EX-1 3 fsworking.htm EXHIBIT 1 FINANCIAL STATEMENTS & NOTES FOR THE PERIOD ENDED JUNE 30, 2008 ENTRÉE GOLD INC



[fsworking001.jpg]





ENTRÉE GOLD INC.

(An Exploration Stage Company)


CONSOLIDATED FINANCIAL STATEMENTS

(Expressed in United States dollars)

June 30, 2008














ENTRÉE GOLD INC.

(An Exploration Stage Company)

CONSOLIDATED BALANCE SHEETS

(Expressed in United States dollars)


 

June 30, 2008 (Unaudited)

December 31, 2007

ASSETS

 

 

 

 

Current

 

 

 

 

 

Cash and cash equivalents

$

61,904,968 

67,106,113 

 

Receivables

 

830,364 

 

615,826 

 

Prepaid expenses

 

331,100 

 

475,074 

 

Total current assets

 

63,066,432 

 

68,197,013 

Investments (Note 4)

 

2,462,839 

 

3,032,751 

Equipment (Note 5)

 

790,520 

 

841,819 

Total assets

 $

66,319,791 

$

72,071,583 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

Current

 

 

 

 

 

Accounts payable and accrued liabilities

$

308,982 

$

603,623 

Commitments (Note 12)

 

 

 

 

Stockholders' equity

 

 

 

 

 

Common stock, no par value, unlimited number authorized, (Note 7)

 

111,259,785 

 

110,492,309 

 

  94,047,841 (December 31, 2007 - 93,572,841) issued and outstanding

 

 

 

 

 

Additional paid-in capital

 

12,625,783 

 

10,691,873 

 

Accumulated other comprehensive income:

 

 

 

 

 

  Foreign currency cumulative translation adjustment

 

2,982,488 

 

5,072,288 

 

Accumulated deficit during the exploration stage

 

(60,857,247)

 

(54,788,510)

 

Total stockholders' equity

 

66,010,809 

 

71,467,960 

Total liabilities and stockholders' equity

$

66,319,791 

$

72,071,583 


Nature of operations (Note 2)


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



ENTRÉE GOLD INC.

(An Exploration Stage Company)

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

(Expressed in United States dollars)


 

Three Months

Ended June 30,

2008

Three Months

Ended June 30,

2007

Six Months

Ended June 30,

2008

Six Months

Ended June 30,

2007

Inception

(July 19,1995) -June 30, 2008

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Audit and accounting

$        23,853 

$        11,778 

$        84,051 

$        18,619 

$      465,333 

Consulting fees (Note 7)

101,744 

466,174 

184,411 

497,229 

2,464,003 

Depreciation

50,028 

46,311 

103,375 

102,692 

677,634 

Write-down of equipment

72,671 

72,671 

72,671 

Escrow shares compensation

1,790,959 

Foreign exchange (gain) loss

1,514 

(15,985)

9,878 

(4,832)

175,839 

Legal (Note 7)

78,577 

103,022 

195,874 

138,648 

1,613,705 

Loss on settlement of debt

5,252 

Management fees (Notes 7 and 8)

1,450,500 

919,496 

1,512,527 

931,268 

5,384,109 

Mineral property interests

2,112,848 

2,783,829 

3,115,178 

3,293,745 

37,738,031 

  (Notes 6 and 7)

 

 

 

 

 

Office and administration (Note 7)

488,938 

719,490 

921,006 

1,027,938 

6,715,039 

Regulatory and transfer agent fees

(5,889)

63,039 

80,072 

116,679 

764,734 

Shareholder communications and

 

 

 

 

 

  investor relations (Note 7)

212,723 

161,545 

364,204 

385,795 

3,898,005 

Travel

39,594 

137,644 

149,059 

204,880 

1,092,110 

Loss from operations

(4,627,101)

(5,396,343)

(6,792,306)

(6,712,661)

(62,857,424)

Interest income

537,010 

138,175 

1,213,192 

277,857 

3,488,171 

Fair value adjustment of asset

 

 

 

 

 

  backed commercial paper  

 

 

 

 

 

  (Note 4)

(489,623)

(1,487,994)

Net loss

$   (4,090,091)

$   (5,258,168)

$   (6,068,737)

$   (6,434,804)

$ (60,857,247)

 

 

 

 

 

 

Comprehensive loss:

 

 

 

 

 

Net Loss

$   (4,090,091)

$   (5,258,168)

$   (6,068,737)

$   (6,434,804)

$ (60,857,247)

Foreign currency translation adjustment

635,057 

1,096,747 

(2,089,800)

1,244,153 

2,982,488 

 

 

 

 

 

 

Comprehensive loss

$   (3,455,034)

$   (4,161,421)

$   (8,158,537)

$   (5,190,651)

$ (57,874,759)

 

 

 

 

 

 

Basic and diluted loss per share

$            (0.04)

$            (0.07)

$            (0.06)

$            (0.09)

 

 

 

 

 

 

 

Weighted average number of shares outstanding

94,047,841 

71,148,167 

93,929,747 

71,017,615 

 


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




ENTRÉE GOLD INC.

(An Exploration Stage Company)

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(Unaudited)

(Expressed in United States dollars)


 

Number of Shares

Common Stock

Additional Paid-in Capital

Accumulated Other Comprehensive Income

Accumulated Deficit During the Exploration Stage

Total Stockholders’ Equity

Balance, December 31, 2006

70,858,093 

$         7,294,292 

$         9,281,914 

$         1,532,753 

$     (42,955,094)

$       15,153,865 

Shares issued:

 

 

 

 

 

 

Private placement

14,428,640 

43,826,994 

43,826,994 

Mineral property interests (Note 6)

15,000 

33,976 

33,976 

Exercise of warrants

7,542,408 

20,392,043 

20,392,043 

Exercise of stock options

728,700 

926,364 

(322,880)

603,484 

Share issue costs

(1,981,360)

(1,981,360)

Stock-based compensation

1,732,839 

1,732,839 

Foreign currency translation adjustment

3,539,535 

3,539,535 

Net loss

(11,833,416)

(11,833,416)

Balance, December 31, 2007

93,572,841 

110,492,309 

10,691,873 

5,072,288 

(54,788,510)

71,467,960 

Shares issued:

 

 

 

 

 

 

Exercise of stock options

465,000 

754,596 

(232,779)

521,817 

Mineral property interests (Note 6)

10,000 

20,066 

20,066 

Share issue costs

(7,186)

 

(7,186)

Stock-based compensation

49,868 

49,868 

Foreign currency translation adjustment

(2,724,857)

(2,724,857)

Net loss

(1,978,646)

(1,978,646)

Balance, March 31, 2008

94,047,841 

111,259,785 

10,508,962 

2,347,431 

(56,767,156)

67,349,022 

 

 

 

 

 

 

 

Stock based compensation

2,116,821 

2,116,821 

Foreign currency translation adjustment

635,057 

635,057 

Net loss

(4,090,091)

(4,090,091)

Balance, June 30, 2008

94,047,841 

$     111,259,785 

$       12,625,783 

$         2,982,488 

$     (60,857,247)

$       66,010,809 


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





ENTRÉE GOLD INC.

(An Exploration Stage Company)

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Expressed in United States dollars)


 

Three Months

Ended June 30,

2008

Three Months

Ended June 30,

2007

Six Months

Ended June 30,

2008

Six Months

Ended June 30,

2008

Inception

(July 19, 1995) -

June 30, 2008

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net loss

$   (4,090,091)

$   (5,258,168)

$   (6,068,737)

$   (6,434,804)

$   (60,857,247)

Items not affecting cash:

 

 

 

 

 

Depreciation

50,028 

46,311 

103,375 

102,692 

677,634 

Stock-based compensation (Note 7)

2,116,821 

1,858,926 

2,166,689 

1,911,925 

11,967,530 

Fair value adjustment of asset backed commercial paper (Note 4)

489,623 

1,487,994 

Write-down of equipment

72,671 

72,671 

72,671 

Escrow shares compensation

2,001,832 

Loss on settlement of debt

5,252 

Finder’s fee and membership paid in stock

44,697 

Mineral property interest paid in stock and warrants

20,066 

3,989,308 

Changes in assets and liabilities:

 

 

 

 

 

Receivables

(162,183)

146,655 

(236,643)

34,818 

(769,387)

Prepaid expenses

125,803 

(278,278)

131,790 

(588,736)

(285,480)

Accounts payable and accrual liabilities

(200,707)

871,817 

(280,917)

733,013 

268,089 

Net cash used in operating activities

(2,087,658)

(2,612,737)

(3,602,083)

(4,241,092)

(41,397,107)

 

 

 

 

 

 

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from issuance of capital stock

20,446,658 

521,817 

20,485,138 

109,377,031 

Share issue costs

(7,186)

(3,545,920)

Purchase of asset backed commercial paper (Note 4)

(4,031,122)

Net cash provided by financing activities

20,446,658 

514,631 

20,485,138 

101,799,989 

 

 

 

 

 

 

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

Acquisition of equipment

(66,332)

(5,872)

(159,971)

(64,647)

(1,446,790)

Net cash used in investing activities

(66,332)

(5,872)

(159,971)

(64,647)

(1,446,790)

Effect of foreign currency translation on cash and cash equivalents

619,094 

1,034,148 

(1,953,723)

1,172,963 

2,948,875 

Change in cash and cash equivalents during the period

(1,534,896)

18,862,197 

(5,201,146)

17,352,362 

61,904,967 

Cash and cash equivalents, beginning of period

63,439,864 

12,748,587 

67,106,113 

14,258,422 

Cash and cash equivalents, end of period

61,904,968 

31,610,784 

61,904,967 

31,610,784 

61,904,967 

Cash paid for interest during the period

$                 - 

$                 - 

$                 - 

 

 

Cash paid for income taxes during the period

$                 - 

$                 - 

$                 - 

 

 


Supplemental disclosure with respect to cash flows (Note 11)


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



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




1.           BASIS OF PRESENTATION


The interim period financial statements have been prepared by the Company in conformity with generally accepted accounting principles in the United States of America. The preparation of financial data is based on accounting principles and practices consistent with those used in the preparation of annual financial statements, and in the opinion of management these financial statements contain all adjustments necessary (consisting of normally recurring adjustments) to present fairly the financial information contained therein. Certain information and footnote disclosure normally included in the financial statements prepared in conformity with generally accepted accounting principles in the United States of America have been condensed or omitted. These interim period statements should be read together with the most recent audited financial statements and the accompanying notes for the year ended December 31, 2007. The results of operations for the six months ended June 30, 2008 are not necessarily indicative of the results to be expected for the year ending December 31, 2008.


Certain of the comparable figures have been reclassified to conform with the presentation in the current quarter.


The Company adopted Statement of Financial Accounting Standards No. 157, Fair Value Measurements (“SFAS No. 157”), effective January 1, 2008. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and requires enhanced disclosures about fair value measurements. SFAS No. 157 defines fair value as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” The adoption of SFAS No. 157 had no effect on the Company’s consolidated financial statements.


2.           NATURE OF OPERATIONS


The Company was incorporated under the laws of the Province of British Columbia and continued under the laws of the Yukon Territory. On May 27, 2005, the Company changed the governing jurisdiction from the Yukon Territory to British Columbia by continuing into British Columbia under the British Columbia Business Corporation Act. The Company’s principal business activity is the exploration of mineral property interests. To date, the Company has not generated significant revenues from its operations and is considered to be in the exploration stage.


All amounts are expressed in United States dollars, except for certain per share amounts denoted in Canadian dollars ("C$").


3.           SIGNIFICANT ACCOUNTING POLICIES


These consolidated financial statements follow the same significant accounting principles as those outlined in the notes to the audited consolidated financial statements for the year ended December 31, 2007.


The Company adopted SFAS No. 157, Fair Value Measurements, on January 1, 2008. SFAS No. 157 applies to all financial instruments being measured and reported on a fair value basis.  In February 2008, the FASB issued a staff position that delays the effective date of SFAS 157 for all non-financial assets and liabilities except for those recognized or disclosed at least annually.  Therefore, the Company has adopted the provision of FAS 157 with respect to its financial assets and liabilities only.


SFAS No. 157 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. SFAS No. 157 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




3.           SIGNIFICANT ACCOUNTING POLICIES (cont’d…)


Level 1 — Quoted prices that are available in active markets for identical assets or liabilities. The types of financial instruments included in Level 1 are marketable equity available for sale securities that are traded in an active exchange market.


Level 2 — Pricing inputs other than quoted prices in active markets, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Instruments included in this category are warrants and derivative contracts whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data.


Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 includes assets and liabilities whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. At June 30, 2008, the Company had one Level 3 financial instrument with a fair value of $2,462,839. (Note 4)


 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

Beginning Balance

$     3,032,751 

Total unrealized losses

(489,623)

Total foreign exchange (loss)

(80,289)

Ending Balance, June 30, 2008

2,462,839 


Effective January 1, 2008, the Company adopted FAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“FAS 159”) which permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value, The Company did not elect to adopt the fair value option under this statement.


4.           INVESTMENTS


At June 30, 2008, the Company’s had C$4,015,709 invested in Asset Backed Commercial Paper (“ABCP”) initially rated R1-High by the Dominion Bond Rating Service. ABCP is a short-term debt security issued by special purpose vehicles (“conduits”). The term of ABCP ranges from one to 364 days and repayment of maturing ABCP is dependent on the cash generated by the conduits’ underlying assets as well as the ability of the conduits to issue new ABCP.


The underlying assets supporting the ABCP range from traditional financial assets, such as auto loans and leases, to synthetic leveraged collateralized debt obligations (“CDO’s”).  In mid-August 2007 a number of sponsors of non-bank managed ABCP, including those with which the Company had invested, announced that they could not issue ABCP due to unfavourable conditions in the Canadian capital markets. As a result, maturing ABCP was not redeemed.



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




4.           INVESTMENTS (cont’d…)


From August 16, 2007 to March 17, 2008, the non-bank ABCP market remained the subject of an agreement signed on August 16, 2007 amongst a number of affected parties. This agreement, referred to as the “Montreal Accord”, contemplated a restructuring of ABCP with the expressed intention of replacing the investments with long-term floating rate notes that have characteristics more closely related to the underlying assets.   In September 2007, a Pan-Canadian Investor Committee (“the Committee”) was established and charged with implementing the Montreal Accord.  The Company is not a signatory to the Montreal Accord or a member of the Committee. However, it has been monitoring the Committee’s progress directly and through its advisors.


On March 17, 2008 the conduits filed for creditor protection under the Companies’ Creditors Arrangement Act (CCAA) and immediately filed a proposed restructuring plan (“the Plan”) that implements the Montreal Accord.  On April 25, 2008, Investors voted in favour of the Plan, and it was sanctioned by the court on June 5, 2008.  Subsequent appeals of the sanction order were brought before the Ontario Court of Appeal in June 2008 and the Court of Appeal has yet to issue a ruling on the various appeals.  If the appeals are successful, the immediate effect will be to overturn the sanction order and essentially disallow the contemplated restructuring.  However, the Company expects that such an outcome may result in further appeals to the Supreme Court of Canada to reinstate the sanction order.


While there can be no certainty at this point of a successful completion of this restructuring, the Company believes that a successful restructuring is likely and has assumed in the valuation of its holdings that the restructuring will indeed be complete by October 1, 2008.  If the restructuring fails, the value of the Company’s holdings is likely to materially different from the figure presented herein.


Currently, there is no active market for the ABCP the Company holds and no liquidity is anticipated until the Plan is implemented at which time the Company expects a secondary trading market to develop.  Accordingly, we continue to classify these investments as long-term assets until such time as the underlying investments can be readily sold.


Under the Plan, existing ABCP will be exchanged for several classes of new long term floating rate notes.  Based on information currently available from the Committee the notes we will receive under the plan will be as follows:


Issuer

Class

Expected Credit Rating

Par Amount (C$)

Master Asset Vehicle 2

A1

AA

$          822,417 

Master Asset Vehicle 2

A2

AA

2,621,455 

Master Asset Vehicle 2

B

none

451,366 

Master Asset Vehicle 2

C

none

120,471 

Total

 

 

$       4,015,709 


At June 30, 2008 the fair value of the Company’s financial instrument, which is measured on a recurring basis was C$2,493,852. This instrument is valued based on Level 3 inputs (Note 3).



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




4.           INVESTMENTS (cont’d…)


Management has estimated as at June 30, 2008 the fair value adjustment on ABCP held by using a probability-weighted cash flow approach. To accomplish this, we modeled the key characteristics of the new notes (“Restructured Notes”) based upon details provided in the Information Statement and JP Morgan Report issued by the Committee on March 20, 2008.  Where these materials lacked sufficient detail, Management developed estimates with the assistance of an external financial advisor.


The Company then arrived at a value for the Restructured Notes by estimating the yield that a prospective purchaser would require in order to purchase the notes.  The resulting valuation is the one that provides the required yield to prospective investors and is estimated to be function of credit quality, prevailing interest rates, the potential for future margin calls, the potential lack of liquidity in the market, and the complexity of the instruments.  Depending on the class of note, our estimates of required yield ranged from 7.30% to 29.3%.


We have not included an estimate of the Committee’s restructuring costs, which have been advised as being immaterial, nor have we included any interest income on our investments since their acquisition dates of August, 2007.


The assumptions which have the most significant impact on our estimates of fair value and impairment include: whether or not the restructuring is successful and the yield required by prospective investors.  In the event the restructuring is unsuccessful, recoverable values could be materially different from the estimated value presented here. With regard to the yield requirement, we have done a sensitivity analysis on that assumption with yielded a range of potential valuations between $2.3 million and $2.7 million.


Based on this fair value methodology, we recorded an estimated fair value charge of $489,623 in the quarter ended March 31, 2008 and no further fair value adjustment for the quarter ended June 30, 2008. While we believe that we have utilized an appropriate methodology to estimate fair value, given the current state and ongoing volatility of global credit markets there can be no assurance that management’s estimate of potential recovery as at March 31, 2008 is accurate.  Subsequent adjustments, either materially higher or lower, may be required in future reporting periods.  Management will continue to seek all avenues to recover the maximum value from the original investments and interest due.


5.           EQUIPMENT


 

Cost

June 30, 2008 Accumulated Depreciation

Net Book Value

Cost

December 31, 2007

Accumulated

Depreciation

Net Book Value

Office equipment

$           129,904 

$             67,810 

$             62,094 

$           137,875 

$               47,622 

$             90,253 

Computer equipment

397,743 

246,420 

151,323 

492,523 

374,389 

118,134 

Field equipment

477,663 

141,327 

336,336 

417,524 

54,133 

363,391 

Buildings

419,636 

178,869 

240,767 

447,423 

177,382 

270,041 

 

$        1,424,946 

$           634,426 

$           790,520 

$        1,495,345 

$             653,526 

$           841,819 


At June 30, 2008, the Company carried out a review of all equipment and determined that a write down of $72,671 on equipment with an original book value of $173,337 was required to reflect damage and obsolescence.



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




6.           MINERAL PROPERTY INTERESTS


Title to mineral property interests involves certain inherent risks due to the difficulties of determining the validity of certain claims as well as the potential for problems arising from the frequently ambiguous conveyancing history characteristic of many mineral property interests.  The Company has investigated title to its mineral property interests and, to the best of its knowledge, title to the mineral property interests are in good standing. A portion of the Shivee Tolgoi license and the Javhlant license are subject to the joint venture with Ivanhoe Mines.


Lookout Hill


Each of our exploration licences was granted by the Mineral Resources and Petroleum Authority of Mongolia, issued initially for a three-year term with a right of renewal for two more years, and a further right of renewal for two years, making a total of seven years.  Mongolian Mineral Law was amended in July 2006. Consequently, our licences were extended with final expiry in March and April 2010, unless previously converted to mining licences.


Two of the three licences that comprise Lookout Hill were issued April 3, 2001 and expire in April 2010. The third Lookout Hill licence was issued on March 30, 2001, and expires in March 2010.


Mongolian exploration licences are maintained in good standing by payment to the Mineral Resources and Petroleum Authority of Mongolia of set annual fees escalating from $0.05 to $1.50 per hectare over the course of the mineral tenure. The total estimated annual fees in order to maintain the licences in good standing is approximately $280,000.


The Company entered into an arm’s-length Equity Participation and Earn-In Agreement (the “Earn-In Agreement”) in October 2004 with Ivanhoe Mines Ltd.  This agreement was subsequently assigned to a subsidiary of Ivanhoe Mines Ltd., Ivanhoe Mines Mongolia Inc. XXK, (collectively, “Ivanhoe Mines”).  The Earn-in Agreement provided that Ivanhoe Mines would have the right, subject to certain conditions outlined in the Earn-in Agreement, to earn a participating interest in a mineral exploration and, if warranted, development and mining project on a portion of the Lookout Hill property (the “Project Property”).


As of June 30, 2008, Ivanhoe Mines had expended a total of $35 million on exploration on the Project Property and in accordance with the Earn-In Agreement, Entrée and Ivanhoe Mines formed a joint venture on terms annexed to the Earn-In Agreement.


Manlai


The Manlai licence was issued March 9, 2001 and renewed in March, 2006 to March 2008.  Subsequent to December 31, 2007 and pursuant to Mongolian Minerals Law, we extended our licences for final expiry in March 2010, unless converted before this date to a mining licence.  The total estimated annual fees in order to maintain the licence in good standing is approximately $10,000.




ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




6.           MINERAL PROPERTY INTERESTS (cont’d…)


Sol Dos

In May 2006, the Company secured an option to acquire the Sol Dos copper prospect, located in the prolific Safford district, of south-east Arizona.  In February 2008, the Company chose to discontinue earning-in on this prospect due to the lack of favourable results and terminated this agreement.


Bisbee


In January 2008, the Company entered into a second agreement with Empirical whereby the Company has the option to acquire an 80% interest in any of the properties by incurring exploration expenditures totaling a minimum of $1.9 million and issuing 150,000 shares within 5 years of the anniversary of TSX acceptance of the agreement (Feb 13, 2008).  If the Company exercises its option, Empirical may elect within 90 days to retain a 20% participating interest or convert to a 2% NSR royalty, half of which may be purchased for $2 million.


Huaixi


In November 2007, the Company entered into an agreement with the Zhejiang No. 11 Geological Brigade to explore for copper within three prospective contiguous exploration licences in Pingyang County, Zhejiang Province, People’s Republic of China.


The Company has agreed to spend $3 million to fund exploration activities on the licences over a four year period in order to earn 78% interest with Zhejiang No. 11 Geological Brigade holding a 22% interest.



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




6.           MINERAL PROPERTY INTERESTS (cont’d…)


Mineral property interest costs incurred by region are summarized as follows:


 

 

 

Three Months Ended June 30, 2008

Three Months Ended June 30, 2007

Six Months Ended June 30, 2008

Six Months Ended June 30, 2007

Inception

(July 19,1995) –

June 30, 2008

MONGOLIA

 

 

 

 

 

 

Lookout Hill:

 

 

 

 

 

 

Property payments & claim maintenance

$        67,344 

$        67,844 

$      131,551 

$      133,190 

$    10,701,842 

Assaying, testing and analysis

1,256 

168,664 

11,028 

187,064 

1,390,742 

Camp and field supplies

 

187,100 

344,127 

230,590 

392,949 

4,029,262 

Drilling

 

 

536,453 

536,453 

5,764,936 

Geological and geophysical

563,700 

365,448 

679,243 

513,497 

6,589,125 

Travel and accommodation

74,934 

57,185 

82,851 

90,609 

904,483 

Project administration

 

 

205,018 

284,801 

284,801 

 

 

 

1,099,352 

1,539,721 

1,420,064 

1,853,762 

29,665,191 

Manlai:

 

 

 

 

 

 

 

Property payments & claim maintenance

2,582 

2,617 

5,062 

5,097 

38,049 

Assaying, testing and analysis

39,993 

39,993 

218,898 

Camp and field supplies

 

1,817 

146,001 

4,195 

160,807 

1,242,551 

Drilling

 

 

218,556 

218,556 

1,369,785 

Geological and geophysical

435 

75,159 

435 

129,415 

1,294,178 

Travel and accommodation

3,745 

10,704 

94,890 

 

 

 

4,834 

486,071 

9,692 

564,572 

4,258,351 

USA

 

 

 

 

 

 

 

Sol Dos:

 

 

 

 

 

 

 

Property payments & claim maintenance

36,532 

50,252 

84,971 

Assaying, testing and analysis

18,460 

18,460 

33,751 

Camp and field supplies

 

14,915 

30,444 

85,137 

Drilling

 

 

516,607 

516,607 

663,840 

Geological and geophysical

843 

95,101 

843 

131,809 

262,971 

Travel and accommodation

21,098 

34,534 

60,541 

 

 

 

843 

702,713 

843 

782,106 

1,191,211 

Empirical:

 

 

 

 

 

 

 

Property payments & claim maintenance

111,967 

307,729 

368,616 

Assaying, testing and analysis

42,558 

58,769 

59,040 

Camp and field supplies

 

23,867 

59,003 

77,361 

Geological and geophysical

475,716 

652,444 

672,161 

Travel and accommodation

44,727 

92,782 

97,510 

 

698,835 

1,170,727 

1,274,688 




ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




6.           MINERAL PROPERTY INTERESTS (cont’d…)


 

 

 

Three Months Ended June 30, 2008

Three Months Ended June 30, 2007

Six Months Ended June 30, 2008

Six Months Ended June 30, 2007

Inception

(July 19,1995) -June 30, 2008

USA (cont'd…)

 

 

 

 

 

 

Bisbee:

 

 

 

 

 

 

 

Property payments & claim maintenance

73,381 

128,225 

128,225 

Camp and field supplies

788 

1,104 

1,104 

Geological and geophysical

24,551 

37,745 

37,745 

Travel and accommodation

693 

1,299 

1,299 

 

 

 

99,413 

168,373 

168,373 

CHINA

 

 

 

 

 

 

 

Huaixi:

 

 

 

 

 

 

 

Assaying, testing and analysis

1,854 

1,854 

1,854 

Camp and field supplies

2,513 

2,513 

2,513 

Geological and geophysical

24,141 

49,843 

49,843 

Travel and accommodation

10,065 

11,476 

11,476 

Project administration

 

 

64,818 

 

124,041 

 

124,041 

 

 

 

103,391 

189,727 

189,727 

 

 

 

 

 

 

 

 

OTHER

 

 

106,180 

55,324 

155,752 

93,305 

990,490 

 

 

 

 

 

 

 

 

Total Mineral Properties Interests

$    2,112,848 

$    2,783,829 

$    3,115,178 

$    3,293,745 

$    37,738,031 


7.           COMMON STOCK


Share issuances

In February 2008, the Company issued 10,000 shares at a fair value of $20,066 to Empirical Discovery LLC pursuant to the July 2007 mineral property option agreement to explore for and develop certain mineral targets in southeastern Arizona and adjoining southwestern New Mexico. (Note 6).


During the quarter ended March 31, 2008, the Company issued 465,000 common shares for cash proceeds of $521,817 on the exercise of stock options. The fair value recorded when the options were granted of $232,779 has been transferred from additional paid–in capital to common stock on the exercise of the options.


The Company did not issue any shares during quarter ended June 30, 2008.



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




7.           COMMON STOCK (cont’d…)


Stock options


The Company has adopted a stock option plan (the "Plan") to grant options to directors, officers, employees and consultants.  Under the Plan, as amended in May 2008, the Company may grant options to acquire up to 12,200,000 common shares of the Company.  Options granted can have a term up to ten years and an exercise price typically not less than the Company's closing stock price at the date of grant.


Effective with the adoption of SFAS No.123R on August 1, 2006, the Company uses the Black-Scholes option pricing model to determine the fair value of stock options granted. In accordance with SFAS No. 123R for employees, the compensation expense is amortized on a straight-line basis over the requisite service period which approximates the vesting period. Compensation expense for stock options granted to non-employees is amortized over the contract services period or, if none exists, from the date of grant until the options vest. Compensation associated with unvested options granted to non-employees is re-measured on each balance sheet date using the Black-Scholes option pricing model.


The Company uses historical data to estimate option exercise, forfeiture and employee termination within the valuation model. For non-employees, the expected term of the options approximates the full term of the options. The risk-free interest rate is based on a treasury instrument whose term is consistent with the expected term of the stock options. The Company has not paid and does not anticipate paying dividends on its common stock; therefore, the expected dividend yield is assumed to be zero. In addition, SFAS No. 123R requires companies to utilize an estimated forfeiture rate when calculating the expense for the reporting period. Based on the best estimate, management applied the estimated forfeiture rate of Nil in determining the expense recorded in the accompanying Statements of Operations.


Stock option transactions are summarized as follows:


 

 

Number of Shares

Number of Shares

Weighted Average Exercise Price (C$)

Balance at December 31, 2007

9,249,800 

9,249,800 

1.53 

Granted

 

5,000 

5,000 

2.58 

Exercised

 

(465,000)

(465,000)

1.12 

Expired

 

(50,000)

(50,000)

0.60 

Balance at March 31, 2008

8,739,800 

8,739,800 

1.56 

Granted

 

1,547,500 

1,547,500 

2.00 

Balance at June 30, 2008

 

10,287,300 

1.62 


The weighted average fair value per stock option granted during the six months ended June 30, 2008 was C$1.36 (June 30, 2007 - C$1.39).  The number of stock options exercisable at June 30, 2008 was 10,070,633.



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




7.           COMMON STOCK (cont'd…)


Stock options (cont'd…)


At June 30, 2008, the following stock options were outstanding:


Number of Shares

Exercise Price (C$)

Aggregate Intrinsic Value Closing Price

Expiry Date

Number of Options Exercisable

Aggregate Intrinsic Value Closing Price

20,000 

1.32

13,000 

July 10, 2008

20,000 

13,000 

645,000 

1.00

625,650 

September 18, 2008

645,000 

625,650 

175,000 

2.32

November 13, 2008

175,000 

530,000 

1.24

386,900 

February 11, 2009

530,000 

386,900 

30,000 

2.57

August 24, 2009

30,000 

100,000 

3.10

November 1, 2009

50,000 

1,385,000 

1.15

1,135,700 

November 12, 2009

1,385,000 

1,135,700 

600,000 

1.25

432,000 

December 17, 2009

600,000 

432,000 

400,000 

1.28

276,000 

January 7, 2010

400,000 

276,000 

75,000 

1.19

58,500 

March 3, 2010

75,000 

58,500 

20,000 

2.00

April 3, 2010

20,000 

63,000 

1.48

30,870 

May 24, 2010

63,000 

30,870 

2,180,000 

1.75

479,600 

June 9, 2010

2,180,000 

479,600 

25,000 

1.66

7,750 

August 25, 2010

25,000 

7,750 

20,000 

1.85

2,400 

September 28, 2010

20,000 

2,400 

125,000 

1.80

21,250 

January 23, 2011

125,000 

21,250 

100,000 

2.20

February 8, 2011

100,000 

20,000 

2.34

March 28, 2011

20,000 

949,300 

1.32

617,045 

July 10, 2011

949,300 

617,045 

10,000 

1.77

2,000 

December 11, 2011

10,000 

2,000 

50,000 

1.77

10,000 

January 22, 2012

50,000 

10,000 

228,000 

2.16

April 5, 2012

228,000 

500,000 

2.06

May 16, 2012

333,333 

504,500 

2.30

May 31, 2012

504,500 

5,000 

2.58

January 9, 2013

5,000 

1,515,000 

2.00

April 3, 2013

1,515,000 

12,500 

1.55

5,250 

May 21, 2013

12,500 

5,250 

10,287,300 

 

4,103,915 

 

10,070,633 

4,103,915 


The aggregate intrinsic value in the preceding table represents the total intrinsic value, based on the Company’s closing stock price of C$1.97 per share as of June 30, 2008, which would have been received by the option holders had all options holders exercised their options as of that date. The total number of in-the-money options vested and exercisable as of June 30, 2007 was 7,089,800 and the weight average exercise price was $1.39. The total intrinsic value of options exercised during the six months ended June 30, 2008 was $599,200.



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




7.           COMMON STOCK (cont'd…)


Stock options (cont'd…)


The following table summarizes information regarding the non-vested stock purchase options outstanding as of June 30, 2008.


 

Number of Options

Weight Average Grant-Date Fair Value

Non-vested options at December 31, 2007

433,333 

1.43 

Granted

Vested

(216,666)

1.43 

Cancellation/forfeited

Non-vested options at June 30, 2008

216,667 

1.43 


Stock-based compensation


The fair value of stock options granted during the six months ended June 30, 2008 was $2,097,374 (June 30, 2007 - $1,911,925) which is being recognized over the options vesting periods.  The stock-based compensation recognized during the six months ended June 30, 2008 was $2,166,689 (June 30, 2007 – $1,911,925) which has been recorded in the consolidated statements of operations as follows with corresponding additional paid-in capital recorded in stockholders' equity:


 

 

 

Three Months Ended June 30, 2008

Three Months Ended June 30, 2007

Six Months Ended June 30, 2008

Six Months Ended June 30, 2007

Cumulative to June 30,

2008

 

 

 

 

 

 

 

 

Consulting fees

 

$            33,894 

$          434,440 

$            33,894 

$          434,440 

$       1,828,456 

Legal

 

 

37,175 

37,175 

287,931 

Management fees

 

1,430,679 

903,288 

1,472,221 

903,288 

4,959,152 

Mineral property interests

 

452,303 

122,679 

452,303 

175,678 

2,171,135 

Office and administration

 

176,249 

353,909 

185,235 

353,909 

1,939,676 

Stockholder communications and

 

 

 

 

 

 investor relations

 

23,697 

7,435 

23,036 

7,435 

781,180 

 

 

 

$       2,116,821 

$       1,858,926 

$       2,166,689 

$       1,911,925 

$     11,967,530 



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




7.           COMMON STOCK (cont'd …)


Stock-based compensation (cont'd …)


The following weighted-average assumptions were used for the Black-Scholes valuation of stock options granted:


 

 

Six Months Ended June 30, 2008

Six Months Ended June 30, 2007

Risk-free interest rate

3.53%

4.25%

Expected life of options (years)

5.00 

5.00 

Annualized volatility

85.26%

68.00%

Dividend rate

0.00%

0.00%


8.           RELATED PARTY TRANSACTIONS


The Company entered into the following transactions with related parties during the period ended June 30, 2008:

a)  Paid or accrued management fees of $40,306 (June 30, 2007 - $27,981) to directors and officers of the Company.

These transactions were in the normal course of operations and were measured at the exchange amount which represented the amount of consideration established and agreed to by the related parties.


9.           SEGMENT INFORMATION


The Company operates in one business segment being the exploration of mineral property interests.


Geographic information is as follows:


 

 

June 30,

2008

December 31, 2007

Identifiable assets

 

 

Canada

 

$     65,463,377 

$     71,456,338 

Mongolia

598,464 

575,513 

USA

 

257,950 

39,732 

China

 

 

 

$     66,319,791 

$     72,071,583 



ENTRÉE GOLD INC.

(An Exploration Stage Company)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2008

(Unaudited)

(Expressed in United States dollars)




9.           SEGMENT INFORMATION (cont’d…)


 

 

Three Months

Ended June 30,

2008

Three Months

Ended June 30,

2007

Six Months

Ended June 30,

2008

Six Months

Ended June 30,

2007

Loss for the period

 

 

 

 

Canada

 

$      (1,878,554)

$      (2,385,870)

$      (2,827,890)

$      (3,004,414)

Mongolia

(1,177,320)

(2,172,347)

(1,532,697)

(2,651,046)

USA

 

(821,443)

(699,951)

(1,369,158)

(779,344)

China

 

(212,774)

(338,992)

 

 

$      (4,090,091)

$      (5,258,168)

$      (6,068,737)

$      (6,434,804)


10.          FINANCIAL INSTRUMENTS


The Company's financial instruments consist of cash and cash equivalents, receivables, investments and accounts payable and accrued liabilities.  Unless otherwise noted, it is management's opinion that the Company is not exposed to significant interest or credit risks arising from these financial instruments.  The fair value of these financial instruments approximates their carrying values, unless otherwise noted.


The Company is exposed to currency risk by incurring certain expenditures in currencies other than the Canadian dollar.  The Company does not use derivative instruments to reduce this currency risk.


11.          SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS


The significant non-cash transaction for the six months ended June 30, 2008 consisted of the issuance of 10,000 common shares in payment of mineral property interests in the amount of $20,066 (Note 7).


Cash and cash equivalents consisted of cash of $1,486,927 (December 31, 2007 - $9,240,513) and short-term investments of $60,418,041 (December 31, 2007 - $57,865,600).


12.         COMMITMENTS


The Company is committed to make lease payments for the rental of office space as follows:


2008

57,424 

2009

87,717 

2010

88,805 

2011

37,002 

Total

$         270,948 


13.         SUBSEQUENT EVENTS


Subsequent to June 30, 2008, the Company:


a) cancelled 20,000 stock options on July 10, 2008 that expired without exercise.

b) granted 125,000 stock options on July 17, 2008 exercisable at a price of C$2.02 per share for a five year term to two consultants and one employee.