NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
(Unaudited)
| 1. | BASIS
OF PRESENTATION AND NATURE OF OPERATIONS |
Organization
Lode-Star
Mining Inc. (the Company) was incorporated in the State of Nevada, U.S.A., on December 9, 2004. The Companys principal
executive offices are in Reno, Nevada. The Company was originally formed to acquire exploration stage natural resource properties.
On
January 14, 2022, the Company formally returned its 20% undivided interest in the Goldfield Bonanza Project to Lode Star Gold, Inc.,
the optionor of that property (LSG), pursuant to a settlement and termination agreement (the Settlement Agreement).
On
December 28, 2021, the Company acquired from Sapir Pharmaceuticals, Inc., a Delaware corporation (Sapir), all of the assets
used in connection with the proprietary stabilized formulation of the Epigallocatechin-gallate (EGCG) molecule for further pharmaceutical
development. On June 6, 2022, the Company and Sapir agreed to rescind the acquisition due to circumstances beyond either partys
control. In connection with the rescission, the Company reinstated $2,246,146 in debt owed to LSG that was previously forgiven under
the Settlement Agreement in order to facilitate the Sapir transaction.
On
June 21, 2022 the Company, LSG and certain related party creditors agreed to convert an aggregate of $2,601,207 in debt owed to those
parties into 70,302,906 shares of the Companys common stock at a price of $0.037 per share.
At
present, the Company has no current business project and no cash generating operations. Management is actively seeking business opportunities.
Going
Concern
The
accompanying unaudited interim financial statements have been prepared assuming the Company will continue as a going concern. The future
of the Company is dependent upon its ability to establish a business and to obtain new financing to execute its business plan. As shown
in the accompanying financial statements, the Company has had no revenue and has incurred accumulated losses of $4,253,207 as of September
30, 2022. These factors raise substantial doubt about the Companys ability to continue as a going concern. To continue as a going
concern, the Company will need, among other things, additional capital resources. The Company is significantly dependent upon its ability
and will continue to attempt to secure additional equity and/or debt financing. There are no assurances that the Company will be successful
and without sufficient financing, it would be unlikely for the Company to continue as a going concern. These financial statements do
not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification
of liabilities that might be necessary in the event the Company cannot continue in existence.
Basis
of Presentation
The
unaudited interim financial information furnished herein reflects all adjustments which, in the opinion of management, are necessary
to fairly state the Companys financial position and the results of its operations for the periods presented. These financial statements
should be read in conjunction with the Companys financial statements and notes thereto included in the Companys report
on Form 10-K for the year ended December 31, 2021. The Company assumes that the users of the interim financial information herein have
read, or have access to, the audited financial statements for the preceding fiscal year, and that the adequacy of additional disclosure
needed for a fair presentation may be determined in that context. Accordingly, footnote disclosures, which would substantially duplicate
the disclosures contained in the Companys financial statements for the fiscal year ended December 31, 2021, have been omitted.
The results of operations for the nine months ended September 30, 2022 are not necessarily indicative of results for the entire year
ending December 31, 2022.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
(Unaudited)
| 2. | SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES |
The
financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States
(GAAP). Because a precise determination of many assets and liabilities is dependent upon future events, the preparation
of financial statements for a period necessarily involves the use of estimates which have been made using careful judgment. All dollar
amounts are in U.S. dollars unless otherwise noted. The financial statements have, in managements opinion, been properly prepared
within reasonable limits of materiality.
The
Company has implemented all applicable new accounting pronouncements that are in effect. Those pronouncements did not have any material
impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting
pronouncements that have been issued that might have a material impact on its financial position or results of operations.
| 3. | PHARMACEUTICAL
DEVELOPMENT PROJECT |
On
December 28, 2021, the Company entered into an asset purchase agreement with Sapir (the Purchase Agreement), pursuant to
which the Company acquired all of the assets of Sapir used in connection with the proprietary stabilized formulation of the Epigallocatechin-gallate
(EGCG) molecule for further pharmaceutical development (the Assets). The consideration to be paid by the Company for the
Assets was 1,000,000 shares of Series A Convertible Preferred Stock (the Preferred Stock) nominally valued at $1.00 per
share. Each share of Preferred Stock entitled Sapir to 450 votes per share and was convertible into 450 shares of the Companys
common stock.
The
Company recorded the transaction as an asset acquisition as management concluded that all of the gross value received was related to
the Assets. The fair value of the assets acquired was estimated to be $2,186,917 using Level 2 of the fair value hierarchy. Further,
as the Assets were still in development at the time of acquisition, management concluded that there was no alternative future use for
the Assets and recorded a charge to acquired in-process research and development expense of $2,186,917 at the closing of the transaction,
which consisted of the value assigned to the Preferred Stock to be issued in connection with the Purchase Agreement which was recorded
in equity as of December 31, 2021.
On
June 6, 2022, the Company and Sapir entered into an agreement to rescind the acquisition due to circumstances beyond either partys
control. As a result, the Company recognized a recovery of $2,186,917 during the nine months ended September 30, 2022 (2021 - $Nil) representing
the reversal the fair value of the Preferred Stock that was to be issued to Sapir in accordance with the Purchase Agreement.
Capitalization
The
authorized capital of the Company is 500,000,000 shares of capital stock, divided into 480,000,000 shares of common stock with a par
value of $0.001 per share, and 20,000,000 shares of preferred stock with a par value of $0.001 per share. The Company reserved 10,000,000
shares of common stock for issuance under its 2016 Omnibus Equity Incentive Plan. The Company has issued 120,937,442 common shares and
no preferred shares. During period ended September 30, 2022, the Company issued 70,302,906 shares of common stock pursuant to debt conversion
agreements with LSG and certain related party creditors in the aggregate amount of $2,601,207.
Options
Summary
of option activity in the current six-month period and options outstanding (all fully vested) at September 30, 2022:
Schedule
of Options Outstanding
| |
Options Outstanding | | |
Weighted Average Life Remaining (Years) | | |
Intrinsic Value | |
| |
| | |
| | |
| |
Balance December 31, 2021 | |
| 9,950,000 | | |
| 0.20 | | |
$ | 348,250 | |
Expired | |
| (9,950,000 | ) | |
| | | |
| | |
Balance September 30, 2022 | |
| - | | |
| - | | |
$ | - | |
On
February 22, 2022, all 9,950,000 options that were previously outstanding expired.
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
(Unaudited)
| 5. | RELATED
PARTY TRANSACTIONS AND AMOUNTS DUE |
During
the period ended September 30, 2022, the Company terminated its mineral option agreement with LSG and entered in the Settlement Agreement,
with the result that the Company returned its 20% undivided interest in and to the Goldfield Bonanza Project to LSG, the Companys
majority shareholder. In exchange, LSG agreed to forgive all the amounts owing by the Company to LSG under the option agreement, which
included principal and interest amounts totaling $2,246,146.
During
the period ended September 30, 2022, as a result of the rescission agreement with Sapir, the Company entered a debt reinstatement agreement
with LSG whereby $2,246,146 of debt was reinstated by the Company to be subsequently settled via the issuance of common stock. The resulting
loss from the reinstatement of debt was recognized within stockholders deficiency.
During
the period ended September 2022, the Company had the following transactions with related parties:
| i) | During
the period ended September 30, 2022, the Company received $25,764 in bridge loan vendor financing and $59,315 in bridge loan direct financing.
The loans had no specific terms of repayment and were non-interest bearing; |
| ii) | During
the period ended September 30, 2022, the Company incurred $50,000 (2021 - $75,000) in consulting fees payable to a company controlled
by the Companys President; |
| iii) | On
June 21 , 2022, the Company converted $2,322,487 in bridge loan vendor financing, bridge loan direct financing and reinstated debt
owed to LSG into 62,769,918 shares of common stock with a fair value of $2,322,487; |
| iv) | On
June 8, 2022, the Company converted $42,942 in debt owed to the controlling shareholder of LSG into 1,160,583 shares of common stock
with a fair value of $42,942; and |
| v) | On
June 8, 2022, the Company converted $235,779 in past due compensation owed to the Companys CEO and President into 6,372,405 shares
of common stock with a fair value of $235,779. |
At
September 30, 2022, the Company had the following amounts due to related parties:
| i) | $1,320
(December 31, 2021 - $Nil) in bridge loan vendor financing; with no specific terms of repayment, due to LSG, the Companys majority
shareholder with no accrued interest payable; |
| ii) | $7,000
(December 31, 2021 - $Nil) in bridge loan direct financing; with no specific terms of repayment, due to LSG, the Companys majority
shareholder with no accrued interest payable; |
| iii) | $Nil
(December 31, 2021 - $3,950): unsecured; non-interest bearing; with no specific terms of repayment, due to the controlling shareholder
of LSG; and |
| iv) | $Nil
(December 31, 2021: $33,939): unsecured; interest at 5% per annum; with no specific terms of repayment, due to the controlling shareholder
of LSG. Accrued interest payable on the loan at March 31, 2022 was $Nil (December 31, 2021: $3,584). |
At
September 30, 2022, total interest accrued on the above related party loans was $Nil (December 31, 2021 - $3,584).
During
the period ended September 30, 2022, the Company incurred $Nil (2021 - $75,000) in mineral option fees payable to LSG.
During
the period ended September 30, 2022, there was a $1,050 foreign exchange loss (2021 - $10 gain) due to a related party loan amount in
non-US currency. No stock-based compensation to related parties was incurred during the current period or in 2021.
At
September 30, 2022, $Nil (December 31, 2021 - $183,500) consulting fees were outstanding and included in Accounts Payable. A further
$Nil included in Accounts Payable at that date was owing to the same company controlled by the President, for expenses outstanding (December
31, 2021 - $1,779).
LODE-STAR
MINING INC.
NOTES
TO INTERIM FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
(Unaudited)
ASC
Topic 820-10 establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy
prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market.
These tiers include:
|
■ |
Level
1 – defined as observable inputs such as quoted prices in active markets; |
|
■ |
Level
2 – defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and |
|
■ |
Level
3 – defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own
assumptions. |
The
Companys financial instruments consist of cash, accounts payable and accrued liabilities, and due to related parties. The Company
is not exposed to significant interest, currency or credit risks arising from these financial instruments. Pursuant to ASC 820 and 825,
the fair value of cash is determined based on Level 1 inputs, which consist of quoted prices in active markets for identical
assets. Accounts payable and accrued liabilities and amounts due to related parties are measured using Level 2 inputs as
there are no quoted prices in active markets for identical instruments. The carrying values of cash, accounts payable and accrued liabilities,
and amounts due to related parties approximate their fair values due to the immediate or short-term maturity of these financial instruments.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited
financial statements and related notes appearing elsewhere in this quarterly report. In addition to historical financial information,
the following discussion includes certain forward-looking statements that reflect our plans, estimates and our current views with respect
to future events and financial performance. Forward-looking statements are often identified by words like: believe, expect, estimate,
anticipate, intend, project and similar expressions, or words which, by their nature, refer to future events. You should not place undue
certainty on these forward-looking statements, which apply only as of the date of this report. Except as required by applicable law,
including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these
statements to actual results.