MAGELLAN COPPER & GOLD Corp 10-Q

Item 1. Financial Statements Magellan Copper & Gold Corp. Consolidated Balance Sheets (Unaudited) March 31, 2025 December 31, 2024 ASSETS Current assets Cash $ 5,798 $ 896 Total current assets 5,798 896 Mineral rights and properties 100,000 100,000 Total assets $ 105,798 $ 100,896 LIABILITIES AND SHAREHOLDERS' DEFICIT Current liabilities: Accounts payable $ 209,232 $ 205,835 Accounts payable - related party 163,750 145,750 Accrued liabilities 214,089 214,089 Convertible note payable, net - related party 285,000 285,000 Convertible note payable, net 380,978 380,978 Accrued interest - related parties 110,474 102,322 Accrued interest 196,499 201,169 Advances payable - related party 70,905 70,905 Advances payable 18,723 93,573 Notes payable 25,000 68,000 Notes payable - related party 168,000 168,000 Derivative liability 129,969 47,158 Total current liabilities 1,972,619 1,982,779 Total liabilities 1,972,619 1,982,779 Commitments and contingencies – – Shareholders' deficit: Preferred shares, 25,000,000 shares Series A preferred stock -$ 10.00 stated value; 2,500,000 authorized; 0 shares issued and outstanding – – Common shares, $ 0.001 par value; 1,000,000,000 shares authorized; 27,379,295 and 26,157,635 shares issued and outstanding, respectively 27,380 26,158 Additional paid-in capital 20,053,527 19,855,547 Accumulated deficit ( 21,947,728 ) ( 21,763,588 ) Shareholders' deficit ( 1,866,821 ) ( 1,881,883 ) Total liabilities and shareholders' deficit $ 105,798 $ 100,896 See accompanying notes to the unaudited consolidated financial statements 3 Magellan Copper & Gold Corp. Consolidated Statements of Operations (Unaudited) Three Months Ended March 31, 2025 2024 Operating expenses: General and administrative expenses $ 58,036 $ 100,364 Total operating expenses 58,036 100,364 Operating loss ( 58,036 ) ( 100,364 ) Other expense: Interest expense ( 23,343 ) ( 20,682 ) Loss on conversion of debt ( 19,950 ) – Loss on change in derivative liability ( 82,811 ) ( 9,219 ) Total other expense ( 126,104 ) ( 29,901 ) Net loss $ ( 184,140 ) $ ( 130,265 ) Basic net loss per common share $ ( 0.01 ) $ ( 0.01 ) Diluted net loss per common share $ ( 0.01 ) $ ( 0.01 ) Basic weighted average 26,157,635 25,079,819 Diluted weighted average 26,157,635 25,079,819 See accompanying notes to the unaudited consolidated financial statements 4 Magellan Copper & Gold Corp. Consolidated Statements of Shareholders' Deficit For the three months ended March 31, 2025 and 2024 (Unaudited) Additional Common Stock Paid - in Accumulated Shares Par Value Capital Deficit Total Balance, December 31, 2024 26,157,635 $ 26,158 $ 19,855,547 $ ( 21,763,588 ) ( 1,881,883 ) Shares issued for cash 1,000,000 1,000 139,000 – 140,000 Shares issued for the conversion of debt and accrued interest 221,660 222 50,760 – 50,982 Stock based compensation – – 8,220 – 8,220 Net loss – – – ( 184,140 ) ( 184,140 ) Balance, March 31, 2025 27,379,295 $ 27,380 $ 20,053,527 $ ( 21,947,728 ) $ ( 1,866,821 ) Balance, December 31, 2023 19,577,072 $ 19,577 $ 19,289,530 $ ( 20,993,778 ) ( 1,684,671 ) Shares issued for the acquisition of mineral properties 5,500,000 5,500 417,065 – 422,565 Stock based compensation 335,000 335 44,573 – 44,908 Net loss – – – ( 130,265 ) ( 130,265 ) Balance, March 31, 2024 25,412,072 $ 25,412 $ 19,751,168 $ ( 21,124,043 ) $ ( 1,347,463 ) See accompanying notes to the unaudited consolidated financial statements 5 Magellan Copper & Gold Corp. Consolidated Statements of Cash Flows (Unaudited) Three Months Ended March 31, 2025 2024 Operating activities: Net loss $ ( 184,140 ) $ ( 130,265 ) Adjustments to reconcile net loss to net cash used in operating activities: Stock based compensation 8,220 44,908 Loss on conversion of debt 19,950 – Loss on change in derivative liability 82,811 9,219 Changes in operating assets and liabilities: Accounts payable and accrued liabilities 21,937 ( 36,460 ) Accounts payable - related party 18,000 18,000 Accrued interest 11,514 20,681 Net cash used in operating activities ( 21,708 ) ( 73,917 ) Financing activities: Proceeds from notes payable from related parties – 75,000 Repayment of notes payable from third parties ( 20,000 ) – Repayment of advances from third parties ( 93,390 ) – Proceeds from sale of common stock 140,000 – Net cash provided by financing activities 26,610 75,000 Net change in cash 4,902 1,083 Cash at beginning of period 896 99 Cash at end of period $ 5,798 $ 1,182 Supplemental disclosure of cash flow information Cash paid for interest $ 7,259 $ – Cash paid for income taxes $ – $ – Non-cash financing and investing activities: Expenses paid on behalf of the Company $ 18,540 $ – Shares issued for the acquisition of mineral properties $ – $ 422,565 Shares issued for the conversion of debt and accrued interest $ 31,032 $ – See accompanying notes to the unaudited consolidated financial statements 6 MAGELLAN COPPER & GOLD CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Note 1 – Organization, Basis of Presentation, and Nature of Operations Organization and Nature of Operations Magellan Copper & Gold Corp. (“we” “our”, “us”, the “Company” or “Magellan”) was incorporated on September 28, 2010, under the laws of the State of Nevada. Our principal business is the acquisition and exploration of mineral resources. We have not presently determined whether the properties to which we have mining rights contain mineral reserves that are economically recoverable. On August 1, 2024, the Company amended its articles of incorporation to change their name from Magellan Gold Corporation to Magellan Copper & Gold Corp. Our primary focus is to explore and develop mineral properties in the United States. Effective March 31, 2020, we divested our subsidiary holding all our international assets and at that time planned to advance our Center Star Gold Project located in Idaho County, Idaho. Since that time we have acquired other mineral project assets and presently our plans include exploring one or two of the existing projects of the Company (Cable, Blue Jacket, Copper Cliff and Copper Butte) or acquiring additional mineral projects for development which are close to revenue. Our mineral lease payments, mineral claim annual holding costs, permit preparation and exploration and development efforts will require substantial additional capital. We have in the past relied upon the sale of our securities as well as advances and loans from executive management and significant shareholders to fund our operations since we do not generate any significant revenue. Note 2 – Summary of Significant Accounting Policies Basis of Presentation We prepare our financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”). The accompanying unaudited interim consolidated financial statements have been prepared in accordance with GAAP for interim financial information in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2025 are not necessarily indicative of the results for the full year. While we believe that the disclosures presented herein are adequate and not misleading, these interim financial statements should be read in conjunction with the audited financial statements and the footnotes thereto contained in our annual report on Form 10-K for the year ended December 31, 2024. Our consolidated financial statements include our accounts and the accounts of our 100% owned subsidiaries, Clearwater and M Gold. All intercompany transactions and balances have been eliminated. Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). 7 Net Loss per Common Share We compute basic net loss per common share by dividing our net loss attributable to common shareholders by our weighted-average number of common shares outstanding during the period. Computation of diluted net loss per common share adds the weighted-average number of potential common shares outstanding to the weighted-average common shares outstanding, as calculated for basic net loss per share, except for instances in which there is a net loss. For the three months ended March 31, 2025, 72,000 stock options, 117,500 warrants, and 1,763,994 shares issuable from convertible notes were considered for their dilutive effects. For the three months ended March 31, 2024, 72,000 stock options, 117,500 warrants, and 2,213,200 shares issuable from convertible notes were considered for their dilutive effects. Segments Reporting The Company manages its operations as a single segment for the purpose of assessing performance and making operating decisions. The Company’s Chief Operating Decision Maker (“CODM”) is its executive management committee. The CODM allocates resources and evaluates the performance of the Company using information about combined net income from operations. All significant operating decisions are based upon an analysis of the Company as one operating segment, which is the same as its reporting segment. Derivative Financial Instruments Fair value accounting requires bifurcation of embedded derivative instruments such as conversion features in convertible debt or equity instruments and measurement of their fair value for accounting purposes. In assessing the convertible debt instruments, management determines if the convertible debt host instrument is conventional convertible debt and further if there is a beneficial conversion feature requiring measurement. If the instrument is not considered conventional convertible debt under ASC 470, the Company will continue its evaluation process of these instruments as derivative financial instruments under ASC 815. The Company applies the guidance in ASC 815-40-35-12 to determine the order in which each convertible instrument would be evaluated for derivative classification. The Company’s sequencing policy is to evaluate for reclassification contracts with the earliest maturity date first. Once determined, derivative liabilities are adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded in results of operations as an adjustment to fair value of derivatives. Recent Accounting Pronouncements The Company does not believe that any recently issued effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect on the accompanying financial statements. Liquidity and Going Concern Our consolidated financial statements have been prepared on a going concern basis, which assumes that we will be able to meet our obligations and continue our operations during the next fiscal year. Asset realization values may be significantly different from carrying values as shown in our consolidated financial statements and do not give effect to adjustments that would be necessary to the carrying values of assets and liabilities should we be unable to continue as a going concern. At March 31, 2025, we had a working capital deficit of $ 1,966,821 , we had not yet generated any significant revenues or achieved profitable operations and we have accumulated losses of $ 21,947,728 . We expect to incur further losses in the development of our business, all of which raises substantial doubt as to our ability to continue as a going concern. Our ability to continue as a going concern depends on our ability to generate future profits and/or to obtain the necessary financing to meet our obligations arising from normal business operations when they come due, of which there can be no assurance. We anticipate that additional funding will be in the form of additional loans from officers, directors or significant shareholders, or equity financing from the sale of our common stock but cannot assure that any future financing will occur. 8 Note 3 – Mineral Rights and Properties Cable Project On February 2, 2025, the Company entered a memorandum of understanding (“MOU”) to enter into an earn-in agreement with Gold Express Mines, Inc. In accordance with the MOU, the Company agreed to earn-in up to 45% of the working interest in the Cable Mine Project and also to terminate the then existing earn-in agreement on the Kris project. The Cable Mine Project consists of 480 acres of patented mining claims and 500 acres of unpatented mining claims. Under the terms of the agreement over the next 24 months the Company will spend $ 500,000 on the project in allowable expenses. The timing of this spending is subject to successfully acquiring the permits allowing the work programs to occur. The Company will be credited with $100,000 from the termination of the Kris Project towards the $500,000 work requirement, leaving a net of $400,000 owed towards the earn-in for the Cable Project. As of March 31, 2025, the Cable Project mineral rights and properties balance was $ 100,000 . Kris Project On June 6, 2023, the Company entered a memorandum of understanding for earn-in agreement(“MOU”) with Gold Express Mines, Inc. Per the MOU, the Company agreed to earn-in for up to 50% working interest in Kris Project, which is comprised of 74 unpatented mining claims located in Plumas County, CA. In March 2023, the Company paid Gold Express Mines, Inc. $ 100,000 , which was recorded as a deposit, and further committed to spend $ 400,000 on the Kris Project in allowable expenditures over the following thirty-six months. As part of the agreement, the Company agreed to make the Bureau of Land Management claim maintenance fees on the existing claims no later than August 15, 2023, and by August 15th in ensuing years during the earn-in period. The Company also was to pay for the annual Plumas County “notice of intent to hold” recording costs and any other Plumas County fees or taxes which accrue during the earn-in period. On February 2, 2025, the Company agreed to relinquish the earn-in agreement for the Kris Project and transfer its deposit toward the Cable Project located in Montana. As of March 31, 2025 and December 31, 2024, the Kris Project mineral rights and properties balance was $ 0 and $ 100,000 , respectively. Note 4 – Fair Value of Financial Instruments Financial assets and liabilities recorded at fair value in our consolidated balance sheets are categorized based upon a fair value hierarchy established by GAAP, which prioritizes the inputs used to measure fair value into the following levels: Level 1 – Quoted market prices in active markets for identical assets or liabilities at the measurement date. Level 2 – Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable and can be corroborated by observable market data. Level 3 – Inputs reflecting management’s best estimates and assumptions of what market participants would use in pricing assets or liabilities at the measurement date. The inputs are unobservable in the market and significant to the valuation of the instruments. A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The carrying values for cash and cash equivalents, prepaid assets, accounts payable and accrued liabilities, related party line of credit and notes payable approximate their fair value due to their short-term maturities. 9 Fair Value Measurements The Company’s assets and liabilities recorded at fair value have been categorized based upon a fair value hierarchy. The following table presents information about the Company’s liabilities measured at fair value on a recurring basis and the Company’s estimated level within the fair value hierarchy of those assets and liabilities as of March 31, 2025 and December 31, 2024: Schedule of fair value of liabilities Level 1 Level 2 Level 3 Fair value at March 31, 2025 Liabilities: Derivative liability $ – $ – $ 129,969 $ 129,969 Level 1 Level 2 Level 3 Fair value at December 31, 2024 Liabilities: Derivative liability $ – $ – $ 47,158 $ 47,158 There were no transfers between Level 1, 2 or 3 during the period. The table below presents the change in the fair value of the derivative liability during the three months ended March 31, 2025: Schedule of fair value of the derivative liability Fair value as of December 31, 2024 $ 47,158 Loss on change in fair value of derivatives 82,811 Fair value as of March 31, 2025 $ 129,969 Note 5 – Notes Payable, Convertible Note Payable and Derivative Liability Unsecured advances During the three months ended March 31, 2025, third parties paid $ 18,540 of expenses on the Company’s behalf and were repaid $ 93,390 . The advances are unsecured, non-interest bearing and are payable on demand. As of March 31, 2025 and December 31, 2024, the advances balance totaled $ 18,723 and $ 93,573 , respectively. Notes payable On February 27, 2025, the Company entered into a debt conversion agreement to issue a total of 221,660 shares of our common stock for the conversion of $ 23,000 in principal and $ 8,032 of interest and recognized a loss of $ 19,950 . During the three months ended March 31, 2025, the Company repaid notes payable of $ 20,000 . As of March 31, 2025 and December 31, 2024, the notes payable balance was $ 25,000 and $ 68,000 , with accrued interest of $ 8,233 and $ 21,877 , respectively. The promissory notes bear interest at 12% per annum and are payable on demand. 10 Series 2019A 10% Unsecured Convertible Notes In 2019, the Company sold $ 135,000 of Series 2019A 10 % Unsecured Convertible Notes. The purchase price of the Note is equal to the principal amount of the Note. The Series 2019A Notes are convertible into shares of Common Stock at a conversion price of $ 1.00 during the life of the Note. The lenders were issued 100,000 common stock warrants with an exercise price of $2.00 per share. The Company evaluated the conversion option and concluded a beneficial conversion feature was present at issuance. The Company recognized the beneficial conversion feature and relative fair value of the warrants as a debt discount and additional paid in capital in August and December 2019. The $ 135,000 debt discount is amortized over the term of the loan. The Notes will accrue interest at the rate of 10% per annum, payable quarterly in arrears. The Notes mature twelve (12) months from the date of issue. The maturity date can be extended at the option of the Company for an additional one (1) year. There are two Series 2019A 10% Unsecured Convertible Notes that were due and payable in August 2020 and are currently past due and in default. The default interest rate on the notes is 12%. As of March 31, 2025 and December 31, 2024, the balance due under these notes is $ 75,000 , with accrued interest of $ 46,700 and $ 44,481 , respectively. On October 1, 2019, the Company sold a 10 % Unsecured Convertible Note for $ 145,978 due on demand to settle accounts payable. The purchase price of the 10% Unsecured Convertible Note is equal to the principal amount of the Note. The 10% Unsecured Convertible Note is convertible into shares of Common Stock at a conversion price of $ 1.00 during the life of the Note. The Company evaluated the conversion option and concluded a beneficial conversion feature was present at issuance. The Company recognized the beneficial conversion feature as a debt discount and additional paid in capital in October 2019. The debt discount will be amortized over the term of the loan. The 10% Unsecured Convertible Note will accrue interest at the rate of 10% per annum payable quarterly, accruing from the date of issuance. As of March 31, 2025 and December 31, 2024, the balance due under this note is $ 145,978 , with accrued interest of $ 80,228 and $ 76,628 , respectively. Series 2020A 8% Unsecured Convertible Notes In 2020, the Company sold $ 285,000 of Series 2020A 8 % Unsecured Convertible Notes with a maturity date of November 30, 2020. The purchase price of the Note is equal to the principal amount of the Note. The Series 2020A Notes are convertible into shares of Common Stock at a conversion price of $ 0.50 during the life of the Note. The lenders were issued 142,500 common stock warrants with an exercise price of $0.50 per share for a term of 5 years. Two related parties purchased $60,000 of the 2020A notes. The Company evaluated the conversion option and concluded a beneficial conversion feature was present at issuance. The Company recognized the beneficial conversion feature as a debt discount and additional paid in capital as of December 31, 2020. The $237,263 debt discount will be amortized over the term of the loan. The Notes will accrue interest at the rate of 8% per annum, payable quarterly in arrears. In July 2020, $25,000 of Series 2020A 8% Unsecured Convertible Notes were converted into 50,000 shares of common stock at a conversion price of $0.50 per share. The Series 2020A 8% Unsecured Convertible Notes that were due and payable in November 2020 and are currently past due. If a default notice is received the interest rate will be 12%. As of March 31, 2025 and December 31, 2024, the balance due to a third party under these notes is $ 160,000 , with accrued interest of $ 61,338 and $ 58,182 , respectively. 11 Note 6 – Stockholders’ Deficit Common stock In March 2025, the Company entered into a subscription agreement to issue 1,000,000 shares of common stock at $0.14 per share for total cash proceeds of $ 140,000 . Stock Warrants, Stock Options, and the 2017 Equity Incentive Plan: Under the 2017 Equity Incentive Plan, the Company is authorized to grant rights to acquire up to a maximum of 200,000 shares of common stock. The 2017 Plan provides for the grant of (1) both incentive and non-statutory stock options, (2) stock bonuses, (3) rights to purchase restricted stock and (4) stock appreciation rights. As of March 31 2025, the Company had 128,000 shares available for future grants. Stock option activity within the 2017 Equity Incentive Plan and warrant activity outside the plan, for the three months ended March 31, 2025 is as follows: Schedule of options and warrant activity Stock Options Stock Warrants Shares Weighted Average Exercise Price Shares Weighted Average Exercise Price Outstanding at December 31, 2024 72,000 $ 2.00 117,500 $ 0.50 Granted – – – – Cancelled – – – – Expired – – – – Exercised – – – – Outstanding at March 31, 2025 72,000 $ 2.00 117,500 $ 0.50 Exercisable at March 31, 2025 72,000 $ 2.00 117,500 $ 0.50 As of March 31, 2025, the outstanding stock options have a weighted average remaining term of 2.57 years and have no intrinsic value, and the outstanding stock warrants have a weighted average remaining term of 0.18 years and have no intrinsic value. Note 7 – Commitments and Contingencies Mining Claims We currently own directly or hold indirectly through mineral leases or other contracts a total of 192 unpatented mining claims. To maintain these claims, annual payments are required to be made to the United States Bureau of Land Management by the 1st of September of each year. Additionally, state laws impose additional filings and fees which are required to be made with the Recorder’s Office in the local county in which the claims are located. Additionally, some counties impose property taxes on unpatented mining claims which are due at various dates. As of March 31, 2025, all the unpatented mineral claims are believed by the Company Management to be in good standing. 12 Note 8 – Executive Employment Agreement Effective August 1, 2020, the Company and Michael Lavigne, executed a Restricted Stock Unit Agreement pursuant to which the Company agreed to grant to Mr. Lavigne, in consideration of services to be rendered as President, CEO and Director, restricted stock units consisting of 15,000 units for each month of service. The vested stock units will be settled in shares of common stock upon or as soon as practicable (a) upon written request any time after December 31, 2020 or (b) following the termination date, whichever occurs first. As of March 31, 2025 and December 31, 2024, 840,000 and 795,000 restricted stock units may be settled in shares of common stock, respectively. During the three months ended March 31, 2025, the Company recognized $ 8,220 of stock-based compensation related to the agreement, respectively. Note 9 – Related Party Transactions Notes Payable – Related Parties The promissory notes bear interest at 5 % per annum and are payable on demand. As of March 31, 2025 and December 31, 2024, the notes payable – related parties balance was $ 168,000 , with accrued interest of $ 23,544 and $ 20,558 , respectively. Unsecured advances – related party As of March 31, 2025 and December 31, 2024, the advances related party balance totaled $ 70,905 . Series 2020A 8% Unsecured Convertible Notes In 2020, the Company sold $285,000 of Series 2020A 8% Unsecured Convertible Notes with a maturity date of November 30, 2020. The purchase price of the Note is equal to the principal amount of the Note. The Series 2020A Notes are convertible into shares of Common Stock at a conversion price of $0.50 during the life of the Note. The lenders were issued 142,500 common stock warrants with an exercise price of $0.50 per share for a term of 5 years. Two related parties purchased $60,000 of the 2020A notes. The Company evaluated the conversion option and concluded a beneficial conversion feature was present at issuance. The Company recognized the beneficial conversion feature as a debt discount and additional paid in capital as of December 31, 2020. The $237,263 debt discount will be amortized over the term of the loan. The Notes will accrue interest at the rate of 8% per annum, payable quarterly in arrears. In July 2020, $25,000 of Series 2020A 8% Unsecured Convertible Notes were converted into 50,000 shares of common stock at a conversion price of $0.50 per share. The Series 2020A 8% Unsecured Convertible Notes that were due and payable in November 2020 and are currently past due. If a default notice is received the interest rate will be 12%. As of March 31, 2025 and December 31, 2024, the balance due to a related party under these notes is $ 50,000 , with accrued interest of $ 19,584 and $ 18,597 , respectively. 3% Secured Convertible Note On July 1, 2020, the Company issued a $125,000 Secured Convertible Note to a related party as part of the purchase of Clearwater Mining Corporation. The convertible note is secured by common stock of the Company, matures on July 1, 2022 and will accrue interest at the rate of 3% per annum, payable yearly in arrears beginning July 1, 2021. The Note is convertible into shares of Common Stock at a conversion price of $0.50 during the life of the Note. The Company evaluated the conversion option and concluded a beneficial conversion feature was present at issuance. The Company recognized the beneficial conversion feature and relative fair value of the warrants as a debt discount and additional paid in capital in July 2019. As of March 31, 2025 and December 31, 2024, the balance due to a related party under this note was $ 125,000 , with accrued interest of $ 17,805 and $ 16,880 , respectively. 13 Convertible Note On February 10, 2021, the Company entered into a debt agreement to borrow $ 200,000 from AJB Capital Investments LLC. The secured note has an original issuance discount of $ 16,000 along with $ 9,000 in legal and finder fees recorded as a discount, which is amortized over the life of the note. The loan bears interest at a rate of 10% and has a six-month maturity. The unpaid principal is convertible into shares of the Company’s common stock at the conversion price. The conversion price shall be the less of 90% of the lowest trading price during the previous twenty (20) trading day period ending on the issuance date, or during the previous twenty (20) trading day period ending on date of conversion of this note. Due to the variable conversion feature the note conversion feature was bifurcated from the note and recorded as a derivative liability. The day one derivative liability of $ 95,715 was recorded as a discount on the convertible notes payable. In August 2021, the note was extended six months and the interest rate was increased to 12%. The Company issued the debt holder 266,667 common shares as a commitment fee. On February 9, 2022, the Company extended the maturity to May 10, 2022. In consideration of the extension, the Company issued the debt holder 180,000 shares of common stock valued at $ 54,000 . The incremental value of the debt modification of $54,000 will be recorded over the remaining life of the note ending May 10, 2022. On May 11, 2022, the Company agreed to a second amendment to extend the maturity of the AJB note to August 10, 2022. In consideration for the extension, the Company issued 233,334 shares of common stock at a price of $0.30 per share for a total value of $70,000. The incremental value of the debt modification of $ 70,000 will be recorded over the remaining life of the note ending August 10, 2022. On August 9, 2022, the Company agreed to a third amendment to extend the maturity of the AJB note to November 9, 2022. In consideration for the extension, the Company issued 233,334 shares of common stock at a price of $0.24 per share for a total value of $56,000. The incremental value of the debt modification of $56,000 will be recorded over the remaining life of the note ending November 9, 2022. In January 2023, the Note was extended to August 11, 2023. In consideration for the extension, the principal amount of the note was increased by $ 10,000 . The incremental value of the debt modification of $10,000 is recorded as a debt discount and amortized over the remaining life of the note ending August 11, 2023. On January 2, 2024, Gold Express Mines, Inc. (GEM), a related party, assumed the debt from AJB Capital Investments, LLC. For consideration for the assumption of the debt, the Company issued 250,000 shares of common stock at $0.0768 per share for total of $19,200 to GEM. The assumption of the note by GEM makes GEM the primary responsible payee of a new and separate note to AJB and the Company the primary responsible payee to GEM of the original note. GEM's assumption of the note does not alter the material terms of the note. The note is currently past due. As of March 31, 2025, the total derivative liability on the above note was adjusted to a fair value of $ 129,969 . The fair value of the conversion option was estimated using the Black-Scholes option pricing model and the following assumptions during the period: fair value of stock $0.24, volatility of 164.31%, expected term of 0.50 years, risk-free rate of 4.23% and a dividend yield of 0%. As of March 31, 2025 and December 31, 2024, the principal balance on the loan was $ 110,000 , with accrued interest of $ 49,541 and $ 46,287 , respectively. Consulting Agreement On December 29, 2022, the Company entered into a two-year consulting agreement with Rock Creek Mining Company commencing on December 1, 2022, to provide consulting and advisory services. Michael Lavigne, the Company’s CEO, is an officer and a Director of Rock Creek Mining Company. The consulting agreement provides for compensation of $6,000 per month, payable on demand. During the three months ended March 31, 2025, the Company incurred consulting fees of $ 18,000 . As of March 31, 2025 and December 31, 2024, the balance due to Rock Creek Mining Company was $ 150,000 and $ 132,000 , respectively. 14 Conflicts of Interests Athena Silver Corporation (“Athena”) is a company under common control. Mr. Gibbs is a significant investor in both Magellan and Athena. Magellan and Athena are both exploration stage companies involved in the business of acquisition and exploration of mineral resources. Silver Saddle Resources, LLC is also a company under common control. Mr. Gibbs is a significant investor and managing member of Silver Saddle. Magellan and Silver Saddle are both exploration stage companies involved in the business of acquisition and exploration of mineral resources. Gold Express Mines, Inc. (“GEM”) is a company under common control. Mr. Crosby and Mr. Ryan are both on the board and/or hold management roles in both Magellan and GEM. Magellan and GEM are both exploration stage companies involved in the business of acquisition and exploration of mineral resources. The existence of common ownership and common management could result in significantly different operating results or financial positions from those that could have resulted had Magellan, Athena, Silver Saddle and Gold Express been autonomous. Accrued Interest - Related Parties Accrued interest due to related parties is included in our consolidated balance sheets as follows: Schedule of accrued interest due to related parties March 31, 2025 December 31, 2024 Accrued interest payable – Mr. Gibbs $ 29,204 $ 27,329 Accrued interest payable – Mr. Joseph Lavigne 7,718 7,037 Accrued interest payable – Mr. Schifrin 17,805 16,880 Accrued interest payable – Gold Express Mines, Inc. 55,747 51,076 $ 110,474 $ 102,322 15