REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders
US Tungsten, Corp.
We
have audited the accompanying balance sheets of US Tungsten, Corp. (An Exploration Stage Company) as of May 31, 2013 and 2012,
and the related statements of operations, stockholders equity (deficit), and cash flows for the years ended May 31, 2013
and 2012 and from inception (January 10, 2007) to May 31, 2013. US Tungsten, Corp.s management is responsible for these
financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.
We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control
over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness
of the companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In
our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of US
Tungsten, Corp. as of May 31, 2013 and 2012, and the results of its operations and its cash flows for the years ended May 31,
2013 and 2012 and for the period from inception (January 10, 2007) to May 31, 2013 in conformity with accounting principles generally
accepted in the United States of America.
As
described in Note 13, these financial statements has been restated as the Company discovered and realized that Independent Association
agreement entered into on May 23, 2013 with Barry Wattenberg, appointing him as the Executive of the Company, was not considered
and the effect of the compensation agreed upon in the agreement was not recorded during the audit period May 31, 2013. The Company
intends to file an amended 10K/A for the year ended May 31, 2013 correcting the errors and file the financials with corrected
numbers.
The
accompanying financial statements have been prepared assuming the company will continue as a going concern. As discussed in Note
1 to the financial statements, the Company has suffered recurring losses from operations, which raises substantial doubt about
its ability to continue as a going concern. Managements plans in regard to these matters are also described in Note 1.
The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
De Joya Griffith, LLC
|
Henderson, Nevada
|
September 9, 2013 (Except Note 13 as
stated above, for which the date is
February 25, 2014)
|
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Balance Sheets
|
|
(Expressed in U.S. Dollars)
|
|
(Audited)
|
|
|
|
May 31,
2013
|
|
|
May 31,
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
121,849
|
|
|
$
|
459
|
|
Prepaid expenses
|
|
|
12,753
|
|
|
|
-
|
|
Advance on mineral claims
|
|
|
67,000
|
|
|
|
-
|
|
Total current assets
|
|
|
201,602
|
|
|
|
459
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mineral claims (Note 5)
|
|
|
50,000
|
|
|
|
-
|
|
Website – net of amortization (Note 4)
|
|
|
3,556
|
|
|
|
-
|
|
Total other assets
|
|
|
53,556
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
255,158
|
|
|
$
|
459
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities (Note 6)
|
|
$
|
34,846
|
|
|
$
|
5,877
|
|
Other loans (Note 12 )
|
|
|
11,641
|
|
|
|
-
|
|
Due to related party (Note 9)
|
|
|
109,178
|
|
|
|
124,598
|
|
Letter of credit, net of beneficial conversion
feature discount of $172,967 and $0, respectively (Note 10)
|
|
|
153,033
|
|
|
|
-
|
|
Total current liabilities
|
|
|
308,698
|
|
|
|
130,475
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
308,698
|
|
|
|
130,475
|
|
|
|
|
|
|
|
|
|
|
Stockholders deficit
|
|
|
|
|
|
|
|
|
Common stock $0.001 par value; authorized
2,250,000,000 shares; issued and outstanding: 75,750,000 and 75,750,000, respectively.
|
|
|
75,750
|
|
|
|
75,750
|
|
Additional paid-in capital
|
|
|
1,089,679
|
|
|
|
-
|
|
Stock payable
|
|
|
88,500
|
|
|
|
-
|
|
Deficit accumulated during the exploration stage
|
|
|
(1,307,469
|
)
|
|
|
(205,766
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders deficit
|
|
|
(53,540
|
)
|
|
|
(130,016
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders deficit
|
|
$
|
255,158
|
|
|
$
|
459
|
|
The
accompanying notes are an integral part of the financial statements.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Statements of Operations
|
|
(Expressed in U.S. Dollars)
|
|
(Audited)
|
|
|
|
Year ended
May 31,
2013
|
|
|
Year ended
May 31,
2012
|
|
|
From
Inception
(January 10,
2007) through
May 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on mineral claim
|
|
|
-
|
|
|
|
-
|
|
|
|
13,512
|
|
Legal and accounting
|
|
|
31,589
|
|
|
|
13,500
|
|
|
|
98,198
|
|
General and administrative
|
|
|
64,166
|
|
|
|
24,747
|
|
|
|
142,061
|
|
Management fees
|
|
|
22,500
|
|
|
|
-
|
|
|
|
22,500
|
|
Stock based compensation
|
|
|
876,179
|
|
|
|
-
|
|
|
|
876,179
|
|
Exploration costs
|
|
|
15,057
|
|
|
|
-
|
|
|
|
15,057
|
|
Amortization
|
|
|
444
|
|
|
|
-
|
|
|
|
444
|
|
Total expenses
|
|
|
1,009,935
|
|
|
|
38,247
|
|
|
|
1,167,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(1,009,935
|
)
|
|
|
(38,247
|
)
|
|
|
(1,167,951
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(91,768
|
)
|
|
|
-
|
|
|
|
(91,768
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,101,703
|
)
|
|
$
|
(38,247
|
)
|
|
$
|
(1,259,719
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per common share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
75,750,000
|
|
|
|
75,750,000
|
|
|
|
|
|
The
accompanying notes are an integral part of the financial statements
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Statement of Stockholders’ Equity/ (Deficit)
|
|
From Inception (January 10, 2007) through May 31, 2013
|
|
(Expressed in U.S. Dollars)
|
|
(Audited)
|
|
|
|
Number of
shares issued
|
|
|
Common
Stock
|
|
|
Additional
paid in
capital
|
|
|
Stock
Payable
|
|
|
Deficit
accumulated
during the
exploration stage
|
|
|
Total
stockholders’
equity/(deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 10, 2007
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock for cash ($.001 per share)
|
|
|
12,000,000
|
|
|
|
12,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(7,500
|
)
|
|
|
4,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock for cash ($.004 per share)
|
|
|
37,500,000
|
|
|
|
37,500
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(32,500
|
)
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock for cash ($.02 per share)
|
|
|
26,250,000
|
|
|
|
26,250
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(8,750
|
)
|
|
|
17,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed capital
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3,542
|
)
|
|
|
(3,542
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2007
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(51,292
|
)
|
|
|
24,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(13,324
|
)
|
|
|
(13,324
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2008
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(64,616
|
)
|
|
|
11,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(40,446
|
)
|
|
|
(40,446
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2009
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(105,062
|
)
|
|
|
(29,312
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(26,974
|
)
|
|
|
(26,974
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2010
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(132,036
|
)
|
|
|
(56,286
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(35,483
|
)
|
|
|
(35,483
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2011
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(167,519
|
)
|
|
|
(91,769
|
)
|
Contd..
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
|
|
(An
Exploration Stage Company)
|
|
Statement
of Stockholders’ Equity/ (Deficit)
|
|
From Inception
(January 10, 2007) through May 31, 2013
|
|
(Expressed
in U.S. Dollars)
|
|
(Audited)
|
|
|
|
Number of
shares issued
|
|
|
Common
Stock
|
|
|
Additional
paid in
capital
|
|
|
Stock
Payable
|
|
|
Deficit
accumulated
during the
exploration stage
|
|
|
Total
stockholders’
equity/(deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2011
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(167,519
|
)
|
|
|
(91,769
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(38,247
|
)
|
|
|
(38,247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2012
|
|
|
75,750,000
|
|
|
|
75,750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(205,766
|
)
|
|
|
(130,016
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000 common shares issuable for claims staking
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
42,000
|
|
|
|
-
|
|
|
|
42,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares to be issued for consulting services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
46,500
|
|
|
|
-
|
|
|
|
46,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature of line of credit
|
|
|
-
|
|
|
|
-
|
|
|
|
260,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
260,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation on vested options
|
|
|
-
|
|
|
|
-
|
|
|
|
829,679
|
|
|
|
-
|
|
|
|
-
|
|
|
|
829,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,101,703
|
)
|
|
|
(1,101,703
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2013
|
|
|
75,750,000
|
|
|
$
|
75,750
|
|
|
$
|
1,089,679
|
|
|
$
|
88,500
|
|
|
$
|
(1,307,469
|
)
|
|
$
|
(53,540
|
)
|
On
July 19, 2012, the directors and majority shareholder approved a resolution to forward split the shares on a 1:30 basis, to be
effective August 9, 2012. The number of shares has been retroactively restated to reflect the forward split.
The
accompanying notes are an integral part of the financial statements.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Statement of Cash Flows
|
|
(Expressed in U.S. Dollars)
|
|
(Audited)
|
|
|
|
Year ended
May 31, 2013
|
|
|
Year ended
May 31, 2012
|
|
|
From Inception
(January 10, 2007)
through May 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,101,703
|
)
|
|
$
|
(38,247
|
)
|
|
$
|
(1,259,719
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
444
|
|
|
|
-
|
|
|
|
444
|
|
Amortization of beneficial conversion feature
|
|
|
87,033
|
|
|
|
-
|
|
|
|
91,768
|
|
Stock based compensation
|
|
|
876,179
|
|
|
|
-
|
|
|
|
876,179
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in prepaid expenses
|
|
|
(12,753
|
)
|
|
|
-
|
|
|
|
(12,753
|
)
|
Increase in accounts payable and accrued liabilities
|
|
|
28,969
|
|
|
|
636
|
|
|
|
30,111
|
|
Mineral property expenditures written down
|
|
|
-
|
|
|
|
-
|
|
|
|
13,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(121,831
|
)
|
|
|
(37,611
|
)
|
|
|
(260,458
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of mineral claims
|
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
(63,512
|
)
|
Advance for claim acquisition
|
|
|
(25,000
|
)
|
|
|
|
|
|
|
(25,000
|
)
|
Website development cost
|
|
|
(4,000
|
)
|
|
|
-
|
|
|
|
(4,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(79,000
|
)
|
|
|
-
|
|
|
|
(92,512
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
|
-
|
|
|
|
(13
|
)
|
|
|
-
|
|
Proceeds from sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
27,000
|
|
Contributed capital by related party
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
Proceeds from other loans
|
|
|
11,641
|
|
|
|
-
|
|
|
|
11,641
|
|
Repayment of loan from related party
|
|
|
(122,000
|
)
|
|
|
-
|
|
|
|
(122,000
|
)
|
Proceeds from loan from related party
|
|
|
106,580
|
|
|
|
38,083
|
|
|
|
231,178
|
|
Proceeds from letter of credit
|
|
|
326,000
|
|
|
|
|
|
|
|
326,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
322,221
|
|
|
|
38,070
|
|
|
|
474,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents
|
|
|
121,390
|
|
|
|
459
|
|
|
|
121,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
459
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
121,849
|
|
|
$
|
459
|
|
|
$
|
121,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non – cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature
|
|
$
|
260,000
|
|
|
$
|
-
|
|
|
$
|
260,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock payable for advance on acquisition of mineral claim
|
|
$
|
42,000
|
|
|
$
|
-
|
|
|
$
|
42,000
|
|
The
accompanying notes are an integral part of the financial statements.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 1:
|
Business
and History
|
The
Company was incorporated in the State of Nevada on January 10, 2007. The Company is an Exploration Stage Company as defined by
Guide 7 of the Securities Exchange Commissions Industry Guide and FASB ASC 915
Development Stage Entities.
The Company has begun investigating prospective tungsten opportunities. On July 19, 2012, the Company approved a name change
to US Tungsten Corp. to better reflect its business direction.
The
Company is devoting all of its present efforts to securing and establishing new business and its planned principal operations
have not commenced. Accordingly, no revenue has been derived during the organization period. The Company has experienced recurring
losses and has an accumulated deficit of ($1,259,719) as of May 31, 2013 and has working capital deficit of ($107,096) and ($130,016)
as at May 31, 2013 and May 31, 2012 respectively.
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. Management intends to raise additional funding in the form of equity financing from the
sale of common stock and/or obtain short-term loans from the directors of the Company. However, if the Company is unable to raise
additional capital in the near future, due to the Companys liquidity problems, management expects that the Company will
need to curtail operations, liquidate assets, seek additional capital on less favorable terms and/or pursue other remedial measures.
At
May 31, 2013, the Company was not engaged in a business and had suffered losses from exploration stage activities to date. Although
management is currently attempting to implement its business plan, and is seeking additional sources of equity or debt financing,
there is no assurance these activities will be successful. Accordingly, the Company must rely on its president to perform essential
functions with minimal compensation until a business operation can be commenced. These factors raise substantial doubt about the
ability of the Company to continue as a going concern. The 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.
|
Note 2:
|
Significant
Accounting Policies
|
The
following is a summary of significant accounting policies used in the preparation of these financial statements.
Basis
of presentation
The
financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United
States of America applicable to exploration stage enterprises, and are expressed in U.S. dollars. The Companys fiscal year
end is May 31.
Cash
and cash equivalents
Cash
and cash equivalents include highly liquid investments with original maturities of three months or less.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 2:
|
Significant
Accounting Policies – (
continued
)
|
Mineral
property costs
The
Company has been in the exploration stage since its formation on January 10, 2007 and has not yet realized any revenues from its
planned operations. It is primarily engaged in the acquisition and exploration of mining properties. In accordance with FASB ASC
932 Extractive Activities–Oil and Gas, costs incurred to purchase or acquire a property (whether proved or
unproved reserves) shall be capitalized when incurred. This includes acquisition costs associated with mineral claims. When a
property reaches the production stage, the related capitalized costs will be amortized, using the units of production method on
the basis of periodic estimates of ore reserves, currently no property has reached the production stage. When the Company has
capitalized mineral properties, these properties will be periodically assessed for impairment of value and any diminution in value.
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 Companys title. Such properties
may be subject to prior agreements or transfers and title may be affected by undetected defects.
Environmental
expenditures
The
operations of the Company have been, and may in the future, be affected from time to time, in varying degrees, by changes in environmental
regulations, including those for future reclamation and site restoration costs. Both the likelihood of new regulations and their
overall effect upon the Company vary greatly and are not predictable. The Companys policy is to meet or, if possible, surpass
standards set by relevant legislation, by application of technically proven and economically feasible measures.
Impairment
of Long-Lived Assets
The
Company reviews and evaluates long-lived assets for impairment when events or changes in circumstances indicate that the related
carrying amounts may not be recoverable. The assets are subject to impairment consideration under FASB ASC 360-10-35-17, if events
or circumstances indicate that their carrying amount might not be recoverable. When the Company determines that an impairment
analysis should be done, the analysis will be performed using the rules of FASB ASC 930-360-35, Asset Impairment, and 360-10 through
15-5, Impairment or Disposal of Long-Lived Assets.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
|
|
Note 2:
|
Significant
Accounting Policies – (
continued
)
|
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 FASB 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 loss 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.
Stock-based
compensation
The
Company records stock based compensation in accordance with the guidance in ASC Topic 505 and 718 which requires the Company to
recognize expenses related to the fair value of its employee stock option awards. This eliminates accounting for share-based
compensation transactions using the intrinsic value and requires instead that such transactions be accounted for using a fair-value-based
method. The Company recognizes the cost of all share-based awards on a graded vesting basis over the vesting period of the award.
The
Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance
with FASB ASC 718-10 and the conclusions reached by the FASB ASC 505-50. Costs are measured at the estimated fair market value
of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable.
The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance
commitment or completion of performance by the provider of goods or services as defined by FASB ASC 505-50.
Fair
value of financial instruments
Fair
value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as
of May 31, 2013 and May 31, 2012. The respective carrying value of certain on-balance-sheet financial instruments approximated
their fair values. These financial instruments include cash, prepaid expenses and accounts payable. Fair values were assumed to
approximate carrying values for cash and payables because they are short term in nature and their carrying amounts approximate
fair values or they are payable on demand.
Level
1: The preferred inputs to valuation efforts are quoted prices in active markets for identical assets or liabilities,
with the caveat that the reporting entity must have access to that market. Information at this level is based on direct
observations of transactions involving the same assets and liabilities, not assumptions, and thus offers superior reliability.
However, relatively few items, especially physical assets, actually trade in active markets.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 2:
|
Significant
Accounting Policies – (
continued
)
|
Fair
value of financial instruments -
(continued)
Level
2: FASB acknowledged that active markets for identical assets and liabilities are relatively uncommon and, even when they do exist,
they may be too thin to provide reliable information. To deal with this shortage of direct data, the board provided a second level
of inputs that can be applied in three situations.
Level
3: If inputs from levels 1 and 2 are not available, FASB acknowledges that fair value measures of many assets and liabilities
are less precise. The board describes Level 3 inputs as unobservable, and limits their use by saying they shall
be used to measure fair value to the extent that observable inputs are not available. This category allows for situations
in which there is little, if any, market activity for the asset or liability at the measurement date. Earlier in the standard,
FASB explains that observable inputs are gathered from sources other than the reporting company and that they are
expected to reflect assumptions made by market participants.
Basic
and diluted net loss per share
The
Company follows ASC Topic 260 to account for the earnings per share. Basic earnings per common share (EPS) calculations
are determined by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted
earnings per common share calculations are determined by dividing net income by the weighted average number of common shares and
dilutive common share equivalents outstanding. During periods when common stock equivalents, if any, are anti-dilutive they are
not considered in the computation.
Use
of estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from these estimates.
Concentrations
of credit risk
The
Companys financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and accounts
payable. The Company places its cash and cash equivalents with financial institutions of high credit worthiness. At times, its
cash and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
Risks
and uncertainties
The
Company operates in the resource exploration industry that is subject to significant risks and uncertainties, including financial,
operational, technological, and other risks associated with operating a resource exploration business, including the potential
risk of business failure.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 2:
|
Significant
Accounting Policies – (
continued
)
|
Website
Development Costs
Costs
incurred in developing and maintaining a website are charged to expense when incurred for the planning, content population, and
administration or maintenance of the website. All development costs for the application, infrastructure, and graphics development
are capitalized and subsequently reported at the lower of unamortized cost or net realizable value. Capitalized costs are amortized
using the straight-line basis over a three year estimated economic life of the product.
Asset
Retirement Obligation
The
Company follows ASC 410, Asset Retirement and Environmental Obligations, which requires that an asset retirement obligation (ARO)
associated with the retirement of a tangible long-lived asset be recognized as a liability in the period in which it is incurred
and becomes determinable, with an offsetting increase in the carrying amount of the associated asset. The cost of the tangible
asset, including the initially recognized ARO, is depleted, such that the cost of the ARO is recognized over the useful life of
the asset. The ARO is recorded at fair value, and accretion expense is recognized over time as the discounted liability is accreted
to its expected settlement value. The fair value of the ARO is measured using expected future cash flow, discounted at the Companys
credit-adjusted risk-free interest rate
|
Note 3:
|
Recent
accounting pronouncements
|
The
Company has evaluated the recent accounting pronouncements and believes that none of them will have a material effect on the companys
financial statements.
The
Companys website development costs consist of the following:
|
|
May 31
|
|
|
May 31
|
|
|
|
2013
|
|
|
2012
|
|
Website
|
|
$
|
4,000
|
|
|
$
|
-
|
|
Less - accumulated amortization
|
|
|
(444
|
)
|
|
|
-
|
|
Net fixed assets
|
|
$
|
3,556
|
|
|
$
|
-
|
|
Amortization
of $444 and $nil is included in general and administrative expenses in the statement of operations for the years ended May 31,
2013 and May 31, 2012, respectively.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
Pursuant
to a mineral property purchase agreement dated February 26, 2007, the Company acquired a 100% undivided right, title and interest
in a mineral claim, located in the Alberni Mining Division of British Columbia, Canada for a cash payment of $5,129 and delivery
of a geological report. The Company has paid an additional $6,098 for a geological report and $2,285 in Mineral right renewal
fees. Mineral property acquisition costs are capitalized when incurred. When a property reaches the production stage, the related
capitalized costs will be amortized, using the units of production method on the basis of periodic estimates of ore reserves,
currently no property has reached the production stage. When the Company has capitalized mineral properties, these properties
will be periodically assessed for impairment of value and any diminution in value. During the year ended May 31, 2011, the Company
evaluated the mineral claim and determined that the asset has been impaired because the Company could not project any future cash
flows or salvage value and the asset was not recoverable. Consequently, the Company has recorded an impairment loss
for the full amount of $13,512 for the year ended May 31, 2011.
Pursuant
to a mineral property assignment agreement dated August 21, 2012, the Company acquired an option to acquire a 100% interest in
3 mineral claims in Calvert, Montana, subject to a 2% Net Value Royalty. Consideration for the property was as follows:
Cash
payments totalling $1,000,000 payable as follows:
|
-
|
$5,000
upon the execution of an assignment agreement, (paid);
|
|
-
|
$5,000
on or before October 1, 2012, (paid);
|
|
-
|
$15,000
on or before June 18, 2013;
|
|
-
|
$20,000
on or before June 18, 2014;
|
|
-
|
$25,000
on or before June 18, 2015;
|
|
-
|
$30,000
on or before June 18, 2016;
|
|
-
|
$35,000
on or before June 18, 2017;
|
|
-
|
$40,000
on or before June 18, 2018;
|
|
-
|
$45,000
on or before June 18, 2019;
|
|
-
|
$50,000
on or before June 18, 2020
|
|
-
|
$50,000
every year until $1,000,000 is paid.
|
The
Company has the right to purchase up to 1.8% of the Net Value Royalty for $1,500,000.
On
October 9, 2012 the Company completed the registration and acquisition of 195 newly staked mineral claims located in Calvert,
Montana. The claims were registered on behalf of the Company with the U.S. Department of the Interior, Bureau of Land Management,
at a cost of $12,285. The claims span approximately 3,900 acres and are contiguous with the three claims that constitute
the Companys recently optioned Calvert Property. The newly acquired claims will form part of the Calvert Property for the
purposes of that Option Agreement and will be subject to a 2% net smelter royalty.
On
January 31, 2013 the Company entered into an agreement to stake additional claims in Montana. The Company has advanced $25,000
to stake additional mineral claims located in Calvert, Montana. Once completed, and should our company wish to proceed with
the staking of the Greenstone area we will be required to pay to Dykes Geologic $15,000. The Company also has an obligation to
issue 100,000 shares as part of the acquisition which has been valued at $42,000 and accrued as stock payable.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 5:
|
Mineral
Claim (contd)
|
On
June 6, 2013, the Company filed its geological report on the Property in an 8K.
|
Note 6:
|
Accounts
Payable and Accrued Liabilities
|
Accounts
payable and accrued liabilities are non-interest bearing, unsecured and have settlement dates within one year.
On
July 19, 2012, the directors and majority shareholder passed a resolution to forward split the Companys shares on a 1:30
basis, to be effective August 9, 2012. The number of shares has been retroactively restated to reflect the forward split.
|
a.
|
Authorized
-
The total authorized capital is 2,250,000,000 common shares with a par value of $0.001.
|
|
b.
|
Issued
and outstanding -
The total issued and outstanding capital stock is 75,750,000.
|
|
|
On February 8, 2007, 135,000,000
common shares of the Company were subscribed for cash proceeds of $4,500. Out of these 123,000,000 shares were subsequently
cancelled during the year ended May 31, 2013. (Note 8)
|
|
|
On February 21, 2007, 37,500,000
common shares of the Company were subscribed for cash proceeds of $5,000.
|
|
|
On March 19, 2007, 26,250,000 common
shares of the Company were subscribed for cash proceeds of $17,500.
|
|
|
As of March 19, 2007, the Company
received a total of $27,000 for 75,750,000 shares of common stock.
|
|
|
On February 19, 2013, Company entered
into a share cancellation/return to treasury agreement with Matthew Markin, president, wherein Matthew Markin has agreed to
the cancellation and return to treasury of 123,000,000 share of common stock of Company held by Matthew Markin.
|
|
|
On April 4, 2013, the Board of
Directors of the Company ratified, approved and adopted a Stock Option Plan for the Company in the amount of 8,000,000 shares
with an exercisable period up to 5 years. In the event an optionee ceases to be employed by or to provide services to the
Company for reasons other than cause, any Stock Option that is vested and held by such optionee may be exercisable within up
to three months after the effective date that his position ceases. No Stock Option granted under the Stock Option Plan is
transferable. Any Stock Option held by an optionee at the time of his death may be
|
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 7:
|
Common
Stock (contd)
|
exercised
by his estate within one year of his death or such longer period as the Board of Directors may determine.
On
May 10, 2013, the Company granted 200,000 fully vested stock options to a director of the Company at $0.30 per share expiring
May 10, 2018.
On
May 14, 2013, the Company granted 150,000 fully vested stock options to directors of the Company at $0.30 per share expiring May
14, 2018.
On
May 23, 2013, the Company granted 2,000,000 fully vested stock options to a director of the Company at $0.30 per share expiring
May 23, 2018.
On
May 24, 2013, the Company granted 50,000 fully vested stock options to a director of the Company at $0.30 per share expiring May
24, 2018.
On
May 31, 2013, the Company granted 118,022 fully vested stock options to directors of the
Company
at $0.31 per share expiring May 31, 2018.
During
the year ended May 31, 2013, a total of 2,758,022 options were granted.
The Company recognized stock based consulting expenses totalling $876,179 which was charged to operations. The fair value of each
option granted is estimated at the respective grant date using the Black-Scholes Option Model. The following assumptions were
made in estimating the fair value:
Expected volatility
|
|
381% - 382%
|
Expected life
|
|
5 years
|
Risk-free interest rate
|
|
0.90 – 1.05
|
Dividend yield
|
|
-
|
At
May 31, 2013, the following stock options were outstanding:
Number of
|
|
|
Exercise
|
|
|
|
Shares
|
|
|
Price
|
|
|
Expiry Date
|
|
240,000
|
|
|
$
|
0.30
|
|
|
March 01, 2018
|
|
200,000
|
|
|
$
|
0.30
|
|
|
May 10, 2018
|
|
150,000
|
|
|
$
|
0.30
|
|
|
May 14, 2018
|
|
2,000,000
|
|
|
$
|
0.30
|
|
|
May 23, 2018
|
|
50,000
|
|
|
$
|
0.30
|
|
|
May 24, 2018
|
|
118,022
|
|
|
$
|
0.31
|
|
|
May 31, 2018
|
|
2,758,022
|
|
|
|
|
|
|
|
At
May 31, 2013, no warrants were outstanding.
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 7:
|
Common
Stock (contd)
|
|
c.
|
Stock
payable
–
The
Company
has
accrued
for
various
obligations
to
issue
shares.
|
On
January 31, 2013, the Company has an obligation to issue 100,000 shares in accordance with an agreement to stake additional claims
in Montana. This obligation to issue shares has been accrued at $42,000 and has been recorded as an exploration advance.
On
February 11, 2013, the Company entered into an agreement for consulting services with an unrelated party in an arms length
transaction. The terms of the agreement is 12 months and requires the issuance of 150,000 restricted common shares after the first
three months. The Company has recognized the shares payable under the contract to May 31, 2013 and has accrued $46,500 as stock
payable.
On
February 8, 2013, the Company recorded the fair value of the beneficial conversion feature of funds received from the line of
credit (see note 10), total beneficial conversion feature was recorded to additional paid - in capital in the amount of $160,000.
On
February 19, 2013, the Company recorded the fair value of the beneficial conversion feature of funds received from the line of
credit (see note 10), total beneficial conversion feature was recorded to additional paid - in capital in the amount of $100,000.
|
Note 8:
|
Reclassification
: Stock Split Adjustment
|
Effective
February 19, 2013, the President voluntarily cancelled 123,000,000 shares of his outstanding common stock of the Company which
were cancelled and returned to the pool of the Companys authorized and unissued shares of common stock. These cancelled
shares were previously recorded in the financials at a total of pre-split 135,000,000. Since the shares under this agreement
have been cancelled without the exchange of consideration to reduce number of shares outstanding, the Company considered the change
in capital structure from the cancellation agreement in substance a reverse stock split. In accordance with SAB Topic
4-C, the Company recorded the cancellation retroactively as a reduction to the par value of common stock with a corresponding
increase to additional accumulated deficit.
|
Note 9:
|
Related
Party Transactions
|
As
of May 31, 2013 and May 31, 2012, total advances from a director of the Company were $22,663 and $38,083, respectively and advances
from a former director of the Company were $86,515 and $86,515, respectively. The amounts are unsecured, non interest bearing
and are due on demand.
On
January 15, 2013 and subsequently amended on May 23, 2013, the Company entered into an employment agreement with a director and
senior officer. Terms of employment include monthly payments of $2,500, payment of a signing bonus in the amount of $5,000 cash
(paid) and the issuance of 1,000,000 stock options at a price of $0.30 exercisable for a period of five years. In addition, the
Company will grant 50,000 options at the end of each fiscal quarter at an exercise price fixed at the previous 10 day trading
average plus 10%. The Company has recognized a value of $290,000 for the options granted
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 9:
|
Related
Party Transactions (contd)
|
upon
agreement date and has accrued a proportionate amount of quarterly options to be valued at $1,143. The Company also entered into
an independent association agreement dated May 23, 2013 which called for the issuance of 1,000,000 stock options at a price of
$0.30 exercisable for a period of five years. The Company has recognized a value of $289,995 for the options granted upon agreement
date.
On
February 21, 2013 and subsequently amended on May 10, 2013, the Company entered into a directors association agreement with
a new director. Terms of the agreement include the issuance of 200,000 options at a price of $0.30 exercisable for a period of
five years and payment of $500 per directors meeting attended. In addition, the Company will grant 20,000 options at the
end of each fiscal quarter at an exercise price fixed at the previous 10 day trading average plus 10%. The Company has recognized
a value of $62,000 for the options granted upon agreement date and has accrued a proportionate amount of quarterly options to
be valued at $1,200.
On
March 1, 2013 and subsequently amended on May 14, 2013 the Company entered into a directors advisory agreement with a new
director. Terms of the agreement include the issuance of 50,000 stock options at a price of $0.30 exercisable for a period of
five years and payment of $500 per directors meeting attended. In addition, the Company will grant 50,000 options at the
end of each fiscal quarter at an exercise price fixed at the previous 10 day trading average plus 10%. The Company has recognized
a value of $15,500 for the options granted upon agreement date and has accrued a proportionate amount of quarterly options to
be valued at $971.
On
May 14, 2013 the Company entered into a directors advisory agreement with a new director. Terms of the agreement include
the issuance of 100,000 stock options at a price of $0.30 exercisable for a period of five years and payment of $500 per directors
meeting attended. In addition, the Company will grant 20,000 options at the end of each fiscal quarter at an exercise price fixed
at the previous 10 day trading average plus 10%. The Company has recognized a value of $31,000 for the options granted upon agreement
date and has accrued a proportionate amount of quarterly options to be valued at $971.
On
May 24, 2013 the Company entered into a directors advisory agreement with a new director. Terms of the agreement include
the issuance of 50,000 stock options at a price of $0.30 exercisable for a period of five years and payment of $500 per directors
meeting attended. In addition, the Company will grant 20,000 options at the end of each fiscal quarter at an exercise price fixed
at the previous 10 day trading average plus 10%. The Company has recognized a value of $14,500 for the options granted upon agreement
date and has accrued a proportionate amount of quarterly options to be valued at $400.
On
March 1, 2013, the Company entered into an employment agreement with a senior officer. Terms of the agreement include the issuance
of 200,000 stock options at a price of $0.30 exercisable for a period of five years and payment of $500 per directors meeting
attended. In addition, the Company will grant 100,000 options at the end of each fiscal quarter at an exercise price fixed at
the previous 10 day trading average plus 10%. The Company has recognized a value of $80,000 for the options granted
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 9:
|
Related
Party Transactions (contd)
|
upon
agreement date and has accrued a proportionate amount of quarterly options to be valued at $26,000.
On
February 2, 2013, the Company entered into an agreement for a $1,000,000 line of credit which is convertible into shares of the
Company with an unrelated third party in an arms length transaction. The loan is convertible into shares at a price of $0.30
until February 2, 2014 and bears interest of 5% per year. As at May 31, 2013 a total of $4,735 was charged to interest. Upon conversion
the Company will issue up to 2,000,000 share purchase warrants to purchase 2,000,000 restricted common shares at $0.80 per shares
for a period of three years. The Company and lender have agreed to convert the outstanding balance and interest into shares at
the end of the calendar year.
As
at May 31, 2013, the Company has received $326,000. The Company has determined the value associated with the conversion feature
in connection with the convertible note payable. The Company has determined the note, with a face value of $326,000, to have a
beneficial conversion feature of $260,000. The beneficial conversion feature has been accreted and is being amortized over the
life of the note (which is calendar year end December 31 for each year when the advance is received; being the proposed date of
conversion). As at May 31, 2013, $87,033 had been amortized and expensed as interest. The beneficial conversion feature is valued
under the intrinsic value method.
From
the Companys inception (January 10, 2007) through the year ended May 31, 2013 and 2012, the Company incurred net operating
losses and, accordingly, no provision for income taxes has been recorded. In addition, no benefit for income taxes has been recorded
due to the uncertainty of the realization of any tax assets. As of May 31, 2013 and 2012, the Company had approximately $296,507
and $158,016 of federal and state operating losses. The net operating loss carry forwards, if not utilized, will begin to expire
in 2031.
The
components of the Companys deferred tax asset are as follows:
|
|
May
|
|
|
|
2013
|
|
|
2012
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carry forwards
|
|
|
103,778
|
|
|
|
55,306
|
|
Valuation allowance
|
|
|
(103,778
|
)
|
|
|
(55,306
|
)
|
Total deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
The
valuation allowance for deferred tax assets as of May 31, 2013 and 2012 was $103,778 and $55,306, respectively. In assessing
the recovery of the deferred tax assets, management considers whether it is more likely than not that some portion or all of the
deferred tax assets
US Tungsten Corp.
|
Amended and Restated
|
(fka Stealth Resources Inc.)
|
|
(An Exploration Stage Company)
|
|
Notes to Audited Financial Statements
|
|
(Expressed in U.S. Dollars)
|
|
May 31, 2013
|
|
|
Note 11:
|
Income
Taxes (contd)
|
will
not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income in
the periods in which those temporary differences become deductible. Management considers the scheduled reversals of future
deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. As a result,
management determined it was more likely than not the deferred tax assets would not be realized as of May 31, 2013 and 2012, and
recorded a full valuation allowance.
Reconciliation
between the statutory rate and the effective tax rate is as follows at May 31:
|
|
|
2013 & 2012
|
|
|
|
|
|
|
Federal statutory tax rate
|
|
|
(35.0)%
|
|
Permanent difference and other
|
|
|
35.0%
|
|
On
February 21, 2013, Company entered in to insurance agreement with a third party. As per agreement the Company needs to pay an
annual premium of $17,500.
As
a parallel arrangement, Company entered in to a financing arrangement with IPFS Corporation. As per terms of financing agreement
the company paid a cash down payment of $1,493 on signing of the agreement and the balance amount in 11 monthly installments.
As on May 31, 2013, $11,641 is payable to IPFS Corporation, which is reflected in other loans.
As
of May 31, 2013 and 2012, the Company had prepaid insurance totaling $12,753 and $NIL, respectively. The prepaid insurance
will be expensed on a straight line basis over the remaining life of the insurance policy. During the years ended May
31, 2013 and 2012, the Company recorded $4,746 and $NIL of insurance expenses.
During
the six months ended November 30, 2013, the management of the Company discovered and realized that the Independent Association
agreement entered into on May 23, 2013 with Barry Wattenberg, appointing him as the Executive of the Company, was not considered
and the effect of the compensation agreed upon in the agreement was not recorded during the audit period May 31, 2013 and three
month period ended August 31, 2013. The Company intends to file an amended 10KA for the year ended May 31, 2013 correcting the
errors and file the financials with corrected numbers. The Company also intends to file an amended 10QA for the three month period
ended August 31, 2013 to correct the errors and file financials with the corrected numbers.
US Tungsten Corp.
|
|
Amended and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Balance Sheet
|
|
As Originally
|
|
|
Adjustments
|
|
|
As
|
|
As of May 31, 2013
|
|
Filed
|
|
|
Increase/(Decrease)
|
|
|
Restated
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
121,849
|
|
|
$
|
-
|
|
|
$
|
121,849
|
|
Prepaid expenses
|
|
|
12,753
|
|
|
|
-
|
|
|
|
12,753
|
|
Advance on mineral claims
|
|
|
67,000
|
|
|
|
-
|
|
|
|
67,000
|
|
Total current assets
|
|
|
201,602
|
|
|
|
-
|
|
|
|
201,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mineral claims (Note 5)
|
|
|
50,000
|
|
|
|
-
|
|
|
|
50,000
|
|
Website – net of amortization (Note 4)
|
|
|
3,556
|
|
|
|
-
|
|
|
|
3,556
|
|
Total other assets
|
|
|
53,556
|
|
|
|
-
|
|
|
|
53,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
255,158
|
|
|
$
|
-
|
|
|
$
|
255,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities (Note 6)
|
|
$
|
34,846
|
|
|
$
|
-
|
|
|
$
|
34,846
|
|
Other loans (Note 12)
|
|
|
11,641
|
|
|
|
-
|
|
|
|
11,641
|
|
Due to related party (Note 9)
|
|
|
109,178
|
|
|
|
-
|
|
|
|
109,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Letter of credit, net of beneficial conversion feature discount of $172,967 respectively (Note 10)
|
|
|
153,033
|
|
|
|
-
|
|
|
|
153,033
|
|
Total current liabilities
|
|
|
308,698
|
|
|
|
-
|
|
|
|
308,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
308,698
|
|
|
|
-
|
|
|
|
308,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock $0.001 par value; authorized 2,250,000,000 shares; issued and outstanding: 75,750,000.
|
|
|
75,750
|
|
|
|
-
|
|
|
|
75,750
|
|
Additional paid-in capital
|
|
|
799,684
|
|
|
|
289,995
|
|
|
|
1,089,679
|
|
Stock payable
|
|
|
88,500
|
|
|
|
-
|
|
|
|
88,500
|
|
Deficit accumulated during the exploration stage
|
|
|
(1,017,474
|
)
|
|
|
(289,995
|
)
|
|
|
(1,307,469
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders deficit
|
|
|
(53,540
|
)
|
|
|
-
|
|
|
|
(53,540
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders deficit
|
|
$
|
255,158
|
|
|
$
|
-
|
|
|
$
|
255,158
|
|
US Tungsten Corp.
|
|
Amended and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statements of Operations
|
|
|
|
|
|
|
|
|
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
For the year ended May 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
|
|
|
Adjustments
|
|
|
As
|
|
|
|
Filed
|
|
|
Increase/(Decrease)
|
|
|
Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on mineral claim
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Legal and accounting
|
|
|
31,589
|
|
|
|
-
|
|
|
|
31,589
|
|
General and administrative
|
|
|
64,166
|
|
|
|
-
|
|
|
|
64,166
|
|
Management fees
|
|
|
22,500
|
|
|
|
-
|
|
|
|
22,500
|
|
Stock based compensation
|
|
|
586,184
|
|
|
|
289,995
|
|
|
|
876,179
|
|
Exploration costs
|
|
|
15,057
|
|
|
|
-
|
|
|
|
15,057
|
|
Amortization
|
|
|
444
|
|
|
|
-
|
|
|
|
444
|
|
Total expenses
|
|
|
719,940
|
|
|
|
289,995
|
|
|
|
1,009,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(719,940
|
)
|
|
|
-
|
|
|
|
(1,009,935
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(91,768
|
)
|
|
|
-
|
|
|
|
(91,768
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(811,708
|
)
|
|
$
|
(289,995
|
)
|
|
$
|
(1,101,703
|
)
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statements of Operations
|
|
|
|
|
|
|
|
|
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
From Inception (January 10, 2007) through May 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
|
|
|
Adjustments
|
|
|
As
|
|
|
|
Filed
|
|
|
Increase/(Decrease)
|
|
|
Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on mineral claim
|
|
$
|
13,512
|
|
|
$
|
-
|
|
|
$
|
13,512
|
|
Legal and accounting
|
|
|
98,198
|
|
|
|
-
|
|
|
|
98,198
|
|
General and administrative
|
|
|
142,061
|
|
|
|
-
|
|
|
|
142,061
|
|
Management fees
|
|
|
22,500
|
|
|
|
-
|
|
|
|
22,500
|
|
Stock based compensation
|
|
|
586,184
|
|
|
|
289,995
|
|
|
|
876,179
|
|
Exploration costs
|
|
|
15,057
|
|
|
|
-
|
|
|
|
15,057
|
|
Amortization
|
|
|
444
|
|
|
|
-
|
|
|
|
444
|
|
Total expenses
|
|
|
877,956
|
|
|
|
289,995
|
|
|
|
1,167,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(877,956
|
)
|
|
|
(289,995
|
)
|
|
|
(1,167,951
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(91,768
|
)
|
|
|
-
|
|
|
|
(91,768
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(969,724
|
)
|
|
$
|
(289,995
|
)
|
|
$
|
(1,259,719
|
)
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
For the year ended May 31, 2013
|
|
|
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
Filed
|
|
|
Adjustments
Increase/(Decrease)
|
|
|
As
Restated
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(811,708
|
)
|
|
$
|
(289,995
|
)
|
|
$
|
(1,101,703
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
444
|
|
|
|
-
|
|
|
|
444
|
|
Amortization of beneficial conversion feature
|
|
|
87,033
|
|
|
|
-
|
|
|
|
87,033
|
|
Stock based compensation
|
|
|
586,184
|
|
|
|
289,995
|
|
|
|
876,179
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in prepaid expenses
|
|
|
(12,753
|
)
|
|
|
-
|
|
|
|
(12,753
|
)
|
Increase in accounts payable and accrued liabilities
|
|
|
28,969
|
|
|
|
-
|
|
|
|
28,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(121,831
|
)
|
|
|
-
|
|
|
|
(121,831
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of mineral claims
|
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
(50,000
|
)
|
Advance for claim acquisition
|
|
|
(25,000
|
)
|
|
|
-
|
|
|
|
(25,000
|
)
|
Website development cost
|
|
|
(4,000
|
)
|
|
|
-
|
|
|
|
(4,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash used in investing activities
|
|
|
(79,000
|
)
|
|
|
-
|
|
|
|
(79,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Contributed capital by related party
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from other loans
|
|
|
11,641
|
|
|
|
-
|
|
|
|
11,641
|
|
Repayment of loan from related party
|
|
|
(122,000
|
)
|
|
|
-
|
|
|
|
(122,000
|
)
|
Proceeds from loan from related party
|
|
|
106,580
|
|
|
|
-
|
|
|
|
106,580
|
|
Proceeds from letter of credit
|
|
|
326,000
|
|
|
|
|
|
|
|
326,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
322,221
|
|
|
|
-
|
|
|
|
322,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents
|
|
|
121,390
|
|
|
|
-
|
|
|
|
121,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
459
|
|
|
|
-
|
|
|
|
459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
121,849
|
|
|
$
|
-
|
|
|
$
|
121,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non – cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature
|
|
$
|
260,000
|
|
|
$
|
-
|
|
|
$
|
260,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock payable for advance on acquisition of mineral claim
|
|
$
|
42,000
|
|
|
$
|
-
|
|
|
$
|
42,000
|
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
From Inception (January 10, 2007) through May 31, 2013
|
|
|
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
Filed
|
|
|
Adjustments
Increase/(Decrease)
|
|
|
As
Restated
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(969,723
|
)
|
|
$
|
(289,995
|
)
|
|
$
|
(1,259,719
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
444
|
|
|
|
-
|
|
|
|
444
|
|
Amortization of beneficial conversion feature
|
|
|
91,768
|
|
|
|
-
|
|
|
|
91,768
|
|
Stock based compensation
|
|
|
586,184
|
|
|
|
289,995
|
|
|
|
876,179
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in prepaid expenses
|
|
|
(12,753
|
)
|
|
|
-
|
|
|
|
(12,753
|
)
|
Increase in accounts payable and accrued liabilities
|
|
|
30,111
|
|
|
|
-
|
|
|
|
30,111
|
|
Mineral property expenditures written down
|
|
|
13,512
|
|
|
|
-
|
|
|
|
13,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(260,458
|
)
|
|
|
-
|
|
|
|
(260,458
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of mineral claims
|
|
|
(63,512
|
)
|
|
|
-
|
|
|
|
(63,512
|
)
|
Advance for claim acquisition
|
|
|
(25,000
|
)
|
|
|
-
|
|
|
|
(25,000
|
)
|
Website development cost
|
|
|
(4,000
|
)
|
|
|
-
|
|
|
|
(4,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(92,512
|
)
|
|
|
-
|
|
|
|
(92,512
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from sale of common stock
|
|
|
27,000
|
|
|
|
-
|
|
|
|
27,000
|
|
Contributed capital by related party
|
|
|
1,000
|
|
|
|
-
|
|
|
|
1,000
|
|
Proceeds from other loans
|
|
|
11,641
|
|
|
|
-
|
|
|
|
11,641
|
|
Repayment of loan from related party
|
|
|
(122,000
|
)
|
|
|
-
|
|
|
|
(122,000
|
)
|
Proceeds from loan from related party
|
|
|
231,178
|
|
|
|
-
|
|
|
|
231,178
|
|
Proceeds from letter of credit
|
|
|
326,000
|
|
|
|
|
|
|
|
326,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
474,819
|
|
|
|
-
|
|
|
|
474,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents
|
|
|
121,849
|
|
|
|
-
|
|
|
|
121,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
121,849
|
|
|
$
|
-
|
|
|
$
|
121,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non – cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature
|
|
$
|
260,000
|
|
|
$
|
-
|
|
|
$
|
260,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock payable for advance on acquisition of mineral claim
|
|
$
|
42,000
|
|
|
$
|
-
|
|
|
$
|
42,000
|
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Balance Sheet
|
|
As Originally
|
|
|
Adjustments
|
|
|
As
|
|
As of August 31, 2013
|
|
Filed
|
|
|
Increase/(Decrease)
|
|
|
Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
89,403
|
|
|
$
|
-
|
|
|
$
|
89,403
|
|
Prepaid expenses
|
|
|
9,702
|
|
|
|
-
|
|
|
|
9,702
|
|
Advance on mineral claims
|
|
|
67,000
|
|
|
|
-
|
|
|
|
67,000
|
|
Total current assets
|
|
|
166,105
|
|
|
|
-
|
|
|
|
166,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mineral claims (Note 5)
|
|
|
83,480
|
|
|
|
-
|
|
|
|
83,480
|
|
Website – net of amortization (Note 4)
|
|
|
3,222
|
|
|
|
-
|
|
|
|
3,222
|
|
Total other assets
|
|
|
86,702
|
|
|
|
-
|
|
|
|
86,702
|
|
Total assets
|
|
$
|
252,807
|
|
|
$
|
-
|
|
|
$
|
252,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities (Note 6)
|
|
$
|
29,510
|
|
|
$
|
-
|
|
|
$
|
29,510
|
|
Accrued Management fee due to related party
|
|
|
87,500
|
|
|
|
-
|
|
|
|
87,500
|
|
Other loans (Note 11)
|
|
|
7,266
|
|
|
|
-
|
|
|
|
7,266
|
|
Due to related party (Note 9)
|
|
|
109,178
|
|
|
|
-
|
|
|
|
109,178
|
|
Letter of credit, net of beneficial conversion feature discount of $98,607, respectively (Note 10)
|
|
|
352,393
|
|
|
|
-
|
|
|
|
352,393
|
|
Total current liabilities
|
|
|
585,847
|
|
|
|
-
|
|
|
|
585,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
585,847
|
|
|
|
-
|
|
|
|
585,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock $0.001 par value;
authorized 2,250,000,000 shares; issued and outstanding: 75,750,000, respectively.
|
|
|
75,750
|
|
|
|
-
|
|
|
|
75,750
|
|
Additional paid-in capital
|
|
|
1,004,350
|
|
|
|
300,512
|
|
|
|
1,304,862
|
|
Stock payable
|
|
|
88,500
|
|
|
|
-
|
|
|
|
88,500
|
|
Deficit accumulated during the exploration stage
|
|
|
(1,501,640
|
)
|
|
|
(300,512
|
)
|
|
|
(1,802,152
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ deficit
|
|
|
(333,040
|
)
|
|
|
-
|
|
|
|
(333,040
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ deficit
|
|
$
|
252,807
|
|
|
$
|
-
|
|
|
$
|
252,807
|
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statements of Operations
|
|
|
|
|
|
|
|
|
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
For the three months ended August 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
|
|
|
Adjustments
|
|
|
As
|
|
|
|
Filed
|
|
|
Increase/(Decrease)
|
|
|
Restated
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on mineral claim
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Legal and accounting
|
|
|
6,900
|
|
|
|
-
|
|
|
|
6,900
|
|
General and administrative
|
|
|
19,370
|
|
|
|
-
|
|
|
|
19,370
|
|
Management fees
|
|
|
161,500
|
|
|
|
-
|
|
|
|
161,500
|
|
Stock based compensation
|
|
|
204,666
|
|
|
|
10,517
|
|
|
|
215,183
|
|
Exploration costs
|
|
|
12,655
|
|
|
|
-
|
|
|
|
12,655
|
|
Amortization
|
|
|
333
|
|
|
|
-
|
|
|
|
333
|
|
Total expenses
|
|
|
405,424
|
|
|
|
10,517
|
|
|
|
415,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(405,424
|
)
|
|
|
-
|
|
|
|
(415,941
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(78,742
|
)
|
|
|
-
|
|
|
|
(78,742
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(484,166
|
)
|
|
$
|
(10,517
|
)
|
|
$
|
(494,683
|
)
|
Statements of Operations
|
|
|
|
|
|
|
|
|
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
From Inception (January 10, 2007) through August 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
|
|
|
Adjustments
|
|
|
As
|
|
|
|
|
Filed
|
|
|
|
Increase/(Decrease)
|
|
|
|
Restated
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on mineral claim
|
|
$
|
13,512
|
|
|
$
|
-
|
|
|
$
|
13,512
|
|
Legal and accounting
|
|
|
105,098
|
|
|
|
-
|
|
|
|
105,098
|
|
General and administrative
|
|
|
161,430
|
|
|
|
-
|
|
|
|
161,430
|
|
Management fees
|
|
|
184,000
|
|
|
|
-
|
|
|
|
184,000
|
|
Stock based compensation
|
|
|
790,850
|
|
|
|
300,512
|
|
|
|
1,091,362
|
|
Exploration costs
|
|
|
27,712
|
|
|
|
-
|
|
|
|
27,712
|
|
Amortization
|
|
|
777
|
|
|
|
-
|
|
|
|
777
|
|
Total expenses
|
|
|
1,283,379
|
|
|
|
300,512
|
|
|
|
1,583,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(1,283,379
|
)
|
|
|
(300,512
|
)
|
|
|
(1,583,891
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(170,510
|
)
|
|
|
-
|
|
|
|
(170,510
|
)
|
Net loss
|
|
$
|
(1,453,889
|
)
|
|
$
|
(300,512
|
)
|
|
$
|
(1,754,401
|
)
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
For the period ended August 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
Filed
|
|
|
Adjustments
Increase/(Decrease)
|
|
|
As
Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(484,166
|
)
|
|
$
|
(10,517
|
)
|
|
$
|
(494,683
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
334
|
|
|
|
-
|
|
|
|
334
|
|
Amortization of beneficial conversion feature
|
|
|
74,360
|
|
|
|
-
|
|
|
|
74,360
|
|
Stock based compensation
|
|
|
204,666
|
|
|
|
10,517
|
|
|
|
215,183
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in prepaid expenses
|
|
|
3,051
|
|
|
|
-
|
|
|
|
3,051
|
|
Increase in accrued management fee due to related party
|
|
|
87,500
|
|
|
|
-
|
|
|
|
87,500
|
|
Increase in accounts payable and accrued liabilities
|
|
|
(5,336
|
)
|
|
|
-
|
|
|
|
(5,336
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(119,591
|
)
|
|
|
-
|
|
|
|
(119,591
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of mineral claims
|
|
|
(33,480
|
)
|
|
|
-
|
|
|
|
(33,480
|
)
|
Advance for claim acquisition
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Website development cost
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(33,480
|
)
|
|
|
-
|
|
|
|
(33,480
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Contributed capital by related party
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Payments to other loans
|
|
|
(4,375
|
)
|
|
|
-
|
|
|
|
(4,375
|
)
|
Repayment of loan from related party
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from loan from related party
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from letter of credit
|
|
|
125,000
|
|
|
|
-
|
|
|
|
125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
120,625
|
|
|
|
-
|
|
|
|
120,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents
|
|
|
(32,446
|
)
|
|
|
-
|
|
|
|
(32,446
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
121,849
|
|
|
|
-
|
|
|
|
121,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
89,403
|
|
|
$
|
-
|
|
|
$
|
89,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non – cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock payable for advance on acquisition of mineral claim
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 13:
|
Restatement
(contd)
|
Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
From Inception (January 10, 2007) through August 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Originally
Filed
|
|
|
Adjustments
Increase/(Decrease)
|
|
|
As
Restated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,453,889
|
)
|
|
$
|
(300,512
|
)
|
|
$
|
(1,754,401
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on mineral claim
|
|
|
13,512
|
|
|
|
-
|
|
|
|
13,512
|
|
Amortization
|
|
|
778
|
|
|
|
-
|
|
|
|
778
|
|
Amortization of beneficial conversion feature
|
|
|
161,393
|
|
|
|
-
|
|
|
|
161,393
|
|
Stock based compensation
|
|
|
790,850
|
|
|
|
300,512
|
|
|
|
1,091,362
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in prepaid expenses
|
|
|
(9,702
|
)
|
|
|
-
|
|
|
|
(9,702
|
)
|
Increase in accrued management fee due to related party
|
|
|
87,500
|
|
|
|
-
|
|
|
|
87,500
|
|
Increase in accounts payable and accrued liabilities
|
|
|
29,510
|
|
|
|
-
|
|
|
|
29,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(380,049
|
)
|
|
|
-
|
|
|
|
(380,049
|
)
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of mineral claims
|
|
|
(96,992
|
)
|
|
|
-
|
|
|
|
(96,992
|
)
|
Advance for claim acquisition
|
|
|
(25,000
|
)
|
|
|
-
|
|
|
|
(25,000
|
)
|
Website development cost
|
|
|
(4,000
|
)
|
|
|
-
|
|
|
|
(4,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(125,992
|
)
|
|
|
-
|
|
|
|
(125,992
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of common stock
|
|
|
27,000
|
|
|
|
-
|
|
|
|
27,000
|
|
Contributed capital by related party
|
|
|
1,000
|
|
|
|
-
|
|
|
|
1,000
|
|
Proceeds to other loans
|
|
|
7,266
|
|
|
|
-
|
|
|
|
7,266
|
|
Repayment of loan from related party
|
|
|
(122,000
|
)
|
|
|
-
|
|
|
|
(122,000
|
)
|
Proceeds from loan from related party
|
|
|
231,178
|
|
|
|
-
|
|
|
|
231,178
|
|
Proceeds from letter of credit
|
|
|
451,000
|
|
|
|
-
|
|
|
|
451,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
595,444
|
|
|
|
-
|
|
|
|
595,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents
|
|
|
89,403
|
|
|
|
-
|
|
|
|
89,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
89,403
|
|
|
$
|
-
|
|
|
$
|
89,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non – cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature
|
|
$
|
260,000
|
|
|
$
|
-
|
|
|
$
|
260,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock payable for advance on acquisition of mineral claim
|
|
$
|
42,000
|
|
|
$
|
-
|
|
|
$
|
42,000
|
|
|
US
Tungsten Corp.
|
Amended
and Restated
|
(fka
Stealth Resources Inc.)
(An
Exploration Stage Company)
Notes to
Audited Financial Statements
(Expressed
in U.S. Dollars)
May
31, 2013
|
Note 14:
|
Subsequent
Event
|
On October
2, 2013, Matthew Markin resigned as President and Director of the Company and, Barry Wattenberg was appointed was President of
the Company.