State of Delaware
|
13-3180530
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
Incorporation
or organization)
|
Identification
No.)
|
76 Beaver Street, 14th Floor, New York, New York
|
10005
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Table of Contents
|
Page
|
|
Glossary
of Technical Terms
|
(iv)
|
|
Part I
|
||
Item
1.
|
Business.
|
1
|
Item
1A.
|
Risk
Factors.
|
3
|
Item
1B.
|
Unresolved
Staff Comments.
|
14
|
Item
2.
|
Property.
|
14
|
Item
3.
|
Legal
Proceedings.
|
37
|
Item
4.
|
(Removed
and Reserved).
|
37
|
Part II
|
||
Item
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities.
|
38
|
Item
6.
|
Selected
Financial Data.
|
41
|
Item
7.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations.
|
42
|
Item
7A.
|
Quantitative
and Qualitative Disclosure About Market Risk
|
63
|
Item
8.
|
Financial
Statements and Supplementary Data.
|
65
|
Item
9.
|
Changes
in and Disagreement with Accountants on Accounting and Financial
Disclosure.
|
65
|
Item
9A
|
Controls
and Procedures.
|
65
|
Item
9B
|
Other
Information.
|
66
|
Part III
|
||
Item
10.
|
Directors,
Executive Officers and Corporate Governance.
|
67
|
Item
11.
|
Executive
Compensation.
|
68
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters.
|
69
|
Item
13.
|
Certain
Relationships and Related Transactions and Director
Independence
|
69
|
Item
14.
|
Principal
Accounting Fees and Services.
|
69
|
Part IV
|
||
Item
15.
|
Exhibits,
Financial Statement Schedules.
|
69
|
Signatures
|
74
|
|
Supplemental
Information
|
N/A
|
|
Financial
Statements
|
F-1
|
Reserve:
|
That
part of a mineral deposit which could be economically and legally
extracted or produced at the time of the reserve determination. Reserves
must be supported by a feasibility study done to bankable standards that
demonstrates the economic extraction ("Bankable standards"
implies that the confidence attached to the costs and achievements
developed in the study is sufficient for the project to be eligible for
external debt financing.) A reserve includes adjustments to the in-situ
tonnes and grade to include diluting materials and allowances for losses
that might occur when the material is mined.
|
Proven
Reserve:
|
Reserves
for which (a) quantity is computed from dimensions revealed in outcrops,
trenches, workings or drill holes; grade and/or quality are computed from
the results of detailed sampling and (b) the sites for inspection,
sampling and measurement are spaced so closely and the geologic character
is so well defined that size, shape depth and mineral content of reserves
are well-established.
|
Probable
Reserve:
|
Reserves
for which quantity and grade and/or quality are computed from information
similar to that used for proven (measured) reserves, but the sites for
inspection, sampling, and measurement are farther apart or are otherwise
less adequately spaced. The degree of assurance, although lower than that
for proven reserves, is high enough to assume continuity between points of
observation.
|
Mineralized
Material
|
The
term “mineralized material” refers to material that is not included in the
reserve as it does not meet all of the criteria for adequate demonstration
for economic or legal extraction.
|
Non-reserves
|
The
term “non-reserves” refers to mineralized material that is not included in
the reserve as it does not meet all of the criteria for adequate
demonstration for economic or legal extraction.
|
Exploration
Stage
|
An
“exploration stage” prospect is one which is not in either the development
or production stage.
|
Development
Stage
|
A
“development stage” project is one which is undergoing preparation of an
established commercially mineable deposit for its extraction but which is
not yet in production. This stage occurs after completion of a
feasibility study.
|
Production
Stage
|
A
“production stage” project is actively engaged in the process of
extraction and beneficiation of mineral reserves to produce a marketable
metal or mineral product.
|
Caliche:
|
Sediment
cemented by calcium carbonate near surface.
|
Diorite:
|
Igneous
Rock (Rock formed from magma or molten rock).
|
Dore:
|
Bars
of low purity precious metal (Gold & Silver) which represents final
product of a gold mine typically weighing 25 kg per
bar.
|
Dikes:
|
Tabular,
vertical bodies of igneous rock.
|
Fissility:
|
Shattered,
broken nature of rock.
|
Fracture
Foliations:
|
Fracture
pattern in rock, parallel orientation, resulting from
pressure.
|
Heap
Leaching:
|
Broken
and crushed ore on a pile subjected to dissolution of metals by leach
solution.
|
Hydrometallurgical
Plant:
|
A
metallurgical mineral processing plant that uses water to leach or
separate and concentrate elements or minerals.
|
Intercalated:
|
Mixed
in.
|
Lithostatic
Pressure:
|
Pressure
brought on by weight of overlaying rocks.
|
Major
Intrusive Center:
|
An
area where large bodies of intrusive igneous rock exist and through which
large amounts of mineralizing fluids rose.
|
Mesothermal:
|
A
class of hydrothermal ore deposit formed at medium temperatures and a
depth over one mile in the earth’s crust.
|
Microporphyritic
Latite:
|
Extremely
fine grained siliceous igneous rock with a distribution of larger crystals
within.
|
Mudstone:
|
Sedimentary
bed composed primarily of fine grained material such as clay and
silt.
|
PPM:
|
Part
per million.
|
Pyritized:
|
Partly
replaced by the mineral pyrite.
|
Reverse
Circulation Drilling (or R.C. Drilling):
|
Type
of drilling using air to recover cuttings for sampling through the middle
of the drilling rods rather than the outside of the drill rods, resulting
in less contamination of the sampled
interval.
|
Sericitized:
|
Rocks
altered by heat, pressure and solutions resulting in formation of the
mineral sericite, a very fine grained mica.
|
Siltstone:
|
A
sedimentary rock composed of clay and silt sized
particles.
|
Silicified:
|
Partly
replaced by silica.
|
Stockwork
Breccia:
|
Earth's
crust broken by two or more sets of parallel faults converging from
different directions.
|
Stockwork:
|
Ore,
when not in strata or in veins but in large masses, so as to be worked in
chambers or in large blocks.
|
Surface
Mine:
|
Surface
mining by way of an open pit without shafts or underground
working.
|
·
|
industrial
and commercial demand for gold,
|
|
·
|
the
level of interest rates,
|
|
·
|
the
rate of inflation,
|
|
·
|
central
bank sales,
|
|
·
|
world
supply of gold and
|
|
·
|
stability
of exchange rates.
|
·
|
labor
disputes,
|
|
·
|
invalidity
of governmental orders,
|
|
·
|
uncertain
or unpredictable political, legal and economic
environments,
|
|
·
|
war
and civil disturbances,
|
|
·
|
changes
in laws or policies,
|
|
·
|
taxation,
|
|
·
|
delays
in obtaining or the inability to obtain necessary governmental
permits,
|
|
·
|
governmental
seizure of land or mining claims,
|
|
·
|
limitations
on ownership,
|
|
·
|
limitations
on the repatriation of earnings,
|
|
·
|
increased
financial costs,
|
|
·
|
import
and export regulations, including restrictions on the export of gold,
and
|
|
·
|
foreign
exchange controls.
|
·
|
ownership
of assets,
|
|
·
|
land
tenure,
|
|
·
|
mining
policies,
|
|
·
|
monetary
policies,
|
|
·
|
taxation,
|
|
·
|
rates
of exchange,
|
|
·
|
environmental
regulations,
|
|
·
|
labor
relations,
|
|
·
|
repatriation
of income and/or
|
|
·
|
return
of capital.
|
·
|
stricter
standards and enforcement,
|
|
·
|
increased
fines and penalties for non-compliance,
|
|
·
|
more
stringent environmental assessments of proposed projects
and
|
|
·
|
a
heightened degree of responsibility for companies and their officers,
directors and employees.
|
·
|
environmental
hazards,
|
|
·
|
industrial
accidents,
|
|
·
|
metallurgical
and other processing,
|
|
·
|
acts
of God, and/or
|
|
·
|
mechanical
equipment and facility performance
problems.
|
·
|
damage
to, or destruction of, mineral properties or production
facilities,
|
|
·
|
personal
injury or death,
|
|
·
|
environmental
damage,
|
|
·
|
delays
in mining,
|
|
·
|
monetary
losses, and/or
|
|
·
|
possible
legal liability.
|
·
|
the
location of economic ore bodies,
|
|
·
|
development
of appropriate metallurgical processes,
|
|
·
|
receipt
of necessary governmental approvals, and
|
|
·
|
construction
of mining and processing facilities at any site chosen for
mining.
|
|
The
commercial viability of a mineral deposit is dependent on a number of
factors including:
|
·
|
the
price of gold,
|
·
|
the
particular attributes of the deposit, such as
its
|
o
|
size
|
o
|
grade,
and
|
o
|
proximity
to infrastructure,
|
·
|
financing
costs,
|
·
|
taxation,
|
·
|
royalties,
|
·
|
land
use,
|
·
|
water
use,
|
·
|
power
use,
|
·
|
importing
and exporting gold, and
|
·
|
environmental
protection.
|
·
|
a
limited availability for market quotations for Capital Gold’s common
stock;
|
·
|
reduced
liquidity with respect to Capital Gold’s common
stock;
|
·
|
a
determination that Capital Gold’s common stock is a “penny stock,” which
will require brokers trading in the common stock to adhere to more
stringent rules and possibly result in a reduced level of trading activity
in the secondary trading market for Capital Gold’s common
stock;
|
·
|
limited
amount of news and analyst coverage for Capital Gold’s common stock;
and
|
·
|
a
decreased ability to issue additional securities or obtain additional
financing in the future.
|
·
|
the
Company does not achieve the perceived benefits of the Nayarit Business
Combination as rapidly, or to the extent anticipated by, financial or
industry analysts; or
|
·
|
the
effect of the Nayarit Business Combination on Capital Gold’s financial
results is not consistent with the expectations of financial or industry
analysts.
|
·
|
our
employees may experience uncertainty about their future roles with the
combined company, which might adversely affect our ability to retain and
hire key personnel and other
employees;
|
·
|
the
attention of our management may be directed toward the completion of the
merger and transaction-related considerations and may be diverted from the
day-to-day operations and pursuit of other opportunities that could have
been beneficial to our business;
and
|
·
|
distributors
or other vendors or suppliers may seek to modify or terminate their
business relationships with us.
|
Lot
|
Title
#
|
Hectars
|
Owner
|
|
1
|
SAN
JOSE
|
200718
|
96.00
|
Oro
|
2
|
LAS
DOS VIRGEN
|
214874
|
132.235
|
Oro
|
3
|
RONO
#1
|
206408
|
82.1902
|
Oro
|
4
|
RONO
#3
|
214224
|
197.218
|
Oro
|
5
|
LA
CUCHILLA
|
211987
|
143.3481
|
Oro
|
6
|
ELSA
|
212004
|
2,035.3997
|
Oro
|
7
|
ELISA
|
214223
|
78.4717
|
Oro
|
8
|
ENA
|
217495
|
190.00
|
Oro
|
9
|
EVA
|
212395
|
416.8963
|
Oro
|
10
|
MIRSA
|
212082
|
20.5518
|
Oro
|
11
|
OLGA
|
212081
|
60.589
|
Oro
|
12
|
EDNA
|
219624
|
24.0431
|
Oro
|
13
|
LA
TIRA
|
219324
|
1.7975
|
Oro
|
14
|
LA
TIRA 1
|
219623
|
18.6087
|
Oro
|
15
|
LOS
TRES
|
223634
|
8.00
|
Oro
|
16
|
EL
CHARRO
|
206404
|
40.00
|
Oro
|
17
|
SANTA
RITA 4 FRACCION I
|
233574
|
5.0728
|
Oro
|
18
|
SANTA
RITA 4 FRACCION II
|
233575
|
4.7786
|
Oro
|
19
|
SANTA
RITA 4 FRACCION III
|
233576
|
110.2725
|
Oro
|
20
|
SANTA
RITA I
|
231373
|
3,765.9666
|
Oro
|
21
|
SANTA
RITA III
|
232117
|
2,233.3163
|
Oro
|
Total
|
9,664.7559
|
Metric
|
U.S.
|
|
Materials
|
||
Reserves
|
||
Proven
|
22.4
Million Tonnes @ 0.70 g/t(1)
|
24.7
Million Tons @ 0.0204 opt(1)
|
Probable
|
48.2 Million
Tonnes @ 0.65 g/t(1)
|
53.0 Million Tons
@ 0.0189 opt(1)
|
Total
Reserves(2)
|
70.6
Million Tonnes @ 0.66 g/t(1)
|
77.7
Million Tons @ 0.0193 opt(1)
|
Waste
|
203.5 Million Tonnes
|
224.3 Million Tons
|
Total
Ore/Waste
|
274.1
Million Tonnes
|
302.0
Million tons
|
Contained
Gold
|
46.78
Million grams
|
1,504,000 Oz
|
Production
|
||
Ore
Crushed
|
5.4
Million Tonnes /Year
|
6.0
Million Tons/Year
|
14,868
Mt/d(1)
|
16,390
t/d(1)
|
|
Operating
Days/Year
|
365
Days per year
|
365
Days per year
|
Gold
Plant Average Recovery
|
58.25%
|
58.25%
|
Average
Annual Production
|
2.1 Million
grams
|
67,391 Oz
|
Total
Gold Produced
|
27.25
Million grams
|
876,080 Oz
|
(1)
|
“g/t”
means grams per metric tonne, “opt” means ounces per ton, “Mt/d” means
metric tonnes per day and “t/d” means tons per
day.
|
(2)
|
The
reserve estimates are mainly based on a gold cutoff grade of 0.15 g/t for
sandstone and 0.19 grams for siltstone and latite within the pit
design.
|
Cutoff
Grade Calculation Basic Parameters
|
Internal
Cutoff Grade
|
Break
Even Cutoff Grade
|
Gold
Price
|
US$800/oz
|
US$800/oz
|
Gold
Selling Cost (4% Royalty, Refining, Transport, Silver
Credit, etc)
|
$25.258/oz
|
$25.258/oz
|
Gold
Recovery*
|
58.25%
|
58.25%
|
Operating
Costs per Tonne of Ore
|
||
Mining
|
$1.08/tonne
|
|
Processing
– Heap leach
|
$2.357/tonne
|
$2.357/tonne
|
Total
|
$2.357/tonne
|
$3.44/tonne
|
Cutoff
Grade
|
Grams
per Tonne
|
Grams
per Tonne
|
Head
Grade Cutoff (58.25% average recovery)
|
0.15
g/t gold
|
0.24
g/t gold
|
Recovered
Gold Grade Cutoff
|
0.09
g/t gold
|
0.14
g/t gold
|
Proven and probable mineral reserve (Ktonnes of
ore)
|
July
31,
2010
|
July
31,
2009
|
July
31,
2008
|
|||||||||
Ore
|
- | - | - | |||||||||
Beginning
balance (Ktonnes)
|
40,911 | 35,417 | 38,916 | |||||||||
Additions
|
30,388 | 9,342 | - | |||||||||
Reductions
|
(4,587 | ) | (3,848 | ) | (3,499 | ) | ||||||
Ending
Balance
|
66,712 | 40,911 | 35,417 | |||||||||
Contained
gold
|
||||||||||||
Beginning
balance (thousand of ounces)
|
859 | 719 | 814 | |||||||||
Additions
|
662 | 239 | - | |||||||||
Reductions
|
(110 | ) | (99 | ) | (95 | ) | ||||||
Ending
Balance
|
1,411 | 859 | 719 |
(i)
|
$100
plus applicable Value Added Tax, in December 8,
2010;
|
(ii)
|
$100
plus applicable Value Added Tax, in June 8,
2011;
|
(iii)
|
$175
plus applicable Value Added Tax, in December
8; 2011
|
(iv)
|
$175
plus applicable Value Added Tax, in June 8, 2012;
and
|
(v)
|
$350
plus applicable Value Added Tax, in December 8,
2012.
|
CLAIM
|
TITLE NUMBER
|
|||
“San
Juan Fracc. I”
|
205392 | |||
“San
Juan Fracc. II”
|
205393 | |||
“San
Francisco Tres”
|
203136 | |||
“San
Juan I”
|
221365 | |||
“Isis”
|
214395 | |||
“San
Miguel”
|
224392 |
Concession
Name
|
Title
|
File
No.
|
Owner
|
Surface
(ha)
|
|
BONANZA
I
|
227603
|
6923
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
200.00
|
|
EL
DORADO
|
228887
|
7013
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
23,001.85
|
|
EL
MAGNIFICO
|
221592
|
6758
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
7,595.74
|
|
EL
MAGNIFICO F-I
|
221588
|
6758
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
6.90
|
|
EL
MAGNIFICO F-II
|
221589
|
6758
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
32.00
|
|
EL
MAGNIFICO F-III
|
221590
|
6758
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
6.96
|
|
EL
MAGNIFICO F-IV
|
221591
|
6758
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
8.84
|
|
GROSS
F I
|
228826
|
7002
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
67,148.77
|
|
GROSS
F- II
|
228827
|
7002
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
16.00
|
|
ORION
|
205616
|
6253
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
527.50
|
|
REESE
|
227775
|
6980
|
NAYARIT
GOLD DE MÉXICO SA de CV
|
3,104.29
|
|
SAN
JUAN I
|
221365
|
3/1/639
|
COMPAÑIA
MINERA HUAJICARI SA de CV
|
45.63
|
|
SAN
FRANCISCO 3
|
203136
|
3/1.3/243
|
COMPAÑIA
MINERA HUAJICARI SA de CV
|
32.75
|
|
SAN
JUAN F - II
|
205393
|
6250
|
COMPAÑIA
MINERA HUAJICARI SA de CV
|
0.81
|
|
ISIS
|
214395
|
6617
|
COMPAÑIA
MINERA HUAJICARI SA de CV
|
101.34
|
|
SAN
JUAN F-I
|
205392
|
6250
|
COMPAÑIA
MINERA HUAJICARI SA de CV
|
1,339.01
|
|
SAN
MIGUEL
|
224392
|
3/1/723
|
COMPAÑIA
MINERA HUAJICARI SA de CV
|
1,177.38
|
|
LA
ESTRELLA
|
196009
|
3/1.3/232
|
ADRIAN
EVODIO PRADO GÓMEZ
|
146.35
|
Base
Case
|
|||
Life-of-Mine
Mill Recovered Equivalent Gold Ounces*
|
246k
oz AuEq
|
||
Production
Rate
|
750
tpd
|
20k
oz Au/yr
|
1.785M
oz Ag/yr
|
Development
Timeline
|
2
Years
|
||
Initial
Capital
|
US$35
Million
|
||
Cash
Costs
|
US$320/gold
equivalent ounce
|
||
Payback
Period (NPV 8% Case)
|
2.3
years
|
||
Mine
Life
|
5
years
|
||
Gold
Price
|
US$900/oz
|
||
Silver
Price
|
US$15/oz
|
||
NPV’s
and IRR
|
|||
Pre-tax
NPV 3%
|
US$55.3
million
|
||
Pre-tax
NPV 5%
|
US$46.5
million
|
||
Pre-tax
NPV 8%
|
US$35.4
million
|
||
Pre-tax
IRR
|
38%
|
Quarter Ending |
High and Low
|
|||||||
July
31, 2010
|
4.24 | 3.16 | ||||||
April
30, 2010
|
3.90 | 3.66 | ||||||
January
31, 2010
|
4.24 | 2.94 | ||||||
October
31, 2009
|
3.12 | 2.36 | ||||||
July
31, 2009
|
2.88 | 2.12 | ||||||
April
30, 2009
|
2.84 | 2.08 | ||||||
January
31, 2009
|
2.52 | 1.20 | ||||||
October
31, 2008
|
2.60 | 1.08 |
Quarter Ending |
High and Low
|
|||||||
US$/CDN$
|
US$/CDN$
|
|||||||
Quarter
ended July 31, 2010
|
4.24 / 4.39 | 3.12 / 3.31 | ||||||
Quarter
ended April 30, 2010
|
3.90 / 4.00 | 3.19 / 3.38 | ||||||
Quarter
ended January 31, 2010
|
4.19 / 4.40 | 2.94 / 3.12 | ||||||
Quarter
ended October 31, 2009
|
3.09 / 3.32 | 2.39 / 2.56 | ||||||
Quarter
ended July 31, 2009
|
2.84 / 3.16 | 2.12 / 2.48 | ||||||
Quarter
ended April 30, 2009
|
2.84 / 3.60 | 2.08 / 2.52 | ||||||
Quarter
ended January 31, 2009
|
2.48 / 3.04 | 1.16 / 1.40 | ||||||
Quarter
ended October 31, 2008
|
2.60 / 2.72 | 1.00 / 1.28 |
Number
of Securities to be issued upon exercise of outstanding options,
warrants and rights
|
Weighted-average
Exercise
price of
Outstanding
options,
warrants and rights
|
Number
of securities Remaining available for future issuance under equity
compensation plans (excluding securities reflected in column (a))
|
||||||||||
Plan Category
|
||||||||||||
(a)
|
(b)
|
(c)
|
||||||||||
Equity
compensation plans approved by security holders:
|
618,750 | $ | 2.84 | 2,819,766 | ||||||||
Equity
compensation plans not approved by security holders:
|
- | $ | - | N/A | ||||||||
Total
|
618,750 | $ | 2.84 | 2,819,766 |
Total
Return To Shareholders
|
||||||||||||||||||||||||
(Includes
reinvestment of dividends)
|
||||||||||||||||||||||||
QUARTERLY
RETURN PERCENTAGE
|
||||||||||||||||||||||||
Quarter
Ending
|
||||||||||||||||||||||||
Company
/ Index
|
10/31/07
|
1/31/08
|
4/30/08
|
7/31/08
|
10/31/08
|
1/31/09
|
4/30/09
|
7/31/09
|
10/31/09
|
1/31/10
|
4/30/10
|
7/31/10
|
||||||||||||
Capital
Gold Corporation
|
36.07
|
10.48
|
-6.61
|
-0.77
|
-55.04
|
115.52
|
-13.60
|
12.04
|
27.27
|
-4.55
|
24.49
|
1.91
|
||||||||||||
Russell
3000 Index
|
6.44
|
-10.83
|
1.14
|
-7.12
|
-24.31
|
-14.01
|
7.61
|
13.92
|
5.14
|
4.78
|
12.28
|
-7.22
|
||||||||||||
S&P
SmallCap 600 Index
|
5.12
|
-12.65
|
1.20
|
-1.48
|
-22.43
|
-18.20
|
11.89
|
13.71
|
1.43
|
7.69
|
18.99
|
-8.31
|
||||||||||||
Peer
Group
|
5.64
|
-18.49
|
1.12
|
14.03
|
-63.09
|
62.24
|
5.86
|
22.80
|
14.28
|
19.89
|
40.62
|
-26.66
|
||||||||||||
INDEXED
RETURNS
|
||||||||||||||||||||||||
Base
|
Quarter
Ending
|
|||||||||||||||||||||||
Period
|
||||||||||||||||||||||||
Company
/ Index
|
8/1/07
|
10/31/07
|
1/31/08
|
4/30/08
|
7/31/08
|
10/31/08
|
1/31/09
|
4/30/09
|
7/31/09
|
10/31/09
|
1/31/10
|
4/30/10
|
7/31/10
|
|||||||||||
Capital
Gold Corporation
|
100
|
136.07
|
150.32
|
140.39
|
139.31
|
62.63
|
134.99
|
116.63
|
130.67
|
166.31
|
158.75
|
197.62
|
201.40
|
|||||||||||
Russell
3000 Index
|
100
|
106.44
|
94.91
|
95.99
|
89.16
|
67.48
|
58.03
|
62.44
|
71.14
|
74.79
|
78.36
|
87.98
|
81.63
|
|||||||||||
S&P
SmallCap 600 Index
|
100
|
105.12
|
91.82
|
92.92
|
91.55
|
71.01
|
58.09
|
65.00
|
73.91
|
74.96
|
80.73
|
96.06
|
88.08
|
|||||||||||
Peer
Group
|
100
|
105.64
|
86.10
|
87.07
|
99.28
|
36.64
|
59.45
|
62.93
|
77.28
|
88.32
|
105.89
|
148.90
|
109.20
|
|||||||||||
Peer
Group Companies:
|
||||||||||||||||||||||||
ALAMOS
GOLD INC
|
||||||||||||||||||||||||
GAMMON
GOLD INC
|
||||||||||||||||||||||||
MINEFINDERS
CORP
|
||||||||||||||||||||||||
NEW
GOLD INC
|
Fiscal Year Ended July 31
|
||||||||||||||||||||
2010
|
2009
|
2008
|
2007
|
2006
|
||||||||||||||||
Statement of Operations
data:
|
||||||||||||||||||||
Revenues
|
$ | 60,645 | $ | 42,757 | $ | 33,104 | $ | - | $ | - | ||||||||||
Net Income
(loss)
|
$ | 11,994 | $ | 10,407 | $ | 6,364 | $ | (7,472 | ) | $ | (4,805 | ) | ||||||||
Income (loss) per share –
Basic*
|
$ | 0.25 | $ | 0.22 | $ | 0.15 | $ | (0.20 | ) | $ | (0.17 | ) | ||||||||
Balance Sheet data:
|
||||||||||||||||||||
Total Assets
|
$ | 72,495 | $ | 52,484 | $ | 50,578 | $ | 27,368 | $ | 9,546 | ||||||||||
Long-term Debt
|
$ | 800 | $ | 4,400 | $ | 8,375 | $ | 12,500 | $ | - | ||||||||||
Reclamation and Remediation
Liability
|
$ | 2,373 | $ | 1,594 | $ | 1,666 | $ | 1,249 | $ | - |
As of
|
As of
|
|||||||
July 31,
2010
|
July 31,
2009
|
|||||||
Total debt
|
$ | 4,400 | $ | 8,000 | ||||
Total stockholders’ equity
|
$ | 50,929 | $ | 35,765 | ||||
Cash and cash equivalents
|
$ | 12,125 | $ | 6,448 | ||||
Working capital
|
$ | 31,857 | $ | 20,646 |
·
|
Net
cash provided from operations of
$14,731;
|
·
|
Capital
expenditures of $6,515;
|
·
|
Repayments
on Credit Facility of $3,600;
|
·
|
Proceeds
from the issuance of common stock upon the exercising of warrants of
$565;
|
·
|
Fluctuations
in gold prices;
|
·
|
We
expect fiscal 2011 gold sales of approximately 65,000 to 70,000
ounces;
|
·
|
Cash
costs per ounce sold for fiscal 2011 are expected to be approximately $485
per ounce;
|
·
|
We
anticipate capital expenditures of approximately $12,500 in fiscal 2011
with approximately $7,200 being allocated to leach pad expansion,
approximately $1,500 for the addition of agglomeration equipment, $750 in
property interest payments; and $600 for additional
conveyors;
|
·
|
Repayments
on Credit Facility of $3,600 during fiscal
2011.
|
·
|
Our
fiscal year 2011 expectations, particularly with respect to sales volumes
and cash costs per ounce sold, may differ significantly from actual
quarter and full fiscal year results due to variations in: ore grades and
hardness, metal recoveries, waste removed, commodity input prices, foreign
currencies and gold sale prices.
|
·
|
An
increase in mining costs of approximately $4,764 or 55% over the prior
period. This was primarily due to higher mining contractor
costs of approximately $2,637 compared to the prior period primarily due
to an increase in tonnage mined of 3,216,468 tonnes or 39%, higher diesel
fuel consumption of $1,156 due to an increase in tonnage mined and longer
haul distance as the pit deepens, and higher explosive costs of $750 due
to the increase in tonnage mined as well as a change in the type of
explosive utilized by the mine;
|
·
|
Higher
crushing costs of approximately of $946, an increase of 36% over the prior
period, mainly due to an increase in maintenance and the usage of crusher
parts and supplies. This increase was attributable to the
addition of our new secondary and tertiary crusher in May and December
2009, respectively, which increased tonnage going through the circuit by
13% or 516,000 tonnes as compared to the prior year. In addition, labor
costs rose as a result of the hiring of additional crusher
operators.
|
·
|
An
increase in leaching and ADR plant costs of approximately $1,975 or 37%
mainly due to an increase in consumption of certain chemicals ($1,209) as
well as consumption and price increase in cost of lime ($352) in the
processing of ore as well as an increase in both water ($103) and
electricity ($137) usage (the increased consumption
was mainly the result of increasing the chemical concentration and
solution flow to the leach pad as we increased the level of lifts or
height of the leach pad as well as the surface area under leach with the
additional leach pad.
|
·
|
Higher
heavy equipment maintenance costs of approximately $559 or 53% over the
same period in the prior year. This was primarily due to an
increase in repair and maintenance costs associated with our three trucks
and two loaders. The additional tonnage moved in the current
year as well as higher repairs and maintenance costs experienced with the
procurement of used equipment has factored into the increase as compared
to the prior year.
|
For
the year
|
For
the year
|
For
the year
|
||||||||||
ended
|
ended
|
ended
|
||||||||||
July
31,
2010
|
July
31,
2009
|
July
31,
2008
|
||||||||||
Revenues
|
60,645 | 42,757 | 33,104 | |||||||||
Net
Income
|
11,994 | 10,407 | 6,364 | |||||||||
Basic
net income per share
|
0.25 | 0.22 | 0.15 | |||||||||
Diluted
net income per share
|
0.25 | 0.21 | 0.13 | |||||||||
Gold
ounces sold
|
54,304 | 48,418 | 39,102 | |||||||||
Average
price received
|
$ | 1,117 | $ | 883 | $ | 847 | ||||||
Cash
cost per ounce sold(1)
|
$ | 391 | $ | 271 | $ | 276 | ||||||
Total
cost per ounce sold(1)
|
$ | 444 | $ | 314 | $ | 335 |
(1)
|
"Cash
costs per ounce sold" is a Non-GAAP measure, which includes all direct
mining costs, refining and transportation costs, by-product credits and
royalties as reported in the Company's financial statements divided by
ounces sold during the applicable period. It also excludes
intercompany management fees. “Total cost per ounce sold” is a
Non-GAAP measure which includes “cash costs per ounce sold” as well as
depreciation and amortization as reported in the Company's financial
statements.
|
For
the year
|
For
the year
|
For
the year
|
||||||||||
ended
|
ended
|
ended
|
||||||||||
Reconciliation
from non-GAAP measure to US GAAP
|
July
31,
2010
|
July
31,
2009
|
July
31,
2008
|
|||||||||
Cash
cost per ounce sold
|
$ | 391 | $ | 271 | $ | 276 | ||||||
Intercompany
management fee
|
12 | 14 | 10 | |||||||||
Other
|
2 | 2 | (13 | ) | ||||||||
Costs
applicable to sales per ounce sold*
|
$ | 405 | $ | 287 | $ | 273 |
For
the year
ended
|
For
the year
ended
|
For
the year
ended
|
||||||||||
July
31,
2010
|
July
31,
2009
|
July
31,
2008
|
||||||||||
Tonnes
of ore mined
|
4,586,875 | 3,847,883 | 3,498,612 | |||||||||
Tonnes
of waste removed
|
6,797,425 | 4,319,949 | 2,627,318 | |||||||||
Ratio
of waste to ore
|
1.48 | 1.12 | 0.75 | |||||||||
Tonnes
of ore processed
|
4,515,152 | 3,999,346 | 3,529,699 | |||||||||
Grade
(grams/tonne)
|
0.74 | 0.78 | 0.85 | |||||||||
Gold
(ounces)
|
||||||||||||
- Produced(3)
|
55,746 | 49,921 | 39,242 | |||||||||
- Sold
|
54,304 | 48,418 | 39,102 |
Conversion
Calculation
|
Estimated
Fair
Value
|
Form
of
Consideration
|
|||||||
(In
thousands, except per share amounts)
|
|||||||||
Number
of Nayarit shares outstanding as of the Amalgamation date
|
92,910
|
||||||||
Exchange
ratio(1)
|
0.134048
|
||||||||
Number
of shares issued to Nayarit shareholders
|
12,454
|
||||||||
Value
of Capital Gold common shares
issued(1)
|
$
|
3.71
|
$
|
46,206
|
Capital
Gold
Common
stock
|
||||
Value
of Nayarit’s options and warrants to be exchanged for Capital Gold options
and warrants (2)
|
1,393
|
Capital
Gold Options
and
Warrants
|
|||||||
Total
consideration transferred
|
$
|
47,599
|
Stock
price
|
$3.71
|
|
Post
conversion strike price
|
$3.28
- $9.92
|
|
Average
expected volatility
|
70%
|
|
Dividend
yield
|
None
|
|
Average
risk-free interest rate
|
0.29%
|
|
Average
contractual term
|
.79
years
|
|
Black-Scholes
average value per warrant and option
|
$0.57
|
Fair
Value
(in thousands) |
||||
Cash
and cash equivalents
|
$
|
50
|
||
Short-term
investments
|
2
|
|||
Prepaid
expenses and sundry receivables
|
1,238
|
|||
Property,
plant and equipment
|
196
|
|||
Mineral
interests – indicated and inferred
|
43,822
|
|||
Exploration
interests
|
3,627
|
|||
Accounts
payable and liabilities assumed
|
(1,336)
|
|||
Net
assets acquired
|
$
|
47,599
|
(in
thousands)
|
||||||||
Year
Ended
July
31,
2010
|
Year
Ended
July
31,
2009
|
|||||||
Revenues
|
$
|
60,645
|
$
|
42,757
|
||||
Net
income (loss)
|
$
|
10,905
|
$
|
2,270
|
|
|||
Income
(loss) per common share:
|
|
|
||||||
Basic – net
income (loss)
|
$
|
0.18
|
$
|
0.04
|
|
|||
Diluted – net
income (loss)
|
$
|
0.18
|
$
|
0.03
|
|