|
|
|
Consolidated Statements of Earnings
(Loss) |
|
|
|
|
|
|
|
|
|
| (Canadian Dollars
in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Years
Ended
|
|
|
|
|
December 31
|
|
|
December 31
|
|
|
|
|
2002
|
|
2001
|
|
|
2002
|
|
2001
|
| Revenues |
|
|
|
|
|
|
|
|
|
|
Gold |
|
$ |
7,576
|
$ |
5,534
|
|
$ |
20,363
|
$ |
19,524
|
|
Oil and gas: |
|
|
|
|
|
|
|
|
|
|
|
Gross
revenue |
|
2,219
|
|
761
|
|
|
7,043
|
|
9,024
|
|
|
Crown royalties |
|
(516)
|
|
(169)
|
|
|
(1,748)
|
|
(2,672)
|
|
|
Alberta Royalty
Tax Credit |
|
126
|
|
(3)
|
|
|
440
|
|
619
|
|
|
Overriding
royalties |
|
(1,058)
|
|
(368)
|
|
|
(2,929)
|
|
(3,885)
|
|
Net oil and gas
revenue |
|
771
|
|
221
|
|
|
2,806
|
|
3,086
|
|
|
|
|
8,347
|
|
5,755
|
|
|
23,169
|
|
22,610
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
Gold |
|
|
4,394
|
|
4,241
|
|
|
16,070
|
|
15,817
|
|
Oil and
gas |
|
(17)
|
|
145
|
|
|
1,138
|
|
1,498
|
|
General and
administrative |
|
640
|
|
769
|
|
|
2,218
|
|
1,918
|
|
Interest and
other |
|
138
|
|
(58)
|
|
|
(84)
|
|
(30)
|
|
Provision for
income taxes |
|
(70)
|
|
(140)
|
|
|
31
|
|
26
|
|
|
|
5,085
|
|
4,957
|
|
|
19,373
|
|
19,229
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings before
the undernoted items |
|
3,262
|
|
798
|
|
|
3,796
|
|
3,381
|
|
Depreciation,
depletion and reclamation: |
|
|
|
|
|
|
|
|
|
|
|
Gold |
|
1,377
|
|
1,097
|
|
|
4,866
|
|
5,217
|
|
|
Oil and
gas |
|
176
|
|
(15)
|
|
|
439
|
|
347
|
|
|
|
|
|
|
|
|
|
|
|
| Net earnings
(loss) |
$ |
1,709 ======
|
$ |
(284) ======
|
|
$ |
(1,509) ======
|
$ |
(2,183) ======
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net earnings
(loss) per share |
|
|
|
|
|
|
|
|
|
|
|
Basic and
diluted |
$ |
0.04 ======
|
$ |
(0.01) ======
|
|
$ |
(0.03) ======
|
$ |
(0.05) ======
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average
number of shares outstanding (000's) |
|
48,742 ======
|
|
40,826 ======
|
|
|
46,919 ======
|
|
40,622 ======
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consolidated Statements of Cash
Flows |
|
|
|
|
|
|
|
|
|
| (Canadian Dollars in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Years
Ended
|
|
|
|
|
December 31
|
|
|
December
31
|
|
|
|
|
2002
|
|
2001
|
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash provided from (used in): |
|
|
|
|
|
|
|
|
|
| Operations: |
|
|
|
|
|
|
|
|
|
|
Net
earnings (loss) |
$
|
1,709
|
$
|
(284)
|
|
$
|
(1,509)
|
$
|
(2,183)
|
|
Non
cash items: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and reclamation |
|
1,553
|
|
1,082
|
|
|
5,305
|
|
5,564
|
|
|
|
3,262
|
|
798
|
|
|
3,796
|
|
3,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
change in non-cash working capital: |
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
(160)
|
|
959
|
|
|
(1,475)
|
|
1,435
|
|
|
Inventories |
|
687
|
|
1,386
|
|
|
(1,741)
|
|
1,383
|
|
|
Prepaids |
|
2
|
|
(4)
|
|
|
(78)
|
|
117
|
|
|
Payables
and accrued liabilities |
|
(1,379)
|
|
(24)
|
|
|
(174)
|
|
(1,846)
|
|
Cash
from operations |
|
2,412
|
|
3,115
|
|
|
328
|
|
4,470
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investing: |
|
|
|
|
|
|
|
|
|
|
Short-term
investments |
|
(301)
|
|
-
|
|
|
(301)
|
|
(657)
|
|
Mineral properties |
|
(2,361)
|
|
(1,168)
|
|
|
(8,190)
|
|
(3,983)
|
|
Oil
and gas properties |
|
(287)
|
|
(355)
|
|
|
(730)
|
|
(818)
|
|
Increase in
investments |
|
(103)
|
|
-
|
|
|
(642)
|
|
-
|
|
|
|
|
(3,052)
|
|
(1,523)
|
|
|
(9,863)
|
|
(5,458)
|
| Financing: |
|
|
|
|
|
|
|
|
|
|
Issue of common shares |
|
1,409
|
|
1,363
|
|
|
6,163
|
|
1,469
|
|
Demand loan: |
|
|
|
|
|
|
|
|
|
|
|
Proceeds |
|
-
|
|
-
|
|
|
-
|
|
657
|
|
|
Repayment |
|
(81)
|
|
(82)
|
|
|
(328)
|
|
(219)
|
|
Obligations under
capital lease |
|
4
|
|
-
|
|
|
173
|
|
-
|
|
|
|
|
1,332
|
|
1,281
|
|
|
6,008
|
|
1,907
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase (decrease) in cash position |
|
692
|
|
2,873
|
|
|
(3,527)
|
|
919
|
| Cash
position, beginning of period |
|
(2,320)
|
|
(974)
|
|
|
1,899
|
|
980
|
| Cash
position, end of period |
|
(1,628)
|
$
|
1,899
|
|
$
|
(1,628)
|
$
|
1,899
|
|
|
|
|
====
|
|
====
|
|
|
====
|
|
====
|
| Consolidated Statements of Retained Earnings
(Deficit) |
|
|
|
|
|
|
|
|
|
| (Canadian Dollars in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Years
Ended
|
|
|
|
|
December
31
|
|
|
December
31
|
|
|
|
|
2002
|
|
2001
|
|
|
2002
|
|
2001
|
|
|
|
|
|
|
|
|
|
|
|
|
| Retained earnings
(deficit), beginning of period |
$
|
1,963
|
$
|
5,465
|
|
$
|
5,181
|
$
|
(32,636)
|
| Reduction of
stated capital |
|
-
|
|
-
|
|
|
-
|
|
40,000
|
| Net (earnings)
loss |
|
1,709
|
|
(284)
|
|
|
(1,509)
|
|
(2,183)
|
| Retained earning
end of period |
$
|
3,672
|
$
|
5,181
|
|
$
|
3,672
|
$
|
5,181
|
|
|
|
|
====
|
|
====
|
|
|
====
|
|
====
|
|
|
|
|
|
|
|
|
|
| Consolidated Balance Sheets |
|
|
|
|
|
| (Canadian Dollars in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31
|
|
|
December
31
|
|
|
|
|
|
2002
|
|
|
2001
|
|
|
|
|
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash |
|
$
|
-
|
|
$
|
1,899
|
|
|
Short-term
investments |
|
|
958
|
|
|
657
|
|
|
Receivables |
|
|
2,174
|
|
|
699
|
|
|
Inventories |
|
|
9,218
|
|
|
7,477
|
|
|
Prepaids |
|
|
378
|
|
|
300
|
|
|
|
|
|
12,728
|
|
|
11,032
|
|
Oil and gas properties |
|
|
3,411
|
|
|
3,120
|
|
Mineral properties |
|
|
17,208
|
|
|
13,834
|
|
Investments |
|
|
1,336
|
|
|
684
|
|
|
|
|
$
|
34,683
|
|
$
|
28,670
|
|
|
|
|
|
=========
|
|
|
=========
|
|
|
|
|
|
|
|
|
|
| Liabilities and Shareholders'
Equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Bank
indebtedness |
|
$ |
1,628
|
|
$
|
-
|
|
|
Payables and accrued liabilities |
|
|
1,940
|
|
|
2,114
|
|
|
Demand loan |
|
|
110
|
|
|
438
|
|
|
Current portiion of obligations under capital
lease |
|
|
51
|
|
|
-
|
|
|
|
|
|
3,729
|
|
|
2,552
|
|
Obligations under capital lease |
|
|
122
|
|
|
-
|
|
Future site reclamation costs |
2,635
|
|
|
2,575
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Share capital (note 2) |
|
|
24,525
|
|
|
18,362
|
|
|
Retained
earnings |
|
|
3,672
|
|
|
5,181
|
|
|
|
|
|
28,197
|
|
|
23,543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
34,683
|
|
$
|
28,670
|
|
|
|
|
|
=========
|
|
|
=========
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
Note 1 - General
The accompanying unaudited
consolidated financial statements should be read in conjunction with
the notes to the Company's audited consolidated financial statements
for the year ended December 31, 2002. The unaudited consolidated
financial statements include the financial statements of the Company
and its subsidiary.
The unaudited interim
consolidated financial statements reflect all normal and recurring
adjustments which are, in the opinion of management, necessary for a
fair presentation of the respective interim periods presented.
Stock-based Compensation
Effective January 1, 2002,
Claude adopted new CICA Handbook Section 3870, Stock-based
Compensation and other Stock-based Payments. This section
requires that a fair value based method of accounting be applied to
direct awards of stock to employees. This standard allows the Company
to continue its existing policy, the intrinsic value based method, of
recording no compensation cost on the grant of stock options to
employees. However, pro forma information is required which reflects
the difference between compensation cost recorded under the intrinsic
based method and costs that would have been recorded under the fair
valuebased method. This fair value was estimated using the
Black-Scholes model with assumptions of 5 year expected terms, 72.8%
volatility and interest rates ranging from 4.39 to 4.90%. Under this
section the cost of stock compensation for the year ended December
31, 2002 would be $52,000.
Note 2 - Share Capital
At December 31, 2002 there
were 49,459,477 common shares outstanding.
Options in respect of
2,430,000 shares are outstanding under the stock option plan. These
options have exercise prices ranging from $.53 to $3.05 with
expiration dates between April, 2006 and November, 2012.
On April 23, 2002, Claude
completed and closed the issuance of 5,000,000 units at a price of
$1.00 per unit for aggregate gross proceeds of $5,000,000. Each unit
consists of one common share and one-half of one common share
purchase warrants. Each whole common share purchase warrant entitles
the holder to acquire one common share at an exercise price of $1.25
for a period of twelve months from the closing date. In partial
consideration for the services provided to Claude in connection with
the Offering, the Underwriters were issued an aggregate of 63,463
common share purchase warrants, each of which entitles the holder to
acquire one common share at an exercise price of $1.00 for a period
of twelve months from the closing date.
On November 29, 2002, Claude
completed and closed a flow-through private placement of 1,000,000
common shares at a price of $1.50 per share for aggregate gross
proceeds of $1,500,000. The Company must expend $1,500,000 in
qualifying Canadian Exploration Expenses as defined in the Income Tax
Act (Canada) prior to December 31, 2003.
Note 3 - Comparative Figures
Certain prior year balances
have been reclassified to conform to the current financial statement
presentation.
Note 4 - Differences from
United States Accounting Principles
These consolidated financial
statements have been prepared in accordance with accounting
principles generally accepted in Canada. See Note 16 of the Company's
audited financial statements for the year ended December 31, 2001,
for a narrative explanation of the differences in Canadian and U.S.
GAAP accounting principles.
Note 5 - Subsequent Event
On January 31, 2003 the
Company completed a private placement offering of 2,500,000 units,
each unit consisting of one common share and one half of one common
share purchase warrant, at a price of $1.50 per unit, for gross
proceeds of $3,750,000. Each whole purchase warrant will entitle the
holder, upon exercise at any time up to and including January 31,
2004, and upon payment of $1.85, to subscribe for one common share.
|
|