Quarterlytics / Industrials / Waste Management / Montrose Environmental Group

Montrose Environmental Group

meg · ASX Industrials
Claim this profile
Ticker meg
Exchange ASX
Sector Industrials
Industry Waste Management
Employees 11-50
← All annual reports
FY2023 Annual Report · Montrose Environmental Group
Sign in to download
Loading PDF…
Annual Report 
31 December 2023 

ABN 74 632 150 817 

Annual Report31 
December 2021 

Revision: 1

Date Issued: 00/00/

TABLE OF CONTENTS 

Corporate Directory ...................................................................................................................................................... 2 

Director’s Report .......................................................................................................................................................... 3 

Consolidated Statement of Profit and Loss and Other Comprehensive Income ........................................................ 20 

Consolidated Statement of Financial Position ............................................................................................................ 21 

Consolidated Statement of Changes in Equity ........................................................................................................... 22 

Consolidated Statement of Cash Flows ...................................................................................................................... 23 

Notes to the Consolidated Financial Statements ....................................................................................................... 24 

Directors’ Declaration ................................................................................................................................................. 40 

Auditor’s Independence Declaration .......................................................................................................................... 41 

Independent Auditor’s Report .................................................................................................................................... 42 

ASX Additional Information ........................................................................................................................................ 46 

Important Information and Disclaimers  .................................................................................................................... 48 

| 1 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
CORPORATE DIRECTORY 

DIRECTORS AND OFFICERS 

Bradley Drabsch (Non-Executive Chairman) 

Ben Pearson (Managing Director & CEO) 

Aaron Bertolatti (Finance Director and Company Secretary) 

REGISTERED OFFICE & PRINCIPAL PLACE OF BUSINESS 

Level 12, 197 St Georges Terrace 

PERTH WA 6000 

SHARE REGISTRY 

Computershare Investor Services Pty Ltd 

Level 17, 221 St Georges Terrace  

PERTH WA 6000 

AUDITORS 

BDO Audit (WA) Pty Ltd  

Level 9, Mia Yellagonga Tower 2,  

5 Spring Street  

PERTH WA 6000  

STOCK EXCHANGE 

Australian Securities Exchange (ASX) 

(Home Exchange: Perth, Western Australia) 

ASX Code: MEG 

WEBSITE  

www.megadominerals.com 

| 2 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
DIRECTORS REPORT 

The Directors present their report for Megado Minerals Limited (“Megado” or “the Company”) and its subsidiaries (“the Group”) for 
the financial year ended 31 December 2023.  

DIRECTORS 

The names of the Directors of Megado during the financial year and to the date of this report are: 

▪  Bradley Drabsch (Non-Executive Chairman) 
▪  Ben Pearson (Managing Director & CEO) - appointed 16 February 2023 
▪  Aaron Bertolatti (Finance Director and Company Secretary) 
▪  Michael Gumbley (Non-Executive Director) - resigned 5 December 2023 
▪  Chris Bowden (Non-Executive Director) - resigned 16 February 2023 
▪  Greg Schifrin (Non-Executive Director) - resigned 16 February 2023 

Directors have been in office since the start of the financial year to the date of this report unless otherwise stated. 

DIRECTORS’ INFORMATION 

Bradley Drabsch - BSc (Hons), FSEG, MAIG 
Non-Executive Chairman – appointed 1 February 2020 

Brad is a qualified geologist with over 21 years’ experience in the mineral exploration industry. Brad has acted as Managing Director, 
Director and Exploration Manager along with technical roles in his earlier career. Mr Drabsch has previously acted as Managing Director 
of DiscovEx Resources Limited (ASX:DCX) and Trek Metals Ltd (ASX:TKM) and was a founding Director of Centrepeak Resources Group 
Pty Ltd (CRG). 

Ben Pearson - MAppSc 
Managing Director & CEO – appointed CEO on 13 June 2022, appointed Managing Director on 16 February 2023 

Ben  has  18  +  years’  experience  in  industry  specialising  in  ESG,  environmental  and  social  impact  assessment,  pollution  control  and 
environmental remediation. His management experience involves senior positions with non-government organisations, environmental 
regulators, consultancy, academia, and private industry. Ben has project managed several large-scale infrastructure projects throughout 
his  environmental  career  including  regional  water  supply  schemes,  open  cut  and  underground  coal  mines,  wastewater  treatment 
facilities and major road projects. In 2018, Ben established Oteba Pty Ltd to provide specialist ESG advice for junior mining companies. 

Aaron Bertolatti - B.Com, CA, ACG 
Finance Director and Company Secretary – appointed 8 March 2019 

Aaron is a qualified Chartered Accountant and Company Secretary with over 17 years’ experience in the mining industry and accounting 
profession. Aaron has both local and international experience and provides assistance to a number of resource companies with financial 
accounting and stock exchange compliance. Aaron has significant experience in the administration of ASX listed companies, corporate 
governance and corporate finance. 

Michael Gumbley - B.Com, B.S.F.S, M.Sc. 
Managing Director – appointed 8 March 2019, resigned 5 December 2023 

Michael has over 19 years’ international finance experience as Chief Financial Officer and Operations Financial Manager with aid and 
not-for-profit organisations. Michael has a deep understanding and experience in negotiating, collaborating and delivering projects in 
developing nations in Africa and Asia, where he collaborated with local partners, government, and other institutions to successfully 
deploy over US$60 million in developing more than 6,000 charitable water projects. 

Chris Bowden - PhD, GCMEE, FAusIMM(CP), FSEG 
Executive Director – appointed 1 February 2020, resigned 16 February 2023 

Chris is a geologist with over 25 years working globally, throughout Asia, Africa, and the Americas. Chris is focused on front end discovery 
and  definition  and  has  been  involved  in  a  number  of  successful  mineral  deposit  discoveries,  generating  positive  value  growth  for 
stakeholders. 

| 3 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
Greg Schifrin 
Non-Executive Director – appointed 15 June 2022, resigned 16 February 2023  

Greg has extensive experience in the North American exploration and mining space having led numerous listed and private ventures 
over his extensive career. Greg has worked as a geologist and manager for over 30 years in the mining and mineral exploration industry 
and has provided technical services and project management for major and junior mining companies. He is a registered professional 
geologist in the State of Washington. 

DIRECTORSHIPS OF OTHER LISTED COMPANIES 
Directorships of other listed companies held by current directors in the 3 years immediately before the end of the financial year are as 
follows: 

Director 

Company 

Period of Directorship 

Bradley Drabsch 

Aaron Bertolatti 

Jade Gas Holdings Limited (ASX: JGH) 
Discovex Resources Limited (ASX: DCX) 
Future Metals NL (ASX: FME) 
Fin Resources Limited (ASX: FIN) 

Director from April 2019 to January 2022 
Director from December 2019 to April 2021 
Director from June 2018 to July 2022 
Director since February 2023 

INTERESTS IN THE SECURITIES OF THE COMPANY  
As at the date of this report, the interests of the Directors in the securities of Megado are: 

Director 

Ordinary Shares 

Bradley Drabsch 
Ben Pearson 
Aaron Bertolatti1 

1,302,778 
222,222 
3,218,056 

Options –$0.10 each, 
expiring 1-Mar-2027 
1,200,000 
1,000,000 
1,200,000 

Options –$0.20 each, 
expiring 27-Oct-2024 
750,000 
- 
400,000 

Options –$0.15 each, 
expiring 30-Jun-2027 
- 
2,500,000 
- 

1 Aaron Bertolatti is Director and minority shareholder  (<3.5%) of Profusion Discovery Fund Limited which holds 3,500,000 Ordinary 

Shares. 

RESULTS OF OPERATIONS 
The Company loss after providing for income tax amounted to $1,365,163 for the year ended 31 December 2023 (31 December 2022: 
$7,761,851). 

DIVIDENDS 
No dividends were paid or declared. The directors do not recommend the payment of a dividend.  

CORPORATE STRUCTURE 
Megado is a company limited by shares, which is incorporated and domiciled in Australia.  

NATURE OF OPERATIONS AND PRINCIPAL ACTIVITIES 
Megado  is  an  ASX  listed  mineral  exploration  company  with  a  portfolio  of  exploration  assets  that  underpin  growth  and  provide 
exceptional opportunities for the Company with a focus on adding value through cost effective exploration and discovery. Concurrent 
with progressing its North American projects, the Company is continually evaluating additional exploration and development projects 
globally to add to its current portfolio. 

REVIEW OF OPERATIONS 

North Fork Rare Earth Project 
The North Fork Rare Earth Project is in Lemhi County, Idaho (USA) approximately 40 km north-west of Salmon in the Salmon-Challis 
National Forest (Figure  1).  The  project contains multiple carbonatite-hosted, high-grade, REE mineralised veins observed at surface 
across several prospects. During the reporting period, the  company acquired 22 new claims for the North Fork Project and 48 new 
claims in the vicinity of Johnson Creek, Montana (USA).  The  Johnson Creek  claims  were subsequently dropped following receipt  of 
laboratory assay results. The 22 new claims at North Fork included extensions to land surrounding prospect areas Radiant  (17  new 
claims) and Jackpot (5 new claims). New claims at Jackpot were supported by historical surface sampling with results up to 23.56% TREE 
(refer to ASX Announcement dated 17 January 2023). New claims at Radiant provided additional coverage over historically mapped 
carbonatites. Carbonatites are known to host REE mineralisation. 

| 4 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
Following acquisition of new ground, the total number of claims at North Fork increased to 526 claims and encompasses an area of 
approximately 45km2. 

Assay results were received from 27 rock samples collected from the North Fork Project and from initial reconnaissance sampling at 
Johnson Creek. Selected sampling results (TREE >1%) are shown in Table 1. Highlights include two (2) high-grade rock samples from the 
Silver King prospect which returned up to 15.85% TREE (2.79% Nd-Pr) and 12.81% TREE (2.22% Nd-Pr). These represent the highest 
TREE results reported from Silver King to date. 

Table 1: Selected Rock Sample Assays for North Fork Rare Earth Project Collected in October-
November 2022 (Sample assays < 1.0 % TREE are excluded). 

Sample # 

Easting 

Northing 

TREE (%) 

Nd-Pr (%) 

253504 

253505 

253503 

253511 

253506 

715504 

715495 

715504 

718082 

715498 

5036855 

5036845 

5036866 

5032222 

5036750 

15.85 

12.81 

5.07 

5.00 

3.79 

2.79 

2.22 

0.82 

0.82 

0.62 

Prospect 

Silver King 

Silver King 

Silver King 

Jackpot 

Silver King 

Note: Coordinates system WGS84 Zone 11N 

Figure 1: North Fork Rare Earth Project, located within the highly prospective REE belt in Idaho. 

| 5 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
The Company later acquired historical geophysics data from a 2011 survey of the North Fork project area. Geophysics provided a level 
of detail not previously seen and strongly supported field observations. Carbonatite source intrusive bodies are generally non-magnetic 
in relation to their host rocks, as such show low Total Magnetic Index (TMI) values (Figure 2). Interpretation of the TMI data appears to 
show several possible carbonatite intrusive centres in the project.  

These centres occur in known prospect areas and also at several new prospect areas (Figure 2). Several structural trends are observed 
in conjunction with the carbonatite intrusive centres. These structures appear to either radiate from the centres and/or occur in parallel 
with them and where they have been mapped and sampled, appear coincident with REE mineralised carbonatite dykes at surface. The 
geophysics clearly shows multiple, parallel, and radiating structures with significant combined strike extent throughout the North Fork 
property, and these will form the focus for upcoming field work to ground truth these structures more completely. 

Figure 2: Total magnetic intensity for the bulk of the North Fork Project area showing several magnetic lows (possible carbonatite intrusive centres) 
within a broader strong north-west dominant structural fabric that hosts known REE mineralisation. 

Geophysics data for North Fork was supported by a detailed airborne hyperspectral survey (undertaken by Theia-X). The survey revealed 
several previously unidentified carbonatite outcrops (see Figure 3). Most new outcrops appeared to be coincident with the geophysics 
targets (see ASX Release 29 March 2023). The majority of the newly identified carbonatites  remain unsampled; and where sampled 
show high grades for REE’s (see Figure 3). 

| 6 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
Figure 3: Results of hyperspectral survey conducted over the North Fork project area.White pixels represent areas of  
carbonatite determination with major trends highlighted in white ovals. 

Megado continues to progress permitting activities for an inaugural drill program at the Silver King prospect, with a permit anticipated 
ahead of the 2024 field season. 

Cyclone Lithium Project 
The  Cyclone  Lithium  Project  in  the  James  Bay  region,  Quebec  includes  302  claims  and  encompasses  130km2  (Figure  4).  Cyclone  is 
centered on the Aquilon Greenstone Belt and is prospective for lithium, massive nickel sulphides, and orogenic gold. 

Figure 4: Location of Megado’s Cyclone Project and K Lithium Project in the James Bay region, Quebec, Canada 

| 7 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
Prior  to  commencing  fieldwork,  two  independent  remote  sensing  investigations  were  undertaken  to  identify  possible  pegmatite 
occurrences  and  prioritize  areas  for  ground-truthing.  Remote  sensing  included  a  detailed  interpretation  of  hyperspectral  imagery 
(undertaken by Terra Resources) and a structural/topographic analysis (undertaken by Geosense). Several pegmatites interpreted by 
Geosense overlapped with spectral targets identified by Terra Resources. A compilation of the combined datasets was used to identify 
priority targets for ground truthing (see Figure 5). Based on these results, Megado planned 60 field-based traverses for the 2023 field 
season. 

Figure 5: Cyclone Project with multiple targeting datasets, highlighting priority areas for follow-up fieldwork. 

Fieldwork for the Cyclone Project was originally due to commence in mid-June 2023. However, extensive wildfires throughout Quebec 
resulted in a 6-week delay. Fieldwork eventually commenced in late August 2023 and was led by Dahrouge Geological Consulting (DGC). 
Logistical constraints arising from the fires curtailed initial exploration efforts and as a result, only 18 of the planned 60 traverses (30%) 
were  completed.  Despite  this,  41  pegmatite  targets  were  discovered.  Where  pegmatites  were  observed,  they  were  sampled  and 
dispatched for laboratory analysis. 

Sixty-three (63) rock samples were analysed for a multi-element suite with a focus on Fertility Ratios (K/Rb, Nb/Ta, and Zr/Hf). Ratios of 
these elements are known to indicate magmatic fractionation and hydrothermal alteration processes and are used to determine which 
rocks have potential to host incompatible elements (e.g. lithium). An analysis of these geochemical ratios for all 63 rock chip samples is 
shown in Figure 6. 

| 8 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
Figure 6: (Top Left) K/Rb vs Nb/Ta fertility ratios. Samples with <270 K/Rb and <5 Nb/Ta are indicative of hydrothermally altered 
granites/pegmatites (fertile samples in orange box). (Top Right) K/Rb vs Li2O fertility ratios. Samples with <270 K/Rb are prospective for lithium 
mineralisation (samples below orange line). Peak lithium result = 0.018% Li2O. (Bottom Left) K/Rb vs Ta fertility ratio. Samples show a downward 
trend to lower K/Rb ratios vs higher Ta values, indicating increasing fractionation trend - higher the fractionation, higher the prospectivity for lithium 
mineralisation. (Bottom Right) Nb/Ta vs Zr/Hf fertility ratios. Samples that show <18 Zr/Hf and <5 Nb/Ta ratios have higher prospectivity for lithium 
mineralisation (fertile samples in orange box). 

Of the 63 rock samples collected, 29 samples (46%) show a fertility ratio of <5 Nb/Ta  – this is a primary Fertility Ratio indicative of 
mineralised versus barren granites for lithium mineralisation. Eight (8) samples (13%) show a combined <270 K/Rb, and <5 Nb/Ta, and 
<18 Zr/Hf ratios.  These  8 samples with prospective combined Fertility Ratios highlight  the prospectivity for lithium  potential in the 
project area. These 8 samples cluster in the northwest and in the southeast of the Cyclone property, presenting two distinct areas (of 
the 30% currently traversed) for potential drill targeting lithium pegmatites (see Figure 7). 

It is anticipated that additional traverses (ca. 70% of the remaining project area) are statistically likely to also identify additional fertile 
areas for possible drill targeting. Exploring these remaining areas is a priority in 2024. 

| 9 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
Figure 7: Map of Cyclone Project, highlighting the two distinct areas in the NW and SE that geochemically show highly prospective Fertility Ratios for 
lithium mineralisation (blue). Map also showing overlay of DGC traverses completed (18 of 60 planned), and areas remaining with numerous targets 
yet to be ground-truthed and sampled. 

K Lithium Project 
The K Lithium Project is in Quebec’s James Bay region 10 km east of the James Bay Road / Billy-Diamond Highway, ca. 90km south of 
Raddison,  on  Lac  Kaychikutinaw  (see  Figure  4).  The  Project  initially  included  35  claims  (16km2)  within  the  La  Grande  Sub  province. 
Locally,  rocks  are  granitic  intrusions  of  the  ‘Vieux  Comptoir  Granitic  Suite’.  This  suite  comprises  3  subdivisions  including  ‘Suite  3: 
Spodumene Granite’  – the exact host rock (nAvcr3) for lithium mineralisation on  several known deposits/occurrences in James Bay 
region including Corvette (TSXV: PMET), Cancet, Adina (ASX: WR1), Mia 1&2 (TSXV: QTWO). Megado later sought to add to its initial 35 
claims by adding an additional 37 non-contiguous claims to the project representing an area of approximately 9 km2 (see Figure 8). 

Field work at the K Lithium Project was undertaken in mid-October 2023 and consisted of helicopter reconnaissance and field traverses, 
with rock sampling, focusing on historical occurrences of lithium bearing pegmatites. Fifty-five (55) surface-based rock samples were 
collected.  The  lithologies  noted  in  the  area  ranged  from  intrusive  felsic  rocks  (alkali-feldspar  granite,  granite,  granodiorite,  and 
pegmatite) to metamorphic rocks (amphibolite and paragneiss), with one occurrence of wacke. Forty-nine (49) samples were collected 
from pegmatite outcrops, and the remainder of the samples were collected from pegmatitic zones within heterogeneous granite or 
granodiorite. One (1) pegmatite outcrop contained 5% amazonite, three (3) contained trace tourmaline, and eight (8) contained trace 
muscovite. 

| 10 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
Figure 8: K Lithium Project – Initial 35 claims (central area) and subsequent 37 claims.With historical work (dataset from 
SIGEOM). 

Corporate  

Cyclone Lithium Project Acquisition Completed 

Megado completed its acquisition of 100% of the Cyclone Lithium Project in Quebec, Canada in April 2023. The consideration paid by 
the Company for the acquisition included: 

•  A cash payment of CA$250,000 (excluding GST). 
•  45,000,000 fully paid ordinary shares (Consideration Shares) subject to the following escrow restrictions: 
a.  10% of the Consideration Shares (4,500,000 Shares) will be freely tradeable from the date of issue. 
b.  45% of the Consideration Shares (20,250,000 Shares) will be subject to 6 months escrow from the date of issue. 
c.  45% of the Consideration Shares (20,250,000 Shares) will be subject to 12 months escrow from the date of issue. 

•  7,000,000 options to acquire fully paid ordinary shares in the capital of the Company, exercisable at AUD$0.10 on or before the date 

that is three (3) years after the date of issue; and  

•  A 2% net smelter royalty over minerals extracted from the Project. 

K Lithium Project Acquisition Completed 

Megado completed its acquisition of 100% of the K Lithium Project in Quebec, Canada in September 2023. The consideration paid by 
the Company for the acquisition included: 

•  A cash payment of CAD$30,000 (excluding any applicable excise taxes). 
•  6,000,000 options to acquire fully paid shares in the capital of the Company, exercisable at AUD$0.08 on or before the date that is 

three (3) years from the date of issue. 

•  A 2% net smelter royalty over all minerals extracted from the Project other than lithium and lithium products which will attract a 2% 

gross overriding royalty. 

| 11 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
Capital Raising 
The Company conducted a capital raising through a conditional placement to professional and sophisticated investors of 60,000,000 
shares at an issue price of $0.045 per share to raise $2.7m (before costs) (Placement). 

CPS Securities Limited (CPS) acted as Lead Manager to the Placement. The Company paid CPS the following capital raising fees:  

1.  A management fee of 2% for managing the placement, to be paid in cash (A$54,000 plus GST); and 
2.  A placement fee of 4% for funds raised via the placement, to be paid in shares (2,400,000 shares). 

In consideration for the provision of corporate advisory services associated with facilitating the acquisition, Megado entered into a 
mandate with Corporate Advisory Pty Ltd, a non-related party of the Company, pursuant to which the Company issued 4,000,000 fully 
paid ordinary shares in the Company (“Corporate Advisory Shares”). 

Board and Management Changes 
Managing Director Appointment 
Ben Pearson, was appointed Managing Director of the Company on 16 February 2023. The key terms of remuneration were as follows: 

1.  Base salary of A$264,000 per annum. 
2.  Termination notice period of 3 months by either party or by the Company paying the equivalent of 3 months' notice in lieu of 

service; and 

3.  The issue of 1,000,000 unlisted incentive options, exercisable at $0.10 and with an expiry date of 1 March 2027. 

Director Resignations 
On 16 February 2023, Chris Bowden resigned as a Non-Executive Director. Chris remains with the Company on a full-time basis as Chief 
Geologist. He will be responsible for advancing all aspects of the Company’s technical operations including exploration, development 
of existing projects and identification of new project opportunities. On the same day Gregory Schifrin stepped back from his role as a 
Non-Executive Director but remains engaged with Megado as a consultant on an as needs basis. 

In December 2023, the Company announced the retirement of Michael Gumbley from the Board, reducing the composition of the Board 
to the statutory minimum of three directors. 

Director and Employee Incentive Securities 
As a result of a remuneration review for the 2023 calendar year, the Megado board resolved to complete an issue of incentive options 
to key personnel and employees. The Company issued 5,000,000 unlisted incentive options (Incentive Options) which will comprise of 
the following: 
1.  1,350,000 Incentive Options, exercisable at $0.10 and with an expiry date of 1 March 2027, issued under the Company’s Incentive 

Option Plan (refer to ASX release dated 23 October 2020 for full terms of the plan); and 

2.  3,650,000  Incentive  Options,  exercisable  at  $0.10  and  with  an  expiry  date  of  1  March  2027,  issued  to  Directors  (approved  by 

shareholders at a general meeting held on 19 April 2023). 

Share Issue 
On 21 February 2023, the Company issued 5,555,555 shares as consideration for digital marketing services to be provided over a period 
of 30 months. 

Option Expiry 
The following unlisted options expired unexercised on 30 June 2023: 

Number 

Exercise Price $ 

Expiry Date 

1,000,000 unlisted options over fully paid ordinary shares (ASX: MEGAK) 

A$0.25 per option 

30 June 2023 

1,000,000 unlisted options over fully paid ordinary shares (ASX: MEGAL) 

A$0.30 per option 

30 June 2023 

SIGNIFICANT CHANGES IN THE STATE OF AFFAIRS  
There have been no significant changes in the state of affairs of the Group during the financial year, other than as set out in this report. 

| 12 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SIGNIFICANT EVENTS AFTER THE REPORTING DATE 
Director Resignations 
On  16  February  2024,  the  Company  advised  the  impending  departure  of  Managing  Director  &  Chief  Executive  Officer  (CEO),  Ben 
Pearson. Mr Pearson provided the Company with 3 months’ notice and will step down from his role on 16 May 2024. Mr. Pearson 
continues to assist with the execution of the Company’s exploration strategy during his notice period. 

No  other  matter  or  circumstance  has  arisen  since  31  December  2023  that  has  significantly  affected,  or  may  significantly  affect  the 
consolidated entity's operations, the results of those operations, or the consolidated entity's state of affairs in future financial years. 

ENVIRONMENTAL ISSUES 
The Group is not subject to any significant environmental regulation under Australian Commonwealth or State Law. The operations of 
the Group are presently subject to environmental regulation under the laws of the USA, Canada and Ethiopia. The Group is, to the best 
of its knowledge, at all times in full environmental compliance with the conditions of its licences. 

INDEMNIFICATION AND INSURANCE OF DIRECTORS AND OFFICERS 
The Company has made an agreement indemnifying all the Directors and officers of the Company against all losses or liabilities incurred 
by each Director or officer in their capacity as Directors or officers of the Company to the extent permitted by the Corporations Act 
2001. The indemnification specifically excludes wilful acts of negligence.  

INDEMNIFICATION AND INSURANCE OF AUDITOR 
The Company has not, during or since the end of the financial period, indemnified or agreed to indemnify the auditor of the Company 
or any related entity against a liability incurred by the auditor. During the financial year, the Company has not paid a premium in respect 
of a contract to insure the auditor of the company or related entity. 

PROCEEDINGS ON BEHALF OF COMPANY 
No person has applied to the Court under section 237 of the Corporations Act 2001 for leave to bring  proceedings on behalf of the 
Company, or to intervene in any proceedings to which the Company is a party for the purpose of taking responsibility on behalf of the 
company for all or part of those proceedings. 

LIKELY DEVELOPMENTS AND EXPECTED RESULTS OF OPERATIONS 
The Directors have excluded from this report any further information on the likely developments in the operations of the Company and 
the expected results of those operations in future financial years, as the Directors believe that it would be speculative and prejudicial 
to the interests of the Company. 

MATERIAL BUSINESS RISKS 
The Group considers the following to be the key material business risks: 

(i)  Access to and dependence on capital raisings 
(ii)  Exploration risks 
(iii)  Geopolitics (Canada) 
(iv)  Environmental 

Future capital requirements 
Mineral exploration companies (including the Company) do not generate cash revenue. The Company's ability to meet  its on-going 
operating  costs  and  expenditure  requirements  will  ultimately  involve  expenditure  that  exceeds  the  estimated  cash  resources. 
Accordingly, the Company will be required to raise new equity capital or access debt funding. There can be no assurance as to the levels 
of future borrowings or further capital raisings that will be required to meet the aims of the Company to explore and develop its projects 
or otherwise for the Company to undertake its business. No assurance can be given that the Company will be able to procure sufficient 
funding at the relevant times on the terms acceptable to it.  

Any  additional  equity  financing  will  dilute  Shareholders,  and  debt  financing,  if  available,  may  involve  restrictions  on  financing  and 
operating activities. If the Company is unable to obtain additional financing as needed, it may be required to reduce the  scope of its 
operations and scale back its exploration programmes as the case may be. There is no guarantee that the Company will be able  to 
secure any additional funding or be able to secure funding on terms favourable to the Company. 

| 13 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk of failure in exploration, development or production 
Payment of compensation is ordinarily necessary to acquire participating interests. Also, surveying and exploratory drilling  expenses 
(exploration expenses) become necessary at the time of exploration activities for the purpose of discovering resources. When resources 
are discovered, it is necessary to further invest in substantial development expenses. There is, however, no guarantee of discovering 
resources on a scale that makes development and production feasible. The probability of such discoveries is considerably low despite 
various technological advances in recent years, and even when resources are discovered the scale of the resource does not necessarily 
make  commercial  production  feasible.  For  this  reason,  the  Company  conservatively  recognizes  expenses  related  to  exploration 
investment in our consolidated financial statements. 

To increase recoverable resources and production, the Company plans to always take an interest in promising properties and plans to 
continue exploration investment. Although exploration and development (including the acquisition of interests) are necessary to secure 
the resources essential to the Company’s future sustainable business development, each type of investment involves technological and 
economic risks, and failed exploration or development could have an adverse effect on the results of the Company’s operations. 

Overseas business activities and country risk (geopolitical risk) 
The Company engages in exploration activities outside of Australia, mainly in North America. The success of the Company’s operation 
depends on the political stability in this country and the availability of qualified and skilled workforce to support operations. While the 
operations of the Company in this country is currently very stable, a change in the government may result in changes to the foreign 
investment laws and these assets could have an adverse effect on the Company’s operational results. To manage this risk, the Company 
ensures that all significant transactions in these countries are supported by robust contracts between the company and third  parties. 
We  have  a  system  in  place  for  parent  company  level  to  continuously  check  the  country  risk  management  before  any  significant 
investment is made. Furthermore, we have developed a mechanism to counter legal risk, where foreign subsidiaries and management 
can receive appropriate legal guidance regarding matters such as important agreements and lawsuits in foreign locations. 

Environmental 
The minerals and mining industry has become subject to increasing environmental regulations and liability. The potential for liability is 
an ever-present risk. The operations and proposed activities of the Company are subject to State and Federal laws, regulations and 
permits concerning the environment. If such laws are breached or modified, the Company could be required to cease its operations 
and/or  incur  significant  liabilities  including  penalties,  due  to  past  or  future  activities.  As  with  most  exploration  operations,  the 
Company’s activities are expected to have an impact on the environment. 

There  are  certain  risks  inherent  in  the  Company’s  activities  which  could  subject  the  Company  to  extensive  liability.  The  cost  and 
complexity in complying with the applicable environmental laws and regulations may affect the viability of potential developments of 
the Company's projects, and consequently the value of those projects, and the value of the Company's assets. It may be required for 
the Company to conduct baseline environmental studies prior to certain exploration or mining activities, so that environmental impact 
can be monitored and minimised where ever possible. No baseline studies have been done to date, and a discovery of endangered flora 
or fauna could, for example, prevent exploration and mining activity in certain areas. 

MEETINGS OF DIRECTORS 
During  the  year,  in  addition  to  frequent  Board  discussions,  the  Directors  met  regularly  to  discuss  all  matters  associated  with  the 
Company’s Projects, and other Company matters on an informal basis. Circular resolutions were passed as necessary to execute formal 
Board decisions. 

Name 
Bradley Drabsch 
Aaron Bertolatti 
Ben Pearson1 
Michael Gumbley2 
Chris Bowden3 
Greg Schifrin4 

Number Eligible to Attend 
4 
4 
4 
4 
- 
- 

Number Attended 
4 
4 
4 
3 
- 
- 

1 Ben Pearson was appointed as Managing Director on 16 February 2023. 
2 Michael Gumbley resigned on 5 December 2023. 
3 Chris Bowden resigned on 16 February 2023. 
4 Greg Schifrin resigned on 16 February 2023. 

| 14 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
CORPORATE GOVERNANCE 
In recognising the need for the highest  standards of corporate behaviour and accountability, the Directors of  Megado support and 
adhere  to  the  principles  of  sound  corporate  governance.  The  Board  recognises  the  recommendations  of  the  Australian  Securities 
Exchange Corporate Governance Council, and considers that Megado complies to the extent possible with those guidelines, which are 
of importance and add value to the commercial operation of an ASX listed resources company.  

The Company has established a set of corporate governance policies and procedures and these can be found on the Company’s website: 
www.megadominerals.com. 

AUDITORS INDEPENDENCE DECLARATION 
Section 307C of the Corporations Act 2001 requires the Company’s auditors to provide the Directors of Megado with an Independence 
Declaration in relation to the audit of the financial report. A copy of that declaration is included within the annual report. There were 
no non-audit services provided by the Company’s auditor. 

Officers of the Company who are Former Partners of BDO Audit 
There are no officers of the company who are former partners of BDO Audit (WA) Pty Ltd 

Auditor 
BDO Audit (WA) Pty Ltd continues in office in accordance with section 327 of the Corporations Act 2001. 

AUDITED REMUNERATION REPORT 
This  report,  which  forms  part  of  the  Directors’  report,  outlines  the  remuneration  arrangements  in  place  for  the  key  management 
personnel of Megado for the financial year ended 31 December 2023. The information provided in this remuneration report has been 
audited as required by Section 308(3C) of the Corporations Act 2001. The remuneration report details the remuneration arrangements 
for KMP who are defined as those persons having authority and responsibility for planning, directing and controlling the major activities 
of the Group, directly or indirectly, including any Director (whether executive or otherwise) of the Group. 

Details of Directors and Key Management Personnel 
▪  Bradley Drabsch (Non-Executive Chairman) 
▪  Ben Pearson (Managing Director & CEO) appointed as 

Managing Director 16 February 2023 

▪  Aaron Bertolatti (Finance Director & Company Secretary) 
▪  Michael Gumbley (Non-Executive Director) - resigned 5 

December 2023 

▪  Chris Bowden (Executive Director) - resigned 16 February 2023 
▪  Greg Schifrin (Non-Executive Director) - resigned 16 February 

2023 

Remuneration Policy 
The  Board  is  responsible  for  determining  and  reviewing  compensation  arrangements  for  the  Directors.  The  Board  assesses  the 
appropriateness  of  the nature  and  amount  of  emoluments  of  such  officers  on  a  yearly  basis  by  reference  to  relevant  employment 
market conditions with the overall objective of ensuring maximum stakeholder benefit from the retention of a high-quality board and 
executive team.  The expected outcome of this remuneration structure is to retain and motivate Directors. As part of its Corporate 
Governance Policies and Procedures, the board has adopted a formal Remuneration Committee Charter and Remuneration Policy. The 
Board has elected not to establish a remuneration committee based on the size of the organisation and has instead agreed to meet as 
deemed necessary and allocate the appropriate time at its board meetings.  

Fees  and  payments  to  non‑executive  directors  reflect  the  demands  which  are  made  on,  and  the  responsibilities  of,  the  directors. 
Non‑executive directors’ fees and payments are reviewed annually by the Board. The Chair’s fees are determined independently to the 
fees of non‑executive directors based on comparative roles in the external market. Non‑executive directors do not receive performance-
based pay. 

Level 
Chairman 
Managing Director & CEO 
Executive Director’s 
Non-Executive Director 

Cash Remuneration 

$60,000 
$264,000 
Up to $230,000 
$30,000 

- 
- 
- 
- 

FY2023 
Short Term Incentive 

Long Term Incentive 

1,200,000 options 
1,000,000 options 
Up to 1,200,000 options 
250,000 options 

| 15 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
Additional Fees 
A Director may also be paid fees or other amounts as the Directors determine if a Director performs special duties or otherwise performs 
services outside the scope of the ordinary duties of a Director. A Director may also be reimbursed for out-of-pocket expenses incurred 
as a result of their directorship or any special duties. 

Details of Remuneration 
Details of the nature and amount of each element of the remuneration of each Director and Officer of the Group for the year ended 31 
December 2023 are as follows: 

Name 
Directors 
Bradley Drabsch 
Aaron Bertolatti 
Michael Gumbley1 
Chris Bowden2 
Greg Schifrin3 
Ben Pearson 4 
Total 

Directors’ 
Fees 
$ 

Short term 
Consulting 
Fees 
$ 

Incentive 
Award 
$ 

Share -Based Payments 

Equity 
$ 

Options 
$ 

Total 
$ 

Performance 
related 
% 

 60,000  
 -  
 27,500  
 3,750  
 -  
 -  
 91,250  

 -  
 150,000  
 -  
 -  
 5,000  
 242,000  
 397,000  

 -  
 -  
 -  
 -  
 -  
 -  
 -  

- 
- 
- 
- 
- 
- 
- 

 40,017  
 40,017  
 8,337  

 93,482  
 181,853  

 -            
 -            

 100,017  
 190,017  
 35,837  
 3,750  
 5,000  
 335,482  
 670,103  

40.0 
21.1 
23.3 
- 
- 
27.9 
27.1 

1 Michael Gumbley resigned on 5 December 2023. 
2 Chris Bowden resigned on 16 February 2023. 
3 Greg Schifrin resigned on 16 February 2023. 
4 Ben Pearson was appointed as Managing Director on 16 February 2023. 

There were no other executive officers of the Company during the financial year ended 31 December 2023. 

Details of the nature and amount of each element of the remuneration of each Director of the Group for the year ended 31 December 
2022 are as follows: 

Name 
Directors 
Michael Gumbley 
Bradley Drabsch 
Chris Bowden 
Aaron Bertolatti 
Greg Schifrin1 
Marta Ortiz2 
Officer 
Ben Pearson3 
Total 

Directors’ 
Fees 
$ 

Short term 
Consulting 
Fees 
$ 

Incentive 
Award 
$ 

Share -Based Payments 

Equity 
$ 

Options 
$ 

Total 
$ 

Performance 
related 
% 

 10,000  
 60,000  
 15,000  
 - 
 - 
 12,500  

 - 
 97,500  

 166,667  
 -  
 108,500  
 150,000  
 17,500  
 - 

66,000 
 508,667  

 -  
 -  
 - 
 - 
 - 
 - 

-  
- 

 -  
 - 
 - 
 - 
 - 
 - 

- 
- 

 -  
 - 
 - 
 - 
 - 
 - 

 176,667  
 60,000  
 123,500  
 150,000  
 17,500  
 12,500  

- 
- 
- 
- 
- 
- 

105,661 
 105,661  

171,661 
 711,828  

61.6 
14.8 

1 Greg Schifrin was appointed on 15 June 2022 
2 Marta Ortiz resigned on 31 May 2022 
3 Ben Pearson was appointed as CEO on 13 June 2022 

There were no other executive officers of the Company during the financial year ended 31 December 2022. 

Shareholdings of Directors and Officers 
The number of shares in the Company held during the financial year by Directors of the Group, including their personally related parties, 
is set out below.  

| 16 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Name 
Directors 
Bradley Drabsch 
Aaron Bertolatti 
Ben Pearson 
Michael Gumbley1 
Chris Bowden2 
Greg Schifrin3 

Balance at the 
start of the year 

Granted during 
the year as 
compensation 

On exercise of 
share options 

Other changes 
during the year 

Balance at the 
end of the year 

725,000 
2,595,834 
- 
2,800,834 
835,000 
1,041,108 

- 
- 
- 
- 
- 
- 

- 
- 
- 
- 
- 
- 

577,7781 
622,2221 
222,2221 
(2,800,834)2 
(835,000)3 
(1,041,108)4 

1,302,778 
3,218,056 
222,222 
- 
- 
- 

1 Participation in $0.045 share placement. 
2 Michael Gumbley resigned on 5 December 2023. 
3 Chris Bowden resigned on 16 February 2023. 
4 Greg Schifrin resigned on 16 February 2023. 

All equity transactions with Directors and Officers other than those arising from the exercise of remuneration options have been entered 
into under terms and conditions no more favourable than those the Company would have adopted if dealing at arm’s length.  

Option Holdings of Directors and Officers 
The numbers of options over ordinary shares in the Company held during the financial year by each Director and Officer of the Group, 
including their personally related parties, are set out below: 

Name 
Directors 
Bradley Drabsch 
Aaron Bertolatti 
Ben Pearson 
Michael Gumbley1 
Chris Bowden2 
Greg Schifrin3 

Balance at 
the start 
of the year 

Granted during 
the year as 
compensation 

Exercised 
during the 
year 

Other 
changes 
during 
the year 

Balance 
at the end 
of the year 

Exercisable 

Un-
exercisable 

750,000 
400,000 
2,500,000 
1,400,000 
2,500,000 
- 

1,200,000 
1,200,000 
1,000,000 
250,000 
1,000,000 
250,000 

- 
- 
- 
- 
- 
- 
-  (1,650,000) 
-  (3,500,000) 
(250,000) 
- 

1,950,000 
1,600,000 
3,500,000 
- 
- 
- 

1,950,000 
1,600,000 
3,500,000 
- 
- 
- 

- 
- 
- 
- 
- 
- 

1 Michael Gumbley resigned on 5 December 2023. 
2 Chris Bowden resigned on 16 February 2023. 
3 Greg Schifrin resigned on 16 February 2023. 

No option holder has any right under the options to participate in any other share issue of the Company or any other entity. Options 
granted as part of remuneration have been valued using the Black Scholes option pricing model that takes into account the exercise 
price, the term of the option, the impact of dilution, the share price at grant date and expected price volatility of the underlying share 
and the risk-free interest rate for the term of the option. Options granted under the plan carry no dividend or voting rights. For details 
on the valuation of options, including models and assumptions used, please refer to note 16. 

Options Affecting Remuneration 
The terms and conditions of Options affecting remuneration in the current or future reporting years are as follows: 

Grant 
Date 

Grant 
Number 

Expiry 
date/last 
exercise 
date 

Exercise 
price  
$ 

Value  
at grant 
date1 
$ 

Vested 
% 

Number 
vested 

Value 
vested 
during 
the year 
$ 

Max 
value yet 
to vest 

Officer  
Ben Pearson 

Bradley Drabsch 
Aaron Bertolatti 
Michael Gumbley 

14/06/22 
19/04/23 
19/04/23 
19/04/23 
19/04/23 

2,500,000  30/06/27 
1,000,000  01/03/27 
1,200,000  01/03/27 
1,200,000  01/03/27 
250,000  01/03/27 

$0.15 
$0.10 
$0.10 
$0.10 
$0.10 

165,796 
33,347 
40,017 
40,017 
8,337 

2,500,000 
1,000,000 
1,200,000 
1,200,000 
250,000 

100 
100 
100 
100 
100 

60,135 
33,347 
40,017 
40,017 
8,337 

- 
- 
- 
- 
- 

| 17 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
1  The value at grant date has been calculated in accordance with AASB 2 Share based payments. The model inputs, not included in the 

table above, for options granted during the year included: 

a) 
b) 
c) 
d) 
e) 
f) 

options issue price was nil; 
expected lives of the options was 3.9 years; 
share price at grant date was $0.056; 
expected volatility of 100%; 
expected dividend yield of nil; and 
a risk-free interest rate of 3.0%. 

  Refer to note 16(b) for further details of the unlisted options issued during the financial year ended 31 December 2023. 

Service Agreements 
Managing Director and CEO, Ben Pearson, is engaged under the terms of a Consultancy Agreement dated 16 February 2023. Under the 
agreement Ben is paid an annual fee of $264,0000 (inclusive of pension contributions). Ben also has the opportunity to participate in 
long-term incentive schemes that the Company may put in place in the future. The Agreement may be terminated by  either party by 
providing three months’ notice in writing or payment in lieu of notice. 

Finance Director, Aaron Bertolatti, is engaged under an Executive Consulting Agreement dated 8 March 2019. Under the agreement 
Mr. Bertolatti is paid an annual fee of $150,000. Mr. Bertolatti also has the opportunity to participate in short term and long-term 
incentive schemes that the Company may put in place in the future. The Agreement may be terminated by either party by providing 
three months’ notice in writing or payment in lieu of notice. 

Non-Executive Directors 
On appointment  to the Board, all non-executive directors enter into a  service agreement  with the Group in the form of a  letter of 
appointment. The letter summarises the Board policies and terms, including compensation, relevant to the Director.  The aggregate 
remuneration for Non-Executive Directors has been set at an amount not to exceed $500,000 per annum. This amount may only be 
increased with the approval of Shareholders at a general meeting. 

Loans to Directors and Executives 
There were no loans to Directors and key management personnel during the financial year ended 31 December 2023. 

Additional Information 
The earnings of the consolidated entity since incorporation to 31 December 2023 are summarised below:  

Interest income 
Loss after income tax 

2023 
$25,504 
($1,365,163) 

2022 
$3,849 
($7,761,851) 

2021 
$6,644 
($1,024,923) 

2020 
$1,488 
($1,217,535) 

2019 
$48 
($1,390,118) 

The factors that are considered to affect total shareholders return (“TSR”) are summarised below: 

Share price at financial year end ($) 
Total dividends declared (cents per share) 
Basic earnings per share (cents per share) 

2023 
$0.035 
- 
(0.63) 

2022 
$0.045 
- 
(7.21) 

2021 
$0.083 
- 
(1.43) 

2020 
$0.205 
- 
(3.59) 

20191 
- 
- 
- 

1 Megado was incorporated in Australia on 8 March 2019 and commenced trading on the Australian Securities Exchange on 27 October 

2020. 

Voting and comments made at the Company's 2022 Annual General Meeting 

Megado received 100% of “yes” votes on its remuneration report for the 2022 financial year. The Company did not receive any specific 
feedback at the AGM or throughout the year on its remuneration practices. 

END OF AUDITED REMUNERATION REPORT 

| 18 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
This report is made in accordance with a resolution of directors, pursuant to section 298(2)(a) of the Corporations Act 2001. 

Signed on behalf of the Directors. 

Bradley Drabsch 
Managing Director 

Brisbane, QLD 
27 March 2024 

| 19 | Annual Report - 31 December 2023 

 
 
 
 
 
 
CONSOLIDATED STATEMENT OF PROFIT AND LOSS AND OTHER COMPREHENSIVE INCOME 

For the year ended 31 December 2023 

31-Dec-23 

31-Dec-22 

Note 

$ 

$ 

Continuing Operations 
Interest income 

Expenses 
Professional and consulting fees 
Director and employee costs 
Other expenses 
Share-based payments expense 
Travel and accommodation 
Impairment of exploration expenditure 
Loss before income tax 

Income tax expense 
Net loss for the year 

Other comprehensive income 
Items that may be reclassified to profit and loss 
Exchange differences on translation of foreign operations 
Other comprehensive income for the year, net of tax 
Total comprehensive loss for the year 

Loss for the year attributable to: 
Members of the parent entity 
Non-controlling interests 

Total comprehensive loss for the year attributable to: 
Members of the parent entity 
Non-controlling interests 

16(a) 

7 

3 

25,504 

3,849 

 (221,232) 
 (479,500) 
 (428,486) 
 (219,285) 
 (10,311) 
 (31,853) 
 (1,365,163) 

 (303,671) 
 (482,667) 
 (127,206) 
 (563,312) 
(63,298) 
(6,225,546) 
(7,761,851) 

- 
 (1,365,163) 

- 
(7,761,851) 

- 
- 
(1,365,163) 

 136,884  
 136,884  
 (7,624,967) 

(1,365,163) 
- 
(1,365,163) 

 (7,761,851) 
 (436,730) 
 (8,198,581) 

(1,365,163) 
- 
(1,365,163) 

 (7,622,534) 
 (2,433) 
 (7,624,967) 

Loss per share  
Basic and diluted loss per share (cents)  

13 

(0.63) 

 (7.21) 

The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the accompanying 
notes. 

| 20 | Annual Report - 31 December 2023 

 
 
 
 
  
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENT OF FINANCIAL POSITION 

As at 31 December 2023 

Current Assets 
Cash and cash equivalents 
Other assets 
Receivables 
Total Current Assets 

Non-Current Assets 
Exploration and evaluation expenditure 
Total Non-Current Assets 
Total Assets 

Current Liabilities 
Trade and other payables 
Total Current Liabilities 
Total Liabilities 

Net Assets 

Equity 
Issued capital 
Reserves 
Accumulated losses 
Capital and Reserves Attributable to Owners of the parent entity 
Non-controlling interest 
Total Equity 

31-Dec-23 

31-Dec-22 

Note 

$ 

$ 

4 
5 
6 

7 

8 

9 
10 
11 

 1,141,759  
 43,681  
 27,345  
 1,212,785  

 853,119  
 45,952  
 23,385  
 922,456  

 7,786,751  
 7,786,751  
 8,999,536  

 3,992,667  
 3,992,667  
 4,915,123  

 47,371  
 47,371  
 47,371  

 244,331  
 244,331  
 244,331  

 8,952,165  

4,670,792 

 19,647,993  
 2,063,762  
 (12,759,590) 
 8,952,165  
 -  
 8,952,165  

 14,474,747  
 1,590,472  
 (11,394,427) 
 4,670,792  
 - 
 4,670,792  

The above Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes. 

| 21 | Annual Report - 31 December 2023 

 
 
 
 
  
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 

For the year ended 31 December 2023 

Balance at 1 January 2022 
Total comprehensive loss for the year 
Loss for the period 
Foreign currency translation 
Total comprehensive loss for the year 
Transactions with owners in their capacity as owners 
Shares issued during the year 
Proceeds of issue of options 
Cost of issue 
Share-based payments (note 16(a)) 
Balance at 31 December 2022 

Balance at 1 January 2023 
Total comprehensive loss for the year 
Loss for the period 
Foreign currency translation 
Total comprehensive loss for the year 
Transactions with owners in their capacity as owners 
Shares issued during the year 
Cost of issue 
Share-based payments (note 16(a)) 
Balance at 31 December 2023 

Foreign 
exchange 
translation 
reserve 
$ 
 (84,491) 

Total 
attributable to 
owners  
of the  
parent entity 
$ 

Share  
option reserve 
$ 

 1,055,810  

 6,728,002  

Non-controlling 
interest 
$ 
 439,163  

Total 
$ 

 7,167,165  

 -  
 -  
 - 

 (7,761,851) 
 139,317  
 (7,622,534) 

 (436,730) 
 (2,433) 
 (439,163) 

 (8,198,581) 
 136,884  
 (8,061,697) 

Issued  
capital 
$ 

Accumulated 
losses 
$ 

 9,389,259  

 (3,632,576) 

 -  
 -  
 - 

 (7,761,851) 
 -  
 (7,761,851) 

 5,280,000  
 - 
 - 
 (194,512) 
 14,474,747  

 -  
 -  
 -  
 -  
 (11,394,427) 

 -  
 139,317  
 139,317  

 -  
 -  
 -  
 -  
 54,826  

 - 
 5  
 54,512  
 425,319  
 1,535,646  

 5,280,000  
 5  
 54,512  
 230,807  
 4,670,792  

 14,474,747  

 (11,394,427) 

 54,826  

 1,535,646  

 4,670,792  

 -  
 -  
 -  

 (1,365,163) 
 -  
 (1,365,163) 

 -  
 -  
 -  

 -  
 -  
 -  

 (1,365,163) 
 -  
 (1,365,163) 

 5,335,222  
 (161,976) 
 -  
 19,647,993  

 -  
 -  
 -  
 (12,759,590) 

 -  
 -  
 -  
 54,826  

 -  
 -  
 473,290  
 2,008,936  

 5,335,222  
 (161,976) 
 473,290  
 8,952,165  

 - 
 - 
 - 
 - 
 - 

 - 

 -  
 -  
 -  

 -  
 -  
 -  
 -  

 5,280,000  
 5  
 54,512  
 230,807  
 4,670,792  

 4,670,792  

 (1,365,163) 
 -  
 (1,365,163) 

 5,335,222  
 (161,976) 
 473,290  
 8,952,165  

The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.

| 22 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENT OF CASH FLOWS 

For the year ended 31 December 2023 

Cash flows from operating activities 
Payments to suppliers and employees 
Interest received 
Net cash used in operating activities 

Cash flows from investing activities 
Payments for exploration expenditure 
Proceeds from acquisition of subsidiary 
Net cash used in investing activities 

Cash flows from financing activities 
Proceeds from issue of shares 
Proceeds from issue of options 
Payments for share issue costs 
Net cash provided by financing activities 

Net decrease in cash and cash equivalents 
Cash and cash equivalents at the beginning of the year 
Effect of exchange rate fluctuations on cash 
Cash and cash equivalents at the end of the year 

31-Dec-23 

31-Dec-22 

Note 

$ 

$ 

(899,997) 
25,504 
(874,493) 

(972,155) 
3,849 
(968,306) 

 (1,482,877) 
 -  
 (1,482,877) 

(1,724,845) 
47,964 
(1,676,881) 

 2,700,024  
 -  
 (54,001) 
 2,646,023  

 288,653  
 853,119  
 (13) 
 1,141,759  

2,400,000 
5 
(140,000) 
2,260,005 

(385,182) 
1,238,301 
- 
853,119 

4 

4 

The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes. 

| 23 | Annual Report - 31 December 2023 

 
 
 
  
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 

1.  Corporate Information 
The financial report of Megado Minerals Limited (“Megado” or “the Company”) for the year ended 31 December 2023 was authorised 
for issue in accordance with a resolution of the Directors on 27 March 2024. Megado is a company limited by shares incorporated in 
Australia whose shares trade on the Australian Securities Exchange. The nature of the operations and the principal activities of the 
Company are described in the Directors’ Report. 

2.  Summary of material accounting policies 

The principal accounting policies adopted in the preparation of the financial statements are set out below. These policies have been 
consistently applied to all the years presented, unless otherwise stated. 

a)  Basis of Preparation 

The  financial  statements  are  general-purpose  financial  statements,  which  have  been  prepared  in  accordance  with  the 
requirements  of  the  Corporations  Act  2001,  Australian  Accounting  Standards  and  other  authoritative  pronouncements  of  the 
Australian  Accounting  Standards  Board.  The  financial  statements  have  also  been  prepared  on  a  historical  cost  basis.  The 
presentation currency is Australian dollars. 

b)  Compliance Statement 

The financial report complies with Australian Accounting Standards, which include Australian equivalents to International Financial 
Reporting Standards (AIFRS). Compliance with AIFRS  ensures that the financial report, comprising the financial statements and 
notes thereto, complies with International Financial Reporting Standards (IFRS). 

c)  Basis of Consolidation 

The  consolidated  financial  statements  comprise  the  financial  statements  of  Megado  Minerals  Limited  (‘the  Company’)  and  its 
subsidiaries  (‘the  Group’).  Subsidiaries  are  those  entities  over  which  the  Company  has  the  power  to  govern  the  financial  and 
operating policies so as to obtain benefits from their activities. The existence and effect of potential voting rights that are currently 
exercisable or convertible are considered when assessing whether a Company controls another entity. 

In preparing the consolidated financial statements, all intercompany balances and transactions, income and expenses and profit 
and losses resulting from intra-company transactions have been eliminated in full. Unrealised losses are also eliminated unless 
costs cannot be recovered. Non-controlling interests in the results and equity of subsidiaries are shown separately in the Statement 
of Profit or Loss and Other Comprehensive Income and Consolidated Statement of Financial Position respectively. 

d)  Going Concern 

As disclosed in the financial statements, the Company incurred a loss of $1,365,163 (2022: $7,761,851) and had net cash outflows 
from  operating  and  investing  activities  of  $874,493  (2022:  $968,306)  and  $1,482,877  (2022:  $1,676,881)  respectively  for  year 
ended 31 December 2023. As at that date, the Company had net current assets of $1,165,414 (2022: $678,125). 

The  Group  is  dependent  upon  raising  capital  to  meet  its  planned  and  budgeted  exploration  activities  as  well  as  corporate 
overheads requirements in the next 12 months. The Group's capacity to raise additional funds will be impacted by the success of 
the ongoing exploration activities and market conditions. These conditions indicate a material uncertainty that may cast significant 
doubt about the Group's ability to continue as a going concern.  

Should the entity not be able to continue as a going concern, it may be required to realise its assets and discharge its liabilities 
other than in the ordinary course of business, and at amounts that differ from those stated in the financial statements. The financial 
report does not include any adjustments relating to the recoverability and classification of recorded asset amounts or liabilities 
that might be necessary should the entity not continue as a going concern. 

e)  Foreign Currency Translation 

(i) 

Functional and presentation currency  
Items included in the financial statements of each of the Company’s controlled entities are measured using the currency of 
the primary economic environment in which the entity operates (‘the functional currency’). The functional and presentation 
currency of Megado is Australian dollars. The functional currency of the US subsidiary is the US Dollar. The functional currency 
of the Canadian subsidiary is the Canadian dollar. The functional currency of the Ethiopian subsidiaries is the Ethiopian Birr. 

| 24 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
(ii)  Transactions and balances 

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of 
the  transactions.  Foreign  exchange  gains  and  losses  resulting  from  the  settlement  of  such  transactions  and  from  the 
translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in 
the statement of profit or loss and other comprehensive income. 

(iii)  Group entities 

The results and financial position of all the Group entities (none of which has the currency of a hyperinflationary economy) 
that have a functional currency different from the presentation currency are translated into the presentation currency as 
follows: 
▪ 

assets and liabilities for each statement of financial position presented are translated at the closing rate at the date of 
that statement of financial position; 

▪ 

▪ 

income and expenses for each statement of profit or loss and other comprehensive income are translated at average 
exchange rates (unless this is not a reasonable approximation of the rates prevailing on the transaction dates, in which 
case income and expenses are translated at the dates of the transactions); and 

all resulting exchange differences are recognised as a separate component of equity. 

On  consolidation,  exchange  differences  arising  from  the  translation  of  any  net  investment  in  foreign  entities  are  taken  to 
shareholders’  equity.  When  a  foreign  operation  is  sold  or  any  borrowings  forming  part  of  the  net  investment  are  repaid,  a 
proportionate  share  of  such  exchange  differences  are  recognised  in  the  statement  of  profit  or  loss  and  other  comprehensive 
income, as part of the gain or loss on sale where applicable. 

f)  Segment Reporting 

Operating segments are identified and segment information disclosed on the basis of internal reports that are regularly provided 
to, or reviewed by, the Group’s chief operating decision maker which, for the Group, is the board of directors. In this regard, such 
information  is  provided  using  different  measures  to  those  used  in  preparing  the  Statement  of  Profit  or  Loss  and  Other 
Comprehensive Income and Statement of Financial Position. Reconciliations of such management information to the statutory 
information contained in the annual financial report have been included. 

g)  Changes in accounting policies and disclosures 

The Directors have reviewed all of the new and revised Standards and Interpretations issued by the AASB that are relevant to the 
Company’s operations and effective for future reporting periods. It has been determined by the Directors that there is no impact, 
material or otherwise, of the new and revised Standards and Interpretations on the Company and therefore, no change will be 
necessary to Company accounting policies. 

h)  Exploration and evaluation expenditure 

Exploration  and  evaluation  expenditures  in  relation  to  each  separate  area  of  interest  are  recognised  as  an  exploration  and 
evaluation asset in the year in which they are incurred where the following conditions are satisfied: 
(i) 

the rights to tenure of the area of interest are current; and 

(ii)  at least one of the following conditions is also met: 

(a) 

(b) 

the  exploration  and  evaluation  expenditures  are  expected  to  be  recouped  through  successful  development  and 
exploration of the area of interest, or alternatively, by its sale; or 

exploration and evaluation activities in the area of interest have not at the balance date reached a stage which permits a 
reasonable assessment  of the existence or otherwise of economically recoverable reserves, and active and significant 
operations in, or in relation to, the area of interest are continuing. 

Exploration and evaluation assets are initially measured at cost and include acquisition of rights to explore, studies, exploratory 
drilling,  trenching  and  sampling  and  associated  activities  and  an  allocation  of  depreciation  and  amortisation  of  assets  used  in 
exploration and evaluation activities. General and administrative costs are only included in the measurement of exploration and 
evaluation costs where they are related directly to operational activities in a particular area of interest. 

Exploration and evaluation assets are assessed for impairment when facts and circumstances suggest that the carrying amount of 
an  exploration  and  evaluation  asset  may  exceed  its  recoverable  amount.  The  recoverable  amount  of  the  exploration  and 
evaluation asset (for the cash generating unit(s) to which it has been allocated being no larger than the relevant area of interest) 
is estimated to determine the extent of the impairment loss (if any).  

| 25 | Annual Report - 31 December 2023 

 
 
 
 
Where an impairment  loss subsequently reverses, the carrying amount  of the asset  is increased to the revised estimate of its 
recoverable amount, but only to the extent that the increased carrying amount does not exceed the carrying amount that would 
have been determined had no impairment loss been recognised for the asset in previous years. 

Where a decision has been made to proceed with development in respect of a particular area of interest, the relevant exploration 
and evaluation asset is tested for impairment and the balance is then reclassified to development. Where an area of interest is 
abandoned, any expenditure carried forward in respect of that area is written off. 

i) 

Income Tax 

The income tax expense or benefit for the year is the tax payable on the current year’s taxable income based on the applicable 
income tax rate for each jurisdiction adjusted by changes in deferred tax assets and liabilities attributable to temporary difference 
and to unused tax losses. The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted 
at the end of the reporting year. Management periodically evaluates positions taken in tax returns with respect to situations in 
which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts 
expected to be paid to the tax authorities. 

Current tax assets and liabilities for the current and prior years are measured at the amount expected to be recovered from or 
paid to the taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively 
enacted by the balance date. Deferred income tax is provided on all temporary differences at the balance date between the tax 
bases of assets and liabilities and their carrying amounts for financial reporting purposes.  

Deferred income tax liabilities are recognised for all taxable temporary differences except when: 

▪ 

▪ 

the deferred income tax liability arises from the initial recognition of goodwill or of an asset or liability in a transaction that 
is not a business combination and that, at the time of the transaction, affects neither the accounting profit nor taxable 
profit or loss; or 
the taxable temporary difference is associated with investments in subsidiaries, associates or interests in joint ventures, 
and the timing of the reversal of the temporary difference can be controlled and it is probable that the temporary difference 
will not reverse in the foreseeable future. 

Deferred income tax assets are recognised for all deductible temporary differences, carry-forward of unused tax assets and unused 
tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences 
and the carry-forward of unused tax credits and unused tax losses can be utilised, except when: 

▪ 

▪ 

the deferred income tax asset relating to the deductible temporary difference arises from the initial recognition of an asset 
or  liability  in  a  transaction  that  is  not  a  business  combination  and,  at  the  time  of  the  transaction,  affects  neither  the 
accounting profit nor taxable profit or loss; or 
the deductible temporary difference is associated with investments in subsidiaries, associates or interests in joint ventures, 
in which case a deferred tax asset is only recognised to the extent that it is probable that the temporary difference will 
reverse  in  the  foreseeable  future  and  taxable  profit  will  be  available  against  which  the  temporary  difference  can  be 
recognised. 

The carrying amount of deferred income tax assets is reviewed at each balance date and reduced to the extent that it is no longer 
probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be recognised. 

Unrecognised deferred income tax assets are reassessed at each balance date and are recognised to the extent that it has become 
probable that future taxable profit will allow the deferred tax asset to be recovered. Deferred income tax assets and liabilities are 
measured at the tax rates that are expected to apply to the year when the asset is recognised or the liability is settled, based on 
tax  rates  (and  tax  laws)  that have  been  enacted  or  substantively  enacted  at  the  balance  date.  Income  taxes  relating  to  items 
recognised directly in equity are recognised in equity and not in profit or loss. Deferred tax assets and deferred tax liabilities are 
offset only if a legally enforceable right exists to set off current tax assets against current tax liabilities and the deferred tax assets 
and liabilities relate to the same taxable entity and the same taxation authority. 

j)  Other taxes 

Revenues,  expenses  and  assets  are  recognised  net  of  the  amount  of  GST,  except  where  the  amount  of  GST  incurred  is  not 
recoverable from the Government. In these circumstances the GST is recognised as part of the cost of acquisition of the asset or 
as part of an item of the expense. Receivables and payables in the statement of financial position are shown inclusive of GST.  

The net amount of GST recoverable from, or payable to, the Government is included as part of receivables or payables in the 
statement  of  financial  position.  Cash  flows  are  presented  in  the  statement  of  cash  flows  on  a  gross  basis,  except  for  the  GST 
component of investing and financing activities, which is receivable from or payable to the Government, are disclosed as operating 
cash flows. 

| 26 | Annual Report - 31 December 2023 

 
 
k)  Impairment of non-financial assets other than goodwill 

The Company assesses at each balance date whether there is an indication that an asset may be impaired. If any such indication 
exists, or when annual impairment testing for an asset is required, the Company makes an estimate of the asset’s recoverable 
amount. An asset’s recoverable amount is the higher of its fair value less costs to sell and its value in use and is determined for an 
individual  asset,  unless  the  asset  does  not  generate  cash  inflows  that  are  largely  independent  of  those  from  other  assets  or 
Company of assets and the asset’s value in use cannot be estimated to be close to its fair value. In such cases the asset is  tested 
for impairment as part of the cash-generating unit to which it belongs. When the carrying amount of an asset or cash-generating 
unit  exceeds  its  recoverable  amount,  the  asset  or  cash-generating  unit  is  considered  impaired  and  is  written  down  to  its 
recoverable amount. 

In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that 
reflects current market assessments of the time value of money and the risks specific to the asset. Impairment losses relating to 
continuing operations are recognised in those expense categories consistent with the function of the impaired asset unless the 
asset is carried at revalued amount (in which case the impairment loss is treated as a revaluation decrease). 

An assessment is also made at each balance date as to whether there is any indication that previously recognised impairment 
losses may no longer exist or may have decreased. If such indication exists, the recoverable amount is estimated. A previously 
recognised impairment loss is reversed only if there has been a change in the estimates used to determine the asset’s recoverable 
amount  since  the  last  impairment  loss  was  recognised.  If  that  is  the  case  the  carrying amount  of  the  asset  is  increased  to  its 
recoverable  amount.  That  increased  amount  cannot  exceed  the  carrying  amount  that  would  have  been  determined,  net  of 
depreciation, had no impairment loss been recognised for the asset in prior years. 

Such reversal is recognised in profit or loss unless the asset is carried at revalued amount, in which case the reversal is treated as 
a  revaluation increase. After such a  reversal the depreciation charge is adjusted in future years to allocate the asset’s revised 
carrying amount, less any residual value, on a systematic basis over its remaining useful life. 

l)  Cash and cash equivalents 

Cash comprises cash at bank and in hand. Cash equivalents are short term, highly liquid investments that are readily convertible 
to known amounts of cash and which are subject to an insignificant risk of changes in value. Bank overdrafts are shown within 
borrowings in current liabilities in the statement of financial position. For the purposes of the statement of cash flows, cash and 
cash equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts. 

m) Financial Instruments 

Recognition, initial measurement and derecognition  
Financial  assets  and  financial  liabilities  are  recognised  when  the  Group  becomes  a  party  to  the  contractual  provisions  of  the 
financial  instrument.  Financial  instruments  (except  for  trade  receivables)  are  measured  initially  at  fair  value  adjusted  by 
transactions costs, except for those carried “at fair value through profit or loss”, in which case transaction costs are expensed to 
profit or loss. Where available, quoted prices in an active market are used to determine the fair value. In other circumstances, 
valuation  techniques  are  adopted.  Subsequent  measurement  of  financial  assets  and  financial  liabilities  are  described  below. 
Financial  assets  are  derecognised  when  the  contractual  rights  to  the  cash  flows  from  the  financial  asset  expire,  or  when  the 
financial asset and all substantial risks and rewards are transferred. A financial liability is derecognised when it is extinguished, 
discharged, cancelled or expires. 

Financial assets 
Except for those trade receivables that do not contain a significant financing component and are measured at the transaction price 
in accordance with AASB 15, all financial assets are initially measured at fair value adjusted for transaction costs (where applicable). 
For the purpose of subsequent measurement, financial assets other than those designated and effective as hedging instruments, 
are classified into the following categories upon initial recognition: 

▪ 
▪ 
▪ 

amortised cost; 
fair value through other comprehensive income (FVOCI); and 
fair value through profit or loss (FVPL). 

Classifications are determined by both: 

▪ 
▪ 

the contractual cash flow characteristics of the financial assets; and 
the entities business model for managing the financial asset. 

| 27 | Annual Report - 31 December 2023 

 
 
 
 
Financial assets at amortised cost 
Financial assets are measured at amortised cost if the assets meet the following conditions (and are not designated as FVPL): 

▪ 

▪ 

they are held within a business model whose objective is to hold the financial assets and collect its contractual cash flows; 
and  
the contractual terms of the financial assets give rise to cash flows that are solely payments of principal and interest on the 
principal amount outstanding. 

After initial recognition, these are measured at amortised cost using the effective interest method. Discounting is omitted where 
the effect of discounting is immaterial. The Group’s cash and cash equivalents, trade and most  other receivables fall into this 
category of financial instruments. 

Financial liabilities 
Financial  liabilities  are  classified,  at  initial  recognition,  as  financial  liabilities  at  fair  value  through  profit  or  loss,  loans  and 
borrowings, payables, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. Financial liabilities 
are initially measured at fair value, and, where applicable, adjusted for transaction costs unless the Group designated a financial 
liability at fair value through profit or loss. Subsequently, financial liabilities are measured at amortised cost using the effective 
interest method except for derivatives and financial liabilities designated at FVPL, which are carried subsequently at fair value with 
gains or losses recognised in profit or loss. All interest-related charges and, if applicable, gains and losses arising on changes in fair 
value that are recognised in profit or loss. 

Impairment  
The Group assesses on a forward-looking basis the expected credit losses associated with its debt instruments carried at amortised 
cost and FVOCI. The impairment methodology applied depends on whether there has been a significant increase in credit risk. 

n)  Current and Non-Current Classification 

Assets and liabilities are presented in the statement of financial position based on current and non-current classification. An asset 
is classified as current when: it is either expected to be realised or intended to be sold or consumed in the Group's normal operating 
cycle; it is held primarily for the purpose of trading; it is expected to be realised within 12 months after the reporting period; or 
the asset is cash or cash equivalent unless restricted from being exchanged or used to settle a liability for at least 12 months after 
the reporting period. All other assets are classified as non-current. A liability is classified as current when: it is either expected to 
be settled in the Group's normal operating cycle; it is held primarily for the purpose of trading; it is due to be settled within 12 
months after the reporting period; or there is no unconditional right to defer the settlement of the liability for at least 12 months 
after the reporting period. All other liabilities are classified as non-current. 

o)  Issued capital 

Ordinary shares are classified as equity. 

p)  Other Income 

Interest income 
Interest income is recognised on a time proportionate basis that takes into account the effective yield on the financial asset. 

q)  Earnings per share 

Basic earnings/loss per share is calculated as net profit/loss attributable to members, adjusted to exclude any costs of servicing 
equity  (other  than  dividends)  and  preference  share  dividends,  divided  by  the  weighted  average  number  of  ordinary  shares, 
adjusted for any bonus element. Diluted earnings per share is calculated as net profit/loss attributable to members, adjusted for: 

▪ 
▪ 

▪ 

costs of servicing equity (other than dividends) and preference share dividends;  
the after-tax effect of dividends and interest associated with dilutive potential ordinary shares that have been recognised 
as expenses; and 
other non-discretionary changes in revenues or expenses during the year that would result from the dilution of potential 
ordinary shares; 

divided by the weighted average number of ordinary shares and dilutive potential ordinary shares, adjusted for any bonus element. 

r)  Share-based payment transactions 

(i) 

Equity settled transactions: 
The Company provides benefits to individuals acting as, and providing services similar to employees (including Directors) of 
the Company in the form of share-based payment transactions, whereby individuals render services in exchange for shares 
or rights over shares (‘equity settled transactions’).  

| 28 | Annual Report - 31 December 2023 

 
 
There  is  currently  an  Employee  Share  Option  Plan  (ESOP)  in  place,  which  provides  benefits  to  Directors  and  individuals 
providing services similar to those provided by an employee. The cost of these equity settled transactions with employees is 
measured by reference to the fair value at the date at which they are granted. The fair value is determined by using the Black 
Scholes formula. 

The cost of the equity settled transactions is recognised, together with a corresponding increase in equity, over the year in 
which the performance conditions are fulfilled, ending on the date on which the relevant employees become fully entitled to 
the award (‘vesting date’).The cumulative expense recognised for equity settled transactions at each reporting date until 
vesting date reflects (i) the extent to which the vesting year has expired and (ii) the number of awards that, in the opinion of 
the Directors of the Company, will ultimately vest. This opinion is formed based on the best available information at balance 
date.  

No adjustment is made for the likelihood of the market performance conditions being met as the effect of these conditions 
is included in the determination of fair value at grant date. The Statement of Profit or Loss and Other Comprehensive Income 
charge or credit for a year represents the movement in cumulative expense recognised at the beginning and end of the year.  

No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market 
condition. Where the terms of an equity settled award are modified, as a minimum an expense is recognised as if the terms 
had not been modified. In addition, an expense is recognised for any increase in the value of the transaction as a result of 
the modification, as measured at the date of the modification. 

Where an equity settled award is cancelled, it is treated as if it had vested on the date of the cancellation, and any expense 
not yet recognised for the award is recognised immediately. However, if a new award is substituted for the cancelled award, 
and designated as a replacement award on the date that it is granted, the cancelled and new award are treated as if they 
were a modification of the original award, as described in the previous paragraph. 

The cost of equity-settled transactions with non-employees is measured by reference to the fair value of goods and services 
received unless this cannot be measured reliably, in which case the cost is measured by reference to the fair value of the 
equity instruments granted. The dilutive effect, if any, of outstanding options is reflected in the computation of loss per share. 

(ii)  Cash settled transactions: 

The Company may also provide benefits to employees in the form of cash-settled share-based payments, whereby employees 
render services in exchange for cash. The cost of cash-settled transactions is measured initially at fair value at the grant date 
using the Black-Scholes formula taking into account the terms and conditions upon which the instruments were granted. This 
fair value is expensed over the year until vesting with recognition of a corresponding liability. The liability is remeasured to 
fair value at each balance date up to and including the settlement date with changes in fair value recognised in profit or loss. 

s)  Asset acquisition 

In determining when an acquisition is determined to be an asset acquisition and not a business, significant judgement is required 
to access whether the assets acquired constitute a business in accordance with AASB 3 Business Combinations. Under AASB 3 a 
business is an integrated set of activities and assets that is capable of being conducted or managed for the purpose of providing a 
return, and consists of inputs and processed, which when applied to those has the ability to create outputs.  

When an asset acquisition does not constitute a business combination, the assets and liabilities are assigned a carrying amount 
based on their relative fair values in an asset purchase transaction and no deferred tax will arise in relation to the acquired assets 
and assumed liabilities as the initial recognition exemption for deferred tax under AASB 112 applies. No goodwill will arise on the 
acquisition and transaction costs of the acquisition will be included in the cost of the acquisition. Where the value of the assets 
acquired  are  unable  to  be  reliably  measured,  the  cost  of  the  acquisition  will  be  measured  at  the  fair  value  of  consideration 
transferred. 

t)  Critical accounting estimates and judgements 

The application of accounting policies requires the use of judgements, estimates and assumptions about carrying values of assets 
and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical 
experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and 
underlying assumptions are reviewed on an ongoing basis. Revisions are recognised in the year in which the estimate is revised if 
it affects only that year, or in the year of the revision and future years if the revision affects both current and future years. 

Share-based payment transactions 
The Company measures the cost of equity-settled transactions and cash-settled share-based payments with employees and third 
parties by reference to the fair value of the equity instruments at the date at which they are granted.  

| 29 | Annual Report - 31 December 2023 

 
 
The fair value at the grant date is determined using the Black and Scholes option pricing model taking into account the terms and 
conditions upon which the instruments were granted. During the period the group issued performance options with non-market 
based vesting conditions. As such management have used significant judgement in assessing the probability of the performance 
criteria being met. 

Exploration and evaluation expenditure 
The Group capitalises expenditure relating to exploration and evaluation where it is considered likely to be recoverable or where 
the activities have not reached a stage which permits a reasonable assessment of the existence of reserves. While there are certain 
areas of interest from which no reserves have been extracted, directors are of the continued belief that such expenditure shouldn’t 
be written off since feasibility studies in such areas have not concluded. 

u)  New and amended standards adopted by the Group 

The Group has adopted all of the new or amended Accounting Standards and Interpretations issued by the Australian Accounting 
Standards Board that are mandatory for the current reporting period. The impact on the financial performance and position of the 
Company from the adoption  of the new or amended Accounting Standards and Interpretations was not  material. Any new or 
amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted. 

3.  Income tax  
(a) Income tax expense 

Major component of tax expense for the year: 
Current tax 
Deferred tax 
Total income tax expense per income statement 

(b)  Numerical reconciliation between aggregate tax expense recognised in the 

statement of profit or loss and other comprehensive income and tax expense 
calculated per the statutory income tax rate. 
A reconciliation between tax expense and the product of accounting loss before 
income tax multiplied by the Company’s applicable tax rate is as follows: 
Loss from continuing operations before income tax expense 
Tax at the Australian rate of 30% (2022: 30%) 
Increase/(decrease) in income tax due to tax effect of: 
Share Based Payments 
Non-deductible Expenses 
Deductible equity raising costs 
Movement in unrecognised temporary differences 
Current year tax losses not recognised 
Income tax expense attributable to entity 

(c)  Unused tax losses and temporary differences for which no 

deferred tax asset has been recognised 
Deferred tax assets have not been recognised in respect of the following using 
corporate tax rates of: 
Deductible Temporary Differences 
Tax Revenue Losses 
Total unrecognised deferred tax assets 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

- 
- 
- 

- 
- 
- 

(1,365,163) 
(341,291) 

(7,761,851) 
(2,328,555) 

219,285 
39,954 
(28,332) 
(10,521) 
120,904 
- 

168,994 
1,904,991 
(14,688) 
10,050 
259,208 
- 

45,614 
1,282,812 
1,328,426 

65,822 
949,667 
1,015,489 

The tax benefits of the above deferred tax assets will only be obtained if: 

a)  the consolidated entity derives future assessable income of a nature and of an amount sufficient to enable the benefits to be 

utlised; 

b)  the consolidated entity continues to comply with the conditions for deductiblity imposed by law; 
c)  no changes in income tax legislation adversely affect the consolidated entity from utilising the benefits. 

| 30 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4.  Cash and cash equivalents 
Reconciliation of cash 
Cash comprises of: 
Cash at bank 
Reconciliation of operating loss after tax to net cash flow from operations 
Loss after tax 
Non-cash items 
Exploration expenditure written off 
Foreign exchange loss 
Share based payments 
Change in assets and liabilities 
(Increase)/decrease in trade, other receivables and other assets 
Increase/(decrease) in trade and other payables 
Net cash flow used in operating activities 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

1,141,759 

853,119 

(1,365,163) 

(7,761,851) 

31,855 
13 
541,507 

(1,689) 
(81,016) 
(874,493) 

6,225,546 
- 
563,312 

(10,209) 
14,896 
(968,306) 

Non-cash investing and financing activities 
45,000,000 fully paid ordinary shares were issued to DG Resource Management Ltd (DGRM) as consideration for the acquisition 
of the Cyclone Lithium Project (Acquisition) and 4,000,000 shares were issued to a corporate advisor as a facilitation fee for the 
Acquisition (refer note 7). 

5.  Other assets – current 

Prepayments - Insurance 

6.  Receivables 

GST receivable 

43,681 

45,952 

27,345 

23,385 

Debtors, other debtors and GST receivable are non-interest bearing and generally receivable on 30-day terms. They are neither 
past due nor impaired. The amount is fully collectible. Due to the short-term nature of these receivables, their carrying value is 
assumed to approximate their fair value. 

7.  Exploration and evaluation expenditure 

Exploration and Evaluation phase - at cost 
Opening balance 
Acquisition of exploration tenements 
Exploration and evaluation expenditure incurred during the year 
Foreign exchange translation difference 
Exploration expenditure impairment 
Closing balance 

3,992,667 
2,806,5471,2,3 
987,537 
- 
- 
7,786,751 

6,034,352 
3,142,217 
844,465 
197,179 
(6,225,546)4 
3,992,667 

1 Megado completed its acquisition of 100% of the Cyclone Lithium Project in Quebec, Canada in April 2023. Due to the nature of 
the asset being an early-stage exploration project, the fair value could not be determined and the asset has been recognised at 
the fair value of the consideration paid, which included: 

1.  A cash payment of A$278,322 (CA$250,000 (excluding GST)); 

2.  A 2% net smelter royalty over minerals extracted from the project; 

3.  45,000,000 fully paid ordinary shares; 

4.  7,000,000 options to acquire fully  paid ordinary shares in the capital of the Company, exercisable at AUD$0.10 on or 
before 28 April 2026. The value of the options issued to the vendor was $141,514 and has been valued using the Black-
Scholes option pricing model. The model inputs included: 

a.  expected life of 2.5 years; 
b.  share price at grant date of $0.08; 
c.  expected volatility of 100%; 

d.  expected dividend yield of nil; and 
e.  a risk-free interest rate of 3.29%. 

2 4,000,000 shares were issued to a corporate advisor as a facilitation fee for the Cyclone Lithium Project acquisition. 

| 31 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3 Megado completed its acquisition of 100% of the K Lithium Project in Quebec, Canada in September 2023. Due to the nature of 
the asset being an early-stage exploration project, the fair value could not be determined and the asset has been recognised at 
the fair value of the consideration paid, which included: 

1.  A cash payment of $34,610 (CAD$30,000 (excluding GST)). 

2.  A 2% net smelter royalty over all minerals extracted from the Project other than lithium and lithium products which will 

attract a 2% gross overriding royalty; 

3.  6,000,000 options to acquire fully  paid ordinary shares in the capital of the Company, exercisable at AUD$0.08 on or 
before 3 October 2026. The value of the options issued to the vendor was $112,491 and has been valued using the Black-
Scholes option pricing model. The model inputs included: 

a.  expected life of 3.0 years; 
b.  share price at grant date of $0.038; 
c.  expected volatility of 100%; 

d.  expected dividend yield of nil; and 
e.  a risk-free interest rate of 4.0%. 

4 Following a review by directors during the prior period, it was decided that exploration and evaluation expenditure in relation to 
the  Company’s  Ethiopian  projects  would  be  impaired  in  full.  The  impairment  expense  recognised  during  the  year  ending  31 
December 2022 was $6,225,546. The Board took this approach as a result of the resumption of conflict in Northern Ethiopia, 
underwhelming exploration results received. 

The ultimate recoupment of costs carried forward for exploration expenditure is dependent on the successful development and 
commercial exploitation or sale of the respective mining areas. 

8.  Trade and other payables 

Trade payables 
Accruals 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

15,371 
32,000 
47,371 

 70,321  
 174,010  
244,331 

Trade creditors and other creditors are non-interest bearing and generally payable on 30-day terms. Due to the short-term nature 
of these payables, their carrying value is assumed to approximate their fair value. 

9.  Issued Capital 
(a) Issued and paid-up capital 

(b)  Movements in ordinary shares on issue 

Opening balance 
Issue of shares - $0.08 placement 
Issue of shares – corporate advisor 
Shares issued as consideration for acquisition 
Issue of shares - $0.045 placement 
Issue of shares – lead managers 
Issue of shares – corporate advisor 
Shares issued as consideration for acquisition 
Issue of shares – marketing services 
Transaction costs on share issue 
Closing balance 

19,647,993 

14,474,747 

31-Dec-2023 

31-Dec-2022 

No. shares 
137,500,003 
- 
- 
- 
 60,000,000  
2,400,0001 
4,000,0002 
45,000,0003 
 5,555,5554  
- 
254,455,558 

$ 
14,474,747 
- 
- 
- 
2,700,000 
108,000 
180,000 
2,025,000 
322,222 
(161,976) 
19,647,993 

No. shares 
71,500,003 
30,000,000 
4,000,000 
32,000,000 
- 
- 
- 
- 
- 
- 
137,500,003 

$ 
9,389,259 
2,400,000 
320,000 
2,560,000 
- 
- 
- 
- 
- 
(194,512) 
14,474,747 

1 2,400,000 shares were issued to the Lead Manager to the $0.045 Placement, CPS Securities Limited. The placement fee of 4% for 

funds raised via the placement, was paid in shares. 

2 4,000,000 shares were issued to a corporate advisor as a facilitation fee for the Cyclone Lithium Project acquisition. The deemed 

issue price was $0.045 per share. 

| 32 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3  45,000,000  fully  paid  ordinary  shares  were  issued  to  the  vendors  of  the  Cyclone  Lithium  Project  in  Quebec,  Canada  as 

consideration for the acquisition. The deemed issue price was $0.045 per share (refer note 7). 

4 5,555,555 shares were issued as consideration for digital marketing services to be provided over a period of 30 months.  The 

deemed issue price was $0.058 per share. 

(c)  Ordinary shares 

Ordinary shares have the right to receive dividends as declared and, in the event of a winding up of the Company, to participate 
in the proceeds from sale of all surplus assets in proportion to the number of and amounts paid up on shares held. Ordinary shares 
entitle their holder to one vote, either in person or proxy, at a meeting of the Company. 

(d)  Capital risk management 

The Company’s capital comprises share capital, reserves less accumulated losses amounting to a net equity of  $8,952,165 at 31 
December 2023 (2022: $4,670,792). The Company manages its capital to ensure its ability to continue as a going concern and to 
optimise returns to its shareholders. The Company was ungeared at year end and not subject to any externally imposed capital 
requirements. Refer to note 17 for further information on the Company’s financial risk management policies. 

(e)  Share options as at 31 December 2023 

Number 
10,450,000 
10,500,000 
2,500,000 
7,000,000 
5,000,000 
6,000,000 
41,450,000 

Exercise Price $ 
$0.20 
$0.15 
$0.15 
$0.10 
$0.10 
$0.08 

Expiry Date 
on or before 27 October 2024 
on or before 31 December 2024 
on or before 30 June 2027 
on or before 28 April 2026 
on or before 1 March 2027 
on or before 3 October 2026 

No option holder has any right  under the options to participate in any other share issue of the Company or any other entity. 
1,000,000 options expired unexercised during the reporting year. No options lapsed and no options were exercised during or since 
the year ended 31 December 2023. 

10. Reserves 

Share based payment and option reserve 
Foreign exchange translation reserve 

Movements in Reserves 
Share based payment and option reserve 
Opening balance 
Share-based payments 
Proceeds from issue of options 
Transaction costs on share issue 
Closing balance 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

2,008,936 
54,826 
2,063,762 

1,535,646 
473,290 
- 
- 
2,008,936 

1,535,646 
54,826 
1,590,472 

1,055,810 
425,319 
5 
54,512 
1,535,646 

The Share capital, share based payment and option reserve is used to record the value of equity benefits provided to Directors 
and executives as part of their remuneration and non-employees for their goods and services and to record the premium paid on 
the issue of unlisted options. 

Foreign exchange translation reserve 
Opening balance 
Foreign exchange translation difference 
Closing balance 

54,826 
- 
54,826 

(84,491) 
139,317 
54,826 

The foreign exchange differences arising on translation of foreign controlled entities are taken to the foreign currency translation 
reserve. 

| 33 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
11.  Accumulated losses 

Movements in accumulated losses were as follows: 
Opening balance 
Loss for the period 
Closing balance 

12.  Auditor’s remuneration 

The auditor of Megado Minerals Limited is BDO Audit (WA) Pty Ltd. 
Amounts received or due and receivable by the parent auditor for: 
- Audit or review of the financial statements 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

(11,394,427) 
(1,365,163) 
(12,759,590) 

(3,632,576) 
(7,761,851) 
(11,394,427) 

55,000 

49,000 

13.  Loss per Share 

Loss used in calculating basic and dilutive EPS 

(1,365,163) 

(7,761,851) 

Weighted average number of ordinary shares used in calculating basic 
loss per share: 
Effect of dilution: 
Share options 
Adjusted weighted average number of ordinary shares used in calculating 
diluted loss per share: 

Number of Shares 

Number of Shares 

217,978,602 

107,647,948 

- 

- 

217,978,602 

107,647,948 

There is no impact from 41,450,000 options outstanding at 31 December 2023 on the earnings per share calculation because they 
are anti-dilutive. These options could potentially dilute basic EPS in the future. There have been no transactions involving ordinary 
shares or potential ordinary shares that would significantly change the number of ordinary shares or potential ordinary shares 
outstanding between the reporting date and the date of completion of these financial statements. 

14.  Directors and Key Management Personnel Disclosures 

(a) Remuneration of Directors and Key Management Personnel 

Details of the nature and amount of each element of the emolument of each Director and key management personnel of the 
Company for the financial year are as follows:  

Short term employee benefits 
Share based payments 
Total remuneration 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

488,250 
181,853 
670,103 

606,167 
105,661 
711,828 

(b) Other transactions with key management personnel  

Geocopter  Pty  Ltd,  a  company  in  which  Brad  Drabsch  is  a  director,  charged  consulting  fees  of  $60,000.  The  consulting  fee  is 
included in note 14(a) “Compensation of key management personnel”. Nil was outstanding at year end (2022: $15,000).  

1918 Consulting Pty Ltd, a company in which Aaron Bertolatti is a director, charged consulting fees of $150,000. The consulting 
fee is included in note 14(a) “Compensation of key management personnel”. Nil was outstanding at year end (2022: nil).  

Oteba Pty Ltd, a company in which Ben Pearson is a director, charged consulting fees of $242,000. The consulting fee is included 
in note 14(a) “Compensation of key management personnel”. Nil was outstanding at year end (2022: Nil).  

Keystone Resources Consulting Pty Ltd, a company in which Chris Bowden is a director, charged consulting fees of $223,025. Mr 
Bowden resigned as a Director on 16 February 2023 and was appointed as Chief Geologist on the same day. Fees of $3,750 are 
included in note 14(a) “Compensation of key management personnel”. Nil was outstanding at year end (2022: $10,750). 

Minex Corp, a company in which Greg Schifrin is a director, charged the Company exploration and geological fees of $135,890. Nil 
was outstanding at year end (2022: $116,510).  

Transactions with key management personnel were made at arm’s length at normal market prices and normal commercial terms. 
There were no other transactions with key management personnel for the year ended 31 December 2023. 

| 34 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
15.  Related Party Disclosures 

(a) Key management personnel 

For Director related party transactions please refer to note 14 “Key Management Personnel Disclosures”. 

(b) Subsidiaries 

The consolidated financial statements include the financial statements of Megado Minerals Limited and the subsidiaries listed in 
the following table: 

Name of Entity 

Megado Gold Inc. 
9487-3700 Québec Inc. 
Felix Strategic Minerals Pty Ltd 
Felix Strategic Minerals LLC 
Babicho Mining Plc 
Chochi Mining Plc 

Country of 
Incorporation 
USA 
Canada 
Australia 
USA 
Ethiopia 
Ethiopia 

Equity Holding 

31 December 2023 

31 December 2022 

100% 
100% 
100% 
100% 
80% 
80% 

100% 
- 
100% 
100% 
80% 
80% 

1 9487-3700 Québec Inc. was incorporated on 23 March 2023. 

16.  Share based payments  

(a) Recognised share based payment transactions 

Share  based  payment  transactions  recognised  either  as  operational  expenses  in  the  statement  of  profit  or  loss  and  other 
comprehensive income or as capital raising costs in the equity during the period were as follows: 

Employee and Director share based payments (note 16(a)) 
Reversal of share based payments following lapsing of options 
Share based payments to suppliers (note 16(b)) 
Options issued as consideration for acquisition 
Movement in share option reserve 
Shares issued to lead manager 
Shares issued to corporate advisors 
Share-based payments recognised 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

219,285 
- 
- 
254,0051,2 
473,290 
108,0003 
- 
581,290 

105,661 
(44,356) 
236,519 
182,007 
479,831 
- 
320,000 
799,831 

1 7,000,000 options with an exercise price of $0.10 and expiring on 28 April 2026 were issued to the vendors of the Cyclone Lithium 
Project in Quebec, Canada as consideration for the acquisition. The fair value of options is calculated using the Black and Scholes 
option pricing model. The model inputs are detailed in note 7. 

2 6,000,000 options with an exercise price of $0.08 and expiring on 3 October 2026 were issued to the vendors of the  K Lithium 
Project in Quebec, Canada as consideration for the acquisition. The fair value of options is calculated using the Black and Scholes 
option pricing model. The model inputs are detailed in note 7. 

3 2,400,000 shares were issued to the Lead Manager to the $0.045 Placement, CPS Securities Limited. The placement fee of 4% for 

funds raised via the placement, was paid in shares. 

Share-based  payment  transactions  have  been  recognised  within  the  consolidated  statement  of  profit  or  loss  and  other 
comprehensive income and consolidated statement of financial positions as follows: 

Share-based payment expense 
Deferred exploration & evaluation expenditure 
Issued capital – transaction costs on share issue 

| 35 | Annual Report - 31 December 2023 

31-Dec-2023 
$ 

31-Dec-2022 
$ 

219,285 
254,005 
108,000 
581,290 

563,312 
182,007 
54,512 
799,831 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(b) Employee and Director share based payments 

The fair value at grant date of options granted during the reporting period was determined using the Black Scholes option pricing 
model that takes into account the exercise price, the term of the option, the share price at grant date, the expected price volatility 
of the underlying share and the risk-free interest rate for the term of the option.  
The table below summarises options granted during the year ended 31 December 2023: 

Grant 
Date 

Expiry  
date 

Exercise 
price per 
option 

Balance at 
start of the 
year 
Number 

15/02/23  01/03/27 
19/04/23  01/03/27 

$0.10 
$0.10 

- 
- 
- 

Granted 
during  
the year 
Number 
1,350,000 
3,650,000 
5,000,000 

Exercised 
during the 
year 
Number 

Expired 
during the 
year 
Number 

- 
- 
- 

- 
- 
- 

Balance at 
end  
of the year 
Number 
1,350,000 
3,650,000 
5,000,000 

Exercisable at 
the end  
of the year 
Number 
1,350,000 
3,650,000 
5,000,000 

The expense recognised in respect of the above options granted during the period was $159,150 which represents the fair value 
of the options. The expense recognised during the period on options granted in prior periods was $60,475. The weighted average 
fair value of options issued to employees and directors during the period was $0.032. The model inputs, not included in the table 
above, included: 

a)  Options were issued for nil consideration; 
b) 
c) 
d) 
e) 
f) 

expected life of the options ranging from 3.9 to 4 years; 
share price at grant date ranging from $0.045 to $0.056; 
expected volatility of 100%; 
expected dividend yield of nil; and 
a risk-free interest rate of 3.0%. 

The table below summarises options granted during the year ended 31 December 2022: 

Grant 
Date 

Expiry  
date 

Exercise 
price per 
option 

Balance at 
start of the 
year 
Number 

14/06/22 

30/6/27 

$0.15 

- 

Granted 
during  
the year 
Number 
2,500,000 

Exercised 
during the 
year 
Number 

Expired 
during the 
year 
Number 

- 

- 

Balance at 
end  
of the year 
Number 
2,500,000 

Exercisable at 
the end  
of the year 
Number 
1,250,0001 

1 The options will vest in two tranches on the vesting dates set out below provided the option holder has remained continuously 

employed by the Company from the Commencement Date up to and on the vesting date: 

1. Vesting Date 1: The first tranche (50%) will vest immediately following the Consultant’s formal appointment as CEO of the 

Company. 

2. Vesting Date 2: The second tranche (50%) will vest to the Consultant on the earlier of the following: 

i.  Inclusion of two additional stand-alone projects into the Company portfolio 
ii.  24 months from commencement. 

The model inputs, not included in the table above, included: 

a)  Options were issued for nil consideration; 
b)  expected life of the options is 5 years; 
c)  share price at grant date was $0.091; 
d)  expected volatility of 100%; 
e)  expected dividend yield of nil; and 

(c)  Share based payment to suppliers 

There were no unlisted options issued to suppliers during the year ended 31 December 2023. The Company issued unlisted options 
to provide consideration to brokers, consultants and corporate advisors for services rendered during the year ended 31 December 
2022. These options were valued using the Black-Scholes option pricing model as the value of the work performed could not be 
reliably determined.  

| 36 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The table below summarises options granted during the year ended 31 December 2022: 

Grant 
Date 

Expiry  
date 

Exercise 
price per 
option 

Balance at 
start of the 
year 
Number 

19/04/22  31/12/24 
20/06/22  31/12/24 

$0.15 
$0.15 

- 
- 
- 

Granted 
during  
the year 
Number 

500,000 
5,000,000 
5,500,000 

Exercised 
during the 
year 
Number 

Expired 
during the 
year 
Number 

Balance at 
end  
of the year 
Number 

Exercisable at 
the end  
of the year 
Number 

- 
- 
- 

- 
- 
- 

500,000 
5,000,000 
5,500,000 

500,000 
5,000,000 
5,500,000 

The expense recognised in respect of the above options granted during the period was $236,519 which represents the fair value 
of the options. The weighted average fair value of options issued to suppliers during the period was $0.043. The model inputs, 
not included in the table above, included: 
a) 
b) 
c) 
d) 
e) 
f) 

Issue price of the options ranged from nil to $0.00001 per option; 
expected life of the options ranged from 2.5 to 2.7 years; 
share price at grant date ranging from $0.08 to $0.175; 
expected volatility of 100%; 
expected dividend yield of nil; and 
a risk-free interest rate of ranging from 0. 5% to 3.29%. 

17.  Financial Risk Management 

The Group’s activities expose it to a variety of financial risks including interest rate risk, price risk, credit risk and liquidity risk. The 
Group’s overall risk management program focuses on the unpredictability of the financial markets and seeks to minimise potential 
adverse effects on the financial performance of the Group. The Group does not use derivative financial instruments; however the 
Group uses different methods to measure different types of risk to which it is exposed. These methods include sensitivity analysis 
in the case of interest rate and other price risks and aging analysis for credit risk. Risk management is carried out by the Board of 
Directors with assistance from suitably qualified external and internal advisors. The Board provides written principles for overall 
risk management and further policies will evolve commensurate with the evolution and growth of the Group. 

(a) Liquidity Risk 

Prudent liquidity risk management implies maintaining sufficient cash and marketable securities, the availability of funding through 
an adequate amount of committed credit facilities and the ability to close out market positions. The Group manages liquidity risk 
by continuously monitoring forecast and actual cash flows and matching the maturity profits of financial assets and liabilities. As 
at the reporting date the Group had sufficient cash reserves to meet its requirements. The Group therefore had no credit standby 
facilities  or  arrangements  for  further  funding  in  place.  The  financial  liabilities  of  the  Group  at  the  reporting  date  were  trade 
payables incurred in the normal course of business. These were non-interest bearing and were due within the normal 30-60 days 
terms of creditor payments. The Group does not consider this to be material to the Group and have therefore not undertaken any 
further analysis of risk exposure. 

(b) Interest Rate Risk 

Interest rate risk arises from the possibility that changes in interest rates will affect future cash flows or the fair value of financial 
instruments. The Company’s exposure to market risk for changes to interest rate risk relates primarily to its earnings on cash. The 
Company manages the risk by investing in short term deposits. 

Interest rate sensitivity 
The following table demonstrates the sensitivity of the Company’s Statement of Profit or Loss and Other Comprehensive Income 
to a reasonably possible change in interest rates, with all other variables constant.  

Change in Basis Points 
Increase 75 basis points 
Decrease 75 basis points  

Effect on equity 
including retained 
earnings ($) Increase / 
(Decrease) 

Effect on equity 
including retained 
earnings ($) Increase / 
(Decrease) 

Effect on Post  
Tax Loss ($) 

Effect on Post  
Tax Loss ($) 

2023 

8,563 
(8,563) 

8,563 
(8,563) 

2022 

6,398 
(6,398) 

6,398 
(6,398) 

A sensitivity of 75 basis points has been used as this is considered reasonable given the current level of both short term and long-
term  Australian  Dollar  interest  rates.  The  change  in  basis  points  is  derived  from  a  review  of  historical  movements  and 
management’s judgement of future trends.  

| 37 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(c)  Credit Risk Exposures 

Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Group. 
The Group has adopted the policy of dealing with creditworthy counterparties and obtaining sufficient collateral or other security 
where appropriate, as a means of mitigating the risk of financial loss from defaults. The Group measures credit risk on a fair value 
basis. The Group does not have any significant credit risk exposure to a single counterparty or any group of counterparties having 
similar characteristics. The carrying amount of financial assets recorded in the financial statements, net of any provisions for losses, 
represents the Group’s maximum exposure to credit risk without taking account of the fair value of any collateral or other security 
obtained. 

Cash and cash equivalents 
Receivables 

(d) Capital Risk Management 

2023 
$ 
1,141,759 
27,345 

2022 
$ 
853,119 
23,385 

The Group’s objectives when managing capital are to safeguard its ability to continue as a going concern, so that it can continue 
to provide returns to shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the 
cost of capital. The Group’s capital includes ordinary share capital, partly paid shares and financial liabilities, supported by financial 
assets. The Group’s capital includes mainly ordinary share capital and financial liabilities supported by financial assets. In order to 
maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to 
shareholders, issue new shares or sell assets to reduce debt. Due to the nature of the Group’s activities, being mineral exploration, 
the Group does not have ready access to credit facilities, with the primary source of funding being equity raisings. Therefore, the 
focus of the Group’s capital risk management is the  current working capital position against the requirements of the Group to 
meet exploration programmes and corporate overheads. The Group’s strategy is to ensure appropriate liquidity is maintained to 
meet anticipated operating requirements, with a view to initiating appropriate capital raisings as required.  

18.  Parent Entity Information 

The following details information related to the parent entity, Megado Minerals Limited, at 31 December 2023. The information 
presented here has been prepared using consistent accounting policies as presented in Note 2. 

Current assets 
Total assets 
Current liabilities  
Total liabilities  
Net assets 

Issued capital 
Reserves 
Accumulated losses 

Loss of the parent entity 
Total comprehensive loss of the parent entity 

31-Dec-2023 
$ 
 1,161,726  
 8,999,528  
 (47,371) 
 (47,371) 
 8,952,157  

 19,647,993  
 2,008,936  
 (12,704,772) 
 8,952,157  

 (1,365,167) 
 (1,365,167) 

31-Dec-2022 
$ 
 871,402  
 4,915,121  
 (244,331) 
 (244,331) 
 4,670,790  

 14,474,747  
 1,535,646  
 (11,339,605) 
 4,670,788  

 (7,705,029) 
 (7,705,029) 

Other Commitments and Contingent Liabilities 
The Company had no commitments and no contingent liabilities as at 31 December 2023. 

Guarantees entered into by the parent entity in relation to the debts of its subsidiaries 
The parent entity has not entered into any formal guarantees in relation to the debts of its subsidiaries. 

19. Dividends 

No dividend was paid or declared by the Company in the year ended 31 December 2023 or the period since the end of the financial 
year and up to the date of this report. The Directors do not  recommend that any amount  be paid by way of dividend for the 
financial year ended 31 December 2023. 

| 38 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
20.  Segment Information 

The Group has identified its operating segments based on the internal reports that are reported to the Managing Director (the 
chief operating decision maker) in assessing performance and in determining the allocation of resources. The Board as a whole 
will regularly review the identified segments in order to allocate resources to the segment and to assess its performance. The 
Group operates predominately in one industry, being the exploration of critical minerals. The main geographic areas that the entity 
operates in are Australia, USA, Canada and Ethiopia. The parent entity is registered in Australia. The Group’s exploration assets 
are located in the USA, Canada and Ethiopia. The following table presents revenue, expenditure and  certain asset and liability 
information regarding geographical segments for the year ended 31 December 2023 and 31 December 2022: 

Year ended 31 December 2023 
Interest income 
Segment revenue 
Result 
Loss before tax 
Income tax expense 
Loss for the year 
Asset and liabilities 
Segment assets 
Segment liabilities 

Year ended 31 December 2022 
Interest income 
Segment revenue 
Result 
Loss before tax 
Income tax expense 
Loss for the year 
Asset and liabilities 
Segment assets 
Segment liabilities 

Australia 
$ 

USA 

$ 

Canada 

$ 

Ethiopia 
$ 

Total 

25,499 
25,499 

- 
- 

 (1,333,314) 
 -  
 (1,333,314) 

 (26,076) 
 -  
 (26,076) 

- 
- 

 - 
 -  
- 

- 
- 

25,499 
25,499 

(5,773)  
 -  
(5,773)  

 (1,365,163) 
 -  
 (1,365,163) 

 1,206,154  
 47,371  

4,609,263 
 -  

3,177,488 
 -  

6,631 
 -  

 8,999,536  
 47,371  

3,846 
3,846 

 (1,536,305) 
 - 
 (1,536,305) 

- 
- 

- 
 - 
- 

 868,100  
 244,331  

3,992,667 
 - 

- 
- 

- 
- 
- 

- 
- 

- 
- 

3,846 
3,846 

 (6,225,546) 
 - 
 (6,225,546) 

 (7,761,851) 
 - 
 (7,761,851) 

54,356 
- 

 4,915,123  
 244,331  

21.  Contingent assets and liabilities 

As part consideration for the acquisition of the Cyclone Lithium Project, the Company, entered into a royalty agreement, whereby 
Megado granted DG Resource Management Ltd a 2% net smelter royalty return over minerals extracted from the project (2022: 
nil). 

As  part  consideration  for  the  acquisition  of  the  K  Lithium  Project,  the  Company,  entered  into  a  royalty  agreement,  whereby 
Megado granted DG Resource Management Ltd a 2% net smelter royalty over all minerals extracted from the Project other than 
lithium and lithium products which will attract a 2% gross overriding royalty (2022: nil). 

22.  Commitments 

There are no known commitments as at 31 December 2023 (2022: nil). 

23.  Significant events after the reporting date 

Director Resignations 
On 16 February 2024, the Company advised the impending departure of Managing Director & Chief Executive Officer (CEO), Ben 
Pearson. Mr Pearson provided the Company with 3 months’ notice and will step down from his role on 16 May 2024. Mr. Pearson 
continues to assist with the execution of the Company’s exploration strategy during his notice period. 

No other matter or circumstance has arisen since 31 December 2023 that has significantly affected, or may significantly affect the 
consolidated entity's operations, the results of those operations, or the consolidated entity's state of affairs in future financial 
years.

| 39 | Annual Report - 31 December 2023 

 
 
 
  
  
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DIRECTORS’ DECLARATION 

In the directors' opinion: 

• 

• 

• 

• 

the  attached  financial  statements  and  notes  comply  with  the  Corporations  Act  2001,  the  Accounting  Standards,  the 
Corporations Regulations 2001 and other mandatory professional reporting requirements; 

the  attached  financial  statements  and  notes  comply  with  International  Financial  Reporting  Standards  as  issued  by  the 
International Accounting Standards Board as described in note 1 to the financial statements; 

the attached financial statements and notes give a true and fair view of the consolidated entity's financial position as at 31 
December 2023 and of its performance for the financial year ended on that date; and 

there are reasonable grounds to believe that the company will be able to pay its debts as and when they become due and 
payable. 

The directors have been given the declarations required by section 295A of the Corporations Act 2001. 

Signed in accordance with a resolution of directors made pursuant to section 295(5)(a) of the Corporations Act 2001. 

On behalf of the directors. 

Bradley Drabsch 
Managing Director 

Brisbane, QLD 
27 March 2024 

| 40 | Annual Report - 31 December 2023 

 
 
 
  
 
 
 
  
  
  
 
 
 
Tel: +61 8 6382 4600 
Fax: +61 8 6382 4601 
www.bdo.com.au 

Level 9, Mia Yellagonga Tower 2  
5 Spring Street  
Perth, WA 6000 
PO Box 700 West Perth WA 6872 
Australia 

DECLARATION OF INDEPENDENCE BY PHILLIP MURDOCH TO THE DIRECTORS OF MEGADO MINERALS 
LIMITED 

As lead auditor of Megado Minerals Limited for the year ended 31 December 2023, I declare that, to the 
best of my knowledge and belief, there have been: 

1.  No contraventions of the auditor independence requirements of the Corporations Act 2001 in 

relation to the audit; and 

2.  No contraventions of any applicable code of professional conduct in relation to the audit. 

This declaration is in respect of Megado Minerals Limited and the entities it controlled during the 
period. 

Phillip Murdoch 

Director 

BDO Audit (WA) Pty Ltd 

Perth 

27 March 2024 

BDO Audit (WA) Pty Ltd ABN 79 112 284 787 is a member of a national association of independent entities which are all members of BDO Australia Ltd 
ABN 77 050 110 275, an Australian company limited by guarantee. BDO Audit (WA) Pty Ltd and BDO Australia Ltd are members of BDO International 
Ltd, a UK company limited by guarantee, and form part of the international BDO network of independent member firms. Liability limited by a scheme 
approved under Professional Standards Legislation. 

 
 
 
 
 
 
 
Tel: +61 8 6382 4600 
Fax: +61 8 6382 4601 
www.bdo.com.au 

Level 9, Mia Yellagonga Tower 2  
5 Spring Street  
Perth, WA 6000 
PO Box 700 West Perth WA 6872 
Australia 

INDEPENDENT AUDITOR'S REPORT 

To the members of Megado Minerals Limited 

Report on the Audit of the Financial Report 

Opinion  

We have audited the financial report of Megado Minerals Limited (the Company) and its subsidiaries 
(the Group), which comprises the consolidated statement of financial position as at 31 December 2023, 
the consolidated statement of profit or loss and other comprehensive income, the consolidated 
statement of changes in equity and the consolidated statement of cash flows for the year then ended, 
and notes to the financial report, including material accounting policy information and the directors’ 
declaration. 

In our opinion the accompanying financial report of the Group, is in accordance with the Corporations 
Act 2001, including:  

(i) 

Giving a true and fair view of the Group’s financial position as at 31 December 2023 and of its 
financial performance for the year ended on that date; and  

(ii) 

Complying with Australian Accounting Standards and the Corporations Regulations 2001.  

Basis for opinion  

We conducted our audit in accordance with Australian Auditing Standards.  Our responsibilities under 
those standards are further described in the Auditor’s responsibilities for the audit of the Financial 
Report section of our report.  We are independent of the Group in accordance with the Corporations 
Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board’s 
APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) 
that are relevant to our audit of the financial report in Australia.  We have also fulfilled our other 
ethical responsibilities in accordance with the Code. 

We confirm that the independence declaration required by the Corporations Act 2001, which has been 
given to the directors of the Company, would be in the same terms if given to the directors as at the 
time of this auditor’s report. 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis 
for our opinion.  

Material uncertainty related to going concern  

We draw attention to Note 1(d) in the financial report which describes the events and/or conditions 
which give rise to the existence of a material uncertainty that may cast significant doubt about the 
group’s ability to continue as a going concern and therefore the group may be unable to realise its 
assets and discharge its liabilities in the normal course of business. Our opinion is not modified in 
respect of this matter.  

BDO Audit (WA) Pty Ltd ABN 79 112 284 787 is a member of a national association of independent entities which are all members of BDO Australia Ltd 
ABN 77 050 110 275, an Australian company limited by guarantee. BDO Audit (WA) Pty Ltd and BDO Australia Ltd are members of BDO International 
Ltd, a UK company limited by guarantee, and form part of the international BDO network of independent member firms. Liability limited by a scheme 
approved under Professional Standards Legislation. 

 
 
 
 
 
Key audit matters 

Key audit matters are those matters that, in our professional judgement, were of most significance in 
our audit of the financial report of the current period.  These matters were addressed in the context of 
our audit of the financial report as a whole, and in forming our opinion thereon, and we do not provide 
a separate opinion on these matters. In addition to the matter described in the Material uncertainty 
related to going concern section, we have determined the matters described below to be the key audit 
matters to be communicated in our report. 

Carrying value of exploration and evaluation expenditure 

Key audit matter 

How the matter was addressed in our audit 

As disclosed in Note 7, the carrying value of 

Our procedures included, but were not limited to the following: 

capitalised exploration and evaluation 

expenditure represents a significant asset of 

the Group.  

•  Obtaining a schedule of the areas of interest held by the 

Group and evaluating whether the rights to tenure of 

those areas of interest remained current at the balance 

Refer to Note 2(h) for a description of the 

date;  

accounting policy and significant judgments 

applied. 

• 

Reviewing the relevant acquisition agreements for 

Cyclone Lithium and K Lithium projects to obtain an 

In accordance with AASB 6 Exploration for 

understanding of the terms and conditions including 

and Evaluation of Mineral Resources (“AASB 

assessing management’s determination of the fair value 

6”), the recoverability of exploration and 

of consideration paid; 

evaluation expenditure requires significant 

judgment by management in determining 

whether there are any facts or 

circumstances that exist to suggest that the 

carrying amount of this asset may exceed 

its recoverable amount. As a result, this is 

considered a key audit matter.  

• 

Recalculating the fair value of equity instruments issued 

in relation to the asset acquisition, including engaging 

our internal valuation experts to review the fair value of 

options issued; 

• 

Considering the Group’s intention to carry out ongoing 

exploration in the respective areas of interest by 

holding discussions with management, and reviewing 

the Group’s exploration budgets, ASX announcements 

and directors’ minutes; 

• 

Considering whether any such areas of interest had 

reached a stage where a reasonable assessment of 

economically recoverable reserves exist;  

• 

Considering whether any facts or circumstances existed 

to suggest impairment testing was required; and 

• 

Assessing the adequacy of the related disclosures in 

Notes 2(h), 2(t) and 7 to the Financial Report. 

 
 
 
 
 
Other information  

The directors are responsible for the other information.  The other information comprises the 
information in the Group’s annual report for the year ended 31 December 2023, but does not include 
the financial report and the auditor’s report thereon.  

Our opinion on the financial report does not cover the other information and we do not express any 
form of assurance conclusion thereon.  

In connection with our audit of the financial report, our responsibility is to read the other information 
and, in doing so, consider whether the other information is materially inconsistent with the financial 
report or our knowledge obtained in the audit or otherwise appears to be materially misstated.  

If, based on the work we have performed, we conclude that there is a material misstatement of this 
other information, we are required to report that fact.  We have nothing to report in this regard.  

Responsibilities of the directors for the Financial Report  

The directors of the Company are responsible for the preparation of the financial report that gives a 
true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 
and for such internal control as the directors determine is necessary to enable the preparation of the 
financial report that gives a true and fair view and is free from material misstatement, whether due to 
fraud or error. 

In preparing the financial report, the directors are responsible for assessing the ability of the group to 
continue as a going concern, disclosing, as applicable, matters related to going concern and using the 
going concern basis of accounting unless the directors either intend to liquidate the Group or to cease 
operations, or has no realistic alternative but to do so.  

Auditor’s responsibilities for the audit of the Financial Report  

Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free 
from material misstatement, whether due to fraud or error, and to issue an auditor’s report that 
includes our opinion.  Reasonable assurance is a high level of assurance, but is not a guarantee that an 
audit conducted in accordance with the Australian Auditing Standards will always detect a material 
misstatement when it exists.  Misstatements can arise from fraud or error and are considered material 
if, individually or in the aggregate, they could reasonably be expected to influence the economic 
decisions of users taken on the basis of this financial report.  

A further description of our responsibilities for the audit of the financial report is located at the 
Auditing and Assurance Standards Board website at:  

https://www.auasb.gov.au/admin/file/content102/c3/ar1_2020.pdf 

This description forms part of our auditor’s report. 

 
 
 
Report on the Remuneration Report 

Opinion on the Remuneration Report  

We have audited the Remuneration Report included on pages 15 to 18 of the directors’ report for the 
year ended 31 December 2023. 

In our opinion, the Remuneration Report of Megado Minerals Limited, for the year ended 31 December 
2023, complies with section 300A of the Corporations Act 2001.  

Responsibilities 

The directors of the Company are responsible for the preparation and presentation of the 
Remuneration Report in accordance with section 300A of the Corporations Act 2001.  Our responsibility 
is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with 
Australian Auditing Standards. 

BDO Audit (WA) Pty Ltd 

Phillip Murdoch 

Director 

Perth, 27 March 2024 

 
 
 
 
 
ASX ADDITIONAL INFORMATION 

Additional information required by the Australian Stock Exchange Ltd and not shown elsewhere in this report is as 
follows. The information is current at 19 March 2024. 

Distribution of Share Holders  

1 - 1,000 
1,001 - 5,000 
5,001 - 10,000 
10,001 - 100,000 
100,001 - and over 
TOTAL 

Number of Holders 
25 
65 
107 
372 
308 
877 

Ordinary Shares 
Number of Shares 
4,789 
225,923 
927,717 
16,134,051 
237,163,078 
254,455,558 

There were 421 holders of ordinary shares holding less than a marketable parcel.  

Top Twenty Share Holders 

The names of the twenty largest holders of quoted equity securities are listed below: 

% 
0.00 
0.09 
0.36 
6.34 
93.21 
100.00 

Name  
DG RESOURCE MANAGEMENT LTD 
JAWAF ENTERPRISES PTY LTD 
S3 CONSORTIUM PTY LTD 
SOL SAL INVESTMENTS PTY LTD  
DC & PC HOLDINGS PTY LTD  
HARDY ROAD INVESTMENTS PTY LTD  
E & E HALL PTY LTD  
CORPORATE ADVISORY PTY LTD 
EVANS LEAP HOLDINGS PTY LTD 
HALE COURT HOLDINGS PTY LTD 
MRS MARTA LUISA ORTIZ ORTEGA 
PROFUSION DISCOVERY FUND LTD 
MR MICHAEL KENNETH FRANCIS GUMBLEY 
MR AARON DEAN BERTOLATTI  
MR PABLO ARTINANO DEL RIO 
BNP PARIBAS NOMINEES PTY LTD  
FLOURISH SUPER PTY LTD  
BLAMNCO TRADING PTY LTD 
S3 CONSORTIUM HOLDINGS PTY LTD  
UPSKY EQUITY PTY LTD  
Total top twenty share holders 
Total remaining holders balance 

Substantial Shareholders  

Name  
DG RESOURCE MANAGEMENT LTD 

| 46 | Annual Report - 31 December 2023 

Quoted Shares 
36,000,000 
5,752,770 
5,555,555 
5,488,888 
5,000,000 
4,933,333 
4,419,443 
4,066,666 
4,050,000 
4,050,000 
3,745,763 
3,500,000 
3,423,056 
3,218,056 
3,138,164 
3,103,143 
3,000,000 
2,500,000 
2,222,222 
2,166,666 
109,333,725 
145,121,833 

% 
14.15 
2.26 
2.18 
2.16 
1.97 
1.94 
1.74 
1.60 
1.59 
1.59 
1.47 
1.38 
1.35 
1.26 
1.23 
1.22 
1.18 
0.99 
0.88 
0.86 
43.0 
57.0 

Shares 
36,000,000 

% 
14.15 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unlisted Options 

Class 
Unlisted Options exercisable at $0.20 on or 
before 27 October 2024. 
Unlisted Options exercisable at $0.15 on or 
before 31 December 2024. 
Unlisted Options exercisable at $0.15 on or 
before 30 June 2027. 

Unlisted Options exercisable at $0.10 on or 
before 28 April 2026. 

Unlisted Options exercisable at $0.10 on or 
before 1 March 2027. 

Unlisted Options exercisable at $0.08 on or 
before 3 October 2026. 

On-Market Buy Back 
There is no current on-market buy back. 

Number 
10,450,000 

Holders with more than 20% 

Keystone Resources Pty Ltd 2,500,000 Options 

10,500,000 

Corporate Advisory Pty Ltd 5,000,000 Options 

2,500,000 

Benjamin Pearson  
2,500,000 Options 

7,000,000 

DG Resource Management Ltd 5,600,000 Options 

5,000,000  Mr Aaron Dean Bertolatti  

1,200,000 Options 
Mr Bradley James Drabsch  
 1,200,000 Options 

6,000,000 

DG Resource Management Ltd 4,800,000 Options 

Voting Rights 
All ordinary shares carry one vote per share without restriction. Options have no voting rights. 

Use of Proceeds 
In accordance with listing rule 4.10.19, the Company confirms that it  has used cash and  assets in a  form readily 
convertible to cash in a way consistent with its business objectives during the financial year ended 31 December 
2023. 

| 47 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
 
 
IMPORTANT INFORMATION AND DISCLAIMERS 

FORWARD LOOKING STATEMENTS  
This  report  contains  ‘forward-looking  information’  that  is  based  on  the  Company’s  expectations,  estimates  and 
projections as of the date on which the statements were made. This forward-looking information includes, among other 
things,  statements  with  respect  to  the  Company’s  business  strategy,  plans,  development,  objectives,  performance, 
outlook, growth, cash flow, projections, targets and expectations, mineral reserves and resources, results of exploration 
and  related  expenses.  Generally,  this  forward-looking  information  can  be  identified  by  the  use  of  forward-looking 
terminology such as ‘outlook’, ‘anticipate’, ‘project’, ‘target’, ‘potential’, ‘likely’, ‘believe’, ‘estimate’, ‘expect’, ‘intend’, 
‘may’, ‘would’, ‘could’, ‘should’, ‘scheduled’, ‘will’, ‘plan’, ‘forecast’, ‘evolve’ and similar expressions. Persons reading this 
announcement are cautioned that such statements are only predictions, and that the Company’s actual future results or 
performance  may  be  materially  different.  Forward-looking  information  is  subject  to  known  and  unknown  risks, 
uncertainties  and  other  factors  that  may  cause  the  Company’s  actual  results,  level  of  activity,  performance,  or 
achievements to be materially different from those expressed or implied by such forward-looking information. 

COMPETENT PERSON STATEMENT 
Information in this  report relating to Exploration Targets, Exploration Results, Mineral Resources or Ore Reserves has 
been compiled by Dr Chris Bowden who is a Fellow & Chartered Professional of the Australian Institute of Mining and 
Metallurgy and is Chief Geologist of Megado Minerals Ltd. He has sufficient experience that is relevant to the types of 
deposits being explored for and qualifies as a Competent Person as defined in the 2012 Edition of the “Australasian Code 
for  Reporting  of  Exploration  Results,  Mineral  Resources  and  Ore  Reserves”  (JORC  Code  2012  Edition).Dr  Bowden  has 
consented to the release of the announcement. Dr Bowden has also obtained “Special Authorisation” from the Ordre des 
géologues du Québec to operate as a geologist in Quebec. 

SCHEDULE OF TENEMENTS 

Cyclone Project Claims  

Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2570967 

2570968 

2570969 

2570970 

2570971 

2570972 

2570973 

2570974 

2570975 

2570976 

2570977 

2570978 

2570979 

2570980 

2570981 

2570982 

2570983 

2570984 

2570985 

2570986 

2570987 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

50.66 

50.66 

50.66 

50.66 

50.66 

50.66 

50.66 

50.65 

50.65 

50.65 

50.65 

50.65 

50.65 

50.65 

50.65 

50.65 

50.64 

50.64 

50.64 

50.64 

50.64 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 

| 48 | Annual Report - 31 December 2023 

 
 
 
 
 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2570988 

2570989 

2570990 

2570991 

2570992 

2570993 

2570994 

2570995 

2570996 

2570997 

2570998 

2570999 

2571000 

2571001 

2571002 

2571003 

2571004 

2571005 

2571006 

2571007 

2571008 

2571009 

2571010 

2571011 

2571012 

2571013 

2571014 

2571015 

2571016 

2571017 

2571018 

2571019 

2571020 

2571021 

2571022 

2571023 

2571024 

2571025 

2571026 

2571027 

2571028 

2571029 

2571030 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

50.64 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.64 

50.64 

50.64 

50.64 

50.64 

50.64 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.61 

50.61 

50.61 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 

| 49 | Annual Report - 31 December 2023 

 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2571031 

2571032 

2571033 

2571034 

2571035 

2571036 

2571037 

2571038 

2571039 

2571040 

2571041 

2571042 

2571043 

2571044 

2571045 

2571046 

2571047 

2571048 

2571049 

2571050 

2571051 

2571052 

2571053 

2571054 

2571055 

2571056 

2571057 

2571058 

2571059 

2571060 

2571061 

2571062 

2571063 

2571064 

2571065 

2571066 

2571067 

2571068 

2571069 

2571070 

2571071 

2571072 

2571073 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.61 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.59 

50.59 

50.59 

50.59 

50.59 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 

| 50 | Annual Report - 31 December 2023 

 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2571074 

2571075 

2571076 

2571077 

2571078 

2571079 

2571080 

2571081 

2571082 

2571083 

2571084 

2571085 

2571086 

2571087 

2571088 

2571089 

2571090 

2571091 

2571092 

2571093 

2571094 

2571095 

2571096 

2571097 

2571098 

2571099 

2571100 

2571101 

2571102 

2571103 

2571104 

2571105 

2571106 

2571107 

2571108 

2571109 

2571110 

2571111 

2571112 

2571113 

2571114 

2571115 

2571116 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

50.59 

50.59 

50.59 

50.59 

50.59 

50.68 

50.68 

50.68 

50.68 

50.69 

50.69 

50.67 

50.67 

50.67 

50.67 

50.67 

50.67 

50.67 

50.67 

50.67 

50.67 

50.67 

50.68 

50.68 

50.66 

50.66 

50.66 

50.66 

50.66 

50.66 

50.66 

50.67 

50.67 

50.67 

50.67 

50.65 

50.65 

50.65 

50.65 

50.66 

50.66 

50.66 

50.66 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 

| 51 | Annual Report - 31 December 2023 

 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2571118 

2571119 

2571120 

2571121 

2571122 

2571123 

2571124 

2571125 

2571126 

2571127 

2571128 

2571129 

2571130 

2571131 

2571132 

2571133 

2571134 

2571135 

2571136 

2571137 

2571138 

2571139 

2571140 

2571141 

2571142 

2571143 

2571144 

2571145 

2571146 

2571147 

2571148 

2571149 

2571150 

2571151 

2571152 

2571153 

2571154 

2571155 

2571156 

2571157 

2571158 

2571159 

2571160 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

50.71 

50.71 

50.70 

50.70 

50.70 

50.70 

50.70 

50.65 

50.65 

50.65 

50.65 

50.64 

50.64 

50.63 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.61 

50.61 

50.61 

50.60 

50.60 

50.60 

50.60 

50.60 

50.60 

50.59 

50.59 

50.59 

50.59 

50.59 

50.59 

50.59 

50.59 

50.59 

50.59 

50.58 

50.58 

50.58 

50.65 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

| 52 | Annual Report - 31 December 2023 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 

 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2571161 

2571162 

2571163 

2571164 

2571165 

2571166 

2571167 

2571168 

2571169 

2571170 

2571171 

2571172 

2571173 

2571174 

2571175 

2571176 

2571177 

2571178 

2571179 

2571180 

2571181 

2571182 

2571183 

2571184 

2571185 

2571186 

2571187 

2571188 

2571189 

2571190 

2571191 

2571192 

2571193 

2571194 

2571195 

2571196 

2571197 

2571198 

2571199 

2571200 

2571201 

2571202 

2571203 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33I01 

50.64 

50.64 

50.64 

50.64 

50.64 

50.64 

50.64 

50.64 

50.65 

50.65 

50.65 

50.65 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.63 

50.64 

50.64 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.62 

50.61 

50.61 

50.61 

50.71 

50.71 

50.71 

50.71 

50.70 

50.70 

50.70 

50.70 

50.68 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

| 53 | Annual Report - 31 December 2023 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 

 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2571204 

2571205 

2571206 

2571207 

2571208 

2571209 

2571210 

2571211 

2571212 

2571213 

2571214 

2571215 

2571216 

2571217 

2571218 

2571219 

2571220 

2571221 

2571222 

2571223 

2571224 

2571225 

2571226 

2571227 

2689526 

2689527 

2689528 

2689529 

2689530 

2689531 

2689532 

2689533 

2689534 

2689535 

2689536 

2689537 

2689538 

2689539 

2689540 

2689541 

2689542 

2689543 

2689544 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

33I01 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

23E13 

50.69 

50.69 

50.69 

50.69 

50.69 

50.69 

50.69 

50.69 

50.68 

50.68 

50.68 

50.68 

50.68 

50.68 

50.68 

50.68 

50.67 

50.67 

50.67 

50.67 

50.67 

50.66 

50.66 

50.66 

50.77 

50.77 

50.77 

50.77 

50.76 

50.76 

50.76 

50.76 

50.76 

50.75 

50.75 

50.75 

50.75 

50.75 

50.75 

50.74 

50.74 

50.74 

50.73 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

6/30/2020 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

11/16/2022 

6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
6/29/2036  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 

| 54 | Annual Report - 31 December 2023 

 
 
 
Title Number  NTS Sheet 

Area 
(ha) 

Acquisition Date  Anniversary Date 

Registered Holder 

2689545 

2689546 

2689547 

2633159 

2633160 

2633161 

2633162 

2688326 

2688327 

2688328 

2688329 

2688330 

2688331 

2688332 

2688333 

2688334 

2688335 

2688336 

2688337 

2688338 

2688339 

2688340 

2688341 

23E13 

33H16 

33H16 

23E13 

23E13 

23E13 

23E13 

23E13 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33H16 

33I01 

33I01 

33I01 

50.72 

50.74 

50.73 

23.03 

49.89 

39.86 

50.56 

50.71 

50.72 

50.72 

50.71 

50.71 

50.71 

50.71 

50.71 

50.70 

50.70 

50.70 

50.70 

50.70 

50.69 

50.69 

50.69 

11/16/2022 

11/16/2022 

11/16/2022 

1/14/2022 

1/14/2022 

1/14/2022 

1/14/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/13/2022 

11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
11/15/2025  9487-3700 Québec Inc. 
1/13/2025  9487-3700 Québec Inc. 
1/13/2025  9487-3700 Québec Inc. 
1/13/2025  9487-3700 Québec Inc. 
1/13/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 
11/12/2025  9487-3700 Québec Inc. 

* 9487-3700 Québec Inc. is a wholly owned subsidiary of Megado Minerals Limited 

K Lithium Project Claims  

Title Number 

NTS Sheet 

Area (ha) 

Anniversary Date 

Registered Holder 

2668014 
2668012 
2668013 
2668005 
2668006 
2668008 
2668009 
2668010 
2667995 
2667996 
2667997 
2667998 
2668000 
2668001 
2668002 

33F03 
33F03 
33F03 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 

| 55 | Annual Report - 31 December 2023 

51.85 
51.87 
51.86 
51.88 
51.88 
51.88 
51.88 
51.88 
51.90 
51.90 
51.90 
51.90 
51.89 
51.89 
51.89 

20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 

Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 

 
 
 
 
Title Number 

NTS Sheet 

Area (ha) 

Anniversary Date 

Registered Holder 

2668004 
2667991 
2667992 
2667993 
2667994 
2667999 
2668003 
2668007 
2668011 
2689876 
2689875 
2689882 
2689880 
2689878 
2689877 
2689881 
2689884 
2689883 
2689874 
2689879 
2795436 
2808268 
2808269 
2808270 
2808271 
2808272 
2808273 
2808274 
2808275 
2808276 
2808277 
2808278 
2808279 
2808280 
2808281 
2808282 
2808283 
2808284 
2808285 
2808286 
2808287 
2808288 
2808289 
2808290 
2808291 
2808292 
2808293 
2808294 

33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33F03 
33F03 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 
33C14 

| 56 | Annual Report - 31 December 2023 

51.89 
51.92 
51.91 
51.91 
51.90 
51.89 
51.89 
51.88 
51.87 
47.55 
17.79 
34.19 
25.70 
18.58 
33.25 
42.42 
51.74 
32.56 
21.18 
27.40 
51.97 
1.22 
0.83 
2.04 
7.55 
15.37 
8.6 
31.05 
41.07 
3.71 
33.62 
4.2 
22.89 
51.4 
20.04 
29.37 
32.12 
26.06 
27.86 
43.27 
6.36 
25.94 
42.03 
11.31 
39.62 
43.2 
15.01 
9.73 

20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
20/09/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
16/11/2025 
02-10-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 

Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 

 
 
 
2808295 
2808296 
2808297 
2808298 
2808299 
2808300 
2808301 
2808302 
2808303 

North Fork Claims 

Claim Name 
NF 1 
NF 2 
NF 3 
NF 4 
NF 5 
NF 6 
NF 7 
NF 8 
NF 9 
NF 10 
NF 11 
NF 12 
NF 13 
NF 14 
NF 15 
NF 16 
NF 17 
NF 18 
NF 19 
NF 20 
NF 21 
NF 22 
NF 23 
NF 24 
NF 25 
NF 26 
NF 27 
NF 28 
NF 29 
NF 30 
NF 31 
NF 32 
NF 33 
NF 34 
NF 35 
NF 36 

33C14 
33C14 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 
33F03 

Serial # 
327955 
327956 
327957 
327958 
327959 
327960 
327961 
327962 
327963 
327964 
327965 
327966 
327967 
327968 
327969 
327970 
327971 
327972 
327973 
327974 
327975 
327976 
327977 
327978 
327979 
327980 
327981 
327982 
327983 
327984 
327985 
327986 
327987 
327988 
327989 
327990 

| 57 | Annual Report - 31 December 2023 

41.3 
8.91 
13.96 
45.59 
37 
11.1 
44.93 
45.04 
38.4 

BLM Serial # 
ID105764982 
ID105764983 
ID105764984 
ID105764985 
ID105764986 
ID105764987 
ID105764988 
ID105764989 
ID105764990 
ID105764991 
ID105764992 
ID105764993 
ID105764994 
ID105764995 
ID105764996 
ID105764997 
ID105764998 
ID105764999 
ID105765000 
ID105765001 
ID105765002 
ID105765003 
ID105765004 
ID105765005 
ID105765006 
ID105765007 
ID105765008 
ID105765009 
ID105765010 
ID105765011 
ID105765012 
ID105765013 
ID105765014 
ID105765015 
ID105765016 
ID105765017 

28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 
28-11-2026 

Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 
Jody Dahrouge 

Claim Name 
NF 37 
NF 38 
NF 39 
NF 40 
NF 41 
NF 42 
NF 43 
NF 44 
NF 45 
NF 46 
NF 47 
NF 48 
NF 49 
NF 50 
NF 51 
NF 52 
NF 53 
NF 54 
NF 55 
NF 56 
NF 57 
NF 58 
NF 59 
NF 60 
NF 61 
NF 62 
NF 63 
NF 64 
NF 65 
NF 66 
NF 67 
NF 68 
NF 69 
NF 70 
NF 71 
NF 72 

Serial # 
327991 
327992 
327993 
327994 
327995 
327996 
327997 
327998 
327999 
328000 
328001 
328002 
328003 
328004 
328005 
328006 
328007 
328008 
328009 
328010 
328011 
328012 
328013 
328014 
328015 
328016 
328017 
328018 
328019 
328020 
328021 
328022 
328023 
328026, 328025 
328027 
328028 

BLM Serial # 
ID105765018 
ID105765019 
ID105765020 
ID105765021 
ID105765022 
ID105765023 
ID105765024 
ID105765025 
ID105765026 
ID105765027 
ID105765028 
ID105765029 
ID105765030 
ID105765031 
ID105765032 
ID105765033 
ID105765034 
ID105765035 
ID105765036 
ID105765037 
ID105765038 
ID105765039 
ID105765040 
ID105765041 
ID105765042 
ID105765043 
ID105765044 
ID105765045 
ID105765046 
ID105765047 
ID105765048 
ID105765049 
ID105765050 
ID105765051 
ID105765052 
ID105765053 

 
 
 
 
Claim Name 
NF 73 
NF 74 
NF 75 
NF 76 
NF 77 
NF 78 
NF 79 
NF 80 
NF 81 
NF 82 
NF 83 
NF 84 
NF 85 
NF 86 
NF 87 
NF 88 
NF 89 
NF 90 
NF 91 
NF 92 
NF 93 
NF 94 
NF 95 
NF 96 
NF 97 
NF 98 
NF 99 
NF 100 
NF 101 
NF 102 
NF 103 
NF 104 
NF 105 
NF 106 
NF 107 
NF 108 
NF 109 
NF 110 
NF 111 
NF 112 
NF 113 
NF 114 
NF 115 

Serial # 
328029 
328030 
328031 
328032 
328033 
328034 
328035 
328036 
328037 
328038 
328039 
328040 
328041 
328042 
328024, 328043 
328044 
328045 
328046 
328047 
328048 
328049 
328050 
328051 
328052 
328053 
328054 
328055 
328056 
328057 
328058 
328059 
328060 
328061 
328062 
328063 
328064 
328067 
328068 
328069 
328070 
328071 
328072 
328073 

BLM Serial # 
ID105765054 
ID105765055 
ID105765056 
ID105765057 
ID105765058 
ID105765059 
ID105765060 
ID105765061 
ID105765062 
ID105765063 
ID105765064 
ID105765065 
ID105765066 
ID105765067 
ID105765068 
ID105765069 
ID105765070 
ID105765071 
ID105765072 
ID105765073 
ID105765074 
ID105765075 
ID105765076 
ID105765077 
ID105765078 
ID105765079 
ID105765080 
ID105765081 
ID105765082 
ID105765083 
ID105765084 
ID105765085 
ID105765086 
ID105765087 
ID105765088 
ID105765089 
ID105765090 
ID105765091 
ID105765092 
ID105765093 
ID105765094 
ID105765095 
ID105765096 

| 58 | Annual Report - 31 December 2023 

Claim Name 
NF 116 
NF 117 
NF 118 
NF 119 
NF 120 
NF 121 
NF 122 
NF 123 
NF 124 
NF 125 
NF 126 
NF 127 
NF 128 
NF 129 
NF 130 
NF 131 
NF 132 
NF 133 
NF 134 
NF 135 
NF 136 
NF 137 
NF 138 
NF 139 
NF 140 
NF 141 
NF 142 
NF 143 
NF 144 
NF 145 
NF 146 
NF 147 
NF 148 
NF 149 
NF 150 
NF 151 
NF 152 
NF 153 
NF 154 
NF 155 
NF 156 
NF 157 
NF 158 

Serial # 
328074 
328075 
328076 
328077 
328078 
328079 
328080 
328081 
328082 
328083 
328084 
328085 
328086 
328087 
328088 
328089 
328090 
328091 
328092 
328093 
328094 
328095 
328096 
328097 
328098 
328099 
328100 
328101 
328102 
328103 
328104 
328105 
328106 
328107 
328108 
328109 
328110 
328111 
328112 
328113 
328114 
328115 
328116 

BLM Serial # 
ID105765097 
ID105765098 
ID105765099 
ID105765100 
ID105765101 
ID105765102 
ID105765103 
ID105765104 
ID105765105 
ID105765106 
ID105765107 
ID105765108 
ID105765109 
ID105765110 
ID105765111 
ID105765112 
ID105765113 
ID105765114 
ID105765115 
ID105765116 
ID105765117 
ID105765118 
ID105765119 
ID105765120 
ID105765121 
ID105765122 
ID105765123 
ID105765124 
ID105765125 
ID105765126 
ID105765127 
ID105765128 
ID105765129 
ID105765130 
ID105765131 
ID105765132 
ID105765133 
ID105765134 
ID105765135 
ID105765136 
ID105765137 
ID105765138 
ID105765139 

 
 
 
Claim Name 
NF 159 
NF 160 
NF 161 
NF 162 
NF 163 
NF 164 
NF 165 
NF 166 
NF 167 
NF 168 
NF 169 
NF 170 
NF 171 
NF 172 
NF 173 
NF 174 
NF 175 
NF 176 
NF 177 
NF 178 
NF 179 
NF 180 
NF 181 
NF 182 
NF 183 
NF 184 
NF 185 
NF 186 
NF 187 
NF 188 
NF 189 
NF 190 
NF 191 
NF 192 
NF 193 
NF 194 
NF 195 
NF 196 
NF 197 
NF 198 
NF 199 
NF 200 
NF 201 

Serial # 
328118 
328119 
328120 
328121 
328122 
328123 
328124 
328125 
328126 
328127 
328128 
328129 
328130 
328131 
328132 
328133 
328134 
328135 
328136 
328137 
328139 
328140 
328141 
328142 
328143 
328144 
328145 
328146 
328147 
328148 
328149 
328150 
328151 
328152 
328153 
328154 
328155 
328156 
328157 
328158 
328159 
328160 
328161 

BLM Serial # 
ID105765140 
ID105765141 
ID105765142 
ID105765143 
ID105765144 
ID105765145 
ID105765146 
ID105765147 
ID105765148 
ID105765149 
ID105765150 
ID105765151 
ID105765152 
ID105765153 
ID105765154 
ID105765155 
ID105765156 
ID105765157 
ID105765158 
ID105765159 
ID105765160 
ID105765161 
ID105765162 
ID105765163 
ID105765164 
ID105765165 
ID105765166 
ID105765167 
ID105765168 
ID105765169 
ID105765170 
ID105765171 
ID105765172 
ID105765173 
ID105765174 
ID105765175 
ID105765176 
ID105765177 
ID105765178 
ID105765179 
ID105765180 
ID105765181 
ID105765182 

| 59 | Annual Report - 31 December 2023 

Claim Name 
NF 202 
NF 203 
NF 204 
NF 205 
NF 206 
NF 207 
NF 208 
NF 209 
NF 210 
NF 211 
NF 212 
NF 213 
NF 214 
NF 215 
NF 216 
NF 217 
NF 218 
NF 219 
NF 220 
NF 221 
NF 222 
NF 223 
NF 224 
NF 225 
NF 226 
NF 227 
NF 228 
NF 229 
NF 230 
NF 231 
NF 232 
NF 233 
NF 234 
NF 235 
NF 236 
NF 237 
NF 238 
NF 239 
NF 240 
NF 241 
NF 242 
NF 243 
NF 244 

Serial # 
328162 
328163 
328164 
328165 
328166 
328167 
328168 
328169 
328170 
328171 
328172 
328173 
328174 
328175 
328176 
328177 
328178 
328180 
328181 
328182 
328183 
328184 
328185 
328186 
328187 
328188 
328189 
328190 
328191 
328192 
328193 
328194 
328195 
328196 
328197 
328198 
328199 
328200 
328201 
328202 
328203 
328204 
328205 

BLM Serial # 
ID105765183 
ID105765184 
ID105765185 
ID105765186 
ID105765187 
ID105765188 
ID105765189 
ID105765190 
ID105765191 
ID105765192 
ID105765193 
ID105765194 
ID105765195 
ID105765196 
ID105765197 
ID105765198 
ID105765199 
ID105765200 
ID105765201 
ID105765202 
ID105765203 
ID105765204 
ID105765205 
ID105765206 
ID105765207 
ID105765208 
ID105765209 
ID105765210 
ID105765211 
ID105765212 
ID105765213 
ID105765214 
ID105765215 
ID105765216 
ID105765217 
ID105765218 
ID105765219 
ID105765220 
ID105765221 
ID105765222 
ID105765223 
ID105765224 
ID105765225 

 
 
 
Claim Name 
NF 245 
NF 246 
NF 247 
NF 248 
NF 249 
NF 250 
NF 251 
NF 252 
NF 253 
NF 254 
NF 255 
NF 256 
NF 257 
NF 258 
NF 259 
NF 260 
NF 261 
NF 262 
NF 263 
NF 264 
NF 265 
NF 266 
NF 267 
NF 268 
NF 269 
NF 270 
NF 271 
NF 272 
NF 273 
NF 274 
NF 275 
NF 276 
NF 277 
NF 278 
NF 279 
NF 280 
NF 281 
NF 282 
NF 283 
NF 284 
NF 285 
NF 286 
NF 287 

Serial # 
328206 
328207 
328208 
328209 
328212 
328213 
328214 
328215 
328216 
328217 
328218 
328219 
328220 
328221 
328222 
328223 
328224 
328225 
328226 
328227 
328228 
328229 
328230 
328231 
328232 
328233 
328234 
328235 
328236 
328237 
328238 
328239 
328240 
328241 
328242 
328243 
328244 
328245 
328246 
328247 
328248 
328249 
328250 

BLM Serial # 
ID105765226 
ID105765227 
ID105765228 
ID105765229 
ID105765230 
ID105765231 
ID105765232 
ID105765233 
ID105765234 
ID105765235 
ID105765236 
ID105765237 
ID105765238 
ID105765239 
ID105765240 
ID105765241 
ID105765242 
ID105765243 
ID105765244 
ID105765245 
ID105765246 
ID105765247 
ID105765248 
ID105765249 
ID105765250 
ID105765251 
ID105765252 
ID105765253 
ID105765254 
ID105765255 
ID105765256 
ID105765257 
ID105765258 
ID105765259 
ID105765260 
ID105765261 
ID105765262 
ID105765263 
ID105765264 
ID105765265 
ID105765266 
ID105765267 
ID105765268 

| 60 | Annual Report - 31 December 2023 

Claim Name 
NF 288 
NF 289 
NF 290 
NF 291 
NF 292 
NF 293 
NF 294 
NF 295 
NF 296 
NF 297 
NF 298 
NF 299 
NF 300 
NF 301 
NF 302 
NF 303 
NF 304 
NF 305 
NF 306 
NF 307 
NF 308 
NF 309 
NF 310 
NF 311 
NF 312 
NF 313 
NF 314 
NF 315 
NF 316 
NF 317 
NF 318 
NF 319 
NF 320 
NF 321 
NF 322 
NF 323 
NF 324 
NF 325 
NF 326 
NF 327 
NF 328 
NF 329 
NF 330 

Serial # 
328251 
328252 
328253 
328254 
328255 
328256 
328257 
328258 
328259 
328260 
328261 
328262 
328263 
328264 
328265 
328266 
328267 
328268 
328269 
328270 
328271 
328277 
328278 
328279 
328280 
328281 
328282 
328283 
328284 
328285 
328286 
328287 
328288 
328289 
328290 
328291 
328292 
328293 
328294 
328295 
328296 
328297 
328298 

BLM Serial # 
ID105765269 
ID105765270 
ID105765271 
ID105765272 
ID105765273 
ID105765274 
ID105765275 
ID105765276 
ID105765277 
ID105765278 
ID105765279 
ID105765280 
ID105765281 
ID105765282 
ID105765283 
ID105765284 
ID105765285 
ID105765286 
ID105765287 
ID105765288 
ID105765289 
ID105765290 
ID105765291 
ID105765292 
ID105765293 
ID105765294 
ID105765295 
ID105765296 
ID105765297 
ID105765298 
ID105765299 
ID105765300 
ID105765301 
ID105765302 
ID105765303 
ID105765304 
ID105765305 
ID105765306 
ID105765307 
ID105765308 
ID105765309 
ID105765310 
ID105765311 

 
 
 
Claim Name 
NF 331 
NF 332 
NF 333 
NF 334 
NF 335 
NF 336 
NF 337 
NF 338 
NF 339 
NF 340 
NF 341 
NF 342 
NF 343 
NF 344 
NF 345 
NF 346 
NF 347 
NF 348 
NF 349 
NF 350 
NF 351 
NF 352 
NF 353 
NF 354 
NF 355 
NF 356 
NF 357 
NF 358 
NF 359 
NF 360 
NF 361 
NF 362 
NF 363 
NF 364 
NF 365 
NF 366 
NF 367 
NF 368 
NF 369 
NF 370 
NF 371 
NF 372 
NF 373 

Serial # 
328299 
328300 
328301 
328302 
328303 
328304 
328305 
328306 
328307 
328308 
328309 
328310 
328311 
328312 
328313 
328314 
328315 
328316 
328317 
328318 
328319 
328320 
328321 
328322 
328323 
328324 
328325 
328326 
328327 
328328 
328329 
328330 
328331 
328332 
328333 
328334 
328335 
328336 
328337 
328338 
328339 
328340 
328341 

BLM Serial # 
ID105765312 
ID105765313 
ID105765314 
ID105765315 
ID105765316 
ID105765317 
ID105765318 
ID105765319 
ID105765320 
ID105765321 
ID105765322 
ID105765323 
ID105765324 
ID105765325 
ID105765326 
ID105765327 
ID105765328 
ID105765329 
ID105765330 
ID105765331 
ID105765332 
ID105765333 
ID105765334 
ID105765335 
ID105765336 
ID105765337 
ID105765338 
ID105765339 
ID105765340 
ID105765341 
ID105765342 
ID105765343 
ID105765344 
ID105765345 
ID105765346 
ID105765347 
ID105765348 
ID105765349 
ID105765350 
ID105765351 
ID105765352 
ID105765353 
ID105765354 

| 61 | Annual Report - 31 December 2023 

Claim Name 
NF 374 
NF 375 
NF 376 
NF 377 
NF 378 
NF 379 
NF 380 
NF 381 
NF 382 
NF 383 
NF 384 
NF 385 
NF 386 
NF 387 
NF 388 
NF 389 
NF 390 
NF 391 
NF 392 
NF 393 
NF 394 
NF 395 
NF 396 
NF 397 
NF 398 
NF 399 
NF 400 
NF 401 
NF 402 
NF 403 
NF 404 
NF 405 
NF 406 
NF 407 
NF 408 
NF 409 
NF 410 
NF 411 
NF 412 
NF 413 
NF 414 
NF 415 
NF 416 

Serial # 
328342 
328343 
328344 
328345 
328346 
328347 
328348 
328349 
328350 
328351 
328352 
328353 
328354 
328355 
328356 
328357 
328358 
328359 
328360 
328361 
328362 
328363 
328364 
328365 
328366 
328367 
328368 
328369 
328370 
328371 
328372 
328373 
328374 
328375 
328376 
328377 
328378 
328379 
328380 
328381 
328382 
328383 
328384 

BLM Serial # 
ID105765355 
ID105765356 
ID105765357 
ID105765358 
ID105765359 
ID105765360 
ID105765361 
ID105765362 
ID105765363 
ID105765364 
ID105765365 
ID105765366 
ID105765367 
ID105765368 
ID105765369 
ID105765370 
ID105765371 
ID105765372 
ID105765373 
ID105765374 
ID105765375 
ID105765376 
ID105765377 
ID105765378 
ID105765379 
ID105765380 
ID105765381 
ID105765382 
ID105765383 
ID105765384 
ID105765385 
ID105765386 
ID105765387 
ID105765388 
ID105765389 
ID105765390 
ID105765391 
ID105765392 
ID105765393 
ID105765394 
ID105765395 
ID105765396 
ID105765397 

 
 
 
Claim Name 
NF 417 
NF 418 
NF 419 
NF 420 
NF 421 
NF 422 
NF 423 
NF 424 
NF 425 
NF 426 
NF 427 
NF 428 
NF 429 
NF 430 
NF 431 
NF 432 
NF 433 
NF 434 
NF 435 
NF 436 
NF 437 
NF 438 
NF 439 
NF 440 
NF 441 
NF 442 
NF 443 
NF 444 
NF 445 
NF 446 
NF 447 
NF 448 
NF 449 
NF 450 
NF 451 
NF 452 
NF 453 
NF 454 
NF 455 
NF 456 
NF 457 
NF 458 
NF 459 

Serial # 
328385 
328386 
328387 
328388 
328389 
328390 
328391 
328392 
328393 
328394 
328395 
328396 
328404 
328405 
328406 
328407 
328408 
328409 
328410 
328411 
328412 
328413 
328414 
328415 
328416 
328417 
328418 
328419 
328420 
328421 
328422 
328423 
328424 
328425 
328426 
328427 
328428 
328429 
328430 
328431 
328432 
328433 
328434 

BLM Serial # 
ID105765398 
ID105765399 
ID105765400 
ID105765401 
ID105765402 
ID105765403 
ID105765404 
ID105765405 
ID105765406 
ID105765407 
ID105765408 
ID105765409 
ID105765410 
ID105765411 
ID105765412 
ID105765413 
ID105765414 
ID105765415 
ID105765416 
ID105765417 
ID105765418 
ID105765419 
ID105765420 
ID105765421 
ID105765422 
ID105765423 
ID105765424 
ID105765425 
ID105765426 
ID105765427 
ID105765428 
ID105765429 
ID105765430 
ID105765431 
ID105765432 
ID105765433 
ID105765434 
ID105765435 
ID105765436 
ID105765437 
ID105765438 
ID105765439 
ID105765440 

| 62 | Annual Report - 31 December 2023 

Claim Name 
NF 460 
NF 461 
NF 462 
NF 463 
NF 464 
NF 465 
NF 466 
NF 467 
NF 468 
NF 469 
NF 470 
NF 471 
NF 472 
NF 473 
NF 474 
NF 475 
NF 476 
NF 477 
NF 478 
NF 479 
NF 480 
NF 481 
NF 482 
NF 483 
NF 484 
NF 485 
NF 486 
NF 487 
NF 488 
NF 489 
NF 490 
NF 491 
NF 492 
NF 493 
NF 494 
NF 495 
NF 496 
NF 497 
NF 498 
NF 499 
NF 500 
NF 501 
NF 502 

Serial # 
328435 
328436 
328437 
328438 
328439 
328440 
328441 
328442 
328443 
328445 
328446 
328447 
328448 
328449 
328450 
328451 
328452 
328453 
328454 
328455 
328456 
328457 
328458 
328459 
328460 
328461 
328462 
328463 
328464 
328465 
328466 
328467 
328468 
328469 
328470 
328471 
328472 
328473 
328474 
328475 
311548 
311550 
311551 

BLM Serial # 
ID105765441 
ID105765442 
ID105765443 
ID105765444 
ID105765445 
ID105765446 
ID105765447 
ID105765448 
ID105765449 
ID105765450 
ID105765451 
ID105765452 
ID105765453 
ID105765454 
ID105765455 
ID105765456 
ID105765457 
ID105765458 
ID105765459 
ID105765460 
ID105765461 
ID105765462 
ID105765463 
ID105765464 
ID105765465 
ID105765466 
ID105765467 
ID105765468 
ID105765469 
ID105765470 
ID105765471 
ID105765472 
ID105765473 
ID105765474 
ID105765475 
ID105765476 
ID105765477 
ID105765478 
ID105765479 
ID105765480 
ID101839578 
ID101839579 
ID101839580 

 
 
 
Claim Name 
NF 503 
NF504 
NF 505 

NF 506 

NF 507 

NF 508 

NF 509 

NF 510 

NF 511 

NF 512 

NF 513 

NF 514 

NF 515 

NF 516 

NF 517 

NF 518 

NF 519 

NF 520 

NF 521 

NF 522 

NF 523 

NF 524 

NF 525 

NF 526 

Serial # 
311552 
311553 

331547 

331548 

331549 

331550 

331551 

331552 

331553 

331554 

331555 

331556 

331557 

331558 

331559 

331560 

331561 

331562 

331563 

331564 

331565 

331566 

331567 
331568 

BLM Serial # 
ID101839581 
ID101832756 

ID105812008 

ID105812009 

ID105812010 

ID105812011 

ID105812012 

ID105812013 

ID105812014 

ID105812015 

ID105812016 

ID105812017 

ID105812018 

ID105812019 

ID105812020 

ID105812021 

ID105812022 

ID105812023 

ID105812024 

ID105812025 

ID105812026 

ID105812027 

ID105812028 
ID105812029 

| 63 | Annual Report - 31 December 2023 

 
 
 
Land Area 
(Km2) 

Interest (%) 

98.72 

62.08 

137.28 

41.22 

138.98 

80% 

100% 

80% 

100% 

100% 

Ethiopian Tenements 

Tenements 

Licence Number 

Grant Date 

Regional State 

Babicho 

Chakata 

Chochi 

Dawa 

EL\00106\2019 

MOM\EL\00556\2019 

26/09/2019 

19/08/2020 

Oromia 

Oromia 

MOM\EL\2013\276  

06/01/2014 

Benishangul-Gumuz 

MOM\EL\00813\2019 

19/08/2020 

26/09/2019 

Oromia 

Oromia 

Mormora 

EL\00313\2019 

| 64 | Annual Report - 31 December 2023 

 
 
 
 
megadominerals.com.au 

Level 12, 197 St Georges Terrace, 
Perth, Western Australia 6000 

info@megadominerals.com.au