10-Q 1 dynr-20240930.htm 10-Q 10-Q
false0001111741Q3--12-31http://dynr.com/20240930#InvestmentInGoldMember100P0YP0YP0Y33.3333.330001111741srt:ReportableGeographicalComponentsMember2024-09-300001111741us-gaap:SubsequentEventMemberus-gaap:PrivatePlacementMember2024-10-180001111741us-gaap:AdditionalPaidInCapitalMember2023-06-300001111741us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputPriceVolatilityMemberdynr:PreferredSeriesDMember2023-12-3100011117412024-11-120001111741us-gaap:SeriesDPreferredStockMember2023-09-300001111741dynr:MexicanIncomeTaxAuthorityMember2024-01-012024-09-300001111741us-gaap:PreferredStockMember2023-09-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-09-300001111741us-gaap:RetainedEarningsMember2024-07-012024-09-300001111741us-gaap:CommonStockMemberus-gaap:SubsequentEventMemberus-gaap:PrivatePlacementMember2024-10-182024-10-180001111741us-gaap:CommonStockMember2023-01-012023-09-3000011117412023-08-170001111741dynr:EquityIncentivePlanMemberdynr:DynaResourceIncMember2024-06-0200011117412024-09-3000011117412024-07-012024-09-3000011117412018-06-012018-06-300001111741us-gaap:SeriesDPreferredStockMember2021-10-070001111741us-gaap:PreferredStockMember2024-09-300001111741dynr:PreferredSeriesDMember2023-01-012023-12-310001111741us-gaap:TreasuryStockCommonMember2024-09-300001111741dynr:SeriesAPreferredStocksMember2023-01-012023-09-3000011117412023-01-012023-12-3100011117412024-01-012024-09-300001111741us-gaap:CommonStockMember2024-09-300001111741dynr:PreferredSeriesDMember2024-09-300001111741us-gaap:SeriesCPreferredStockMember2024-01-012024-09-300001111741us-gaap:SeriesEPreferredStockMember2023-12-310001111741us-gaap:LeaseholdImprovementsMember2023-12-310001111741us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001111741dynr:SeriesCSeniorPreferredStockMember2024-01-012024-09-300001111741dynr:SeriesCSeniorPreferredStockMember2024-09-300001111741dynr:TestMiningAndPilotMillingGoldSilverConcentrateMembercountry:MX2024-01-012024-09-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-3000011117412023-08-012023-08-170001111741dynr:OtherPropertyPlantAndEquipmentMember2023-12-310001111741dynr:SeriesAPreferredStocksMember2023-09-300001111741us-gaap:SeriesDPreferredStockMember2024-09-3000011117412023-12-3100011117412022-12-3100011117412024-06-272024-06-270001111741us-gaap:CommonStockMember2022-12-310001111741us-gaap:SeriesDPreferredStockMember2020-12-310001111741country:MXsrt:ReportableGeographicalComponentsMember2023-12-310001111741us-gaap:RetainedEarningsMember2023-12-310001111741us-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300001111741us-gaap:SeriesDPreferredStockMember2021-10-180001111741us-gaap:AdditionalPaidInCapitalMember2024-06-300001111741us-gaap:ConvertibleNotesPayableMember2020-12-310001111741dynr:TwoThousandTwentyWarrantsMember2020-12-310001111741us-gaap:CommodityContractMember2024-01-012024-09-300001111741us-gaap:FairValueInputsLevel3Member2023-12-3100011117412024-06-2800011117412024-06-300001111741us-gaap:RetainedEarningsMember2024-06-3000011117412023-06-290001111741dynr:SeriesEPreferredStocksMember2024-09-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-3000011117412023-03-310001111741us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputRiskFreeInterestRateMemberdynr:PreferredSeriesDMember2023-12-310001111741us-gaap:SeriesCPreferredStockMember2023-09-300001111741us-gaap:SeriesEPreferredStockMember2024-09-300001111741dynr:SeriesCSeniorConvertiblePreferredStockMember2023-12-310001111741dynr:SeriesAPreferredStocksMember2022-12-310001111741us-gaap:CommonStockMember2023-09-300001111741us-gaap:TreasuryStockCommonMember2022-12-310001111741dynr:StockholderEquityMember2024-09-300001111741us-gaap:CommonStockMember2023-06-300001111741us-gaap:CommonStockMember2024-01-012024-09-300001111741dynr:SeriesEPreferredStocksMember2024-06-3000011117412023-05-012023-05-180001111741dynr:EquityIncentivePlanMemberdynr:DynaResourceIncMember2024-02-192024-02-1900011117412021-02-040001111741us-gaap:SubsequentEventMemberus-gaap:PrivatePlacementMember2024-10-182024-10-1800011117412019-02-012019-02-280001111741us-gaap:OfficeEquipmentMember2023-12-310001111741dynr:SeriesEPreferredStocksMember2024-01-012024-09-300001111741dynr:MinedTonnageMember2023-12-310001111741us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-09-300001111741dynr:SeriesAPreferredStocksMember2023-06-300001111741us-gaap:CommodityContractMember2024-09-300001111741us-gaap:PreferredStockMember2023-06-300001111741dynr:Amended2024EquityIncentivePlanMembersrt:MaximumMemberdynr:DynaResourceIncMember2024-06-030001111741us-gaap:CommonStockMember2023-07-012023-09-300001111741us-gaap:PreferredStockMember2024-06-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-012023-09-300001111741us-gaap:SeriesAPreferredStockMember2023-12-310001111741us-gaap:RetainedEarningsMember2023-06-300001111741us-gaap:OfficeEquipmentMember2024-09-3000011117412023-09-290001111741us-gaap:LeaseholdImprovementsMembersrt:MaximumMember2024-01-012024-09-300001111741dynr:TestMiningAndPilotMillingGoldSilverConcentrateMembercountry:MX2023-01-012023-12-310001111741us-gaap:SeriesCPreferredStockMember2024-09-300001111741us-gaap:FairValueInputsLevel1Member2023-12-310001111741us-gaap:AdditionalPaidInCapitalMember2023-09-300001111741dynr:OneCustomersMemberdynr:RevenueMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-12-3100011117412023-02-012023-02-210001111741us-gaap:AdditionalPaidInCapitalMember2023-01-012023-09-300001111741us-gaap:FairValueInputsLevel3Memberdynr:PreferredSeriesDMemberus-gaap:MeasurementInputExpectedTermMember2023-12-310001111741us-gaap:SeriesDPreferredStockMember2020-05-142020-05-140001111741us-gaap:LeaseholdImprovementsMember2024-09-300001111741us-gaap:TreasuryStockCommonMember2023-06-300001111741us-gaap:FairValueInputsLevel2Member2023-12-310001111741dynr:Amended2024EquityIncentivePlanMemberdynr:DynaResourceIncMember2024-06-032024-06-030001111741us-gaap:RetainedEarningsMember2023-01-012023-09-300001111741us-gaap:TreasuryStockCommonMember2023-12-310001111741srt:DirectorMember2024-01-012024-09-300001111741dynr:PreferredStockUndesignatedMember2023-12-310001111741dynr:PreferredSeriesDMember2022-12-310001111741dynr:OneCustomersMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-12-310001111741dynr:SeriesCSeniorConvertiblePreferredStockMember2024-09-300001111741dynr:LandLeaseAgreementMemberdynr:DynaMinerasMember2024-01-012024-09-3000011117412021-05-010001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001111741us-gaap:CommonStockMember2023-12-3100011117412019-10-012019-10-310001111741srt:DirectorMember2023-01-012023-09-300001111741dynr:Amended2024EquityIncentivePlanMember2024-07-012024-09-3000011117412023-06-012023-06-2900011117412019-10-310001111741dynr:SeriesCSeniorPreferredStockMember2023-12-310001111741srt:MaximumMemberus-gaap:CommodityContractMember2024-01-012024-09-300001111741country:MXsrt:ReportableGeographicalComponentsMember2024-09-300001111741us-gaap:RelatedPartyMember2023-12-310001111741us-gaap:AdditionalPaidInCapitalMember2023-12-310001111741us-gaap:RetainedEarningsMember2022-12-310001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-09-300001111741dynr:OtherPropertyPlantAndEquipmentMember2024-09-300001111741us-gaap:CommonStockMember2024-09-300001111741us-gaap:AdditionalPaidInCapitalMember2022-12-310001111741us-gaap:RetainedEarningsMember2024-09-300001111741dynr:LandLeaseAgreementMember2024-01-012024-09-300001111741us-gaap:FairValueInputsLevel3Member2024-09-300001111741srt:ReportableGeographicalComponentsMembercountry:US2024-09-300001111741dynr:AmendedNoteAgreementMember2024-06-2000011117412023-03-012023-03-310001111741us-gaap:RelatedPartyMember2024-09-300001111741dynr:GoldSilverConcentratesMember2023-12-310001111741us-gaap:CommonStockMember2024-06-3000011117412023-05-180001111741dynr:SeriesESeniorConvertiblePreferredStockMember2024-09-300001111741us-gaap:FairValueInputsLevel3Memberdynr:PreferredSeriesDMemberus-gaap:MeasurementInputSharePriceMember2024-09-300001111741us-gaap:FairValueInputsLevel3Memberdynr:PreferredSeriesDMemberus-gaap:MeasurementInputExpectedTermMember2024-09-3000011117412018-06-300001111741dynr:TwentyTwentyThreeActivityMember2024-01-012024-09-300001111741us-gaap:SeriesCPreferredStockMember2023-01-012023-09-3000011117412022-12-2800011117412023-09-300001111741us-gaap:CommonStockMember2023-12-310001111741dynr:Amended2024EquityIncentivePlanMemberdynr:DynaResourceIncMember2024-06-030001111741us-gaap:FairValueInputsLevel1Member2024-09-300001111741us-gaap:SeriesAPreferredStockMember2024-09-300001111741us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputRiskFreeInterestRateMemberdynr:PreferredSeriesDMember2024-09-300001111741us-gaap:RetainedEarningsMember2023-07-012023-09-300001111741dynr:TemporaryIncreaseAndRevolvingCreditFacilityMemberus-gaap:SubsequentEventMember2024-10-212024-10-210001111741dynr:DynaMinerasMember2024-01-012024-09-300001111741dynr:DeferredStockUnitsMember2024-01-012024-09-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-09-3000011117412023-02-2100011117412023-08-042023-08-040001111741dynr:OneCustomersMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-09-300001111741dynr:AmendedNoteAgreementMember2024-06-202024-06-200001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300001111741dynr:AmendedNoteAgreementMembersrt:MaximumMember2024-06-202024-06-200001111741us-gaap:FurnitureAndFixturesMember2023-12-310001111741dynr:OneCustomersMemberdynr:RevenueMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-09-300001111741dynr:PreferredStockUndesignatedMember2024-09-300001111741dynr:PreferredSeriesDMember2023-12-310001111741srt:ReportableGeographicalComponentsMembercountry:US2023-12-310001111741us-gaap:LeaseholdImprovementsMembersrt:MinimumMember2024-01-012024-09-300001111741us-gaap:SeriesDPreferredStockMember2024-01-012024-09-300001111741us-gaap:FurnitureAndFixturesMember2024-09-300001111741us-gaap:TreasuryStockCommonMember2024-06-300001111741us-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputPriceVolatilityMemberdynr:PreferredSeriesDMember2024-09-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-3000011117412023-12-010001111741dynr:GoldSilverConcentratesMember2024-09-3000011117412023-06-300001111741us-gaap:RetainedEarningsMember2024-01-012024-09-3000011117412023-01-012023-09-300001111741us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001111741us-gaap:AccruedLiabilitiesMember2024-09-300001111741us-gaap:PreferredStockMember2022-12-310001111741dynr:TemporaryIncreaseAndRevolvingCreditFacilityMemberus-gaap:SubsequentEventMember2024-10-2100011117412022-12-012022-12-280001111741dynr:LandLeaseAgreementMember2014-01-012014-01-060001111741us-gaap:SeriesDPreferredStockMember2023-01-012023-09-3000011117412023-07-012023-09-300001111741us-gaap:RetainedEarningsMember2023-09-300001111741us-gaap:RestrictedStockUnitsRSUMember2024-07-222024-07-220001111741dynr:SeriesDSeniorConvertiblePreferredStockMember2024-09-300001111741us-gaap:PreferredStockMember2023-12-310001111741dynr:EquityIncentivePlanMemberdynr:DynaResourceIncMember2024-02-190001111741us-gaap:FairValueInputsLevel3Memberdynr:PreferredSeriesDMemberus-gaap:MeasurementInputSharePriceMember2023-12-310001111741srt:ReportableGeographicalComponentsMember2023-12-310001111741dynr:PreferredSeriesDMember2024-01-012024-09-300001111741dynr:SeriesESeniorConvertiblePreferredStockMember2023-12-310001111741country:MX2024-01-012024-09-300001111741us-gaap:SeriesDPreferredStockMember2021-10-012021-10-070001111741us-gaap:TreasuryStockCommonMember2023-09-300001111741us-gaap:TreasuryStockCommonMember2023-01-012023-09-300001111741us-gaap:SeriesDPreferredStockMember2020-05-140001111741us-gaap:FairValueInputsLevel2Member2024-09-300001111741us-gaap:SeriesEPreferredStockMember2024-06-270001111741dynr:MinedTonnageMember2024-09-300001111741us-gaap:AdditionalPaidInCapitalMember2024-09-300001111741dynr:SeriesDSeniorConvertiblePreferredStockMember2023-12-3100011117412023-08-04xbrli:purexbrli:sharesdynr:Segmentiso4217:MXNdynr:Itemiso4217:USDxbrli:sharesutr:oziso4217:USD

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2024

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period

Commission File Number: 000-30371

 

img244451674_0.jpg

DYNARESOURCE, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Delaware

94-1589426

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

222 W. Las Colinas Blvd., Suite 1910 North Tower

Irving, TX

75039

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code:

(972) 869-9400

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

None

 

 

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

 

 

 

 

 

 

 


 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

As of November 13, 2024, there were 29,428,226 shares of Common Stock of the registrant outstanding.

 

 

 


 

TABLE OF CONTENTS

PART I.

FINANCIAL STATEMENTS

 

 

 

ITEM 1.

Unaudited Condensed Interim Consolidated Financial Statements

3

 

 

 

 

Notes to Unaudited Condensed Interim Consolidated Financial Statements

7

 

 

 

ITEM 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

24

 

 

 

ITEM 3.

Quantitative and Qualitative Disclosures About Market Risk

30

 

 

 

ITEM 4.

Controls and Procedures

30

 

 

 

PART II.

OTHER INFORMATION

 

 

 

 

ITEM 1.

Legal Proceedings

32

 

 

 

ITEM 2.

Unregistered Sales of Equity Securities and Use of Proceeds

32

 

 

 

ITEM 3.

Defaults Upon Senior Securities

32

 

 

 

ITEM 4.

Mine Safety Disclosures

32

 

 

 

ITEM 5.

Other Information

32

 

 

 

ITEM 6.

Exhibits

33

 

CERTIFICATIONS

 

EXHIBIT 31.1

 

CHIEF EXECUTIVE OFFICER CERTIFICATION

 

 

 

EXHIBIT 31.2

 

CHIEF FINANCIAL OFFICER CERTIFICATION

 

 

 

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

 

2


 

DYNARESOURCE, INC.

CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS

SEPTEMBER 30, 2024 AND DECEMBER 31, 2023

 

 

2024

 

 

2023

 

 

(Unaudited)

 

 

(Audited)

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

    Cash

 

$

596,024

 

 

$

5,603,713

 

    Accounts receivable

 

 

1,416,056

 

 

 

880,473

 

    Concentrate and ore inventories (Note 2)

 

 

1,855,983

 

 

 

2,089,194

 

    Foreign tax receivable

 

 

5,378,354

 

 

 

4,434,958

 

    Other current assets (Note 5)

 

 

1,928,327

 

 

 

1,137,162

 

Total current assets

 

 

11,174,744

 

 

 

14,145,500

 

Property and equipment (net of accumulated

 

 

 

 

 

 

      depreciation and amortization of $34,832 and $12,239) (Note 3)

 

 

87,196

 

 

 

103,034

 

Right-of-use assets, net

 

 

763,156

 

 

 

848,822

 

Mining concessions (Note 4)

 

 

4,132,678

 

 

 

4,132,678

 

Deferred tax asset, net (Note 13)

 

 

4,264,115

 

 

 

4,264,115

 

Foreign tax receivable

 

 

13,161,257

 

 

 

11,768,613

 

Other assets

 

 

164,896

 

 

 

175,588

 

TOTAL ASSETS

 

$

33,748,042

 

 

$

35,438,350

 

 

 

 

 

 

 

 

LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

4,862,337

 

 

$

2,768,634

 

Accrued liabilities (Note 6)

 

 

9,344,812

 

 

 

7,727,621

 

Derivative liability (Note 7)

 

 

874,324

 

 

 

1,797,341

 

Notes payable (Note 8)

 

 

11,312,500

 

 

 

9,750,000

 

Current portion of operating lease payable

 

 

119,871

 

 

 

104,117

 

Installment notes payable (Note 9)

 

 

1,953,979

 

 

 

2,259,432

 

Total current liabilities

 

 

28,467,823

 

 

 

24,407,145

 

Operating lease payable, less current portion

 

 

726,221

 

 

 

825,762

 

Deferred tax liability (Note 13)

 

 

334,236

 

 

 

334,236

 

Asset retirement obligation (Note 10)

 

 

212,163

 

 

 

198,468

 

TOTAL LIABILITIES

 

 

29,740,443

 

 

 

25,765,611

 

TEMPORARY EQUITY (Note 11)

 

 

 

 

 

 

Series C Senior Convertible Preferred Stock, $0.0001 par value, 1,734,992 shares authorized, issued and outstanding

 

 

4,337,480

 

 

 

4,337,480

 

Series D Senior Convertible Preferred Stock, $0.0001 par value, 3,000,000 shares authorized, 760,000 shares issued and outstanding

 

 

1,520,000

 

 

 

1,520,000

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY (DEFICIT) (Note 11)

 

 

 

 

 

 

Common Stock, $0.01 par value, 40,000,000 shares authorized 23,658,995 and 23,371,708 shares issued and outstanding

 

 

236,590

 

 

 

233,717

 

Series E Senior Convertible Preferred Stock, $0.0001 par value, 1,552,794 and 0 shares authorized, issued and outstanding

 

 

2,500,000

 

 

 

 

Preferred rights

 

 

40,000

 

 

 

40,000

 

Additional paid-in-capital

 

 

62,791,191

 

 

 

61,509,032

 

Treasury stock, 37,180 shares each period, at cost

 

 

(95,023

)

 

 

(95,023

)

Accumulated other comprehensive income

 

 

(546,175

)

 

 

697,700

 

Accumulated deficit

 

 

(66,776,464

)

 

 

(58,570,167

)

TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

(1,849,881

)

 

 

3,815,259

 

TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

$

33,748,042

 

 

$

35,438,350

 

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

 

3


 

 

 

DYNARESOURCE, INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF LOSS AND

COMPREHENSIVE LOSS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

 

 

 

Three Months

 

 

Three Months

 

 

Nine Months

 

 

Nine Months

 

 

 

Sept 30,

 

 

Sept 30,

 

 

Sept 30,

 

 

Sept 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

REVENUE

 

$

11,203,505

 

 

 

6,115,370

 

 

$

31,715,963

 

 

 

28,980,618

 

COSTS AND EXPENSES OF MINING OPERATION

 

 

 

 

 

 

 

 

 

 

 

 

Mine production costs

 

 

3,714,777

 

 

 

2,553,369

 

 

 

11,231,687

 

 

 

8,022,328

 

Mine exploration costs

 

 

2,870,904

 

 

 

2,854,863

 

 

 

8,120,521

 

 

 

7,318,836

 

Mill production cost applicable to sales

 

 

1,233,183

 

 

 

1,800,787

 

 

 

3,943,588

 

 

 

5,004,260

 

Camp, warehouse and facilities

 

 

1,347,744

 

 

 

1,379,782

 

 

 

4,129,115

 

 

 

3,888,241

 

Transportation costs

 

 

1,068,403

 

 

 

1,162,314

 

 

 

3,642,774

 

 

 

3,266,165

 

Property holding costs

 

 

47,581

 

 

 

48,824

 

 

 

134,963

 

 

 

130,015

 

Facilities expansion costs

 

 

354,346

 

 

 

401,464

 

 

 

2,447,826

 

 

 

1,226,135

 

Exploration drilling and reserve studies

 

 

242,482

 

 

 

569,261

 

 

 

1,542,316

 

 

 

1,694,536

 

General and administrative

 

 

935,117

 

 

 

1,429,879

 

 

 

3,262,382

 

 

 

6,660,862

 

Stock Compensation Expense (Note 12)

 

 

 

 

 

 

 

 

822,500

 

 

 

 

Accretion expense

 

 

4,565

 

 

 

 

 

 

13,695

 

 

 

 

Depreciation and amortization

 

 

7,906

 

 

 

4,896

 

 

 

22,593

 

 

 

4,896

 

TOTAL OPERATING EXPENSES

 

 

11,827,008

 

 

 

12,205,439

 

 

 

39,313,960

 

 

 

37,216,274

 

NET OPERATING LOSS

 

 

(623,503

)

 

 

(6,090,069

)

 

 

(7,597,997

)

 

 

(8,235,656

)

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency gains

 

 

(267,548

)

 

 

(80,815

)

 

 

(244,356

)

 

 

(46,588

)

Interest expense

 

 

(469,933

)

 

 

(121,079

)

 

 

(1,305,270

)

 

 

(345,254

)

Derivative mark-to-market gain

 

 

477,125

 

 

 

(705,079

)

 

 

923,017

 

 

 

(142,802

)

Other income

 

 

13,347

 

 

 

561

 

 

 

18,309

 

 

 

1,868

 

TOTAL OTHER INCOME (EXPENSE)

 

 

(247,009

)

 

 

(906,412

)

 

 

(608,300

)

 

 

(532,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS BEFORE TAXES

 

 

(870,512

)

 

 

(6,996,481

)

 

 

(8,206,297

)

 

 

(8,768,432

)

INCOME TAXES BENEFIT (Note 13)

 

 

 

 

 

1,045,355

 

 

 

 

 

 

2,256,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(870,512

)

 

$

(5,951,126

)

 

$

(8,206,297

)

 

$

(6,511,862

)

DEEMED DIVIDEND FOR SERIES C & D PREFERRED

 

 

(58,574

)

 

 

(58,574

)

 

 

(175,724

)

 

 

(175,724

)

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS

 

$

(929,086

)

 

$

(6,009,700

)

 

$

(8,382,021

)

 

$

(6,687,586

)

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS PER SHARE ATTRIBUTABLE TO THE EQUITY HOLDERS OF DYNARESOURCE, INC.

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per common share

 

$

(0.04

)

 

$

(0.27

)

 

$

(0.36

)

 

$

(0.30

)

Weighted average shares outstanding – Basic

 

 

23,658,995

 

 

 

22,558,129

 

 

 

23,470,266

 

 

 

22,455,445

 

Diluted loss per common share

 

$

(0.04

)

 

$

(0.27

)

 

$

(0.36

)

 

$

(0.30

)

Weighted average shares outstanding – Diluted

 

 

23,658,995

 

 

 

22,558,129

 

 

 

23,470,266

 

 

 

22,455,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized foreign currency translation gain (loss)

 

 

(746,323

)

 

 

(210,050

)

 

 

(1,243,875

)

 

 

141,167

 

TOTAL OTHER COMPREHENSIVE INCOME (LOSS)

 

 

(746,323

)

 

 

(210,050

)

 

 

(1,243,875

)

 

 

141,167

 

TOTAL COMPREHENSIVE LOSS

 

$

(1,616,835

)

 

$

(6,161,176

)

 

$

(9,450,172

)

 

$

(6,370,695

)

 

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

4


 

DYNARESOURCE, INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

 

 

Preferred A

 

Preferred E

 

Common

 

Preferred

 

Preferred

 

Paid In

 

Treasury

 

Treasury

 

Other Comp

 

Accumulated

 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Rights

 

Amount

 

Capital

 

Shares

 

Amount

 

Income

 

Deficit

 

Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

THREE MONTHS ENDED SEPTEMBER 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2023

 

 

$

 

 

 

$

 

 

22,246,654

 

$

222,467

 

 

1

 

$

40,000

 

$

55,639,032

 

 

37,180

 

$

(95,023

)

$

463,295

 

$

(44,597,399

)

$

11,672,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Common Stock

 

 

 

 

 

 

 

 

 

1,000,000

 

 

10,000

 

 

 

 

 

 

4,990,000

 

 

 

 

 

 

 

 

 

 

5,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(210,050

)

 

 

 

(210,050

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,951,126

)

 

(5,951,126

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2023

 

 

$

 

 

 

$

 

 

23,246,654

 

$

232,467

 

 

1

 

$

40,000

 

$

60,629,032

 

 

37,180

 

$

(95,023

)

$

253,245

 

$

(50,548,525

)

$

10,511,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NINE MONTHS ENDED SEPTEMBER 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2023

 

1,000

 

$

1

 

 

 

$

 

 

22,246,654

 

$

222,467

 

 

1

 

$

40,000

 

$

56,889,031

 

 

12,180

 

$

(34,773

)

$

112,078

 

$

(44,036,663

)

$

13,192,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Common Stock

 

 

 

 

 

 

 

 

 

1,000,000

 

 

10,000

 

 

 

 

 

 

4,990,000

 

 

 

 

 

 

 

 

 

 

5,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of Series A Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000

 

 

(1,250,000

)

 

 

 

 

 

(1,250,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancellation of Series A Preferred Stock

 

(1,000

)

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,249,999

)

 

(1,000

)

 

1,250,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of Treasury Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,000

 

 

(60,250

)

 

 

 

 

 

(60,250

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141,167

 

 

 

 

141,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,511,862

)

 

(6,511,862

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2023

 

 

$

 

 

 

$

 

 

23,246,654

 

$

232,467

 

 

1

 

$

40,000

 

$

60,629,032

 

 

37,180

 

$

(95,023

)

$

253,245

 

$

(50,548,525

)

$

10,511,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

THREE MONTHS ENDED SEPTEMBER 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2024

 

 

$

-

 

 

1,552,794

 

$

2,500,000

 

 

23,658,995

 

$

236,590

 

 

1

 

$

40,000

 

$

62,791,191

 

 

37,180

 

$

(95,023

)

$

200,148

 

$

(65,905,952

)

$

(233,046

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(746,323

)

 

 

 

(746,323

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(870,512

)

 

(870,512

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2024

 

-

 

$

-

 

 

1,552,794

 

$

2,500,000

 

 

23,658,995

 

$

236,590

 

 

1

 

$

40,000

 

$

62,791,191

 

 

37,180

 

$

(95,023

)

$

(546,175

)

$

(66,776,464

)

$

(1,849,881

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NINE MONTHS ENDED SEPTEMBER 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2024

 

 

$

-

 

 

 

$

 

 

23,371,708

 

$

233,717

 

 

1

 

$

40,000

 

$

61,509,032

 

 

37,180

 

$

(95,023

)

$

697,700

 

$

(58,570,167

)

$

3,815,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales of Series E Preferred Shares

 

 

 

 

 

1,552,794

 

 

2,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Issued for Services

 

 

 

 

 

 

 

 

 

287,287

 

 

2,873

 

 

 

 

 

 

459,659

 

 

 

 

 

 

 

 

 

 

462,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Compensation - Vesting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

822,500

 

 

 

 

 

 

 

 

 

 

822,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,243,875

)

 

 

 

(1,243,875

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,206,297

)

 

(8,206,297

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2024

 

-

 

$

-

 

 

1,552,794

 

$

2,500,000

 

 

23,658,995

 

$

236,590

 

 

1

 

$

40,000

 

$

62,791,191

 

 

37,180

 

$

(95,023

)

$

(546,175

)

$

(66,776,464

)

$

(1,849,881

)

 

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.

5


 

DYNARESOURCE, INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

 

 

 

2024

 

 

2023

 

CASH FLOWS USED IN OPERATING ACTIVITIES:

 

 

 

 

 

 

Net (loss)

 

$

(8,206,297

)

 

$

(6,511,862

)

Adjustments to reconcile net income (loss) to cash used in operating activities

 

 

 

 

 

 

Derivatives mark-to-market gain

 

 

(923,017

)

 

 

142,802

 

Accretion expense

 

 

13,695

 

 

 

 

Depreciation and amortization

 

 

22,593

 

 

 

4,896