Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
Management’s Report on Internal Control Over Financial Reporting
The management of Vista Gold Corp. and its subsidiaries (collectively, “Vista,” the “Company,” “we,” “our,” or “us”) is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of, the Company’s principal executive and principal financial officers and the Company’s board of directors (the “Board of Directors”), and effected by management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are also subject to risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
The Company’s management assessed the effectiveness of the Company’s internal control over financial reporting at December 31, 2023. In making this assessment, the Company’s management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission Internal Control-Integrated Framework in 2013. Based upon its assessment, management concluded that, at December 31, 2023, the Company’s internal control over financial reporting was effective.
62
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors of Vista Gold Corp.
Opinion on the consolidated Financial Statements
We have audited the accompanying consolidated balance sheet of Vista Gold Corp. (the “Company”), as of December 31, 2023, and the related consolidated statements of income/(loss), shareholders’ equity, and cash flows for the year ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Vista Gold Corp. as of December 31, 2023, and the results of its operations and its cash flows for the years ended December 31, 2023 in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatements of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provide a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We have determined that there are no critical audit matters.
We have served as the Company’s auditor since 2023.
/s/ Davidson & Company LLP
Vancouver, Canada
Chartered Professional Accountants
March 14, 2024
63
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors of Vista Gold Corp.
Opinion on the Financial Statements
We have audited the accompanying balance sheet of Vista Gold Corp. (the “Company”) as of December 31, 2022, the related statement of income, comprehensive income, stockholders' equity, and cash flows for year ended December 31, 2022, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2022, and the results of its operations and its cash flows for the year ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
The Company's management is responsible for these financial statements. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined there are no critical audit matters.
/s/ PLANTE & MORAN, PLLC
We served as the Company’s auditor from 2014 to 2022.
Denver, Colorado
February 23, 2023
64
Table of Contents
VISTA GOLD CORP.
CONSOLIDATED BALANCE SHEETS
(Dollar amounts in U.S. dollars and in thousands, except shares)
December 31,
December 31,
2023
2022
Assets:
Current assets:
Cash and cash equivalents
$
6,069
$
8,110
Other current assets
446
537
Total current assets
6,515
8,647
Non-current assets:
Mineral properties (Note 3)
2,146
2,146
Plant and equipment, net (Note 4)
204
193
Other non-current assets
69
—
Total non-current assets
2,419
2,339
Total assets
$
8,934
$
10,986
Liabilities and Shareholders’ Equity:
Current liabilities:
Accounts payable
$
190
$
169
Accrued liabilities and other (Note 5)
749
764
Total current liabilities
939
933
Non-current liabilities:
Deferred gain on grant of royalty (Note 6)
3,000
—
Other liabilities
44
24
Total non-current liabilities
3,044
24
Total liabilities
3,983
957
Commitments and contingencies (Note 8)
Shareholders’ equity:
Common shares, no par value - unlimited shares authorized; shares outstanding:
2023 - 121,088,494 and 2022 - 118,480,878 (Note 7)
476,354
474,847
Accumulated deficit
( 471,403 )
( 464,818 )
Total shareholders’ equity
4,951
10,029
Total liabilities and shareholders’ equity
$
8,934
$
10,986
Approved by the Board of Directors
/s/ Tracy A. Stevenson
/s/ John M. Clark
Tracy A. Stevenson
John M. Clark
Director
Director
The accompanying notes are an integral part of these consolidated financial statements.
65
Table of Contents
VISTA GOLD CORP.
CONSOLIDATED STATEMENTS OF INCOME/(LOSS)
(Dollar amounts in U.S. dollars and in thousands, except shares and per share data)
Years Ended December 31,
2023
2022
Operating income/(expense):
Gain on disposal of mineral property interests
$
—
$
2,883
Exploration, property evaluation and holding costs
( 3,262 )
( 4,522 )
Corporate administration
( 3,462 )
( 3,767 )
Depreciation and amortization
( 40 )
( 45 )
Total operating expense, net
( 6,764 )
( 5,451 )
Non-operating income:
Interest income
263
111
Other income/(expense)
( 84 )
409
Total non-operating income
179
520
Loss before income taxes
( 6,585 )
( 4,931 )
Net loss
$
( 6,585 )
$
( 4,931 )
Basic:
Weighted average number of shares outstanding
120,471,317
118,005,490
Net loss per share
$
( 0.05 )
$
( 0.04 )
Diluted:
Weighted average number of shares outstanding
120,471,317
118,005,490
Net loss per share
$
( 0.05 )
$
( 0.04 )
The accompanying notes are an integral part of these consolidated financial statements.
66
Table of Contents
VISTA GOLD CORP.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(Dollar amounts in U.S. dollars and in thousands, except shares)
Total
Common
Accumulated
Shareholders’
Shares
Amount
Deficit
Equity
Balances at January 1, 2022
117,189,232
$
474,181
$
( 459,887 )
$
14,294
Shares issued, net of offering costs
401,884
244
—
244
Shares issued (RSUs vested, net of shares withheld)
889,762
( 357 )
—
( 357 )
Stock-based compensation
—
779
—
779
Net loss
—
—
( 4,931 )
( 4,931 )
Balances at December 31, 2022
118,480,878
$
474,847
$
( 464,818 )
$
10,029
Balances at January 1, 2023
118,480,878
$
474,847
$
( 464,818 )
$
10,029
Shares issued, net of offering costs
1,710,068
1,013
—
1,013
Shares issued (RSUs vested, net of shares withheld)
412,548
( 142 )
—
( 142 )
Shares issued (DSUs vested)
485,000
—
—
—
Stock-based compensation
—
636
—
636
Net loss
—
—
( 6,585 )
( 6,585 )
Balances at December 31, 2023
121,088,494
$
476,354
$
( 471,403 )
$
4,951
The accompanying notes are an integral part of these consolidated financial statements.
67
Table of Contents
VISTA GOLD CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollar amounts in U.S. dollars and in thousands)
Year Ended December 31,
2023
2022
Cash flows from operating activities:
Net loss
$
( 6,585 )
$
( 4,931 )
Adjustments to reconcile net loss to net cash used in operations:
Depreciation and amortization
40
45
Stock-based compensation
636
779
Gain on disposal of mineral property interests, net
—
( 2,883 )
Reduction of provision for environmental liability
—
( 240 )
Change in working capital account items:
Other current assets
91
274
Accounts payable, accrued liabilities and other
( 43 )
( 457 )
Net cash used in operating activities
( 5,861 )
( 7,413 )
Cash flows from investing activities:
Maturities of short-term investments, net
—
384
Additions to plant and equipment
( 51 )
( 5 )
Proceeds from grant of royalty interest
3,000
—
Proceeds from disposition of royalty interest, net
—
2,500
Net cash provided by investing activities
2,949
2,879
Cash flows from financing activities:
Proceeds from equity financing, net
1,013
244
Payment of taxes from withheld shares
( 142 )
( 357 )
Net cash provided by/(used in) financing activities
871
( 113 )
Net decrease in cash and cash equivalents
( 2,041 )
( 4,647 )
Cash and cash equivalents, beginning of year
8,110
12,757
Cash and cash equivalents, end of year
$
6,069
$
8,110
Supplemental cash flow information (Note 9)
The accompanying notes are an integral part of these consolidated financial statements.
68
Table of Contents
VISTA GOLD CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in U.S. dollars and in thousands, except share-related amounts)
1. Nature of Operations
Vista Gold Corp. and its subsidiaries operate in the gold mining industry. We are focused on acquisition, exploration and advancement of gold exploration and potential development projects, which may lead to gold production or value-adding strategic transactions such as option agreements, leases to third parties, joint venture arrangements with other mining companies, or outright sales of assets for cash and/or other consideration. We look for opportunities to improve the value of our gold projects through exploration drilling and/or technical studies focused on optimizing previous engineering work. We do not currently generate recurring positive cash flows from mining operations.
The Company’s flagship asset is its 100 % owned Mt Todd gold project (“Mt Todd” or the “Project”) in Northern Territory, Australia. In March 2024, we completed an updated feasibility study for Mt Todd and are evaluating alternative development strategies, including a staged development approach. In March 2022, we appointed CIBC Capital Markets as our strategic advisor, and we are advancing a strategic process to seek a partner or other form of transaction for Mt Todd.
References to $ are to United States dollars and A$ are to Australian dollars.
2. Significant Accounting Policies and Estimates
Principles of Consolidation
The Consolidated Financial Statements include the accounts of Vista and its subsidiaries, all of which are 100%-owned subsidiaries, either directly or indirectly through a subsidiary, and under Vista’s control. All significant intercompany balances and transactions have been eliminated. The Consolidated Financial Statements have been prepared in accordance with U.S. GAAP.
Use of Estimates
Preparation of the Company’s Consolidated Financial Statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, income, and expenses during the reporting period. The more significant areas requiring the use of management estimates and assumptions are: gain recognition, asset impairments, the fair value and accounting treatment of financial instruments including warrants; valuation allowances for deferred tax assets; the fair value and accounting treatment of stock-based compensation; and the provision for environmental liabilities. Management based its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Accordingly, actual results will likely differ from amounts estimated in these financial statements.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand and government securities with original maturities of 90 days or less when purchased.
Foreign Currency Transactions
Our functional currency is the U.S. dollar. Foreign currency transactions denominated in currency other than the functional currency are recorded at the approximate rate of exchange at the transaction date and any gains/(losses) resulting therefrom are recorded in other expense. For each of the years ended December 31, 2023 and 2022, net foreign currency gains/(losses) were insignificant.
69
Table of Contents
Short-term Investments
Short-term investments consist of securities with original maturity dates greater than 90 days and less than one year. These securities are typically United States or Australian government treasury bills and/or notes. Short-term investments are recorded at amortized cost and are classified as debt securities held-to-maturity as the Company has the intention and ability to hold these instruments until their original maturity date at the time of purchase.
Mineral Properties
Mineral property acquisition costs, including directly related costs, are capitalized when incurred. After acquisition of a mineral property, associated exploration and evaluation costs are expensed as incurred until mineral reserves reported in accordance with Item 1300 of Regulation S-K under the Securities Exchange Act of 1934, as amended, are established and the Company deems development activities to have commenced. Capitalization of development costs would conclude upon commencement of sustainable production.
Capitalized costs associated with a mineral property will be amortized using the units-of-production method over the estimated life of mineral reserves once sustainable production is achieved. If mineral properties are subsequently sold or abandoned, any unamortized costs will be charged to expense in that period.
The recoverability of the carrying values of our mineral properties is dependent upon economic reserves being discovered or developed on the properties, permitting, financing, start-up, and profitable commercial production from, or the sale/lease of, or other strategic transactions related to these properties. Development and/or start-up of mineral properties will depend on, among other things, management’s ability to raise sufficient capital for these purposes. Proceeds received from option or conveyance agreements for unproved properties are ascribed to recovery of the carrying value of the related project until the carrying value reaches zero. Thereafter, any additional proceeds received are recognized as a contract liability (deferred option gain) until control has transferred to the buyer and substantial obligations of the Company have been met, or the related contract terminates. Gains on disposal and grant of royalty interests are recognized in operating income when the Company has completed its significant obligations.
We assess the carrying value of mineral properties for impairment whenever information or circumstances indicate the potential for impairment. Such evaluations compare estimated future net cash flows with our carrying costs and future obligations on an undiscounted basis. If it is determined that the estimated future undiscounted cash flows are less than the carrying value of the property, a write-down to the estimated fair value will then be reported in our Consolidated Statement of Income/(Loss) for the period.
Impairment
Carrying values of long-lived assets, other than mineral properties, are evaluated for impairment when information becomes available that indicates the carrying value may not be recoverable. If it is determined that the fair value is less than the carrying value an impairment charge equal to the difference between the fair value and the carrying value will be recorded in our Consolidated Statements of Income/(Loss).
Stock-Based Compensation
Under our stock option, long-term incentive, and deferred share unit plans, the Company can grant stock incentive options, restricted share units, and deferred share units to executives, employees, consultants, and non-employee directors as applicable. Compensation expense for such grants is recorded in the Consolidated Statements of Income/(Loss) as a component of exploration, property evaluation and holding costs and corporate administration, with a corresponding increase to Common Shares in the Consolidated Balance Sheets. The fair value of option grants is calculated using the Black-Scholes option pricing model. The fair value of restricted and deferred share units is based on the closing price of our Common Shares on the grant date, or, in certain cases, amounts determined by a Brownian motion pricing model. The expense is based on the fair value of the grant on the grant date and is recognized over the vesting period specified for each grant. Forfeitures of unvested awards for all stock-based compensation result in expense reversal upon forfeiture.
70
Table of Contents
Accounting for Income Taxes
We account for income taxes by recognizing deferred tax assets and liabilities for differences between the financial statement and tax bases of assets and liabilities at enacted tax rates in effect for the year in which the differences are expected to reverse. Changes in enacted tax rates are recognized in the period that includes the enactment date. Valuation allowances are recorded to reduce deferred tax assets to net amounts estimated to be more likely than not of being realized.
The Company evaluates its income tax positions and recognizes a liability for uncertain tax positions that are not more likely than not to be sustained by tax authorities. If the Company were to determine that uncertain tax positions meet the criteria for recognition, an estimated liability and related interest and penalties would be recognized as income tax expense.
Fair Value of Financial Instruments
Our financial instruments include cash and cash equivalents, accounts payable, and certain other current assets and liabilities. Due to the short-term nature of these financial instruments, carrying amounts approximate fair value.
Recent Accounting Pronouncements
In November 2023, the Financial Accounting Standards Board issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASC 280”), that enhance disclosures for significant segment expenses for all public entities required to report segment information in accordance with ASC 280. ASC 280 requires a public entity to report for each reportable segment a measure of segment profit or loss that its chief operating decision maker uses to assess segment performance and to make decisions about resource allocations. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The amendments in ASU 2023-07 are applied retrospectively to all prior periods presented in the financial statements. The Company has only one segment and has not previously reported segment information but may be required to do so under ASU 2023-07. The Company is currently assessing the impact of adopting ASU 2023-07 on the consolidated financial statements and related disclosures.
3. Mineral Properties
Mt Todd, Northern Territory, Australia
Capitalized mineral property values were:
At December 31, 2023
At December 31, 2022
Mt Todd, Australia
$
2,146
$
2,146
4. Plant and Equipment
December 31, 2023
December 31, 2022
Accumulated
Accumulated
Cost
Depreciation
Net
Cost
Depreciation
Net
Mt Todd, Australia
$
5,415
$
5,211
$
204
$
5,364
$
5,171
$
193
Corporate, United States
303
303
—
333
333
—
Used mill equipment, Canada
—
—
—
—
—
—
$
5,718
$
5,514
$
204
$
5,697
$
5,504
$
193
71
Table of Contents
5. Other Current Liabilities
The following table sets forth the Company’s accrued liabilities and other at December 31, 2023 and December 31, 2022:
At December 31, 2023
At December 31, 2022
Accrued accounts payable
$
152
$
112
Accrued employee compensation and benefits
597
652
$
749
$
764
6. Deferred Gain on Grant of Royalty
On December 13, 2023, Vista Gold Australia Pty. Ltd. (“Vista Gold Australia”), a wholly owned subsidiary of the Company, entered into a Royalty Agreement (the “Royalty Agreement”) with Wheaton Precious Metals (Cayman) Co., an affiliate of Wheaton Precious Metals Corp. (“Wheaton”) in relation to Mt Todd.
Pursuant to the terms of the Royalty Agreement, Wheaton agreed to provide Vista with $ 20,000 of cash to advance Mt Todd and for general corporate purposes, excluding direct expenditures for any project other than Mt Todd. The Royalty is at a rate of 1 % of gross revenue from the Project if the completion objectives for the Project are achieved by April 1, 2028. Beginning April 1, 2028, if the completion objectives for the Project are not achieved, the Royalty shall increase annually at a rate of up to 0.13 % to a maximum Royalty rate of 2 % . Any annual increases beginning April 1, 2028 shall be reduced on a pro rata basis to the extent that Mt Todd has initiated operations but has yet to achieve a completion test at an average daily processing rate of 15,000 tonnes per day. The Royalty rate, the annual increase percentage, and maximum Royalty rate can each be reduced by one-third upon the occurrence of one of the following events: (i) a change of control of Vista Gold Australia occurs prior to April 1, 2028 and Vista Gold Australia provides timely notice and payment to Wheaton of certain amounts; or (ii) payment to Wheaton of the applicable Royalty associated with Vista Gold Australia delivering 3.47 million gold ounces to a third party. The Royalty is payable on production from both the Mt Todd mining and exploration licenses. Wheaton has also been granted a right of first refusal on any royalties, streams or pre-pays pertaining to Mt Todd.
The Royalty Agreement provides for Vista Gold Australia to receive a total of $ 20,000 in three installments. The first installment of $ 3,000 was received in December 2023. This amount was recorded as a deferred gain on grant of royalty as of December 31, 2023. The second instalment of $ 7,000 was received from Wheaton after having received approval from the Australian government Foreign Investment Review Board, registration of a secured interest in favor of Wheaton, and satisfaction of other conditions. The secured interest provides for, among other things, a mortgage on the mineral tenements that comprise Mt Todd. The final installment of $ 10,000 is to be received six months from the date of the first installment provided that Vista Gold Australia has commenced a 6,000 -meter drilling program at Mt Todd and satisfied customary conditions, representations, and warranties.
7. Common Shares
Equity Financing
Vista is party to an at-the-market offering agreement (the “ATM Agreement”) with H. C. Wainwright & Co., LLC (“Wainwright”), under which the Company has the right, but was not obligated, to issue and sell Common Shares through Wainwright for aggregate sales proceeds of up to $ 10,000 (the “ATM Program”). No securities can be offered in Canada under the ATM Agreement. As of December 31, 2023, $ 8,702 remained available under the ATM Program.
During the year ended December 31, 2023 the Company sold 1,710,068 Common Shares for net proceeds of $ 1,013 under the ATM Program. During the year ended December 31, 2022 the Company sold 401,884 Common Shares for net proceeds
72
Table of Contents
of $ 244 under the ATM Program. Each sale under the ATM Agreement was made pursuant to an “at the market offering” as defined in Rule 415 under the United States Securities Act of 1933, as amended.
Other Share Issuances
During the years ended December 31, 2023 and 2022, we issued 412,548 and 889,762 Common Shares, respectively, in connection with vesting of restricted share units (“RSUs”). During the year ended December 31, 2023, we issued 485,000 Common Shares in exchange for deferred share units (“DSUs”) held by directors of the Company who retired in 2023.
Warrants
Warrant activity is summarized in the following table. Intrinsic value is the aggregate value of warrants that were in the money at the end of the period. The warrants were issued as part of a July 2021 public offering and are subject to standard anti-dilution provisions.
Weighted
Weighted
Average
Average
Warrants
Exercise Price
Remaining Life
Outstanding
Per Share
(Years)
As of December 31, 2021
7,408,101
$
1.25
2.5
As of December 31, 2022
7,408,101
$
1.25
1.5
As of December 31, 2023
7,408,101
$
1.25
0.5
Stock-Based Compensation
The Company’s stock-based compensation plans include: RSUs currently outstanding under the Company’s long-term equity incentive plan (“LTIP”), DSUs issuable pursuant to the Company’s deferred share unit plan (“DSU Plan”) and stock options (“Stock Options”) issuable under the Company’s stock option plan. Stock-based compensation may be issued to our directors, officers, employees and consultants. The maximum number of Common Shares that may be reserved for issuance under the combined stock-based compensation plans is a variable number equal to 10 % of the issued and outstanding Common Shares on a non-diluted basis at any one time. Stock-based compensation may be granted from time to time at the discretion of the Board of Directors of the Company (the “Board of Directors”), with vesting provisions as determined by the Board of Directors.
Stock-based compensation expense for the years ended December 31, 2023 and 2022 was:
Year Ended December 31,
2023
2022
RSUs
$
392
$
507
DSUs
244
272
$
636
$
779
As of December 31, 2023, unrecognized compensation expense for RSUs was $ 293 , which is expected to be recognized over a weighted average period of 1.2 years.
73
Table of Contents
Restricted Share Units
The following table summarizes RSU activity:
Weighted Average
Number
Grant-Date Fair
of RSUs
Value Per RSU
Unvested - December 31, 2021
1,998,339
$
0.53
Granted
759,000
0.59
Cancelled/forfeited
( 395,569 )
0.51
Vested, net of shares withheld
( 889,762 )
0.49
Unvested - December 31, 2022
1,472,008
$
0.60
Granted
1,163,000
0.37
Cancelled/forfeited
( 335,786 )
0.58
Vested, net of shares withheld
( 412,548 )
0.60
Unvested - December 31, 2023
1,886,674
$
0.46
During the years ended December 31, 2023 and 2022, the Company withheld shares equivalent to the value of employee withholding tax obligations which resulted from RSUs vesting in the period. Shares withheld are considered cancelled/forfeited.
Under the LTIP, a portion of the RSU awards vest on a fixed future date providing the recipient continues to be affiliated with Vista on that date. Other RSU awards vest subject to achievement of certain performance and market criteria, including the accomplishment of certain corporate objectives and the Company’s share price performance. Of the unvested RSUs, approximately 33 % will vest based on fixed future dates, and approximately 67 % will vest on share-price criteria. The minimum vesting period for RSUs is one year .
Deferred Share Units
The DSU Plan provides for granting of DSUs to non-employee directors. DSUs vest immediately; however, the Company will issue one Common Share for each DSU only after the non-employee director ceases to be a director of the Company. During the year ended December 31, 2023, the Board of Directors granted 420,000 DSUs and the Company recognized $ 244 of DSU expense. During the year ended December 31, 2022, the Board of Directors granted 324,000 DSUs and the Company recognized $ 272 of DSU expense.
The following table summarizes DSU activity:
Weighted Average
Number of
Grant-Date Fair
DSUs
Value per DSU
Outstanding - December 31, 2021
930,000
$
0.68
Granted
324,000
0.84
Outstanding - December 31, 2022
1,254,000
$
0.72
Granted
420,000
0.58
Shares issued to participants
( 485,000 )
0.69
Outstanding - December 31, 2023
1,189,000
$
0.68
74
Table of Contents
Stock Options
The following table summarizes option activity:
Weighted Average
Weighted Average
Remaining
Aggregate
Number of
Exercise Price
Contractual Term
Intrinsic
Options
Per Option
(Years)
Value
Outstanding - December 31, 2021
1,367,000
$
0.71
1.64
$
38
Outstanding - December 31, 2022
1,367,000
$
0.71
0.64
$
—
Expired
( 967,000 )
0.71
Outstanding - December 31, 2023
400,000
$
0.70
0.47
$
—
Exercisable - December 31, 2023
400,000
$
0.70
0.47
$
—
Weighted Average Common Shares
At December 31,
2023
2022
Basic Common Shares
120,471,317
118,005,490
Effect of dilutive stock-based awards
—
—
Diluted Common Shares
120,471,317
118,005,490
Unvested RSUs representing 1,886,674 Common Shares, Stock Options to purchase 400,000 Common Shares, warrants to purchase 7,408,101 Common Shares, and vested DSUs representing 1,189,000 unissued Common Shares were outstanding at December 31, 2023 but were not included in the computation of diluted weighted average Common Shares outstanding because their effect would have been anti-dilutive.
8. Commitments and Contingencies
The Mt Todd site was not reclaimed by the predecessor owners when the mine closed in 2000. Reclamation obligations associated with this period and prior to Vista’s acquisition in 2006 are presently the responsibility of the Government of the Northern Territory, Australia (the “NT Government”). At such time as we provide notice to the NT Government that we intend to proceed with development, the Company will then assume these historical rehabilitation liabilities currently stated by the NT Government at A$ 73 million.
Under an agreement with the Jawoyn Association Aboriginal Corporation with respect to Mt Todd, we have agreed to a gross proceeds royalty (“GPR”) ranging between 0.125 % and 2.0 %, depending on prevailing gold prices and foreign exchange rates, and a 1.0 % GPR not tied to gold price or foreign exchange rates. The combined GPR range is 1.125 % to 3.0 %.
Mt Todd is also subject to the Royalty Agreement with Wheaton; see Note 6.
Our exploration and development activities are subject to various laws and regulations governing the protection of the environment. These laws and regulations are continually changing and are generally becoming more restrictive. Future expenditures that may be required for compliance with these laws and regulations cannot be predicted. If the Company determines that it is probable that an obligation exists and the amount can be reasonably estimated, a provision for environmental liability would be recorded. This may include reclamation costs attributable to mining claims previously held by the Company should no other responsible or potentially responsible parties be identified. We conduct our operations in a manner designed to minimize effects on the environment and believe our operations comply with applicable laws and regulations in all material respects. During 2022, the Company reviewed the provision for environmental liability for a previously held non-core property and the associated contingent liability and determined that the reclamation costs were neither probable nor could be reasonably estimated. The Company reversed its provision for environmental liability, which resulted in a $ 240 gain in other income/(loss).
75
Table of Contents
9. Supplemental Cash Flow Information and Material Non-Cash Transactions
As of December 31, 2023 and 2022, all our cash was held in liquid bank deposits and/or government instruments in the United States or Australia.
There were no significant non-cash transactions for the years ended December 31, 2023 and 2022.
10. Income Taxes
The Company’s U.S. and foreign source income/(loss) were:
Years Ended December 31,
2023
2022
U.S.
$
( 154 )
$
( 95 )
Canada
( 3,097 )
( 272 )
Other foreign, net
( 3,334 )
( 4,564 )
$
( 6,585 )
$
( 4,931 )
During the years ended December 31, 2023 and 2022, the Company recognized $nil current and deferred income tax expense or benefit in each of the U.S., Canada, and other foreign jurisdictions, due to full valuation allowances within each jurisdiction.
Rate Reconciliation
Reconciliations between the Company’s combined income taxes at statutory rates and the U.S. effective income tax (benefit)/expense were:
Years Ended December 31,
2023
2022
Income taxed at statutory rates
$
( 1,383 )
$
( 1,035 )
Increase (decrease) in taxes from:
State Tax
5
( 2 )
Stock-based compensation
117
120
Meals and Entertainment
1
1
Imputed interest
60
16
Other adjustments
( 7 )
( 16 )
Expiring NOLs
137
504
Inflation adjustment
—
—
Prior year provision to actual adjustments
580
472
Change in U.S. tax rate
—
5
Differentials in foreign tax rates
( 484 )
( 426 )
Changes in foreign exchange rates
( 77 )
1,421
Changes in valuation allowances affecting income tax expense or benefit
1,051
( 1,060 )
Income tax (benefit)/expense
$
—
$
—
Deferred Taxes
Deferred income taxes reflect the net effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Components of the Company’s deferred tax assets and liabilities were:
December 31,
2023
2022
Deferred income tax assets
Excess tax basis over book basis of property, plant and equipment
$
7,225
$
7,225
Operating loss carryforwards
40,817
39,709
76
Table of Contents
Capital loss carryforwards
14,394
14,394
Capital expenditures
366
374
Stock compensation
54
55
VAT recoverable
176
152
Unrealized foreign exchange gain/loss
7
—
Offering costs
157
229
Accrued vacation
22
29
Other
—
—
Total future tax assets
63,218
62,167
Valuation allowance for future tax assets
( 63,218 )
( 62,167 )
—
—
Deferred income tax liabilities
Other investments
—
—
—
—
Total Deferred Taxes
$
—
$
—
Valuation Allowance on Canadian and Foreign Tax Assets
We establish a valuation allowance against income tax assets if, based on available information, it is more likely than not that all of the assets will not be realized. The valuation allowances of $ 63,218 and $ 62,167 at December 31, 2023 and 2022, respectively, related mainly to operating loss carryforwards where utilization is not more likely than not. The Company periodically assesses both positive and negative evidence to determine whether it is more likely than not that deferred tax assets can be realized prior to expiration.
Loss Carryforwards
The Company’s tax loss carryforwards expire as follows:
Noncapital
Canada
U.S.
Mexico
Barbados
Total
2024
—
—
—
6
6
2025
—
—
97
6
103
2026
1,027
—
995
5
2,027
2027
847
—
—
7
854
2028
5,245
—
—
7
5,252
2029
4,022
—
—
2
4,024
2030
5,032
1,648
—
12
6,692
2031
3,806
3,407
87
—
7,300
2032
6,397
2,323
60
—
8,780
2033
6,185
3,098
56
—
9,339
2034
4,420
—
—
—
4,420
2035
3,729
2
—
—
3,731
2036
2,799
2,655
—
—
5,454
2037
1,916
2,482
—
—
4,398
2038
2,666
—
—
—
2,666
2039
3,338
—
—
—
3,338
2040
2,829
—
—
—
2,829
2041
3,195
—
—
—
3,195
2042
734
—
—
—
734
2043
2,964
—
—
—
2,964
$
61,151
$
15,615
$
1,295
$
45
$
78,106
77
Table of Contents
U.S. loss carryforwards for tax years beginning in 2018 through 2022 of $ 2,372 , Canadian capital loss carryforwards of $ 106,623 and Australian net operating losses of $ 66,759 , which do not expire, are not included in the previous table.
Tax Statute of Limitations
The Company files income tax returns in Canada, U.S. federal and state jurisdictions, and other foreign jurisdictions. There are currently no tax examinations underway for these jurisdictions. Furthermore, the Company is no longer subject to Canadian tax examinations by the Canadian Revenue Agency for years ended on or before December 31, 2019 or U.S. federal income tax examinations by the Internal Revenue Service for years ended on or before December 31, 2019. Some U.S. state and other foreign jurisdictions are still subject to tax examination for years ended on or before December 31, 2018.
Although certain tax years are closed under the statute of limitations, tax authorities can still adjust losses being carried forward to open years.
11. Geographic and Segment Information
The Company has one reportable operating segment, consisting of advancement and development of Mt Todd, which may lead to gold production or value-adding strategic transactions. These activities are currently focused principally in Australia. We reported no revenues during the years ended December 31, 2023 or 2022. Geographic location of mineral properties and plant and equipment is provided in Notes 3 and 4, respectively.
12. Subsequent Events
On February 27, 2024, the Company received the second instalment of $ 7,000 from Wheaton under the Royalty Agreement after having received approval from the Australian government Foreign Investment Review Board, registration of a secured interest in favor of Wheaton, and satisfaction of other conditions. The secured interest provides for, among other things, a mortgage on the mineral tenements that comprise Mt Todd.
78
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTIN G AND FINANCIAL DISCLOSURE.
None.