Delaware
|
94-1589426
|
|
(State
of Incorporation)
|
(Employer
Identification No.)
|
222
W. Las Colinas Blvd., Suite 744 East Tower; Irving, Texas
|
75039
|
|
(Address
of principal offices)
|
(Zip
Code)
|
Large
accredited filer
|
[ ]
|
Accredited
filer
|
[ ]
|
|
Non-accredited
filer
|
[ ]
|
Smaller
reporting company
|
[ X
]
|
● | Commodity prices are fixed in world markets ovr which the Company has no control; | ||
● | Production Costs may vary, and there is no certainty that Prices received for products produced will be sufficient to cover production costs; | ||
● | Production outputs may vary and are subject to complications, including operating efficiencies, labor matters, equipment failures, sfety matters, weather and road conditions; transportation matters | ||
● | Mining and Production activities are subject to enfironmental regulations; | ||
● | Security of products produced; |
Phase
|
On
or before
|
Amount
of Funds to be deposited to DynaMexico (For SJG
Expenditures)
|
Interest
Earned (by Goldgroup in DynaMexico)
|
Cumulative
Interest Earned (by Goldgroup in DynaMexico)
|
1.
|
June
15, 2007
|
$1,000,000
|
0%
|
0%;
Completed.
|
2.
|
March
15, 2008
|
$2,000,000
|
15%
|
15%;
Completed.
|
3.
|
September
15, 2009
|
$3,000,000
|
10%
|
25%;
Completed.
|
4.
|
March
15, 2011
|
$12,000,000
|
25%
|
50%;
In Process
|
|
·
|
DynaResource
attached its Audited, Consolidated Financial Statement at December 31,
2005;
|
|
·
|
The
Parties agreed to a revised setting of the Board of Directors of
DynaMexico, to:
|
|
·
|
Two
(2) members of DynaResource; K.D. Diepholz, Chairman / CEO of DynaResource
as President; and, Charles E. Smith; CFO of
DynaResource;
|
|
·
|
One
(1) Member of Goldgroup; Keith Piggott, CEO of
Goldgroup;
|
|
·
|
Two
(2) Members of Goldgroup; Keith Piggott, CEO of Goldgroup as
Chairman; and, John Sutherland, CFO of
Goldgroup;
|
|
·
|
One
(1) Member of DynaResource; K.D. Diepholz, Chairman / CEO of
DynaResource;
|
|
·
|
Mineras
de DynaResource (“MinerasDyna”) as the exclusive operating entity at SJG,
pursuant to the operating agreement with DynaResource de Mexico
(“DynaMexico’);
|
|
·
|
DynaMexico
owns the SJG 100%, and all Records, Data and information pursuant thereto.
Any information disseminated regarding SJG must be disclosed as
originating from DynaMexico;
|
|
·
|
The
SJG Management Committee is not a legal entity and has no authority or
ability to sign contracts or incur obligations or liabilities to
DynaMexico, MinerasDyna, or
DynaOperaciones;
|
|
·
|
The
SJG Management Committee does not have the authority to act for or
represent DynaMexico, MinerasDyna, DynaOperaciones, or the SJG
Property;
|
|
·
|
All
personnel or consultants related to the SJG Project must be employed or
contracted through MinerasDyna or DynaOperaciones and must be accountable
to the employing / contracting
entity;
|
Mined
Tonnage
|
42,000
tons
|
Production
(Oz Au)
|
18,250
Oz
|
Average
Grade
|
20
g/t
|
Recovery
Efficiency (Plant)
|
85%
|
Recovery
in Concentrate (Sales)
|
90%
|
Production
Cost (Average, 4 Years)
|
$175
/
Oz
|
Deformational
Event
|
Timing
|
Structural
orientation
|
Relationship
to Mineralization
|
Compression
(Laramide
Orogeny)
|
Early
Tertiary (predates LVS & UVS volcanism)
|
NW-trending
folds &
thrust
faults
|
Mineralization
has formed flat-lying zones along reactivated thrust faults (La
Prieta)
|
Extension
(Grete
Graben)
|
Tertiary
(synchronous
with
UVS
volcanism)
|
SW,
S & SE striking extensional faults
|
Principal
host to mineralization
|
Late
Extension
|
Postdates
all volcanism and mineralization
|
NW
and E-W striking extensional faults
Southwest
tilting
|
Post-mineralization
|
|
1.
|
La
Purisima Ridge trend;
|
|
2.
|
Palos Chinos
trend;
|
|
3.
|
La Parilla to Veta Tierra
trend;
|
|
4.
|
San Pablo
trend;
|
|
5.
|
La Prieta trend,
and
|
|
6.
|
Los Hilos to Tres Amigos
trend.
|
Trend
|
Target
Type & Characteristics
|
Recent
Results & Past Production
|
La
Purisima
(Anglo,
Rosario & La Cruz Mines)
|
-
High-grade gold veins, mining interrupted with the onset of the Mexican
Revolution in 1910
-
Three main ore zones developed within dilational jogs and at vein
intersections
|
·
Historical
production of approximately 470,000 oz gold at an average grade of 66.7
g/t gold;
·
Recent
sampling has returned 52 g/t gold over .6 M.;
|
Palos
Chinos
(Palos
Chinos & Tajo Verde Mines)
|
-
High-grade S striking, W dipping vein with SW plunging ore shoots defined
by dilational jogs in vein
|
·
Old
workings 270 m along strike & 70 m down dip
·
Vein
average: 1.3 M - 12.7 g/t gold;
·
Transect
from Palos Chinos vein through stockwork mineralization to sub-parallel
hanging-wall vein grades 7.6 M. of 7.4 g/t gold; including 3.4 M of 13.4
g/t;
|
La
Parilla to
Veta
Tierra
(Veta
Tierra, Sta. Eduwiges, La Union, La Mochemara & La Parilla
Mines)
|
- 5
SW striking, W dipping high-grade gold veins in 150 meter wide zone (600
meter strike length, open in both directions)
-
Zone cut by S striking, W dipping veins
-
Located within a structural corridor which may link La Purisima and La
Prieta trends
|
·
Combined,
the veins average .86 M of 10.6 g/t;
·
Santa
Eduwiges underground averages .7 M of 20 g/t gold;
·
La
Union West underground averages 1.6 M of 17.7 g/t gold;
·
Multi
gram gold values in float at SW & NE ends of surface exposures mapped
to date
·
1.3
M of 32.9 g/t gold; SW-S vein intersection;
|
San
Pablo
(San
Pablo Mine)
|
-
Two subparallel veins, ore shoot defined by vein
intersections
-
Stockwork mineralization in footwall points to bulk mineable
potential
|
·
Quartz-rich,
sub-vertical vein averages .85 M of 28.3 g/t gold; .6 M of 91.7 g/t gold
in ore shoot;
·
Stockwork
mineralization in footwall cross cut yielded 10 M of 8.7 g/t
gold;
|
La
Prieta
(La
Prieta Mine)
|
-
High-grade (>30 g/t based on past production) flat zone which may have
formed between parallel SW striking veins
|
·
Past
production of approximately 215,000 oz gold at an average grade of 27.6
g/t gold
·
Preliminary
mapping & sampling yields gold values of 48.84
g/t;
|
Los
Hilos to
Tres
Amigos
(Tres
Amigos, West Tres Amigos, La Ceceña, Tepehauje, Los Hilos + Sta. Rosa Mines)
|
-
SW striking, W dipping high-grade vein with minimum 1.4 km strike
length
-
variation in vein chemistry along the strike extent, from sulphide-rich at
Tres Amigos to low sulphide, carbonate-rich vein with bonanza grades
around Los Hilos
|
·
Small
mines (Tres Amigos, La Ceceña, Los Hilos + Sta. Rosa) developed intermittently along
the trace of the vein, mining often halted at the intersection of W or NW
trending faults with right lateral offset
·
Los
Hilos to La Ceceña area: surface work traced a low sulphide vein; 104 g/t
gold;
·
Vein
average at Tres Amigos (based on 1997 drilling) of 2.6 M of 5.9 g/t gold.
Significance of cross structure (Orange Tree trend: 1.6 M of 23 g/t
gold);
|
|
·
|
A
change in orientation, from south to southeast
striking;
|
|
·
|
shallowing
of the dip to 35-40º;
|
|
·
|
thickening
to widths of 2 to 4 meters;
|
|
·
|
an
increase in the width and intensity of chlorite stockwork adjacent to the
vein, and,
|
|
·
|
an
increase in gold grade.
|
|
·
|
an
average grade of 12.7 g/t Au over 1.3 meters for all 81 samples
collected;
|
|
·
|
individual samples to 92.5 g/t Au
over 0.7 m, and;
|
|
·
|
an ore shoot sample transect
averaging 7.6 g/t Au. over 7.6 meters, including 13.4 g/t Au over 3.4
meters in the Palos Chinos vein
itself;
|
Figure
2. Palos Chinos underground workings showing a mined width in excess
of 2 meters.
|
|
·
|
An
average grade of 17.7 g/t Au over an average vein width of 1.6 meters from
the La Union West vein;
|
|
·
|
An average grade of 20.0 g/t Au
over an average vein width of 0.7 meters from the Santa Eduwiges
vein;
|
|
·
|
Of the 94 vein samples collected
from surface and underground along the Parilla to Veta Tierra trend in
1999-2000, the veins average 10.6 g/t Au over an average vein width of
0.86 meters;
|
PREFERRED
STOCK
|
Beneficial Owner
|
Address
|
Common Shares
|
Percent
Ownership
|
Preferred
Stock
|
K.W.
(“K.D.”) Diepholz
Chairman
/ CEO
|
1303
Regency Court
Southlake,
Texas 76092
|
1,000
|
100.00
%
|
COMMON
STOCK
|
Beneficial Owner
|
Address
|
Common Shares
|
Percent
Ownership
|
Common
Stock
|
K.W.
(“K.D.”) Diepholz
Chairman
/ CEO
|
1303
Regency Court
Southlake,
Texas 76092
|
1,437,500
|
15.84
%
|
Common
Stock
|
Charles
Smith
CFO;
Secretary;
Director
|
709-B
West Rusk #580
Rockwall,
Texas 75087
|
218,750
|
2.41
%
|
Common
Stock
|
Charles
Smith, through
Smith
Family LP.;
CFO;
Secretary;
Director
|
4246
Clairmont
Birmingham,
AL 35222
|
231,250
|
2.55
%
|
Common
Stock
|
Melvin
E. Tidwell
Director;
|
4804
Picadilly Place
Tyler,
Texas 75703
|
69,079
|
0.76
%
|
Common
Stock
|
Bradford
J. Saulter
VP.,
Investor Relations
|
7618
Straits Lane
Rowlett,
Texas 75088
|
86,833
|
.957
%
|
Common
Stock
|
Dale
Langenderfer
Shareholder;
|
3407
Oak Alley Court #402
Toledo,
Ohio 43606
|
479,030
|
5.28
%
|
All
Officers, Directors And Beneficial owners
as
a Group (5 Persons)
|
2,522,442
|
27.80
%
|
Option Holder
|
# of options
|
Strike Price
|
Expiration
|
K.W.
Diepholz
|
250,000
|
$2.50
|
11/15/2009
|
Charles
Smith
|
50,000
|
$2.50
|
11/15/2009
|
Bradford
J. Saulter
|
50,000
|
$2.50
|
11/15/2009
|
Dale
Langenderfer
|
175,000
|
$2.50
|
11/15/2008
|
Name
|
Age
|
Position
|
Held
Since
|
|||
K.
W. (K.D.) Diepholz
1303
Regency Court
Southlake,
Texas 76092
|
51
|
Chairman
of The Board,
CEO,
Treasurer
|
May
1995
May
1997
|
|||
Charles
Smith
709-B
West Rusk #580
Rockwall,
Texas 75087
|
51
|
Chief
Financial Officer, Secretary and Director
|
May
2005
|
|||
Melvin
E. Tidwell
4804
Piccadilly Place
Tyler,
Texas 75703
|
63
|
Director
|
May
1994
|
|||
Bradford
J. Saulter
7618
Straits Lane
Rowlett,
Texas 75088
|
47
|
Vice
President – Investor Relations
|
May
1998
|
Name and principal position
|
Year
|
Salary
|
Bonus
|
Stock Awards
|
Option Awards
|
Nonequity incentive plan
compensation
|
Nonqualified deferred
compensation
|
All other compensation
|
|
K.W.
Diepholz
CEO,
President
|
2007
2006
|
$150,000
$150,000
|
None
None
|
None
89,981
|
None
None
|
None
None
|
None
None
|
None
None
|
|
Charles
Smith
CFO,
Secretary
|
2007
2006
|
$24,000
$24,000
|
None
None
|
None
72,676
|
None
None
|
None
None
|
None
None
|
None
None
|
|
Bradford
J. Saulter
VP
– Investor Relations
|
2007
2006
|
$60,000
$53,750
|
None
None
|
None
25,000
|
None
None
|
None
None
|
None
None
|
None
None
|
Option Awards
|
Stock Awards
|
|||||||
Name and principal position
|
Number of Securities Underlying Unexercised
options (#) exercisable
|
Number of Securities Underlying Unexercised
options (#) unexercisable
|
Equity incentive plan
awards
|
Option exercise price
|
Option expiration date
|
Number of share awards that have not
vested
|
||
K.W.
Diepholz
CEO,
President
|
250,000
|
None
|
None
|
$2.50
|
11/15/2009
|
None
|
||
Charles
Smith
CFO,
Secretary
|
50,000
|
None
|
None
|
$2.50
|
11/15/2009
|
None
|
||
Melvin
Tidwell
Director
|
50,000
|
None
|
None
|
$2.50
|
11/15/2009
|
None
|
||
Bradford
J. Saulter
VP
– Investor Relations
|
25,000
|
None
|
None
|
$2.50
|
11/15/2009
|
None
|
Name
of
|
|
·
|
In
2007, the Company paid $182,738 to Dynacap Group, Ltd. for consulting and
other fees;
|
|
·
|
In
2006, the Company paid $140,360 to Dynacap Group, Ltd. for consulting and
other fees.
|
Calendar
Quarter Ending
|
High
|
Low
|
March
31, 2006
|
0.25
|
0.25
|
June
30, 2006
|
0.25
|
0.05
|
September
30, 2006
|
0.05
|
0.05
|
December
31, 2006
|
0.06
|
0.05
|
March
31, 2007
|
0.05
|
0.25
|
June
30, 2007
|
2.05
|
1.50
|
September
30, 2007
|
3.60
|
2.40
|
December
31, 2007
|
2.90
|
2.60
|
|
·
|
In
2006, the Company issued 240,915 shares of common stock for $722,882 cash
to 34 individuals or entities; of which 29 were accredited, 5
non-accredited. Of the 29 accredited, 3 were
foreign;
|
|
·
|
In
2006, the Company issued 62,500 shares of common stock to unrelated
consultants and employees and 287,566 shares of common stock to officers
and directors for services valued at
$700,132;
|
|
·
|
In
2006, the Company issued 40,000 shares of common stock for the conversion
of promissory notes in the amount of $88,000. plus accrued
interest; to one unrelated
consultant;
|
|
·
|
In
2006, the Company issued 10,275 shares of common stock for the discharge
of $30,825 of legal fees to the Company’s legal
representative;
|
|
·
|
In
2006, the Company issued 261,581 shares of common stock to acquire certain
preferred rights from shareholders; of which 20 were accredited and 4
non-accredited;
|
|
·
|
In
2007, the Company issued 365,295 shares of common stock for $1,145,314
cash to 37 individuals or entities; of which 30 were accredited and 7
non-accredited;
|
|
·
|
In 2007, the Company issued
36,529 shares of common stock for services valued at $109,587 to unrelated
consultants and employees;
|
|
·
|
In 2008, the Company issued
21,880 shares of common stock for $109,400. Cash, to 3 individuals or
entities; of which one was accredited and two were
non-accredited;
|
|
·
|
In
2008, the Company issued 12,000 shares for the exercise of options @
$3.75, for $45,000. Cash; to one accredited
individual;
|
|
·
|
In
2008, the Company issued 613,144 shares for the exercise of options @
$2.50; for $ 1,532,860 Cash; to 40 individuals; of which 36 were
accredited and 4 were
non-accredited;
|
|
·
|
In
2008, the Company issued 147,565 shares for services
valued at $420,101, to unrelated consultants and
employees;
|
|
·
|
In
2008, the Company issued 2,500 shares of common stock for the discharge of
$10,000. in legal fees to the Company’s legal
representative;
|
3.1 | * Articles of Incorporation - West Coast Mines, Inc. | |
3.2 | * Articles of Amendment 1940 | |
3.3 | *Articles of Amendment 1943 | |
3.4 | *Articles of Amendment 1996 | |
3.5 | * Articles-Dynaresource-1997 | |
3.6 | *Agreement & Certificate of Merger 1998 | |
3.7 | *Articles of Amendment 1998 | |
3.8 | *Articles of Amendment 2007 | |
3.9 | *Bylaws | |
21.1 | *Subsidiaries of Registrant | |
23.1 | Consent of SPAs | |
99.1 | Earn In / Option Agreement (the "Earn In Agreement", "Earn In"), dated September 1, 2006 by and between DynaResource, Inc., DynaResource de Mexico S.A. de C.V. and Goldgroup Resources, Inc. | |
99.2 | *Memorandum of Undrstanding dated July 29, 2008 by and between DynaResource, Inc. and Goldgroup Resources, Inc. Clarifiaction of operating structure and activity under the Earn-In/Option Agreement with Goldgroup Resources Inc. | |
99.3 | *Drill intercepts summary file; | |
TABLE OF CONTENTS | Page | |
PART
I.
|
Forward
Looking Statements
|
2
|
ITEM
1.
|
Description
of Business
|
2
|
Company
|
2
|
|
History
|
2
|
|
Material
Agreements
|
7
|
|
Earn
In / Option Agreement
|
7
|
|
Memorandum
of Understanding
|
8
|
|
ITEM
1A.
|
RISK
FACTORS
|
9
|
ITEM
2.
|
Financial
Information
|
16
|
Management’s
Discussion and Plan of Operation
|
16
|
|
Revenues
and Expenses
|
16
|
|
Plan
of Operation
|
17
|
|
Capital
Expenditures
|
17
|
|
Liquidity
and Capital Resources
|
17
|
|
Sampling
Process
|
18
|
|
Suspension
of Production Activities
|
18
|
|
ITEM
3.
|
Properties
|
19
|
San
Jose de Gracia
|
19
|
|
SJG
Geologic Report
|
19
|
|
Infrastructure,
Mining Camp, Field Offices, Mill Facility, Lab
|
27-28
|
|
ITEM
4.
|
Security
Ownership of Certain Beneficial Owners
and Managements
|
29
|
ITEM
5.
|
Directors
and Executive Officers
|
30
|
ITEM
6.
|
Executive
Compensation
|
32
|
ITEM
7.
|
Certain
Relationships and Related Transactions
|
33
|
ITEM
8.
|
Legal
Proceedings
|
34
|
ITEM
9.
|
Market
Price of Common Equity and Related Matters
|
34
|
ITEM
10.
|
Recent
Sales of Unregistered Securities
|
34
|
ITEM
11.
|
Description
of Company’s Securities to be Registered
|
35
|
Common
Stock
|
35
|
|
Transfer
Agent and Registrar
|
36
|
|
ITEM
12.
|
Indemnification
of Directors and Officers
|
36
|
ITEM
13.
|
Financial
Statements and Supplementary Data
|
36
|
ITEM
14.
|
Changes
in and Disagreements with Accountants
|
36
|
ITEM
15.
|
Financial
Statements and Exhibits
|
37
|
Financial
Statements
|
F-1
|
Signature
|
Title
|
Date
|
||
/s/
K.W. (“K.D.” Diepholz
|
President
and Chairman of the Board
|
May
5, 2009
|
||
K.W.
(“K.D.”) Diepholz
|
|
|||
/s/
K.W. (“K.D.”) Diepholz
|
Chief
Executive Officer
|
May
5, 2009
|
||
K.W.
(“K.D.”) Diepholz
|
||||
/s/
Charles Smith
|
Chief
Financial Officer
|
May
5, 2009
|
||
Charles
Smith
|
||||
/s/
Charles Smith
|
Chief
Accounting Officer
|
May
5, 2009
|
||
Charles
Smith
|
DYNARESOURCE,
INC.
|
||||||||
(An
Exploration Stage Company)
|
||||||||
Consolidated
Balance Sheets
|
||||||||
December
31, 2007 and 2006
|
||||||||
2007
|
2006
|
|||||||
(restated)
|
||||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
and Cash Equivalents
|
$ | 2,060,665 | $ | 820,840 | ||||
Accounts
Receivable (Net of Allowance of $0 and $0)
|
13,079 | 199,143 | ||||||
Foreign
Tax Receivable
|
151,852 | 49,204 | ||||||
Other
Current Assets
|
72,063 | 77,091 | ||||||
Total
Current Assets
|
2,297,659 | 1,146,278 | ||||||
Fixed
Assets
|
||||||||
Mining
Camp Equipment and Fixtures (Net of Accumulated
|
||||||||
Depreciation
of $325,507 and $237,713)
|
389,731 | 391,666 | ||||||
Mining
Properties (Net of Accumulated Amortization of $288,510 and
$229,913)
|
4,414,857 | 4,607,003 | ||||||
Total
Fixed Assets
|
4,804,588 | 4,998,669 | ||||||
TOTAL
ASSETS
|
$ | 7,102,247 | $ | 6,144,947 | ||||
LIABILITIES, MINORITY INTEREST AND STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable
|
$ | 0 | $ | 41,404 | ||||
Accrued
Expenses
|
40,165 | 104,136 | ||||||
Total
Current Liabilities
|
40,165 | 145,540 | ||||||
Long-Term
Liabilities
|
||||||||
Deferred
Income Tax Liability
|
0 | 38,259 | ||||||
Total
Long-Term Liabilities
|
0 | 38,259 | ||||||
Total
Liabilities
|
40,165 | 183,799 | ||||||
Minority
Interest
|
344,980 | 0 | ||||||
Stockholders'
Equity
|
||||||||
Preferred
Stock ($1.00 par value, 10,000 shares authorized,
|
||||||||
1,000
and 0 shares issued and outstanding)
|
1,000 | 0 | ||||||
Common
Stock ($.01 par value, 12,500,000 shares authorized,
|
||||||||
8,276,824
and 7,875,000 shares issued and outstanding)
|
82,768 | 78,750 | ||||||
Preferred
Rights
|
40,000 | 40,000 | ||||||
Additional
Paid-In Capital
|
15,874,681 | 11,925,774 | ||||||
Treasury
Stock
|
(7,500 | ) | 0 | |||||
Other
Comprehensive Income (Loss)
|
41,711 | (80,860 | ) | |||||
Accumulated
Deficit
|
(6,002,516 | ) | (6,002,516 | ) | ||||
Accumulated
Deficit Since Reentering the Exploration Stage
|
(3,313,042 | ) | 0 | |||||
Total
Stockholders' Equity
|
6,717,102 | 5,961,148 | ||||||
TOTAL
LIABILITIES, MINORITY INTEREST AND
|
||||||||
STOCKHOLDERS'
EQUITY
|
$ | 7,102,247 | $ | 6,144,947 | ||||
DYNARESOURCE,
INC.
|
||||||||||||
(An
Exploration Stage Company)
|
||||||||||||
Consolidated
Statements of Operations
|
||||||||||||
For
the Years Ended December 31, 2007 and 2006
|
||||||||||||
and
Cumulative Since Reentering the Exploration Stage (January 1, 2007)
through December 31, 2007
|
||||||||||||
Cumulative
since
|
||||||||||||
reentering
|
||||||||||||
Exploration
Stage
|
||||||||||||
For
the Year Ended
|
(January
1, 2007)
|
|||||||||||
December
31,
|
through
|
|||||||||||
2007
|
2006
|
December
31, 2007
|
||||||||||
REVENUES
|
$
|
0
|
$
|
1,647,665
|
$
|
0
|
||||||
COST
OF SALES (exclusive of depreciation and
|
||||||||||||
amortization
shown separately below)
|
||||||||||||
Production
Costs
|
0
|
467,993
|
0
|
|||||||||
Exploration
Costs
|
2,097,378
|
695,967
|
2,097,378
|
|||||||||
Product
Delivery Costs
|
0
|
26,429
|
0
|
|||||||||
Total
Cost of Sales
|
2,097,378
|
1,190,389
|
2,097,378
|
|||||||||
GROSS
PROFIT (DEFICIT)
|
(2,097,378
|
)
|
457,276
|
(2,097,378
|
)
|
|||||||
OPERATING
EXPENSES
|
||||||||||||
Depreciation
and Amortization
|
146,391
|
147,414
|
146,391
|
|||||||||
General
and Administrative
|
976,512
|
1,591,168
|
976,512
|
|||||||||
TOTAL
OPERATING EXPENSES
|
1,122,903
|
1,738,582
|
1,122,903
|
|||||||||
NET
OPERATING INCOME (LOSS)
|
(3,220,281
|
)
|
(1,281,306
|
)
|
(3,220,281
|
)
|
||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||
Portfolio
Income
|
6,627
|
7,159
|
6,627
|
|||||||||
TOTAL
OTHER INCOME (EXPENSE)
|
6,627
|
7,159
|
6,627
|
|||||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
||||||||||||
AND
EXTRAORDINARY ITEMS
|
(3,213,654
|
)
|
(1,274,147
|
)
|
(3,213,654
|
)
|
||||||
Provision
for Income Taxes (Expense) Benefit
|
38,259
|
0
|
38,259
|
|||||||||
Minority
Earnings (Loss) in Subsidiary
|
0
|
0
|
0
|
|||||||||
Extraordinary
Items (Note 10)
|
0
|
(923,641
|
)
|
0
|
||||||||
NET
INCOME (LOSS)
|
$
|
(3,175,395
|
)
|
$
|
(2,197,788
|
)
|
$
|
(3,175,395
|
)
|
|||
Currency
Translation Gain (Loss)
|
(7,825
|
)
|
(452,543
|
)
|
(7,825
|
)
|
||||||
COMPREHENSIVE
LOSS
|
$
|
(3,183,220
|
)
|
$
|
(2,650,331
|
)
|
$
|
(3,183,220
|
)
|
|||
EARNINGS
PER SHARE
|
||||||||||||
Weighted
Average of Outstanding Shares, Basic and Diluted
|
7,945,319
|
7,304,139
|
||||||||||
Income
(Loss) per Common Share, Basic and Diluted
|
$
|
(0.40
|
)
|
$
|
(0.30
|
)
|
DYNARESOURCE,
INC.
|
||||
(An
Exploration Stage Company)
|
||||
Consolidated
Statement of Changes in Stockholders' Equity
|
||||
For
the Years Ended December 31, 2007 and 2006
|
||||
(Restated)
|
Accumulated
Deficit
|
||||||||||||||||||||||||||||||||||||||||||||||||
Since
Reentering
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
Additional
|
Other
|
the
|
||||||||||||||||||||||||||||||||||||||||||||||
Common
|
Preferred
|
Preferred
|
Preferred
|
Paid
In
|
Treasury
|
Comp
|
Accumulated |
Exploration
|
||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Rights
|
Amount
|
Capital
|
Stock
|
Income
|
Deficit
|
Stage
|
Totals
|
|||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2005
|
6,972,163 | $ | 69,722 | 0 | $ | 0 | 40,000 | $ | 40,000 | $ | 9,287,582 | $ | $ | $ | (3,352,185 | ) | $ | 0 | $ | 6,045,119 | ||||||||||||||||||||||||||||
Sale
of Common Shares
|
240,915 | 2,410 | 720,472 | 722,882 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance
of Common Shares for Services
|
350,066 | 3,500 | 696,632 | 700,132 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance
of Common Shares for Debt
|
40,000 | 400 | 79,600 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance
of Common Shares for AP
|
10,275 | 103 | 38,722 | 38,825 | ||||||||||||||||||||||||||||||||||||||||||||
Preferred
Rights Repurchased
|
261,581 | 2,615 | 782,135 | 784,750 | ||||||||||||||||||||||||||||||||||||||||||||
Other
Comprehensive Income
|
(80,860 | ) | (80,860 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Dyna
Mexico Earn In
|
320,631 | 320,631 | ||||||||||||||||||||||||||||||||||||||||||||||
Net
(Loss)
|
(2,650,331 | ) | (2,650,331 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2006
|
7,875,000 | $ | 78,750 | 0 | $ | 0 | 40,000 | $ | 40,000 | $ | 11,925,774 | $ | 0 | $ | (80,860 | ) | $ | (6,002,516 | ) | $ | 0 | $ | 5,961,148 | |||||||||||||||||||||||||
Sale
of Common Shares
|
365,295 | 3,653 | 1,141,661 | 1,145,314 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance
of Common Shares for Services
|
36,529 | 365 | 109,222 | 109,587 | ||||||||||||||||||||||||||||||||||||||||||||
Issuance
of Preferred Shares
|
1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||
Treasury
Stock Purchased
|
(7,500 | ) | (7,500 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Other
Comprehensive Income
|
122,571 | 122,571 | ||||||||||||||||||||||||||||||||||||||||||||||
Dyna
Mexico Earn In
|
3,043,004 | 3,043,004 | ||||||||||||||||||||||||||||||||||||||||||||||
Transfer
Earn In to Minority Interest
|
(344,980 | ) | (344,980 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Dividends
- Property
|
(129,822 | ) | (129,822 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Net
(Loss)
|
(3,183,220 | ) | (3,183,220 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2007
|
8,276,824 | $ | 82,768 | 1,000 | $ | 1,000 | 40,000 | $ | 40,000 | $ | 15,874,681 | $ | (7,500 | ) | $ | 41,711 | $ | (6,002,516 | ) | $ | (3,313,042 | ) | $ | 6,717,102 |
(An
Exploration Stage Company)
|
||||||||||||
Consolidated
Statements of Cash Flows
|
||||||||||||
For
the Years Ended December 31, 2007 and 2006
|
||||||||||||
and
Cumulative Since Reentering the Exploration Stage (January 1, 2007)
through December 31, 2007
|
||||||||||||
Cumulative
since
|
||||||||||||
reentering
the
|
||||||||||||
Exploration
Stage
|
||||||||||||
For
the Year Ended
|
(Jan
1, 2007)
|
|||||||||||
December
31,
|
through
|
|||||||||||
2007
|
2006
|
Dec
31, 2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
Income (Loss)
|
$
|
(3,175,395
|
)
|
$
|
(2,197,788
|
)
|
$
|
(3,175,395
|
)
|
|||
Adjustments
to reconcile net income to net cash
|
||||||||||||
provided
by operating activities:
|
||||||||||||
Issuance
of Common Shares for Services
|
109,587
|
700,132
|
109,587
|
|||||||||
Issuance
of Common Shares for Accounts Payable
|
0
|
38,825
|
0
|
|||||||||
Issuance
of Preferred Shares for Services
|
1,000
|
0
|
1,000
|
|||||||||
Depreciation
and Amortization
|
146,391
|
147,414
|
146,391
|
|||||||||
(Increase)
Decrease in Accounts Receivable
|
186,064
|
(96,527
|
)
|
186,064
|
||||||||
Decrease
in Inventory
|
0
|
354,240
|
0
|
|||||||||
(Increase)
in Foreign Tax Receivable
|
(102,648
|
)
|
(25,336
|
)
|
(102,648
|
)
|
||||||
Decrease
in Other Current Assets
|
5,028
|
73,489
|
5,028
|
|||||||||
(Decrease)
in Accounts Payable
|
(41,404
|
)
|
(15,870
|
)
|
(41,404
|
)
|
||||||
(Decrease)
in Accrued Expenses
|
(63,971
|
)
|
0
|
(63,971
|
)
|
|||||||
(Decrease)
in Deferred Tax Liability
|
(38,259
|
)
|
0
|
(38,259
|
)
|
|||||||
Net
Cash (Used) by Operating Activities
|
(2,973,607
|
)
|
(1,021,421
|
)
|
(2,973,607
|
)
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Purchase
of Fixed Assets
|
(82,132
|
)
|
(104,521
|
)
|
(82,132
|
)
|
||||||
Net
Cash Provided (Used) by Investing Activities
|
(82,132
|
)
|
(104,521
|
)
|
(82,132
|
)
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Repurchase
of Preferred Rights
|
0
|
784,750
|
0
|
|||||||||
Sale
of Common Shares
|
1,145,314
|
722,882
|
1,145,314
|
|||||||||
Issuance
of Common Shares for Debt
|
0
|
80,000
|
0
|
|||||||||
Dyna
Mexico Earn-In
|
3,043,004
|
320,631
|
3,043,004
|
|||||||||
Other
Comprehensive Income
|
122,571
|
(80,860
|
)
|
122,571
|
||||||||
Purchase
of Treasury Shares
|
(7,500
|
)
|
0
|
(7,500
|
)
|
|||||||
Net
Cash Provided by Financing Activities
|
4,303,389
|
1,827,403
|
4,303,389
|
|||||||||
Effect
of exchange rate on cash
|
(7,825
|
)
|
(452,543
|
)
|
(7,825
|
)
|
||||||
NET
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
|
1,239,825
|
248,918
|
1,239,825
|
|||||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
820,840
|
571,922
|
820,840
|
|||||||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$
|
2,060,665
|
$
|
820,840
|
$
|
2,060,665
|
||||||
SUPPLEMENTAL
DISCLOSURES
|
||||||||||||
Cash
Paid During the Year for Interest Expense
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||
Non-Cash
Dividend of Property
|
$
|
129,822
|
$
|
0
|
$
|
129,822
|
|
·
|
estimated
recoverable ounces of gold, silver or other precious
minerals;
|
|
·
|
estimated
future commodity prices;
|
|
·
|
estimated
expected future operating costs, capital expenditures and
reclamation expenditures
|
Mining
Camp Equipment and Fixtures
|
$ | 454,473 | ||
Transportation
Equipment
|
155,084 | |||
Lab
Equipment
|
14,306 | |||
Machinery
and Equipment
|
33,211 | |||
Office
Furniture and Fixtures
|
22,376 | |||
Office
Equipment
|
3,448 | |||
Computer
Equipment
|
32,250 | |||
$ | 715,238 | |||
Less: Accumulated
Depreciation
|
(325,507 | ) | ||
Total
|
$ | 389,731 |
Mining
Concessions
|
$ | 4,703,367 | ||
Less: Accumulated
Amortization
|
(288,510 | ) | ||
Total
Mining Properties
|
$ | 4,414,857 |
|
·
|
In
March 2000, The Company entered into agreements to complete the
acquisition and consolidation of 100% of the San Jose de Gracia Property
and related mining interests. Pursuant to these agreements, the
Mining Concessions and related interests comprising the San Jose de Gracia
property were transferred to the
Company.
|
|
·
|
In
March 2005, the Company issued 115,000 common shares; received a cash
payment of $15,000; and accepted a mutual release from the vending
parties; to complete the acquisition
agreements.
|
Phase
|
On
or before
|
Amount
of Funds to be deposited to DynaMexico (For SJG
Expenditures)
|
Interest
Earned (by Goldgroup in DynaMexico)
|
Cumulative
Interest Earned (by Goldgroup in DynaMexico)
|
1.
|
June
15, 2007
|
$1,000,000
|
0%
|
0%
|
2.
|
March
15, 2008
|
$2,000,000
|
15%
|
15%
|
3.
|
September
15, 2009
|
$3,000,000
|
10%
|
25%
|
4.
|
March
15, 2011
|
$12,000,000
|
25%
|
50%
|
|
·
|
DynaResource
attached the “SJG Title Opinion”, compiled by Urias Romero Y Asociados,
Abraham Urias, Mazatlan, Sinaloa, with attachments and schedules;
describing the status and position of DynaMexico and affiliates in Mexico,
and confirming the ownership and status of the Mining Concessions
comprising the SJG District in Sinaloa,
Mexico;
|
|
·
|
DynaResource
attached its audited, consolidated financial statements at December 31,
2005;
|
|
·
|
The
Parties agree to a revised setting of the Board of Directors of
DynaMexico, to:
|
|
a. |
Two
(2) members of DynaResource; K.D. Diepholz, Chairman/CEO of DynaResource
as President; and, Charles E. Smith; CFO of
DynaResource;
|
|
b.
|
One
(1) member of Goldgroup; Keith Piggott, CEO of
Goldgroup.
|
|
·
|
A
Management Committee was formed to approve budgets and expenditures
pursuant to the Earn In. The setting of the Management
Committee is:
|
|
a.
|
Two
(2) members of Goldgroup; Keith Piggott, CEO of Goldgroup as
Chairman; and, John Sutherland, CFO of
Goldgroup;
|
|
b.
|
One
(1) member of DynaResource; K.D. Diepholz, Chairman/CEO of
DynaResource;
|
|
c.
|
Members
of the Management Committee may be changed as subsequently
agreed.
|
|
·
|
The
Parties agree to cooperate to develop the SJG Property, in the best
interests of the Project.
|
2007
|
2006
|
|||||||
Consultants
|
$ | 109,587 | $ | 700,132 | ||||
Totals
|
$ | 109,587 | $ | 700,132 |
As
Previously Stated
|
As
Restated
|
Net
Effect of Adjustments
|
||||||||||
Current
Assets
|
$ | 2,297,659 | $ | 2,297,659 | $ | 0 | ||||||
Fixed
Assets
|
4,804,588 | 4,804,588 | $ | 0 | ||||||||
Total
Assets
|
$ | 7,102,247 | $ | 7,102,247 | $ | 0 | ||||||
Current
Liabilities
|
$ | 40,165 | $ | 40,165 | $ | 0 | ||||||
Long-Term
Liabilities
|
$ | 0 | $ | 0 | $ | 0 | ||||||
Minority
Interest
|
$ | 3,000,000 | $ | 344,980 | $ | (2,655,020 | ) | |||||
Preferred
Stock $ 1,000
|
$ | 1,000 | $ | 1,000 | $ | 0 | ||||||
Common
Stock
|
82,768 | 82,768 | 0 | |||||||||
Preferred
Rights
|
40,000 | 40,000 | 0 | |||||||||
Additional
Paid-In-Capital
|
13,219,661 | 15,874,681 | 2,655,020 | |||||||||
Treasury
Stock
|
(7,500 | ) | (7,500 | ) | 0 | |||||||
Other
Comprehensive Income
|
41,711 | 41,711 | 0 | |||||||||
Accumulated
Deficit
|
(9,315,558 | ) | (6,002,516 | ) | 3,313,042 | |||||||
Accumulated
Deficit since Reentering the Exploration Phase
|
0 | (3,313,042 | ) | (3,313,042 | ) | |||||||
Total
Stockholders’ Equity
|
4,062,082 | 6,717,102 | 0 | |||||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 7,102,247 | $ | 7,102,247 | $ | 0 |
DYNARESOURCE,
INC.
(An
Exploration Stage Company)
Consolidated
Balance Sheets
As
of March 31, 2008 and December 31,
2007
|
As
of
March
31, 2008
(Unaudited)
|
As
of
December
31, 2007
(Audited)
|
|||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
and Cash Equivalents
|
$ | 1,786,465 | $ | 2,060,665 | ||||
Accounts
Receivable (Net of Allowance of $0 and $0)
|
0 | 13,079 | ||||||
Foreign
Tax Receivable
|
142,813 | 151,852 | ||||||
Other
Current Assets
|
161,931 | 72,063 | ||||||
Total
Current Assets
|
2,091,209 | 2,297,659 | ||||||
Fixed
Assets:
|
||||||||
Mining
Camp Equipment and Fixtures (Net of
Accumulated Depreciation
of $332,105 and $325,507)
|
383,133 | 389,731 | ||||||
Mining
Properties (Net of Accumulated Amortization of
$318,510 and $288,510)
|
4,384,857 | 4,414,857 | ||||||
Total
Fixed Assets
|
4,767,900 | 4,804,588 | ||||||
TOTAL
ASSETS
|
$ | 6,859,199 | $ | 7,102,247 | ||||
LIABILITIES,
MINORITY INTEREST AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable
|
$ | 0 | $ | 0 | ||||
Accrued
Expenses
|
50,687 | 40,165 | ||||||
Total
Liabilities
|
50,687 | 40,165 | ||||||
Minority
Interest
|
202,574 | 344,980 | ||||||
Stockholders’
Equity:
|
||||||||
Preferred
stock, $1.00 par value, 10,000 shares
authorized,
1,000 and 1,000 shares issued and outstanding
|
1,000 | 1,000 | ||||||
Common
stock, $.01 par value, 12,500,000 shares
authorized,
8,278,704 and 8,276,824 shares issued
and
outstanding respectively
|
82,787 | 82,768 | ||||||
Preferred
Rights
|
40,000 | 40,000 | ||||||
Additional
Paid In Capital
|
16,731,376 | 15,874,681 | ||||||
Treasury
Stock
|
( 7,500 | ) | ( 7,500 | ) | ||||
Other
Comprehensive Income /(Loss)
|
(28,780 | ) | 41,711 | |||||
Accumulated
Deficit
|
(6,002,516 | ) | (6,002,516 | ) | ||||
Accumulated
Deficit Since Reentering the Development Stage
|
(4,210,429 | ) | (3,313,042 | ) | ||||
Total
Stockholders’ Equity
|
6,605,938 | 6,717,102 | ||||||
TOTAL
LIABILITIES, MINORITY INTEREST AND STOCKHOLDERS’ EQUITY
|
$ | 6,859,199 | $ | 7,102,247 | ||||
DYNARESOURCE,
INC.
(An
Exploration Stage Company)
Consolidated
Statement of Operations and Comprehensive Loss
For
the Three Months Ended March 31, 2008
And
Cumulative Since Reentering the Exploration Stage (January 1,
2007)
(Unaudited)
|
Three
Months Ended
|
Cumulative
since
reentering
the
Exploration Stage
(January 1, 2007)
|
|||||||||||
March
31,
2008
|
March
31,
2007
|
To
March
31, 2008
|
||||||||||
REVENUE
|
$ | 0 | $ | 0 | $ | 0 | ||||||
COST
OF REVENUE (exclusive
of depreciation and amortization shown
separately below)
|
||||||||||||
Exploration
Costs
|
891,048 | 606,432 | 2,988,426 | |||||||||
GROSS
MARGIN
|
(891,048 | ) | (606,432 | ) | (2,988,426 | ) | ||||||
OPERATING
EXPENSES:
|
||||||||||||
Depreciation
and Amortization
|
36,598 | 4,671 | 182,989 | |||||||||
General
and Administrative
|
183,198 | 140,853 | 1,159,710 | |||||||||
TOTAL
OPERATING EXPENSES
|
219,796 | 145,524 | 1,342,699 | |||||||||
NET
OPERATING LOSS
|
(1,110,844 | ) | (751,955 | ) | (4,331,125 | ) | ||||||
OTHER
INCOME
|
||||||||||||
Portfolio
Income
|
560 | 3,522 | 7,187 | |||||||||
TOTAL
OTHER INCOME
|
560 | 3,522 | 7,187 | |||||||||
NET
LOSS BEFORE MINORITY INTEREST AND TAXES
|
(1,110,284 | ) | (748,433 | ) | (4,323,938 | ) | ||||||
Provision
for Income Tax Benefit
|
0 | 0 | 38,259 | |||||||||
Minority
(Earnings) Loss in Subsidiary
|
142,405 | 0 | 142,406 | |||||||||
NET
LOSS
|
$ | (967,879 | ) | $ | (748,433 | ) | $ | (4,143,273 | ) | |||
Other
Comprehensive Income:
|
||||||||||||
Currency
Translation Gain (Loss)
|
70,492 | (85,236 | ) | 62,667 | ||||||||
COMPREHENSIVE
LOSS
|
$ | (897,387 | ) | $ | (833,669 | ) | $ | (4,080,606 | ) | |||
Earnings/(Loss)
per share, Basic and Diluted
|
$ | ( 0.10 | ) | $ | ( 0.01 | ) | ||||||
Weighted
Shares Outstanding, Basic and Diluted
|
8,276,906 | 7,875,000 | ||||||||||
DYNARESOURCE,
INC.
(An
Exploration Stage Company)
Consolidated
Statements of Cash Flows
For
the Three Months Ended March 31, 2008
And
Cumulative Since Reentering the Exploration Stage (January 1,
2007)
(Unaudited)
|
Three
Months Ended March 31, 2008
|
Three
Months Ended March 31, 2007
|
Cumulative
Since
Reentering the Exploration Stage (January 1, 2007)
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
loss
|
$ | (1,110,284 | ) | $ | (748,433 | ) | $ | (4,285,679 | ) | |||
Adjustments
to reconcile net deficit to cash used
by
operating activities:
|
||||||||||||
Common
Shares Issued for Services
|
0 | 0 | 109,587 | |||||||||
Preferred
Shares Issued for Services
|
0 | 0 | 1,000 | |||||||||
Depreciation
and amortization
|
36,598 | 4,671 | 182,989 | |||||||||
Change
in assets and liabilities:
|
||||||||||||
Decrease
in accounts receivable
|
13,079 | 186,064 | 199,143 | |||||||||
Increase
in foreign tax receivable
|
9,039 | 14,890 | (93,609 | ) | ||||||||
Increase
(decrease) in other current assets
|
(89,869 | ) | (141,619 | ) | (84,841 | ) | ||||||
Increase
(decrease) in accrued expenses
|
10,522 | (52,843 | ) | (94,853 | ) | |||||||
Decrease in
deferred tax liability
|
0 | (38,259 | ) | (38,259 | ) | |||||||
CASH
FLOWS FROM (USED) IN OPERATING ACTIVITIES
|
(1,130,915 | ) | (775,529 | ) | (4,104,522 | ) | ||||||
CASH
FLOWS USED IN INVESTING ACTIVITIES
|
||||||||||||
Purchase
of fixed assets
|
0 | 0 | (82,132 | ) | ||||||||
CASH
FLOWS USED IN INVESTING ACTIVITIES
|
0 | 0 | (82,132 | ) | ||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds
from DynaMexico Earn In
|
900,000 | 568,498 | 3,943,004 | |||||||||
Proceeds
from sale of common stock
|
9,400 | 0 | 1,154,714 | |||||||||
Other
comprehensive income/(loss)
|
0 | 198,461 | 122,571 | |||||||||
Purchase
of treasury stock
|
0 | 0 | (7,500 | ) | ||||||||
CASH
FLOWS PROVIDED BY FINANCING ACTIVITIES
|
909,400 | 766,959 | 5,212,789 | |||||||||
Effect
of exchange rate on cash
|
(52,685 | ) | (85,236 | ) | (60,510 | ) | ||||||
NET
INCREASE (DECREASE) IN CASH
|
(274,200 | ) | (93,806 | ) | 965,625 | |||||||
Cash,
beginning of period
|
2,060,665 | 820,840 | 820,840 | |||||||||
Cash,
end of period
|
$ | 1,786,465 | $ | 727,034 | $ | 1,786,465 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||||||
Interest
paid
|
$ | 0 | $ | 0 | ||||||||
Income
taxes paid
|
$ | 0 | $ | 0 | ||||||||
March 31, 2008
|
||
Current
exchange rate
|
Pesos.
|
10.63
|
Weighted
average exchange rate for the six months ended
|
Pesos.
|
10.42
|
|
·
|
estimated
recoverable ounces of gold, silver or other precious
minerals;
|
|
·
|
estimated
future commodity prices;
|
|
·
|
estimated
expected future operating costs, capital expenditures and
reclamation expenditures
|
Mining
Camp Equipment and Fixtures
|
$ | 454,563 | ||
Transportation
Equipment
|
155,084 | |||
Lab
Equipment
|
14,306 | |||
Machinery
and Equipment
|
33,211 | |||
Office
Furniture and Fixtures
|
22,376 | |||
Office
Equipment
|
3,448 | |||
Computer
Equipment
|
32,250 | |||
$ | 715,238 | |||
Less:
Accumulated Depreciation
|
(332,105 | ) | ||
Total
|
$ | 383,133 |
San Jose de Gracia
|
||||
Mining
Concessions
|
$ | 4,703,367 | ||
Less:
Accumulated Amortization
|
(318,510 | ) | ||
Total
|
$ | 4,354,857 |
March
31, 2008
|
||||
Net
operating loss carry forward
|
$ | 2,457,719 | ||
Valuation
allowance
|
(2,457,719 | ) | ||
Net
deferred tax asset
|
$ | 0 |
March
31, 2008
|
||||
Tax
at statutory rate (blended U.S. and Mexico)
|
34 | % | ||
Valuation
allowance
|
(34 | %) | ||
Effective
rate
|
- |
Phase
|
On
or before
|
Amount
of Funds to be deposited to DynaMexico (For SJG
Expenditures)
|
Interest
Earned (by Goldgroup in DynaMexico)
|
Cumulative
Interest Earned (by Goldgroup in DynaMexico)
|
1.
|
June
15, 2007
|
$1,000,000
|
0%
|
0%
|
2.
|
March
15, 2008
|
$2,000,000
|
15%
|
15%
|
3.
|
September
15, 2009
|
$3,000,000
|
10%
|
25%
|
4.
|
March
15, 2011
|
$12,000,000
|
25%
|
50%
|
Completion of Phase 1,
Phase II and Phase III of Earn In
Agreement
|
NOTE 13 – FAIR VALUE OF FINANCIAL
INSTRUMENTS
|