costs
and expenses:
|
|||||||
Cost
of sales
|
0
|
||||||
Depreciation
and amortization
|
219,834
|
1,118
|
|||||
Reclamation,
Exploration and Test Mining Expenses
|
6,800,011
|
387,557
|
|||||
General
and administrative
|
1,430,596
|
2,214,957
|
|||||
Consulting
and Professional Fees
|
659,931
|
―
|
|||||
Gain
or derivative investments
|
238,620
|
―
|
|||||
Liquidated
damage expense
|
(1,627,308
|
)
|
―
|
||||
Interest
income
|
40,142
|
―
|
|||||
Interest
expense
|
(65,997
|
)
|
1,891
|
||||
Net
loss
|
(9,569,535
|
)
|
(2,601,741
|
)
|
|||
Loss
per share(1)
|
$
|
(0.05
|
)
|
$
|
(0.02
|
)
|
|
December
31,
|
|||||||
2004
|
2003
|
||||||
Balance
Sheet Data:
|
|||||||
Cash
and cash equivalents
|
$
|
1,951,802
|
$
|
364,138
|
|||
Total
assets
|
5,372,837
|
2,998,923
|
|||||
Convertible
notes
|
11,100,649
|
||||||
Total
stockholders’ equity (deficiency)
|
$
|
(8,483,105
|
)
|
1,840,649
|
|||
High
|
Low
|
||||||
2003
|
|||||||
First
quarter
|
$
|
1.05
|
$
|
0.06
|
|||
Second
quarter
|
$
|
0.16
|
$
|
0.01
|
|||
Third
quarter
|
$
|
0.49
|
$
|
0.05
|
|||
Fourth
quarter
|
$
|
0.84
|
$
|
0.27
|
|||
2004
|
|||||||
First
quarter
|
$
|
1.04
|
$
|
0.66
|
|||
Second
quarter
|
$
|
0.85
|
$
|
0.28
|
|||
Third
quarter
|
$
|
0.42
|
$
|
0.17
|
|||
Fourth
quarter
|
$
|
0.22
|
$
|
0.10
|
|||
2005
|
|||||||
First
quarter
|
$
|
0.23
|
$
|
0.06
|
|||
Second
quarter
|
$
|
0.10
|
$
|
0.03
|
|||
December
31, 2004
|
||||
Common
stock, $.000666 par value; 500,000,000 shares authorized; 171,120,482
issued and outstanding(1)
|
113,966
|
|||
Treasury
Stock
|
(67
|
)
|
||
Additional
paid-in capital
|
3,574,272
|
|||
Convertible
notes payable
|
11,100,649
|
|||
Other
liabilities
|
2,754,527
|
|||
Accumulated
deficit
|
(12,171,276
|
)
|
||
Total
shareholders’ deficiency
|
(8,483,105
|
)
|
||
Total
capitalization
|
$
|
5,372,071
|
· |
33,817,594
shares for which share certificates had not been delivered at December
31,
2004, but for which conversion notices were presented in December
2004.
|
· |
64,479,010
shares issuable upon the conversion of our November 30, 2004, 8%
convertible notes payable, convertible at a conversion rate of $0.1131
per
share.
|
· |
2,579,160
shares issuable upon conversion of accrued interest as of May 1,
2005 on
our November 30, 2004, 8% convertible notes payable, convertible
at a
conversion rate of $0.1131 per
share.
|
· |
27,751,639
$0.20 warrants issued in connection with our November 30, 2004, 8%
convertible notes payable.
|
· |
60,876,957
shares issuable upon the conversion of our March 31, 2005, 12% secured
convertible debentures payable, convertible at a conversion rate
of
$0.1131 per share.
|
· |
730,525
shares issuable upon conversion of accrued interest as of May 1,
2005 on
our March 31, 2005, 12% secured convertible debentures payable,
convertible at a conversion rate of $0.1131 per
share.
|
· |
3,564,765
shares issuable upon the conversion of our March 18, 2005, 8% convertible
notes payable, convertible at a conversion rate of $0.1131 per
share.
|
· |
35,645
shares issuable upon conversion of accrued interest as of May 1,
2005 on
our 8% March 18, 2005, convertible notes payable, convertible at
a
conversion rate of $0.1131 per
share.
|
2004
|
2003
|
Difference
|
||||||||
Revenue
|
$
|
955,380
|
$
|
0.0
|
$
|
955,380
|
||||
Exploration
Expense
|
$
|
6,800,011
|
$
|
387,577
|
$
|
6,412,434
|
||||
Liquidated
Damages
|
$
|
1,627,308
|
$
|
0.0
|
$
|
1,627,308
|
||||
Net
Loss
|
($9,569,535
|
)
|
($2,601,741
|
)
|
($6,967,794
|
)
|
Name
|
Location
|
Type
|
||
Billie
the Kid/Lucerne
|
Storey
and Lyon County, Nevada
|
Gold
and silver - open pit test mining
|
||
Como
|
Lyon
County, Nevada
|
Gold
and silver claims
|
||
Gold
Canyon
|
Lyon
County, Nevada
|
Placer
gold claims
|
||
Spring
Valley
|
Lyon
County, Nevada
|
Placer
gold claims
|
||
Big
Mike
|
Pershing
County, Nevada
|
Lode
and Placer copper claims
|
||
Alberta
|
Alberta,
Canada
|
Non-energy
mineral rights, including iron
|
Mineralized
material
|
||||||||||
Tons
|
Avg.
Au opt
|
Waste
tons
|
||||||||
Total
Mineralized Material *
|
4,283,000
|
0.056
|
7,922,000
|
· |
1,931,000
tons of ore @ 0.045 opt with 2,700,000 tons of waste
|
· |
3,758,000
tons of ore @0.047 opt with 5,894,000 tons of
waste
|
Name
|
Age
|
Position
|
||
John
F. Cook
|
65
|
Chairman
of the Board of Directors
|
||
Robert
T. Faber
|
45
|
President,
Chief Executive Officer, and acting- Chief Financial
Officer
|
||
Lisa
S. Boksenbaum
|
32
|
Secretary
and General Counsel
|
||
Christopher
L. Aguilar
|
42
|
Director
|
||
Todd
S. Brown
|
49
|
Director
|
||
Jerrie
W. Gasch
|
72
|
Director
|
||
Stanley
A. Hirschman
|
58
|
Director
|
||
Stephen
B. Parent
|
59
|
Director
|
||
Phil
E. Pearce
|
74
|
Director
|
||
Long-Term
|
||||||||||||||||
Compensation
|
||||||||||||||||
Awards
|
||||||||||||||||
Securities
|
All
Other
|
|||||||||||||||
Annual
Compensation(1)
|
Underlying
|
Compensation
|
||||||||||||||
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Options
(#)
|
($)
|
|||||||||||
Robert
T. Faber(2)
|
2004
|
$
|
115,000
|
$
|
10,000
|
0
|
$
|
0
|
||||||||
President
and Chief
|
2003
|
33,000
|
0
|
0
|
0
|
|||||||||||
Executive
Officer;
Chief
|
||||||||||||||||
Financial
Officer
|
||||||||||||||||
(1)
|
Executive
officers received certain perquisites, the value of which did not
exceed
the lesser of $50,000 or 10% of that officer’s salary and bonus during
fiscal 2004.
|
(2) |
Mr.
Faber has served as President and Chief Executive Officer since September
2004 and Chief Financial Officer since June
2003.
|
· |
each
of our directors and executive
officers,
|
· |
all
of our directors and executive officers as a
group,
|
· |
each
person or entity known by us to own more than 5% of our common stock,
and
|
· |
each
selling shareholder.
|
Shares
Beneficially
Owned
Before
|
|
Shares
Beneficially
Owned After |
|||||||||||||
Name
of Beneficial Owner
|
Offering
|
Shares
Being
|
Offering
|
||||||||||||
Number
(1)
|
Percent
(2)
|
Offered
for
Sale
|
Number
(1)
|
Percent
(2)
|
|||||||||||
Directors
and Executive Officers(3):
|
|||||||||||||||
John
F. Cook
|
6,750,000
|
2.9
|
%
|
―
|
6,750,000
|
2.9
|
%
|
||||||||
Robert
T. Faber
|
1,990,000
|
*
|
|
―
|
1,990,000
|
*
|
|
||||||||
Lisa
S. Boksenbaum
|
10,000
|
* |
―
|
10,000
|
*
|
|
|||||||||
Christopher
L. Aguilar
|
157,775
|
*
|
|
―
|
157,775
|
*
|
|
||||||||
Todd
S. Brown
|
―
|
―
|
|
―
|
―
|
―
|
|
||||||||
Leslie
L. Cahan
|
9,000,000
|
3.8
|
%
|
―
|
9,000,000
|
3.8
|
%
|
||||||||
Jerrie
W. Gasch
|
330,000
|
*
|
|
―
|
330,000
|
*
|
|
||||||||
Stanley
A. Hirschman
|
―
|
*
|
|
―
|
―
|
*
|
|
||||||||
Stephen
B. Parent
|
45,962,750
|
19.6
|
%
|
―
|
45,962,750
|
19.6
|
%
|
||||||||
Phil
E. Pearce
|
―
|
―
|
|
―
|
―
|
―
|
|
||||||||
All directors and executive officers | |||||||||||||||
as
a group (ten persons)
|
64,200,526
|
27.4
|
%
|
—
|
64,200,526
|
27.4
|
%
|
||||||||
5%
Shareholders:
|
|||||||||||||||
John
V. Winfield (4)
|
87,694,050
|
34.6
|
%
|
87,694,050
|
―
|
―
|
|||||||||
Longview
Equity Fund and Longview International Equity Fund (5)
|
28,354,549
|
11.2
|
%
|
28,354,549
|
―
|
―
|
|||||||||
Capital
Ventures International (7)
|
18,903,020
|
7.5
|
%
|
18,903,020
|
|||||||||||
Gamma
Opportunity Capital (8)
|
14,177,273
|
5.7
|
%
|
14,177,273
|
|||||||||||
Longview
Fund, L.P. (9)
|
14,177,273
|
5.7
|
%
|
14,177,273
|
|||||||||||
Other
Selling Shareholders:
|
|||||||||||||||
Alpha
Capital Aktiengesellschaft
|
9,451,511
|
3.9
|
%
|
9,451,511
|
―
|
―
|
|||||||||
Stonestreet
Limited Partnership
|
6,616,056
|
2.7
|
%
|
6,616,056
|
―
|
―
|
|||||||||
Bristol
Investment Fund, Ltd.
|
5,670,909
|
2.4
|
%
|
5,670,909
|
―
|
―
|
|||||||||
Vertical
Ventures, LLC
|
4,725,747
|
2.0
|
%
|
4,725,747
|
―
|
―
|
|||||||||
Portside
Growth & Opportunity Fund
|
4,725,747
|
2.0
|
%
|
4,725,747
|
―
|
―
|
|||||||||
Smithfield
Fiduciary LLC
|
4,725,747
|
2.0
|
%
|
4,725,747
|
―
|
―
|
|||||||||
Enable
Growth Partners L.P.
|
3,780,602
|
1.6
|
%
|
3,780,602
|
―
|
―
|
|||||||||
MCF
Corporation
|
3,378,070
|
1.4
|
%
|
3,378,070
|
―
|
―
|
|||||||||
Whalehaven
Capital Fund Limited
|
2,835,455
|
1.2
|
%
|
2,835,455
|
―
|
―
|
|||||||||
TCMP3
Partners LLP
|
1,890,291
|
*
|
|
1,890,291
|
―
|
―
|
|||||||||
Genesis
MicroCap
|
1,890,291
|
*
|
|
1,890,602
|
―
|
―
|
|||||||||
A.
Tod Hindin
|
1,345,837
|
*
|
|
1,345,837
|
―
|
―
|
|||||||||
Kenneth
R. Werner Rev Tst DTD 7/20/96
|
1,345,837
|
*
|
|
1,345,837
|
―
|
―
|
|||||||||
Thomas
P. O’Shea, Jr.
|
567,090
|
*
|
|
567,090
|
―
|
―
|
|||||||||
D.
Jonathan Merriman
|
807,504
|
*
|
|
807,504
|
―
|
―
|
|||||||||
Brock
Ganeles
|
672,911
|
*
|
|
672,911
|
―
|
―
|
|||||||||
Elise
Stern
|
672,911
|
*
|
|
672,911
|
―
|
―
|
|||||||||
Craig
E. Sultan
|
719,012
|
*
|
|
719,012
|
―
|
―
|
|||||||||
Carl
Frankson
|
426,465
|
*
|
|
426,465
|
―
|
―
|
|||||||||
Jon
M. Plexico
|
378,056
|
*
|
|
378,056
|
―
|
―
|
|||||||||
Peter
Marcil
|
538,324
|
*
|
|
538,324
|
―
|
―
|
|||||||||
David
Bain
|
538,324
|
*
|
|
538,324
|
―
|
―
|
|||||||||
Steven
R. Sarracino
|
368,605
|
*
|
|
368,605
|
―
|
―
|
|||||||||
Gregory
S. Curhan
|
269,157
|
*
|
|
269,157
|
―
|
―
|
|||||||||
John
Hiestand
|
269,157
|
*
|
|
269,157
|
―
|
―
|
|||||||||
Robert
E. Ford
|
269,157
|
*
|
|
269,157
|
―
|
―
|
|||||||||
Eric
Wold
|
269,157
|
*
|
|
269,157
|
―
|
―
|
|||||||||
Christopher
Aguilar
|
269,157
|
*
|
|
269,157
|
―
|
―
|
|||||||||
Peter
A. Blackwood
|
269,157
|
*
|
|
269,157
|
―
|
―
|
|||||||||
Erik
Franklin
|
472,566
|
*
|
|
472,566
|
―
|
―
|
|||||||||
(1) |
Includes,
when applicable, shares owned of record by such person’s minor children
and spouse and by other related individuals and entities over whose
shares
of common stock such person has custody, voting control, or power
of
disposition. Also includes shares of common stock that the identified
person had the right to acquire within 60 days of June 30,
2005 by the exercise of vested stock
options.
|
(2) |
The
percentages shown include the shares of common stock that the person
will
have the right to acquire within 60 days of June 30, 2005. In calculating
the percentage of ownership, all shares of common stock which the
identified person will have the right to acquire within 60 days of
June
30, 2005 upon the conversion of convertible notes or the exercise
of
warrants or stock options are deemed to be outstanding for the purpose
of
computing the percentage of shares of common stock owned by such
person,
but are not deemed to be outstanding for the purpose of computing
the
percentage of shares of common stock owned by any other
person.
|
(3) |
With
the exception of Messrs. Gasch and Parent, the directors and officers
can
be reached at our company’s offices at 8585 East Hartford Drive, Suite
400, Scottsdale, Arizona 85225. Mr. Gasch’s address is 3174 Luyung Drive,
#2, Rancho Cordova, CA 95742, and Mr. Parent’s address is 16706 N.
109th
Way, Scottsdale, AZ 85255.
|
(4) |
Includes
the following shares : (a) 43,847,021 shares beneficially owned by
John V.
Winfield; (b) 7,307,831 shares beneficially owned by Santa Fe Financial
Corp.; (c) 7,307,831 shares beneficially owned by Portsmouth Square,
Inc.;
and (d) 29,231,367 shares beneficially owned by InterGroup Corporation.
Mr. Winfield is a control person of Santa Fe Financial Corp., Portsmouth
Square, Inc., and InterGroup Corporation. The address for
Mr.
Winfield and his affiliated entities is 820 Moraga Drive, Los Angeles,
California 90049.
|
(5) |
Includes
21,265,919 shares beneficially owned by Longview Equity Fund and
7,088,638
shares beneficially owned by Longview International Equity Fund.
The
address for Longview Equity Fund and Longview International Equity
Fund is
c/o Redwood Grove Capital Management, 600 Montgomery Street,
44th
Floor, San Francisco, California
94111.
|
(6) |
The
address for Jubliee Investment Trust and Pearl Corporate Finance
Limited
is One Great Cumberland Place, London W1H
7AL.
|
(7) |
The
address for Capital Ventures International is c/o Heights Capital
Management, 101 California St., Suite 3250, San Francisco, CA
94111.
|
(8) |
The
address for Gamma Opportunity Capital is 600 Montgomery Street,
44th
Floor, San Francisco, California
94111.
|
(9) |
The
address for Longview Fund, L.P. is c/o Viking Asset Management, LLC,
600
Montgomery Street, 44th
Floor, San Francisco, California
94111.
|
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-2
|
Consolidated
Balance Sheet as of December 31, 2004
|
F-3
|
Consolidated
Statements of Operations for the years ended December 31, 2004 and
2003
|
F-5
|
Consolidated
Statements of Changes in Stockholders’ Deficiency for the years ended
December 31, 2004 and 2003
|
F-6
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2004 and
2003
|
F-8
|
Notes
to Consolidated Financial Statements
|
F-9-22
|
Consolidated
Balance Sheet as of June 30, 2005
|
F-23
|
Consolidated
Statements of Operations for the three month periods ended June 30,
2005
and 2004
|
F-25
|
Consolidated
Statements of Operations for the six month periods ended June 30,
2005 and
2004
|
F-26
|
Consolidated
Statements of Cash Flows for the periods ended June 30, 2005 and
2004
|
F-27
|
December
31, 2004
|
December
31, 2003
|
||||||
(As
Restated)
|
(As
Restated)
|
||||||
ASSETS
|
|||||||
Current
Assets:
|
|||||||
Cash
and cash equivalents
|
$
|
1,951,802
|
$
|
364,138
|
|||
Prepaid
expenses and other current assets
|
149,795
|
440,155
|
|||||
Inventories
|
288,688
|
—
|
|||||
Total
Current Assets
|
2,390,285
|
804,293
|
|||||
PLANT,
EQUIPMENT, AND MINERAL PROPERTIES
|
|||||||
Mineral
properties
|
1,334,837
|
1,334,837
|
|||||
Plant
and Equipment
|
1,159,780
|
614,793
|
|||||
Total
Property and Equipment
|
2,494,617
|
1,949,360
|
|||||
OTHER
ASSETS
|
|||||||
Reclamation
deposit
|
377,169
|
145,000
|
|||||
Equipment
purchase deposit
|
110,000
|
100,000
|
|||||
Total
Other Assets
|
487,169
|
245,000
|
|||||
Total
Assets
|
$
|
5,372,071
|
$
|
2,998,923
|
|||
December
31, 2004
|
December
31, 2003
|
||||||
(As
Restated)
|
(As
Restated)
|
||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
Payable
|
$
|
589,799
|
$
|
108,952
|
|||
Accrued
Expenses
|
792,884
|
49,322
|
|||||
Short-Term
Lease Obligations
|
34,517
|
—
|
|||||
Current
portion of long-term debt
|
11,521,776
|
400,000
|
|||||
Total
Current Liabilities
|
12,938,976
|
558,274
|
|||||
LONG-TERM
DEBT AND OTHER LONG-TERM LIABILITIES
|
|||||||
Long-term
debt, net of current portion
|
243,858
|
600,000
|
|||||
Long-term
lease obligation, net of current portion
|
119,152
|
—
|
|||||
Long-term
reclamation liability
|
553,190
|
—
|
|||||
Total
Long-Term debt and other Long-term Liabilities
|
916,200
|
600,000
|
|||||
Total
Liabilities
|
$
|
13,855,176
|
$
|
1,158,274
|
|||
COMMITMENTS
AND CONTINGENCIES (NOTE 8)
|
|||||||
STOCKHOLDERS’
DEFICIT
|
|||||||
Common
stock, $.000666 par value, 500,000,000 shares
authorized,
|
|||||||
171,120,482
shares issued and outstanding
|
113,966
|
114,970
|
|||||
Treasury
Stock
|
(67
|
)
|
—
|
||||
Additional
paid-in capital
|
3,574,272
|
4,327,420
|
|||||
Accumulated
deficit - Prior years
|
(2,601,741
|
)
|
—
|
||||
Accumulated
deficit - Current year
|
(9,569,535
|
)
|
(2,601,741
|
)
|
|||
Total
Stockholders’ Deficiency
|
(8,483,105
|
)
|
1,840,649
|
||||
Total
Liabilities and Stockholders’ Deficiency
|
$
|
5,372,071
|
$
|
2,998,923
|
|||
Years
Ended
|
|||||||
December
31,
|
|||||||
(As
Restated)
|
|||||||
2004
|
2003
|
||||||
Revenue
from gold sales, net
|
$
|
955,380
|
$
|
―
|
|||
Cost
and Expenses
|
|||||||
Costs
applicable to sales (exclusive of depreciation
and
|
|||||||
amortization
shown separately below)
|
—
|
―
|
|||||
Depreciation
and amortization
|
219,834
|
1,118
|
|||||
Reclamation,
Exploration and Test Mining Expenses
|
6,800,011
|
387,557
|
|||||
General
and Administrative
|
1,430,596
|
2,214,957
|
|||||
Other
|
659,931
|
―
|
|||||
9,110,372
|
2,603,632
|
||||||
Other
Income (Expense):
|
|||||||
Gain
on derivative investments, net
|
238,620
|
―
|
|||||
Liquidated
damages expense (See Note 11)
|
(1,627,308
|
)
|
―
|
||||
Interest
income
|
40,142
|
―
|
|||||
Interest
expense
|
(65,997
|
)
|
1,891
|
||||
(1,414,543
|
)
|
1,891
|
|||||
Net
Loss:
|
(9,569,535
|
)
|
(2,601,741
|
)
|
|||
Net
loss per common share - basic
|
$
|
(0.051
|
)
|
$
|
(0.019
|
)
|
|
Basic
weighted average common shares outstanding
|
186,800,478
|
135,138,181
|
|||||
GOLDSPRING,
INC. f/k/a VISATOR, INC.
|
||||||||||||||||||||||||||||||||||
Common
Stock
|
STATEMENT
OF CHANGES IN SHAREHOLDERS’ DEFICIENCY
|
|||||||||||||||||||||||||||||||||
500,000,000
shares authorized
|
||||||||||||||||||||||||||||||||||
Shares
Issued
|
Shares
Issued
- Forward Stock Split
|
Total
Shares Issued After Forward Stock Split
|
Par
value $.000666 per share
|
Common
Stock Subscribed
|
Stock
Subscrip-tions Receivable
|
Treasury
Stock Subscrip-tions Payable
|
Additional
Paid-in
Capital
|
Treasury
Stock (at cost)
|
Accumulated
Deficit
|
Total
|
||||||||||||||||||||||||
Balance,
December 31, 2002
|
83,699,081
|
$
|
55,745
|
52,947
|
(52,947
|
)
|
$
|
20,000
|
$
|
2,510,427
|
(20,000
|
)
|
(2,614,051
|
)
|
(47,879
|
)
|
||||||||||||||||||
Retirement
of common stock
prior
to stock split
|
(79,500,000
|
)
|
(52,947
|
)
|
(52,947
|
)
|
52,947
|
(20,000
|
)
|
52,947
|
20,000
|
|||||||||||||||||||||||
Balance
after retirement of stock
|
4,199,081
|
2,798
|
2,563,374
|
(2,614,051
|
)
|
(47,879
|
)
|
|||||||||||||||||||||||||||
Stock
Dividend Opening Balance Shares
|
4,199,081
|
419,908
|
4,618,989
|
277
|
(277
|
)
|
||||||||||||||||||||||||||||
Quasi-reorganization
|
(2,614,051
|
)
|
2,614,051
|
|||||||||||||||||||||||||||||||
Common
stock issued to Ecovery for acquisition of mining
interests
|
90,000,000
|
9,000,000
|
99,000,000
|
65,934
|
53,204
|
119,138
|
||||||||||||||||||||||||||||
Common
stock issued for consulting services in March 2003
|
24,000,000
|
2,400,000
|
26,400,000
|
17,582
|
2,062,418
|
2,080,000
|
||||||||||||||||||||||||||||
Common
stock issued for consulting services in August 2003
|
289,000
|
28,900
|
317,900
|
212
|
39,918
|
40,130
|
||||||||||||||||||||||||||||
Common
stock retired
|
(11,735
|
)
|
(1,154
|
)
|
(12,889
|
)
|
(8
|
)
|
1
|
(7
|
)
|
|||||||||||||||||||||||
Common
stock issued for equipment deposit
|
800,000
|
80,000
|
880,000
|
586
|
99,414
|
100,000
|
||||||||||||||||||||||||||||
Issuance
of common stock - private placement
|
1,000,000
|
100,000
|
1,100,000
|
733
|
124,267
|
125,000
|
||||||||||||||||||||||||||||
Issuance
of common stock to Jubilee Investment Trust
|
36,000,000
|
3,600,000
|
39,600,000
|
26,374
|
1,758,634
|
1,785,008
|
||||||||||||||||||||||||||||
Common
stock issued for acquisition of water rights, plant, equipment
and mineral
interests
|
723,149
|
723,149
|
482
|
240,518
|
241,000
|
|||||||||||||||||||||||||||||
Consulting
fees incurred
|
||||||||||||||||||||||||||||||||||
Net
loss
|
(2,601,741
|
)
|
(2,601,741
|
)
|
||||||||||||||||||||||||||||||
Balance
- December 31, 2003, Restated
|
161,198,576
|
15,627,654
|
172,627,149
|
114,970
|
—
|
—
|
—
|
4,327,420
|
—
|
(2,601,741
|
)
|
1,840,649
|
||||||||||||||||||||||
Issuance
of common stock for cash, net of issuance costs
|
22,182,462
|
14,773
|
9,414,008
|
9,428,781
|
||||||||||||||||||||||||||||||
Common
stock issued for consulting services
|
50,000
|
33
|
41,967
|
42,000
|
||||||||||||||||||||||||||||||
Repurchase
and retirement of common stock
|
(2,000,000
|
)
|
(1,332
|
)
|
(148,668
|
)
|
(150,000
|
)
|
||||||||||||||||||||||||||
Stock
buyback and return to treasury
|
(74,933
|
)
|
(67
|
)
|
(75,000
|
)
|
||||||||||||||||||||||||||||
November
Restructuring
|
(21,739,129
|
)
|
(14,478
|
)
|
(9,985,522
|
)
|
(10,000,000
|
)
|
||||||||||||||||||||||||||
Net
loss
|
(9,569,535
|
)
|
(9,569,535
|
)
|
||||||||||||||||||||||||||||||
Balance,
December 31, 2004
|
171,120,482
|
113,966
|
$
|
―
|
$
|
―
|
$
|
―
|
$
|
3,574,272
|
(67
|
)
|
$
|
(12,171,276
|
)
|
$
|
(8,483,105
|
)
|
||||||||||||||||
Years
Ended December 31,
|
|||||||
|
2004
|
2003
|
|||||
(As
Restated)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(9,569,535
|
)
|
$
|
(2,601,741
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
and amortization
|
219,834
|
1,118
|
|||||
Liquidated
damages from March 2004 financing and November 2004
restructuring
|
1,627,308
|
||||||
Consulting
services provided in exchange for common stock
|
42,000
|
2,120,130
|
|||||
(Increase)
decrease in operating assets:
|
|||||||
Inventories
|
(239,439
|
)
|
―
|
||||
Prepaid
and other current assets
|
290,360
|
(440,155
|
)
|
||||
Other
current assets
|
―
|
―
|
|||||
Increase
(decrease) in operating liabilities:
|
|||||||
Accounts
payable
|
480,847
|
108,952
|
|||||
Accrued
expenses
|
216,902
|
―
|
|||||
Reclamation
liability
|
553,190
|
―
|
|||||
Other
|
(13,934
|
)
|
|||||
Total
Adjustments to Reconcile Net Loss Used in Operating Activities
|
3,127,819
|
1,790,045
|
|||||
Net
cash used in operating activities
|
(6,441,716
|
)
|
(811,696
|
)
|
|||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Reclamation
bond deposit
|
(232,169
|
)
|
(145,000
|
)
|
|||
Equipment
deposit
|
(10,000
|
)
|
―
|
||||
Acquisition
of plant and equipment
|
(532,232
|
)
|
(1,589,492
|
)
|
|||
Net
used in investing activities
|
(774,401
|
)
|
(1,734,492
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Net
proceeds from the issuance of common stock
|
9,428,781
|
1,910,008
|
|||||
Principal
payments on Note Payable
|
(400,000
|
)
|
―
|
||||
Purchase
and cancellation of Company’s Common Stock
|
(150,000
|
)
|
―
|
||||
Purchase
of Company’s Common Stock and returned to treasury
|
(75,000
|
)
|
―
|
||||
Proceeds
from the issuance of note payable to related party
|
―
|
1,000,000
|
|||||
Net
cash provided by financing activities
|
8,803,781
|
2,910,008
|
|||||
Net
increase in cash and cash equivalents
|
1,587,664
|
363,820
|
|||||
Cash
and cash equivalents, beginning of year
|
364,138
|
318
|
|||||
Cash
and cash equivalents, end of year
|
$
|
1,951,802
|
$
|
364,138
|
|||
Supplemental
disclosures of non-cash investing and financing
activities:
|
|||||||
Issuance
of common stock for the acquisitions of GoldSpring, LLC. and Ecovat,
LLC
|
―
|
119,138
|
|||||
Issuance
of common stock for the acquisition of The Plum Mining
Company
|
200,000
|
||||||
Issuance
of common stock for an equipment deposit
|
―
|
100,000
|
|||||
Issuance
of common stock for acquisition of water rights
|
41,000
|
||||||
Purchase
of assets under capital leases
|
168,202
|
―
|
|||||
Purchase
of assets by long-term debt
|
63,269
|
―
|
|||||
Convertible
notes issued in connection with November Restructuring
|
11,100,649
|
||||||