UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



☒

☒		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended ~~March 31,~~June 30, 2020
OR
☐		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 001-9025

Vista-Logo-2-300dpi

VISTA GOLD CORP.

(Exact Name of Registrant as Specified in its Charter)


British Columbia
~~British Columbia~~		98-0542444
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

7961 Shaffer Parkway, Suite 5
~~7961 Shaffer Parkway, Suite 5~~Littleton, Colorado
~~Littleton, Colorado~~		80127
(Address of Principal Executive Offices)		(Zip Code)

~~(720)~~ (720) 981-1185

(Registrant’s Telephone Number, including Area Code)

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


Title of each class:	Trading Symbol	Name of each exchange on which registered:
Common Shares, no par value	VGZ	NYSE American

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

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

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

Large Accelerated Filer ☐Accelerated Filer ☒Non-Accelerated Filer ☐

Smaller Reporting Company ☒Emerging Growth Company ☐



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



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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date: ~~100,898,124~~102,096,256 common shares, without par value, outstanding as of ~~April~~July 20, 2020.

PART I

~~PART I~~

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL ~~STATEMENTS.~~STATEMENTS.

VISTA GOLD CORP.

UNAUDITED CONDENSED CONSOLIDATED BALANCE ~~SHEETS~~SHEETS

(Dollar amounts in U.S. dollars and in thousands, except shares)

March 31,

December 31,

2020

2019

Assets:

Current assets:

Cash and cash equivalents

$
2,264

$
1,408

Short-term investments (Note 3)

961

3,260

Other investments, at fair value (Note 3)

2,247

3,676

Other current assets

336

482

Total current assets

5,808

8,826

Non-current assets:

Mineral properties (Note 4)

2,146

2,146

Plant and equipment, net (Note 5)

5,611

5,623

Right-of-use assets

63

89

Total non-current assets

7,820

7,858

Total assets

$
13,628

$
16,684

Liabilities and Shareholders’ Equity:

Current liabilities:

Accounts payable

$
128

$
190

Accrued liabilities and other

758

640

Provision for environmental liability

—

240

Total current liabilities

886

1,070

Non-current liabilities:

Deferred option gain (Note 4)

2,960

2,960

Provision for environmental liability (Note 7)

240

—

Lease liability

6

8

Total non-current liabilities

3,206

2,968

Total liabilities

4,092

4,038

Commitments and contingencies (Note 8)

Shareholders’ equity:

Common shares, no par value - unlimited shares authorized; shares outstanding: 2020 - 100,698,124 and 2019 - 100,268,161 (Note 6)

458,106

457,716

Accumulated deficit

(448,570)

(445,070)

Total shareholders’ equity

9,536

12,646

Total liabilities and shareholders’ equity

$
13,628

$
16,684



	June 30,		December 31,
	2020		2019
Assets:
Current assets:
Cash and cash equivalents	$	2,209	$	1,408
Short-term investments (Note 3)		3,294		3,260
Other investments, at fair value (Note 3)		2,692		3,676
Other current assets		315		482
Total current assets		8,510		8,826

Non-current assets:
Mineral properties (Note 4)		2,146		2,146
Plant and equipment, net (Note 5)		5,600		5,623
Right-of-use assets		40		89
Total non-current assets		7,786		7,858
Total assets	$	16,296	$	16,684

Liabilities and Shareholders’ Equity:
Current liabilities:
Accounts payable	$	54	$	190
Accrued liabilities and other		650		640
Deferred option gain (Note 4)		2,960		—
Provision for environmental liability (Note 7)		—		240
Total current liabilities		3,664		1,070
Non-current liabilities:
Deferred option gain (Note 4)		—		2,960
Provision for environmental liability (Note 7)		240		—
Lease liability		5		8
Total non-current liabilities		245		2,968
Total liabilities		3,909		4,038

Commitments and contingencies (Note 8)
Shareholders’ equity:
Common shares, 0 par value - unlimited shares authorized; shares outstanding: 2020 - 102,096,256 and 2019 - 100,698,124 (Note 6)		459,055		457,716
Accumulated deficit		(446,668)		(445,070)
Total shareholders’ equity		12,387		12,646
Total liabilities and shareholders’ equity	$	16,296	$	16,684

Approved by the Board of Directors

Racy A. S

/s/ Tracy A. Stevenson

Tracy A. Stevenson

Director

/s/ John M. Clark

John M. Clark

Director

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

VISTA GOLD CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME/(LOSS)

~~(Dollar~~(Dollar amounts in U.S. dollars and in thousands, except shares and per share data)

Three Months Ended March 31,

2020

2019

Operating expense:

Exploration, property evaluation and holding costs

$
(948)

$
(946)

Corporate administration

(1,376)

(1,147)

Depreciation and amortization

(12)

(12)

Total operating expense

(2,336)

(2,105)

Non-operating income/(expense):

Loss on other investments (Note 3)

(1,129)

(624)

Interest income

10

42

Other income/(expense)

(45)

35

Total non-operating income/(expense)

(1,164)

(547)

Loss before income taxes

(3,500)

(2,652)

Net loss

$
(3,500)

$
(2,652)

Basic:

Weighted average number of shares outstanding

100,698,124

100,323,736

Net loss per share

$
(0.03)

$
(0.03)

Diluted:

Weighted average number of shares outstanding

100,698,124

100,323,736

Net loss per share

$
(0.03)

$
(0.03)


	Three Months Ended June 30,				Six Months Ended June 30,
	2020		2019		2020		2019
Operating income/(expense):
Gain on disposal of mineral property interests, net (Note 4)	$	2,568	$	—	$	2,568	$	—
Exploration, property evaluation and holding costs		(960)		(947)		(1,908)		(1,893)
Corporate administration		(877)		(1,067)		(2,253)		(2,214)
Depreciation and amortization		(11)		(14)		(23)		(26)
Total operating income/(expense)		720		(2,028)		(1,616)		(4,133)

Non-operating income/(expense):
Gain (loss) on other investments (Note 3)		1,099		(1,093)		(30)		(1,717)
Interest income		4		34		14		76
Other income		79		43		34		78
Total non-operating income/(expense)		1,182		(1,016)		18		(1,563)

Income/(loss) before income taxes		1,902		(3,044)		(1,598)		(5,696)
Net income/(loss)	$	1,902	$	(3,044)	$	(1,598)	$	(5,696)

Basic:
Weighted average number of shares outstanding		101,372,460		100,537,541		101,035,292		100,431,813
Net income/(loss) per share (Note 6)	$	0.01	$	(0.03)	$	(0.02)	$	(0.06)

Diluted:
Weighted average number of shares outstanding		103,863,384		100,537,541		101,035,292		100,431,813
Net income/(loss) per share	$	0.02	$	(0.03)	$	(0.02)	$	(0.06)

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

VISTA GOLD CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(Dollar amounts in U.S. dollars and in thousands, except shares)

Total

Common

Accumulated

shareholders’

shares

Amount

deficit

equity

Adjusted balances at January 1, 2019

100,268,161

$
456,938

$
(435,684)

$
21,254

Shares issued (RSUs vested, net of shares
withheld) (Note 6)

142,380

(46)

—

(46)

Shares issued (exercise of stock options)

127,000

66

—

66

Stock-based compensation (Note 6)

—

51

—

51

Net loss

—

—

(2,652)

(2,652)

Balances at March 31, 2019

100,537,541

$
457,009

$
(438,336)

$
18,673

Balances at January 1, 2020

100,698,124

$
457,716

$
(445,070)

$
12,646

Stock-based compensation (Note 6)

—

390

—

390

Net loss

—

—

(3,500)

(3,500)

Balances at March 31, 2020

100,698,124

$
458,106

$
(448,570)

$
9,536


						Total
	Common			Accumulated		shareholders’
	shares	Amount		deficit		equity
Balances at April 1, 2019	100,537,541	$	457,009	$	(438,336)	$	18,673
Stock-based compensation (Note 6)	—		416		—		416
Net loss	—		—		(3,044)		(3,044)
Balances at June 30, 2019	100,537,541	$	457,425	$	(441,380)	$	16,045

Balances at April 1, 2020	100,698,124	$	458,106	$	(448,570)	$	9,536
Shares issued, net of offering costs (Note 6)	1,031,819		807				807
Shares issued (RSUs vested, net of shares withheld) (Note 6)	316,313		(97)		—		(97)
Shares issued (exercise of stock options) (Note 6)	50,000		37				37
Stock-based compensation (Note 6)	—		202		—		202
Net income	—		—		1,902		1,902
Balances at June 30, 2020	102,096,256	$	459,055	$	(446,668)	$	12,387

						Total
	Common			Accumulated		shareholders’
	shares	Amount		deficit		equity
Balances at January 1, 2019	100,268,161	$	456,938	$	(435,684)	$	21,254
Shares issued (RSUs vested, net of shares withheld) (Note 6)	142,380		(46)		—		(46)
Shares issued (exercise of stock options) (Note 6)	127,000		66		—		66
Stock-based compensation (Note 6)	—		467		—		467
Net loss	—		—		(5,696)		(5,696)
Balances at June 30, 2019	100,537,541	$	457,425	$	(441,380)	$	16,045


Balances at January 1, 2020	100,698,124	$	457,716	$	(445,070)	$	12,646
Shares issued, net of offering costs (Note 6)	1,031,819		807				807
Shares issued (RSUs vested, net of shares withheld) (Note 6)	316,313		(97)		—		(97)
Shares issued (exercise of stock options) (Note 6)	50,000		37		—		37
Stock-based compensation (Note 6)	—		592		—		592
Net loss	—		—		(1,598)		(1,598)
Balances at June 30, 2020	102,096,256	$	459,055	$	(446,668)	$	12,387

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

VISTA GOLD CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH ~~FLOWS~~FLOWS

(Dollar amounts in U.S. dollars and in thousands)

Three months ended  March 31,


2020

2019

Cash flows from operating activities:

Net loss

$
(3,500)

$
(2,652)

Adjustments to reconcile net loss for the period to net cash used in operations:

Depreciation and amortization

12

12

Stock-based compensation

390

51

Loss on other investments

1,129

624

Change in working capital account items:

Other current assets

146

70

Accounts payable, accrued liabilities and other

80

137

Net cash used in operating activities

(1,743)

(1,758)

Cash flows from investing activities:

Proceeds from sales of marketable securities

300

—

Disposition of short-term investments, net of acquisitions

2,299

985

Additions to plant and equipment

—

(40)

Proceeds from option/sale agreements, net

—

100

Net cash provided by investing activities

2,599

1,045

Cash flows from financing activities:

Payment of taxes from withheld shares

—

(46)

Proceeds from exercise of stock options

—

66

Net cash provided by financing activities

—

20

Net increase (decrease) in cash and cash equivalents

856

(693)

Cash and cash equivalents, beginning of period

1,408

1,071

Cash and cash equivalents, end of period

$
2,264

$
378


	Six months ended June 30,
	2020		2019
Cash flows from operating activities:
Net loss	$	(1,598)	$	(5,696)
Adjustments to reconcile net loss for the period to net cash used in operations:
Depreciation and amortization		23		26
Stock-based compensation		592		467
Gain on disposal of mineral property interests, net		(2,568)		—
Loss on other investments		30		1,717
Change in working capital account items:
Other current assets		167		89
Provision for environmental liability		—		(2)
Accounts payable, accrued liabilities and other		88		8
Net cash used in operating activities		(3,266)		(3,391)
Cash flows from investing activities:
Proceeds from sales of marketable securities		954		—
Disposition (acquisitions) of short-term investments, net		(34)		1,988
Additions to plant and equipment		—		(40)
Proceeds from option/sale agreements, net		2,400		1,667
Net cash provided by investing activities		3,320		3,615
Cash flows from financing activities:
Proceeds from equity financing, net		807		—
Payment of taxes from withheld shares		(97)		(46)
Proceeds from exercise of stock options		37		66
Net cash provided by financing activities		747		20

Net increase in cash and cash equivalents		801		244
Cash and cash equivalents, beginning of period		1,408		1,071
Cash and cash equivalents, end of period	$	2,209	$	1,315

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

VISTA GOLD CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in U.S. dollars and in thousands, except share amounts and per ounce amounts)

1. Nature of Operations and Basis of Presentation

Vista Gold Corp. and its subsidiaries (collectively, “Vista,” the “Company,” “we,” “our,” or “us”) operate in the gold mining industry. We are focused on evaluation, acquisition, exploration and advancement of gold exploration and potential development projects, which may lead to gold production or value adding strategic transactions such as earn-in right agreements, option agreements, leases to third parties, joint venture arrangements with other mining companies, or outright sales of assets for cash and/or other consideration. We look for opportunities to improve the value of our gold projects through exploration drilling and/or technical studies focused on optimizing previous engineering work. We do not currently generate cash flows from mining operations.

The Company’s flagship asset is its 100% owned Mt Todd gold project (“Mt Todd” or the “Project”) in Northern Territory, Australia. Mt Todd is the largest undeveloped gold project in ~~Australia. We~~Australia and, if developed as presently designed, is projected to produce an estimated 5.3 million ounces of gold from proven and probable reserves over a 13-year mine life. Since acquiring Mt Todd in 2006, we have invested substantial ~~amounts~~financial resources to systematically explore, evaluate, engineer, permit and de-risk the Project. We believe these efforts have increased the total gold resources and reserves, added substantially to the underlying value of the Project, and ~~demonstrate~~demonstrated strong development potential.

In September 2019, Vista announced the positive results of an updated preliminary feasibility study (the “2019 PFS”) for Mt Todd. ~~Process~~ The improvements reflected in the 2019 PFS ~~include improved~~included increased estimated gold recovery and ~~increased~~production. The Mt Todd mine operated previously and the 2019 PFS contemplates utilizing certain existing infrastructure from that operation, which we expect to considerably reduce the Project’s estimated ~~gold production at Mt Todd.~~development costs.

Vista also holds a number of non-core assets. As of ~~March 31,~~June 30, 2020, the Company held ~~6.2~~4.7 million common shares of Midas Gold Corp. (“Midas Gold Shares”), a non-core project in Mexico subject to a third-party option agreement, royalty interests in the United States and Indonesia, mill equipment not in use and listed for sale, and miscellaneous holdings of third-party equity securities.

The interim Condensed Consolidated Financial Statements (“interim statements”) of the Company are unaudited. In the opinion of management, all adjustments and disclosures necessary for a fair presentation of these interim statements have been included. The results reported in these interim statements are not necessarily indicative of the results that may be reported for the entire year. These interim statements should be read in conjunction with the Company’s Consolidated Financial Statements for the year ended December 31, 2019 as filed with the United States Securities and Exchange Commission and Canadian securities regulatory authorities on Form 10-K (the “2019 Financial Statements”). The year-end balance sheet data was derived from audited financial statements and, in accordance with the instructions to Form 10-Q, certain information and footnote disclosures required by United States generally accepted accounting principles have been condensed or omitted.

References to $ are to United States dollars and A$ are to Australian dollars.

2. Significant Accounting Policies

Significant accounting policies are included in the 2019 Financial Statements.

3. Short-term and Other Investments

Short-term investments

As of ~~March 31,~~June 30, 2020, and December 31, 2019, the amortized cost basis of our short-term investments was ~~$961~~$3,294 and $3,260, ~~respectively. The amortized cost basis~~respectively, which approximates fair ~~value at March 31, 2020 and December 31, 2019.~~ value. Short-term investments at ~~March 31,~~June 30, 2020 and December 31, 2019 were comprised of U.S. and Australian government treasury ~~bills and/or notes,~~securities and certificates of deposit, all of which had maturity

Table of Contents

dates on the date of purchase greater than 90 days but less than one year. Investments with maturity dates of 90 days or less are included in cash and cash equivalents.

~~Table of Contents~~

Other investments

The Company’s investments in Midas Gold Shares and Nusantara Resources Limited shares (“Nusantara Shares”) were recorded at fair value in the Condensed Consolidated Balance Sheets. Subsequent changes in fair value ~~are~~were recorded in the Condensed Consolidated Statements of Comprehensive Income/(Loss) in the period in which they ~~occur.~~occurred.

As of ~~March 31,~~June 30, 2020, and December 31, 2019, the Company held ~~6,240,115~~4,667,615 and 6,882,115 ~~shares of~~ Midas Gold Shares, respectively. The Company also held 1,333,334 Nusantara Shares as of ~~March 31,~~June 30, 2020 and December 31, 2019. The fair value of other investments was ~~$2,247~~$2,692 and $3,676 as of ~~March 31,~~June 30, 2020 and December 31, 2019, respectively. During the three months ended ~~March 31,~~June 30, 2020, the Company sold ~~642,000~~1,572,500 Midas Gold Shares for net proceeds of ~~$300 and~~$654, at a ~~loss~~gain of ~~$15 compared to~~$135 based on the most recent measurement ~~period.~~period of March 31, 2020. During the six months ended June 30, 2020, the Company sold 2,214,500 Midas Gold Shares for net proceeds of $954, at a gain of $120 based on the most recent measurement periods of March 31, 2020 and December 31, 2019. Cumulative realized loss since acquisition of these Midas Gold Shares in April 2011 was ~~$2,577,~~$4,730, of which ~~$2,562~~$4,850 was recognized in previous periods as unrealized loss, net. NoNaN Midas Gold Shares were sold during the three and six months ended ~~March 31,~~June 30, 2019.

4. Mineral Properties

At March 31, 2020

At December 31, 2019

Mt Todd, Australia

$
2,146

$
2,146

Mt Todd, Northern Territory, Australia

The capitalized mineral property values are as follows:


	At June 30, 2020		At December 31, 2019
Mt Todd, Australia	$	2,146	$	2,146

Vista acquired Mt Todd in March 2006. The transaction-related costs of $2,146 were capitalized as mineral properties. This amount included the purchase price, costs associated with related commitments, and transaction costs. Since 2006, the Company ~~holds~~has systematically advanced the project through exploration, metallurgical testing, engineering, and site management activities. Costs associated with these activities were charged to expense as incurred. See Note 8 for other commitments to the Jawoyn Association Aboriginal Corporation (the “JAAC”).

Guadalupe de Los Reyes, Sinaloa, Mexico

As of June 30, 2020, the Company held the Guadalupe de los Reyes gold and silver project in Sinaloa, Mexico (“Los Reyes”), which ~~is under~~was subject to an ~~option~~ agreement with Prime Mining Corporation (“Prime Mining”). In June 2020, the Company amended the agreement to accelerate Prime Mining’s final $1,500 payment required to complete the purchase of Los Reyes and to require additional payments of $2,100 by Prime Mining ~~has a final $1,500 option payment remaining under the option agreement, which is~~in lieu of Vista being granted certain royalty and back-in rights, with $1,100 due ~~by October~~in January 2021 and $1,000 due in July 2021. The previous $4,500 paid to date ~~under the option agreement eliminated~~was applied first to reduce our carrying value ~~in the property and~~to 0, with the remaining ~~amount is carried~~$2,892 recorded as a deferred option gain. ~~Upon receiving~~The Company received the final ~~option~~$1,500 purchase price payment ~~the Company will transfer~~in July 2020 and transferred control of the Los Reyes project to Prime Mining. ~~The Company~~With transfer of control, Vista will ~~retain~~ ~~a capped net smelter return royalty and may assume a partial interest in any underground projects developed at Los Reyes.~~recognize the $2,892 deferred option gain as income during the three months ending September 30, 2020.

Awak Mas, Sulawesi, Indonesia

Vista holds a net smelter return royalty (“NSR”) on the Awak Mas project in Indonesia. During 2019, Vista and the holder of Awak Mas amended the original royalty agreement to allow the holder or a nominated party to make a $2,400 payment to Vista by April 30, 2020 to cancel a 1% NSR on the first 1,250,000 ounces produced at Awak Mas and a 1.25% NSR on the next 1,250,000 ounces produced. ~~The due date for this payment was subsequently amended to~~On May ~~8, 2020. On April 29,~~5, 2020, the ~~holder provided notice to Vista to exercise the option~~Company received $2,400 to cancel the related 1% NSR and 1.25% ~~NSR~~NSR. The gain recognized upon ~~making a $2,400~~receipt of this payment was $2,568, which ~~is required to be made to the Company by May 8, 2020. Upon receipt of~~included the $2,400 payment ~~the~~plus $168 of previously deferred option gain. The holder of Awak Mas or a nominated party ~~will then have~~now has the right to cancel the remaining 1% NSR and 1.25% NSR for an additional payment of $2,500 by April 30, ~~2021.~~2021, at which time the Company will recognize

Table of Contents

a gain for this amount and $68 that is currently carried as deferred option gain. If the holder does not make ~~the $2,400~~this final payment by ~~May 8, 2020,~~April 30, 2021, Vista will retain the ~~full~~remaining royalty interests.

5. Plant and Equipment


	March 31, 2020						December 31, 2019
			Accumulated						Accumulated
	Cost		depreciation		Net		Cost		depreciation		Net

													June 30, 2020						December 31, 2019
															Accumulated						Accumulated
													Cost		depreciation		Net		Cost		depreciation		Net
Mt Todd, Australia	$	5,237	$	5,126	$	111	$	5,237	$	5,114	$	123	$	5,237	$	5,137	$	100	$	5,237	$	5,114	$	123
Corporate, United States		333		333		—		333		333		—		333		333		—		333		333		—
Used mill equipment, Canada		5,500		—		5,500		5,500		—		5,500		5,500		—		5,500		5,500		—		5,500
	$	11,070	$	5,459	$	5,611	$	11,070	$	5,447	$	5,623
													$	11,070	$	5,470	$	5,600	$	11,070	$	5,447	$	5,623

6. Common Shares

~~Warrants~~Equity Financing

Vista previously entered into an at-the-market offering agreement (the “ATM Agreement”) with H. C. Wainwright & Co., LLC (“Wainwright”), under which the Company may, but is not obligated to, issue and sell common shares of the Company (“Common Shares”) through Wainwright for aggregate sales proceeds of up to $10,000 (the “ATM Program”). NaN securities will be offered in Canada under the ATM Agreement. The ATM Agreement was amended in June 2020 to remain in force until terminated by either party. During the three months ended June 30, 2020 the Company sold 1,031,819 Common Shares under the ATM Program for net proceeds of $807. NaN offers or sales were made under the ATM Program during the six months ended June 30, 2019. Each sale under the ATM Agreement was made pursuant to an “at the market offering” as defined in Rule 415 under the United States Securities Act of 1933, as amended.

Warrants

All outstanding warrants totaling 6,514,625 expired unexercised in August 2019.

~~Table of Contents~~

Stock-Based Compensation

The Company’s stock-based compensation plans include: restricted share units (“RSUs”) currently outstanding under the Company’s long term equity incentive plan (“LTIP”), deferred share units (“DSUs”) issuable pursuant to the Company’s deferred share unit plan (“DSU Plan”) and stock options (“Stock Options”) issuable under the Company’s stock option plan (the “Plan”). Stock-based compensation may be issued to our directors, officers, employees and consultants. The maximum number of Common Shares that may be reserved for issuance under these stock-based compensation plans is a variable number equal to 10% of the issued and outstanding Common Shares on a non-diluted basis at any one time. Vista also issued phantom units in 2018 to be settled in ~~cash.~~cash over a three-year term. Stock-based compensation and phantom units may be granted from time to time at the discretion of the Board of Directors of the Company (the “Board”), with vesting provisions as determined by the Board.

Stock-based compensation expense for the three and six months ended ~~March 31,~~June 30, 2020 and 2019 was:


	Three Months Ended June 30,				Six Months Ended June 30,
	2020		2019		2020		2019
Restricted share units	$	180	$	126	$	331	$	127
Deferred share units		—		209		209		209
Stock Options		22		81		52		131
	$	202	$	416	$	592	$	467

Phantom units	$	35	$	22	$	34	$	44

Three Months Ended March 31,



2020

2019


Restricted share units

151

1

Deferred share units

209

—

Stock Options

$
30

$
50

$
390

$
51

Phantom units

$
(1)

$
22

Table of Contents

As of ~~March 31,~~June 30, 2020, unrecognized compensation expense for RSUs, Stock Options, and phantom units was ~~$776, $24,~~$622, $12, and ~~$42,~~$60, respectively, which is expected to be recognized over weighted average periods of ~~1.5,~~1.3, 0.6, and ~~0.8~~0.5 years, respectively.

Restricted Share Units

The following table summarizes RSU activity:


		Weighted average
	Number	grant-date fair
	of RSUs	value per RSU
Unvested - December 31, 2018	1,002,670	$	0.78
Granted	1,412,500		0.49
Cancelled/forfeited	(657,573)		0.76
Vested, net of shares withheld	(266,296)		0.84
Unvested - December 31, 2019	1,491,301	$	0.51
Granted	1,609,000		0.41
Cancelled/forfeited	(211,019)		0.57
Vested, net of shares withheld	(316,313)		0.57
Unvested - June 30, 2020	2,572,969	$	0.43

During the ~~RSUs outstanding under the LTIP as of March 31, 2020:~~

Weighted average

Number

grant-date fair


of RSUs

value per RSU

Unvested - December 31, 2018

1,002,670

$
0.78

Granted

1,412,500

0.49

Cancelled/forfeited

(657,573)

0.76

Vested, net of shares withheld

(266,296)

0.84

Unvested - December 31, 2019

1,491,301

$
0.51

Granted

1,609,000

0.41

Unvested - March 31, 2020

3,100,301

$
0.46

~~No RSU vesting events occurred during the three~~six months ended ~~March 31, 2020. During the three months ended March 31,~~June 30, 2020 and 2019, the Company withheld Common Shares with an equivalent value to meet employee withholding tax obligations of $97 and $46, respectively, that resulted upon vesting of RSUs during the period. Common Shares withheld are considered cancelled/forfeited.

Deferred Share Units

The DSU Plan provides for granting of DSUs to non-employee directors. DSUs vest immediately, however the Company will issue ~~one~~1 Common Share for each DSU only after the non-employee director has ceased to be a director of the Company. ~~During the three months ended~~In March ~~31,~~ 2020, the Board granted 360,000 DSUs and the Company recognized $209 in DSU expense. In May 2019, the Board granted 366,000 DSUs and the Company recognized $209 in DSU expense.

~~Table of Contents~~

The following table summarizes ~~the DSUs outstanding as~~DSU activity:



		Weighted average
	Number of	grant-date fair
	DSUs	value per DSU
Unvested - December 31, 2018	—	—
Granted	366,000	0.57
Outstanding - December 31, 2019	366,000	0.57
Granted	360,000	0.58
Outstanding - June 30, 2020	726,000	0.57

Table of ~~March 31, 2020:~~Contents

Weighted average

Number of

grant-date fair


DSUs

value per DSU

Unvested - December 31, 2018

—

—

Granted

366,000

0.57

Outstanding - December 31, 2019

366,000

0.57

Granted

360,000

0.58

Outstanding - March 31, 2020

726,000

0.57

Stock Options

~~A summary of stock options as of March 31, 2020 is set forth in the~~The following ~~table:~~table summarizes option activity:


				Weighted average
		Weighted average		remaining	Aggregate
	Number of	exercise price		contractual term	intrinsic
	options	per option		(years)	value

										Weighted average
								Weighted average		remaining	Aggregate
							Number of	exercise price		contractual term	intrinsic
							options	per option		(years)	value
Outstanding - December 31, 2018	1,319,149		0.71	3.84	$	1	1,319,149		0.71	3.84	$	1
Granted	350,000		0.73				350,000		0.73
Exercised	(163,667)		0.54			33	(163,667)		0.54			33
Cancelled/Forfeited	(16,667)		0.75			—	(16,667)		0.75			—
Expired	(51,815)		0.70			2	(51,815)		0.70			2
Outstanding - December 31, 2019	1,437,000	$	0.73	3.49	$	35	1,437,000	$	0.73	3.49	$	35
Granted							50,000		0.51
Exercised							(50,000)		0.75			9
Cancelled/Forfeited	(70,000)		1.02			—	(70,000)		1.02			—
Outstanding - March 31, 2020	1,367,000	$	0.72	3.31	$	—

Exercisable - March 31, 2020	1,103,001	$	0.72	3.18	$	—
Outstanding - June 30, 2020							1,367,000	$	0.71	3.14	$	179

Exercisable - June 30, 2020							1,236,335	$	0.72	3.09	$	150

~~A summary of~~The following table summarizes unvested ~~stock options as of March 31, 2020 is set forth in the following table:~~option activity:


				Weighted
		Weighted		average
		average		remaining
		grant-date		amortization
	Number of	fair value		period
	options	per option		(years)

								Weighted
						Weighted		average
						average		remaining
						grant-date		amortization
					Number of	fair value		period
					options	per option		(years)
Unvested - December 31, 2018	759,669	$	0.45	1.14	759,669	$	0.45	1.14
Granted	350,000		0.30		350,000		0.30
Cancelled/Forfeited	(35,000)		0.43		(35,000)		0.43
Vested	(560,665)		0.41		(560,665)		0.41
Unvested - December 31, 2019	514,004	$	0.40	0.61	514,004	$	0.40	0.61
Granted					50,000		0.20
Vested	(250,005)		0.48		(433,339)		0.40
Unvested - March 31, 2020	263,999	$	0.32	0.58
Unvested - June 30, 2020					130,665	$	0.33	0.55

The fair value of stock options granted is estimated at the grant date using the Black-Scholes option pricing model. ~~No option~~Option grants ~~were~~ made during the ~~three~~six months ended ~~March 31, 2020.~~June 30, 2020 and 2019 used the following weighted average assumptions:


	June 30,
	2020		2019
Expected volatility	64.1	%	61.1	%
Risk-free interest rate	0.3	%	2.0	%
Expected life (years)	2.6		2.8
Dividend yield	0	%	0	%
Forfeiture assumption	0	%	0	%

Phantom Units

A summary of unvested phantom units as of ~~March 31,~~June 30, 2020 is set forth in the following table:

Weighted average

remaining

Number of

vesting term


phantom units

(years)

Unvested - December 31, 2018

265,000


Cancelled/forfeited

(32,667)

Vested

(88,333)

Unvested - December 31, 2019

144,000

1.00

Unvested - March 31, 2020

144,000

0.75


		Weighted average
		remaining
	Number of	vesting term
	phantom units	(years)
Unvested - December 31, 2018	265,000
Cancelled/forfeited	(32,667)
Vested	(88,333)
Unvested - December 31, 2019	144,000	1.00
Unvested - June 30, 2020	144,000	0.50

Earnings Per Share

The Company calculated quarter-to-date basic earnings per share for the three months ended June 30, 2020 as the difference between the loss per share of ($0.02) for the six months ended June 30, 2020 and the loss per share of ($0.03) for the three months ended March 31, 2020, resulting in $0.01 of basic net income per share for the three months ended June 30, 2020.

7. Provision for Environmental Liability

Vista maintains a $240 provision for reclamation costs attributable to certain mining claims previously held by the Company should no other potentially responsible parties be identified.

8. Commitments and Contingencies

Our exploration and development activities are subject to various laws and regulations governing the protection of the environment. These laws and regulations are continually changing and are generally becoming more restrictive. As such, future expenditures that may be required for compliance with these laws and regulations cannot be predicted. We conduct our operations in an effort to minimize effects on the environment and believe our operations are in compliance with applicable laws and regulations in all material respects.

Under our agreement with the ~~Jawoyn Association Aboriginal Corporation (the “JAAC”),~~JAAC, the JAAC will be entitled to an annual cash payment, or payment in kind, equal to 1% of the value of the annual gold production from the current mining licenses, and a 1% NSR on other metals, subject to a minimum payment of A$50 per year. In addition, our agreement requires that we offer the JAAC the opportunity to establish a joint venture with Vista holding a 90% participating interest and the JAAC holding a 10% participating interest in Mt Todd.

9. Fair Value Accounting

The following table sets forth the Company’s assets measured at fair value by level within the fair value hierarchy. ~~As required by accounting guidance, assets are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.~~

Fair value at March 31, 2020


Total

Level 1

Level 3

Other investments

$
2,247

$
2,247

$
—

Fair value at December 31, 2019


Total

Level 1

Level 3

Other investments

$
3,676

$
3,676

$
—


	Fair value at June 30, 2020
	Total		Level 1		Level 3
Other investments	$	2,692	$	2,692	$	—


	Fair value at December 31, 2019
	Total		Level 1		Level 3
Other investments	$	3,676	$	3,676	$	—

Our investment in Midas Gold Shares and Nusantara Shares ~~shares~~ are classified as Level 1 of the fair value hierarchy as they are valued at quoted market prices in an active market.

There have been no0 transfers between levels in 2020, nor have there been any changes in valuation techniques.

10. Geographic and Segment Information

The Company has ~~one~~1 reportable operating segment. We evaluate, acquire, explore and advance gold exploration and potential development projects, which may lead to gold production or value adding strategic transactions. These activities are currently focused principally in Australia. We reported no0 revenues during the three and six months ended ~~March 31,~~June 30, 2020 and 2019. Geographic location of mineral properties and plant and equipment is provided in Notes 4 and 5, respectively.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion and analysis should be read in conjunction with our unaudited condensed consolidated financial statements for the ~~three~~six months ended ~~March 31,~~June 30, 2020, and the related notes thereto, which have been prepared in accordance with generally accepted accounting principles in the United States. This discussion and analysis contains forward-looking statements and forward-looking information that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements and information as a result of many factors. See section heading “Note Regarding Forward-Looking Statements” below.

All dollar amounts stated herein are in U.S. dollars in thousands, except per share and per ounce amounts and currency exchange rates unless specified otherwise. References to $ are to United States dollars and to A$ are to Australian dollars.

Overview

The Company’s flagship asset is its 100% owned Mt Todd gold project (“Mt Todd” or the “Project”) in the Northern Territory, Australia. Mt Todd is the largest undeveloped gold project in ~~Australia. We~~Australia and, if developed as presently designed, is projected to produce an estimated 5.3 million ounces of gold from proven and probable reserves over a 13-year mine life. Since acquiring Mt Todd in 2006, we have invested substantial ~~amounts~~financial resources to systematically explore, evaluate, engineer, permit and de-risk the Project. Reflecting our commitment to this asset, Vista has invested nearly $100 million to date. We believe these efforts have increased the total gold resources and reserves, added substantially to the underlying value of the Project and ~~demonstrate~~demonstrated strong development potential.

In September 2019, Vista announced the positive results of an updated preliminary feasibility study (the “2019 PFS”) for Mt Todd. ~~Process~~The improvements reflected in the 2019 PFS ~~include improved~~included increased estimated gold recovery and ~~increased~~production. The Mt Todd mine site operated previously and the 2019 PFS contemplates utilizing certain existing infrastructure from that operation, which we expect to considerably reduce the Project’s estimated development costs.

In addition to the technical advancements of the Project, Vista has invested significant resources in water treatment and management, biodiversity and social programs. This has earned Vista much goodwill and praise from the traditional aboriginal land owners, local communities and NT Government, creating a strong social license.

Currently, project optimization and permitting are nearing completion. Vista continues to advance and de-risk Mt Todd and is well positioned in the current gold ~~production at~~environment to consider prospective development partners who we believe will recognize the value of Mt Todd. We are focused on realizing value for the Project that appropriately rewards shareholders and will continue to efficiently advance Mt Todd until this objective is achieved.

AsVista holds a number of ~~March 31, 2020, the Company held 6.2 million~~non-core assets. Among these assets are common shares of Midas Gold Corp. (“Midas Gold Shares”),. In April 2011, we contributed our Yellow Pine assets in Idaho to Midas Gold Corp. and participated in a concurrent private placement that resulted in Vista owning 31.8 million Midas Gold Shares. Total consideration paid by Vista was $4,300. Since acquisition through June 30, 2020, Vista monetized 27.1 million Midas Gold Shares for net proceeds of $14,698. As of June 30, 2020, the Company’s held 4.7 million Midas Gold Shares with a fair value of $2,380.

Other non-core assets held at June 30, 2020 included a gold/silver project in Mexico, ~~subject to a third-party option agreement,~~ royalty interests in the United States and Indonesia, mill equipment not in use and listed for sale, and other ~~miscellaneous~~ holdings of third-party equity securities.

Table of Contents

Management’s objective is to monetize these non-core assets as a means to generate working capital in a non-dilutive manner. As of June 30, 2020, we had agreements in place to provide for up to $6,100 over approximately the next year for our interests in Mexico and Indonesia. Management continues to seek opportunities to monetize the other non-core assets.

COVID-19 Pandemic Update

The COVID-19 pandemic ~~is having~~continues to have a significant impact on human life and health, and on the global economy, financial markets and commodities. The full extent and impact of the COVID-19 pandemic in human and financial terms remains unknown. The slowdown in economic activity resulting from the global response to slow the spread of COVID-19 ~~is elevating~~has elevated the prospects of a severe global recession, which ~~is causing~~has caused many countries to introduce economic stimulus measures. Financial, oil and certain other commodity markets have declined significantly and remain highly volatile. Precious metals, while volatile, have ~~recently~~generally demonstrated an upward trend.

The global response undertaken to slow the spread of COVID-19 commonly includes travel restrictions, stay-at-home orders and social distancing. These and other actions ~~are causing~~caused many entities to temporarily suspend operations, re-direct resources and defer activities. Many entities have re-started operations in some capacity, but have and will continue to incur adverse financial results. The impact on investors, banking institutions, businesses, the global economy or financial and commodity markets may have a material adverse impact on the Company’s financial condition and results of operations.

~~Vista is responding~~Vista’s response to the COVID-19 pandemic has been to ensure the health and safety of its employees and other stakeholders. Corporate activities continue with personnel working ~~remotely.~~remotely and on a limited in-office basis. Corporate travel and participation in conferences has been replaced by ~~an increased use of~~ video ~~conferencing technology.~~conferencing. In Australia, Mt Todd is classified as a critical business and is operating under a COVID-19 Management and Mitigation Plan. Direct costs to implement this plan were minimal. To date, our workforce remains ~~healthy and free of symptoms of the virus.~~healthy. Vista ~~has~~ experienced a decline in the value of its

~~Table of Contents~~

other investments ~~and~~during the initial stages of the pandemic, but has since seen the share prices of its other investments recover to pre-pandemic levels. Management expects to incur ongoing costs while certain corporate objectives, including efforts to seek a strategic development partner, are delayed. These and other conditions may ultimately have a material adverse impact on the Company’s financial condition and results of operations. See “Liquidity and Capital Resources” and “Risk Factors” for additional information.

Results from Operations

Summary

Consolidated net income (loss) for the three months ended June 30, 2020 and 2019 was $1,902 and $(3,044) or $0.01 and $(0.03) per basic share, respectively. Consolidated net loss for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019 was ~~$3,500~~$1,598 and ~~$2,652~~$5,696 or ~~$0.03~~$0.02 and ~~$0.03~~$0.06 per basic share, respectively. The three and six-month period ended June 30, 2020 included a gain of $2,568 associated with partial cancellation of the Company’s royalties on the Awak Mas project in Indonesia. The principal components ~~accounting for this~~of these year-over-year ~~change is~~changes are discussed below.

The Company had ~~$4,922~~working capital of $4,846 at June 30, 2020. This amount included deferred option gains of $2,960 related to the Los Reyes and Awak Mas transactions, which will ultimately be recognized as income and not require any use of current assets. Consequently, the components of working capital affecting Vista’s liquidity and capital resources at June 30, 2020 included current assets totaling $8,510 and accounts payable, accrued liabilities and other totaling $704. The Company had no debt as of ~~March 31,~~June 30, 2020.

Operating income and expenses

Gain on disposition of mineral property interests, net

In May 2020, the Company received $2,400 to cancel a 1% net smelter return royalty (“NSR”) on the first 1,250,000 gold ounces produced at the Awak Mas project and a 1.25% NSR on the next 1,250,000 gold ounces produced. Including recognition of the associated deferred option gain, the Company recognized a gain of $2,568 upon receipt of the payment.

Table of Contents

Exploration, property evaluation and holding costs

Exploration, property evaluation and holding costs were ~~$948~~$960 and ~~$946~~$947 during the three months ended ~~March 31,~~June 30, 2020 and 2019, respectively; and $1,908 and $1,893 for the six months ended June 30, 2020 and 2019, respectively. These costs remained relatively constant, ~~for~~although the ~~three months ended March 31, 2020 compared~~nature of expenses shifted from work associated with the 2019 PFS to activities to finalize the ~~same period last year. Vista realized~~mine management permit and seek a ~~benefit~~strategic development partner. The minor declines period-over-period are largely the result of ~~approximately $40 due to~~ a stronger U.S. dollar compared to the Australian dollar and incurred lower costs for monitoring and water discharge. Offsetting these reductions was non-cash stock-based compensation, which was $64 and $10 for the three months ended March 31, 2020 and 2019, respectively.dollar.

Corporate administration

Corporate administration costs were ~~$1,376~~$877 and ~~$1,147~~$1,067 during the three months ended June 30, 2020 and 2019, respectively and $2,253 and $2,214 during the six months ended June 30, 2020 and 2019, respectively. Administrative expenses were lower during the three months ended June 30, 2020 compared to the same period in 2019 because of $209 recognized upon issuance of DSUs in May 2019, while a similar DSU-related expense was recognized during the three months ended March 31, 2020. Administrative expenses were generally equal for the six months ended June 30, 2020 and ~~2019, respectively. The three months ended March 31, 2020~~2019. Reduced travel and ~~2019 included non-cash stock-based compensation of $324~~investor relations expenses resulting from limitations caused by the COVID-19 pandemic were offset by higher costs for legal and ~~$41, respectively.~~compliance activities.

Non-operating income and expenses

Gain/(Loss) on other investments

Gain/(Loss) on other investments was ~~$(1,129)~~$1,099 and ~~$(624)~~$(1,093) for the three months ended ~~March 31,~~June 30, 2020 and 2019, respectively; and $(30) and $(1,717) for the six months ended June 30, 2020 and 2019, respectively. These amounts ~~resulted~~reflect unrealized gains (losses) from changes in fair value of our Midas Gold Shares and Nusantara Resources Limited shares (“(“Nusantara Shares”). and realized gains on sales of a portion of the Midas Gold Shares. The unrealized gain/(loss) on Midas Gold Shares was $840 and $(158) for the three and six months ended June 30, 2020, respectively. The unrealized gain on Nusantara Shares was $124 and $8 for the three and six months ended June 30, 2020, respectively. No such gains were recorded in 2019. The Company sold ~~642,000~~1,572,500 Midas Gold Shares and received net proceeds of ~~$300~~$654 with a realized ~~loss~~gain of ~~$15~~$135 during the three months ended ~~March 31,~~June 30, 2020. The Company sold 2,214,500 Midas Gold Shares and received net proceeds of $954 with a realized gain of $120 during the six months ended June 30, 2020. There were no Midas Gold Share sales during the three or six months ended ~~March 31,~~June 30, 2019.

Financial Position, Liquidity and Capital Resources

Operating activities

Net cash used in operating activities was ~~$1,743~~$3,266 and ~~$1,758~~$3,391 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. ~~This relative stability~~The slight decline in operating cashflows generally reflects reduced expenditures in U.S. dollar terms due to a stronger U.S. dollar compared to the Australian ~~dollar and lower costs for monitoring and water discharge at Mt Todd, partially offset by a minor increase in corporate expenditures.~~dollar.

Investing activities

Net cash provided by investing activities was ~~$2,599~~$3,320 and ~~$1,045~~$3,615 for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, respectively. ~~Disposition~~Sources of cash from investing activities during the six months ended June 30, 2020 were realized through monetization of non-core assets, including $2,400 for partial cancellation of the Awak Mas royalties and net proceeds of $954 from sales of 2,214,500 Midas Gold Shares. Net cash provided by investing activities for the six months ended June 30, 2019 include net dispositions of short-term investments ~~net~~ of ~~acquisitions, increased during 2020 by $1,314 compared to~~$1,988 and receipts of $1,667 under the same period in 2019. The Company also realized $300 from the sale of Midas Gold Shares during the three months ended March 31, 2020 while other net investing proceeds were $60 for the same period in 2019.Los Reyes agreement.

~~Table of Contents~~

Financing activities

During the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, net cash of ~~$nil~~$747 and $20, respectively, was provided by financing activities. Cash from financing activities during the six months ended June 30, 2020 included net proceeds of $807, which

Table of Contents

was received upon issuance of 1,031,819 common shares of the Company (“Common Shares”). The net amount received during the ~~three~~six months ended ~~March 31,~~June 30, 2019 was proceeds from exercises of stock options, offset by payments of employee withholding tax obligations in lieu of issuing ~~common shares.~~Common Shares.

Liquidity and capital resources

~~Cash~~The Company had working capital of $4,846 at June 30, 2020. This amount included deferred option gains of $2,960 related to the Los Reyes and ~~short-term investments~~Awak Mas transactions, which will ultimately be recognized as income and not require any use of current assets. Consequently, the components of working capital affecting Vista’s liquidity and capital resources at June 30, 2020 included current assets totaling $8,510 and accounts payable, accrued liabilities and other totaling $704. This compares to current assets totaling $8,826 and accounts payable, accrued liabilities and other totaling $830 as of ~~March 31, 2020 decreased by $1,443 to $3,225 from $4,668 at~~ December 31, ~~2019 due mainly~~2019. Vista was able to ~~expenditures for operating activities, offset partially~~maintain stable current assets and accounts payable, accrued liabilities and other by ~~proceeds~~monetizing a portion of ~~$300 from sales of~~its Awak Mas royalties and Midas Gold ~~Shares. Our working capital decreased by $2,834 to $4,922 at March 31, 2020~~Shares; benefiting from ~~$7,756 at December 31, 2019 due mainly to the decrease~~an increase in cash and short-term investments and an unrealized loss of $1,129 resulting from a reduction in fair value of equity securities included in other investments, primarily the Midas Gold Shares, which declined significantly at the onset of the COVID-19 pandemic. While the fair value of ~~the~~ Midas Gold Shares ~~has recovered partially, there can be no assurances that~~held; limited use of its ATM Program (defined below); and maintaining a low expenditure profile. For additional details see the ~~previous fair value will be attained.~~“Results from Operations” section above and the preceding discussions in this section of operating activities, investing activities and financing activities.

~~Vista is responding~~Vista’s response to the COVID-19 pandemic has been to ensure the health and safety of its employees and other stakeholders. To date, the current direct effect on Vista’s liquidity and capital resources ishas been largely limited to ~~a decline in value of Midas Gold Shares held at March 31, 2020 and~~ ongoing costs incurred while certain corporate objectives, including efforts to seek a strategic development partner, are delayed. The decline in fair value of Midas Gold Shares recognized by Vista during the three months ended March 31, 2020 substantially reversed during the three months ended June 30, 2020. Despite the limited financial impact on Vista to date and a generally upward trend in the gold price, the duration of global travel restrictions and the pace and extent of economic recovery ~~as restrictions ease~~ may affect the Company’s ability to raise additional working capital on reasonable terms, or at all, and isare likely to continue to delay ~~arranging a potential~~ strategic ~~partner for~~initiatives at Mt Todd and monetizing non-core assets. Extended delays will continue to affect Vista’s liquidity and capital resources and may ultimately have a material adverse effect on Vista’s short-term and long-term financial position and results of operations.

Despite these conditions, we believe our existing working capital at ~~March 31,~~June 30, 2020, together with other potential future sources of non-dilutive financing, will be sufficient to fully fund our currently planned ~~activities~~corporate expenses and project holding costs, which we expect to be generally consistent with 2019, and discretionary programs for more than 12 months.

The Company continues to focus on monetizing non-dilutive sources of funding. Potential future sources of non-dilutive financing include the sale of Midas Gold Shares, future option payments under the Awak Mas royalty and Los Reyes option agreements, and sales of other non-core assets including our mill equipment and other royalties. Vista received ~~notice on April 29, 2020 that the counterparty exercised its option~~a $2,400 payment for partial cancellation of the Awak Mas royalty ~~requiring that the~~on May 5, 2020. The counterparty ~~deliver a $2,400 payment to the Company by May 8, 2020. If this payment is received, the counterparty will then have~~now has the right at its discretion to cancel the remaining balance of the royalty for an additional payment of $2,500 due by April 30, 2021. Should the counterparty not make ~~the $2,400~~this $2,500 payment, Vista retains the ~~full~~remaining royalty interests and can pursue alternative monetization ~~strategies. The~~strategies”. In June 2020, the Company amended the agreement to accelerate Prime Mining’s final $1,500 payment required to complete the purchase of Los Reyes ~~option agreement payment in the amount~~and to require additional payments of ~~$1,500 is due, at the discretion of~~$2,100 by Prime Mining in ~~October~~lieu of Vista being granted certain royalty and back-in rights, with $1,100 due in January 2021 and $1,000 due in July 2021. ~~Vista has previously~~The Company received ~~$4,500~~the final $1,500 purchase price payment in ~~option payments from~~July 2020 and transferred control of the Los Reyes project to Prime Mining. Vista ~~also holds other royalty and property interests that it may seek~~will remit approximately $800 of the final purchase price payment as value added tax, which we expect to ~~monetize.~~recover in normal course. The Company’s mill equipment is being marketed by a third-party pre-owned mining equipment dealer.

If other potential sources of non-dilutive financing cannot be realized within the timeframe or for the amounts required to meet obligations when due, Vista will ~~be required~~need to raise additional capital through equity issuances, or other means. Among other means that are available, the Company has an at-the-market offering agreement (the “ATM Agreement”) with H. C. Wainwright & Co., LLC (“Wainwright”) to provide additional balance sheet flexibility at a potentially lower cost than other means of equity issuances.

Under the ATM Agreement the Company may, but is not obligated to, issue and sell ~~common shares of the Company (“~~Common ~~Shares”)~~Shares through Wainwright ~~as sales manager in an at-the-market offering under a prospectus supplement to a base shelf prospectus~~ for aggregate sales proceeds of up to $10,000 (the “ATM Program”). The ATM Agreement ~~will~~ was amended in June 2020 to

Table of Contents

remain in ~~full~~ force ~~and effect~~ until terminated by either party. During the ~~earlier of August 31,~~three months ended June 30, 2020 or the ~~date that~~Company sold 1,031,819 Common Shares under the ATM ~~Agreement is terminated in accordance with its terms.~~Program for net proceeds of $807. Offers or sales of Common Shares under the ATM Program will be made only in the United States in an “at the market offering” as defined in Rule 415 under the United States Securities Act of 1933, as amended, subject to an effective registration statement under the U.S. Securities Act of 1933, as amended, and no offers or sales of Common Shares under the ATM Agreement will be made in Canada. The Common Shares will be distributed at

~~Table of Contents~~

market prices prevailing at the time of sale. At March 31, 2020 no offers or sales had been made under the ATM Program. Subsequent to March 31, 2020 through April 20, 2020, we sold an aggregate of 200,000 Common Shares under the ATM Program at an average price of $0.63 per share for total proceeds of approximately $127.

Vista’s viability beyond 12 months is dependent upon our ability to maintain a low expenditure profile, realize value from non-dilutive assets, and, if necessary, issue additional equity or find other means of financing to secure sufficient funding. Our objective is to maintain adequate liquidity and seek to preserve and enhance the value of our core assets in order to assure positive equity returns to our shareholders. The underlying value and recoverability of the amounts shown as mineral properties and plant and equipment in our Condensed Consolidated Balance Sheets are dependent on our ability to attract sufficient capital resources to execute our strategy and the ultimate success of our programs to enhance value, most importantly at Mt Todd.

Fair Value Accounting

Fair value at March 31, 2020


Total

Level 1

Level 3

Other investments

$
2,247

$
2,247

$
—


	Fair value at June 30, 2020
	Total		Level 1		Level 3
Other investments	$	2,692	$	2,692	$	—

Fair value at December 31, 2019


Total

Level 1

Level 3

Other investments

$
3,676

$
3,676

$
—


	Fair value at December 31, 2019
	Total		Level 1		Level 3
Other investments	$	3,676	$	3,676	$	—

Our investment in Midas Gold Shares and Nusantara Shares are classified as Level 1 of the fair value hierarchy as they are valued at quoted market prices in an active market.

There have been no transfers between levels in 2020, nor have there been any changes in valuation techniques.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Contractual Obligations

We have no material contractual obligations as of ~~March 31,~~June 30, 2020.

Project Updates

Mt Todd Gold Project, Northern Territory, Australia

The following scientific and technical information about Mt Todd has been reviewed and approved by Mr. John Rozelle, Senior Vice President of Vista. Mr. Rozelle is a qualified person as defined by Canadian National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”).

Environmental Approvals and Metallurgical Optimization Program

In January 2018, we announced that the “authorization of a controlled activity” at Mt Todd, as required under the Environment Protection and Biodiversity Act, as it relates to the Gouldian Finch, had been approved by the Australian Commonwealth Department of Environment and Energy. With this authorization, Vista has all major environmental approvals necessary to allow development of Mt Todd.

1618

Table of Contents

Subsequent to the issuance of the Company’s pre-feasibility study in 2018 (the “2018 PFS”), Vista initiated additional metallurgical optimization testing. The objective of this program was to determine overall gold recoveries at finer grind sizes and evaluate the efficiency of the FLSmidth VXP mills as opposed to the Glencore ISA mills, which were contemplated in the 2018 PFS. As a result of this test work and related leach recovery tests, a final grind size of 80% passing 40 microns (µm) was selected.The outcomes of our metallurgical testing and other findings were incorporated into an updated PFS (see 2019 PFS, below), which was issued in October 2019.

In support of the metallurgical test work, we completed four additional large diameter core holes and extracted approximately 6 tonnes of higher-grade material from the Batman deposit. We prepared two additional 2.5 tonne composite samples for high-pressure grinding roll crushing and sorting tests using the same equipment as previous test work. The two 2.5 tonne tests were prepared to confirm the efficiency of sorting higher-grade ores. Additional ~~feasibility-study-level~~ grinding tests with manufacturers of fine grinding mills were completed in order to obtain material for further metallurgical studies and specific operating data for future design and evaluation work. We also completed additional testing with an impeller manufacturer in order to achieve optimal efficiency at designed slurry densities and P80 product particle size.

In August 2019, we announced the results of the 2019 fine grinding tests completed on samples of various grade ranges, under the direction of Resource Development Inc. These tests confirm that the Mt Todd ore can be efficiently ground to a finer final product size with lower power consumption in the grinding circuit than estimated in the 2018 PFS. Leaching the finer final product size material reconfirmed higher recoveries at finer grind sizes. It also demonstrated that at 40µm grind size, the tail grade is nearly constant, with minor changes easily definable within specific head-grade ranges.

~~Vista’s latest~~These metallurgic test programs have confirmed: (1) the efficiency of ore sorting across a broad range of head grades and the natural concentration of gold in the screen undersize material prior to sorting; (2) the efficiency of fine grinding and improved gold leach recoveries at an 80% passing grind size of 40 microns; and (3) the selection of FLSmidth VXP mill as the preferred fine-grinding mill.

2019 PFS

In September 2019, we announced the results of an updated preliminary feasibility study for the Mt Todd project and in October 2019 we filed a technical report entitled “NI 43-101 Technical Report Mt Todd Gold Project 50,000 tpd Preliminary Feasibility Study Northern Territory, Australia” with an effective date of September 10, 2019 and an issue date of October 7, 2019 (the “2019 PFS”). The 2019 PFS was based on the results of metallurgical testing, a comprehensive review of the Project and the re-design of elements of the process flow sheet, and most importantly, grinding circuit design changes. Key inputs that changed in the 2019 PFS include higher gold recoveries due to the finer grind size, a higher gold price, and improved foreign exchange rates.

The process improvement efforts resulted in revised estimates that reflect reduced operating costs, increased gold recovery and higher gold production. In addition, we commissioned an independent benchmarking study to assess the appropriateness of capital and operating cost estimates, construction and ramp-up schedules, owner's costs and key components of the Mt Todd project. Recommendations from the study were incorporated, as appropriate, in the 2019 PFS. We also updated revenue, capital, and operating costs based on current market conditions and recent quotes from suppliers.

The 2019 PFS evaluates two development scenarios: a 50,000 tpd project that develops more of the Mt Todd resource and generates a larger net present value (“NPV”) (the “Base Case”); and a smaller and higher-grade 33,000 tpd project (the “Alternate Case”). The Alternate Case of the 2019 PFS supersedes a similar study in the 2018 PFS, but is not deemed material. The Alternate Case is disclosed in the 2019 PFS.

1719

Table of Contents

Highlights of the 2019 PFS Base Case are presented in the table below:


	Years 1-5			Life of Mine (13 years)

								Years 1-5			Life of Mine (13 years)
Average Milled Grade (g Au/t)		0.96				0.82			0.96				0.82
Payable Gold Annual Average (000's ozs)		495				413			495				413
Payable Gold Total (000's ozs)		2,476				5,305			2,476				5,305
Gold Recovery		92.3	%			91.9	%		92.3	%			91.9	%
Cash Costs ($/oz)~~(2)~~(1)	$	575			$	645		$	575			$	645
AISC ($/oz)(2)	$	688			$	746		$	688			$	746
Strip Ratio (waste:ore)		2.65				2.52			2.65				2.52
Initial Capital ($ millions)					$	826						$	826
After-tax NPV _5% ($ millions)					$	823						$	823
After-tax IRR						23.4	%						23.4	%
After-tax Payback (Production Years)						2.9							2.9

Notes: Economics presented using $1,350/oz gold and a flat $0.70:A$1.00 exchange rate and assumes deferral of certain Northern Territory tax obligations as well as realization of equipment salvage values at the end of the mine life. The mine plan includes both proven and probable mineral reserves.

(1)

Cash Costs per ounce is a non-GAAP financial measure; see the Non-GAAP Financial Measures section below for additional disclosure.

(2)

All-in Sustaining Costs (“AISC”) per ounce is a non-GAAP financial measure; see the Non-GAAP Financial Measures section below for additional disclosure.

The following table illustrates the sensitivity of the Base Case after-tax economics to variable gold prices and foreign exchange assumptions:

Foreign
Exchange
($/A$)
Gold Price
$1,200
$1,300
$1,350
$1,400
$1,500

IRR
NPV_5%

IRR
NPV_5%

IRR
NPV_5%

IRR
NPV_5%

IRR
NPV_5%

0.60
21.6%
$687
26.3%
$895
28.4%
$994
30.5%
$
1,094
34.7%
$
1,296
0.65
19.2%
$604
23.7%
$807
25.8%
$911
27.9%
$
1,011
32.0%
$
1,209
0.70
16.9%
$525
21.2%
$718
23.4%*
$823*
25.4%
$
928
29.4%
$
1,126
0.75
14.7%
$440
18.9%
$636
20.9%
$734
23.1%
$
839
27.0%
$
1,043
0.80
12.6%
$355
16.8%
$557
18.8%
$652
20.7%
$
750
24.7%
$
954

Foreign Exchange ($/A$)	Gold Price
		$1,200		$1,300		$1,350		$1,400		$1,500
		IRR	NPV_5%	IRR	NPV_5%	IRR	NPV_5%	IRR	NPV_5%	IRR	NPV_5%
0.60	21.6%	$687	26.3%	$895	28.4%	$994	30.5%	$1,094	34.7%	$1,296
0.65	19.2%	$604	23.7%	$807	25.8%	$911	27.9%	$1,011	32.0%	$1,209
0.70	16.9%	$525	21.2%	$718	23.4%†	$823†	25.4%	$928	29.4%	$1,126
0.75	14.7%	$440	18.9%	$636	20.9%	$734	23.1%	$839	27.0%	$1,043
0.80	12.6%	$355	16.8%	$557	18.8%	$652	20.7%	$750	24.7%	$954

†Assumptions used in the 2019 PFS.

~~Note: Changes in foreign exchange rates are only applied to operating costs and not applied to either initial or sustaining capital costs.~~

~~Table of Contents~~

Key capital expenditures for Base Case initial and sustaining capital requirements are:



Capital Expenditures ($ Millions, except per ounce amount)	Initial		Sustaining			Initial		Sustaining
	Capital		Capital
						Capital		Capital
Mining	$	121	$	406		$	121	$	406
Process Plant		367		17			367		17
Project Services		109		72			109		72
Project Infrastructure		26		—			26		—
Site Establishment & Early Works		18		—			18		—
Management, Engineering, EPCM Services		82		—			82		—
Preproduction Costs		16		—			16		—
Contingency		87		40			87		40
Sub-Total	$	826	$	536		$	826	$	536
Asset Sale and Salvage		—		(140)			—		(140)
Total Capital	$	826	$	397	(1)	$	826	$	397	⁽¹⁾
Total Capital per payable ounce of gold	$	156	$	75	(1)	$	156	$	75	⁽¹⁾

Notes: may not add due to rounding.

(1) Net of asset sales.

Table of Contents

The following table presents a breakdown of Base Case operating costs.



Operating Cost	First 5 Years				Life of Mine Cost				First 5 Years				Life of Mine Cost
	Per tonne				Per tonne
	processed		Per ounce		processed		Per ounce
									Per tonne				Per tonne
									processed		Per ounce		processed		Per ounce
Mining	$	6.51	$	234	$	6.02	$	251	$	6.51	$	234	$	6.02	$	251
Processing		7.82		281		7.88		328		7.82		281		7.88		328
Site General and Administrative		1.07		39		1.11		46		1.07		39		1.11		46
Jawoyn Royalty(1)		0.38		14		0.32		14		0.38		14		0.32		14
Water Treatment		0.07		2		0.08		4		0.07		2		0.08		4
Tailings Management		0.08		3		0.07		3		0.08		3		0.07		3
Refining Costs(1)		0.09		3		0.08		3		0.09		3		0.08		3
Power Credit		—		—		(0.10)		(4)		—		—		(0.10)		(4)
Total Cash Costs(2)	$	16.01	$	575	$	15.48	$	645	$	16.01	$	575	$	15.48	$	645

Notes: May not add due to rounding.

(1)

Jawoyn Royalty and refinery costs calculated at $1,350 per ounce gold.

(2)

Total Cash Costs is a non-GAAP financial measure; see the Non-GAAP Financial Measures section below for additional disclosure.

The mine plan contemplates 221.0 million tonnes of ore containing an estimated 5.85 million ounces of gold at an average grade of 0.82 g Au/t to be processed over the 13-year operating life of the Project. Total recovered gold is expected to be 5.3 million ounces. Average annual gold production over the life of the Project is expected to be 413,400 ounces, averaging 495,100 ounces during the first five years of commercial operations, with 608,600 ounces produced in the first year of commercial operation. Commercial production is anticipated to begin after two years of construction and six months of commissioning and ramp-up.

~~Table of Contents~~

The table below highlights the 2019 PFS Base Case production schedule.



					Feed	Contained	Mill
	Ore Mined	Waste	Strip Ratio	Milled Ore	Grade (g	Ounces	Production


												Feed	Contained	Mill
								Ore Mined	Waste	Strip Ratio	Milled Ore	Grade (g	Ounces	Production
Years	(kt)	mined (kt)	(W:O)	(kt)	Au/t	(kozs)	(kozs)	(kt)	mined (kt)	(W:O)	(kt)	Au/t	(kozs)	(kozs)
(1)	2,859	8,802	3.08	—	—	—	—	2,859	8,802	3.08	—	—	—	—
1	16,138	10,498	0.65	12,461	1.17	469	430	16,138	10,498	0.65	12,461	1.17	469	430
2	15,613	47,536	3.04	17,750	0.85	482	438	15,613	47,536	3.04	17,750	0.85	482	438
3	24,495	32,880	1.34	17,799	1.04	593	541	24,495	32,880	1.34	17,799	1.04	593	541
4	15,586	76,531	4.91	17,750	0.70	399	360	15,586	76,531	4.91	17,750	0.70	399	360
5	29,852	58,085	1.95	17,750	1.10	629	574	29,852	58,085	1.95	17,750	1.10	629	574
6	8,984	87,011	9.69	17,750	0.78	446	404	8,984	87,011	9.69	17,750	0.78	446	404
7	7,178	68,218	9.50	17,799	0.52	298	264	7,178	68,218	9.50	17,799	0.52	298	264
8	13,482	56,598	4.20	15,129	0.61	297	266	13,482	56,598	4.20	15,129	0.61	297	266
9	18,750	42,935	2.29	17,750	0.70	397	358	18,750	42,935	2.29	17,750	0.70	397	358
10	28,653	29,747	1.04	17,750	0.93	528	481	28,653	29,747	1.04	17,750	0.93	528	481
11	25,970	4,148	0.16	17,799	1.18	674	618	25,970	4,148	0.16	17,799	1.18	674	618
12	127	—	—	17,750	0.65	371	334	127	—	—	17,750	0.65	371	334
13	—	—	—	15,805	0.52	265	237	—	—	—	15,805	0.52	265	237
Total	207,687	522,990	2.52	221,041	0.82	5,848	5,305	207,687	522,990	2.52	221,041	0.82	5,848	5,305

Note: May not add due to rounding. Total milled ore includes material from the heap leach pad that is planned to be processed at the end of the mine life.The mine plan includes both proven and probable reserves.

The mine plan in the 2019 PFS includes both proven and probable reserves and estimated total recovered gold at 5.3 million ounces. The table below presents the estimated mineral reserves for the Project.

Table of Contents

Mt. Todd Gold Project Mineral Reserves – 50,000 tpd, 0.40 g Au/t cut-off and $1,250 per ounce gold


	Batman Deposit			Heap Leach Pad			Quigleys Deposit			Total
			Contained			Contained			Contained			Contained
	Tonnes	Grade	Ounces	Tonnes	Grade	Ounces	Tonnes	Grade	Ounces	Tonnes	Grade	Ounces
	(000s)	(gAu/t)	(000s)	(000s)	(g Au/t)	(000s)	(000s)	(g/t)	(000s)	(000s)	(g Au/t)	(000s)

													Batman Deposit			Heap Leach Pad			Quigleys Deposit			Total
															Contained			Contained			Contained			Contained
													Tonnes	Grade	Ounces	Tonnes	Grade	Ounces	Tonnes	Grade	Ounces	Tonnes	Grade	Ounces
													(000s)	(gAu/t)	(000s)	(000s)	(g Au/t)	(000s)	(000s)	(g/t)	(000s)	(000s)	(g Au/t)	(000s)
Proven	72,672	0.88	2,057	—	—	—	—	—	—	72,672	0.88	2,057	72,672	0.88	2,057	—	—	—	—	—	—	72,672	0.88	2,057
Probable	135,015	0.82	3,559	13,354	0.54	232	—	—	—	148,369	0.79	3,791	135,015	0.82	3,559	13,354	0.54	232	—	—	—	148,369	0.79	3,791
Proven & Probable	207,687	0.84	5,616	13,354	0.54	232	—	—	—	221,041	0.82	5,848	207,687	0.84	5,616	13,354	0.54	232	—	—	—	221,041	0.82	5,848

Economic analysis conducted only on proven and probable mineral reserves. These reserves are not reserves under SEC Industry Guide 7 standards.

For additional information on Mt Todd, see the 2019 PFS, which is available on SEDAR at www.sedar.com, EDGAR at www.sec.gov, as well as on Vista's website under "Mt Todd – Technical Reports." See Cautionary Note to Investors regarding Estimates of Mineral Reserves and Resources below. The technical report is referenced for informational purposes only and is not incorporated herein by reference.

The Company intends to continue to de-risk Mt Todd in a cost-effective manner while it seeks to secure a development partner. The 2019 PFS provides a solid basis for engagement with prospective development partners who management believe will recognize the value of Mt Todd and provide appropriate reward for Vista shareholders.

Mt Todd is without known mineral reserves under SEC Industry Guide 7.

~~Table of Contents~~

Guadalupe de los Reyes Gold/Silver Project, Sinaloa, Mexico

~~The~~As of June 30, 2020, the Company ~~holds~~held the ~~Los~~Guadalupe de los Reyes gold and silver project in Sinaloa, Mexico (“Los Reyes”), which ~~is under~~was subject to an ~~option~~ agreement with Prime ~~Mining.~~Mining Corporation (“Prime Mining”). In June 2020, the Company amended the agreement to accelerate Prime Mining’s final $1,500 payment required to complete the purchase of Los Reyes and to require additional payments of $2,100 by Prime Mining ~~has~~in lieu of Vista being granted certain royalty and back-in rights with $1,100 due in January 2021 and $1,000 due in July 2021. The previous $4,500 paid to date was applied first to reduce our carrying value to zero, with the remaining $2,892 recorded as a deferred option gain. The Company received the final $1,500 ~~option~~purchase price payment ~~remaining under the option agreement, which is due by October 2021. Vista has previously received $4,500~~ in ~~option payments for the Los Reyes project. Upon receiving the final option payment, the Company will transfer~~July 2020 and transferred control of the Los Reyes project to Prime Mining. ~~The Company~~With transfer of control, Vista will ~~retain a capped net smelter return royalty and may assume a partial interest in any underground projects developed at Los Reyes. If Prime Mining fails to make~~recognize the ~~October 2021 payment,~~$2,892 deferred option gain as income during the ~~option agreement will terminate and Prime Mining will not retain any legal interest in Los Reyes.~~three months ending September 30, 2020.

Awak Mas Project, Indonesia

Vista holds a net smelter return royalty (“NSR”) on the Awak Mas project in Indonesia. During 2019, Vista and the holder of Awak Mas amended the original royalty agreement to allow the holder or a nominated party to make a $2,400 payment to Vista by April 30, 2020 to cancel a 1% NSR on the first 1,250,000 ounces produced at Awak Mas and a 1.25% NSR on the next 1,250,000 ounces produced. ~~The due date for this payment was subsequently amended to~~On May ~~8, 2020. On April 29,~~5, 2020, the ~~holder provided notice to Vista to exercise the option~~Company received $2,400 to cancel the related 1% NSR and 1.25% ~~NSR~~NSR. The gain recognized upon ~~making a~~receipt of this payment ~~of $2,400,~~was $2,568, which ~~is required to be made to the Company by May 8, 2020. Upon receipt of~~included the $2,400 payment ~~the~~plus $168 of previously deferred option gain. The holder of Awak Mas or a nominated party ~~will then have~~now has the right to cancel the remaining 1% NSR and 1.25% NSR for an additional payment of $2,500 by April 30, ~~2021.~~2021, at which time the Company will recognize a gain for this amount and $68 that is currently carried as deferred option gain. If the holder does not make ~~the $2,400~~this final payment by ~~May 8, 2020,~~April 30, 2021, Vista will retain the ~~full~~remaining royalty interests.

Certain U.S. Federal Income Tax Considerations

Table of Contents

Vista has been a “passive foreign investment company” (“PFIC”) as defined under Section 1297 of the U.S. Internal Revenue Code of 1986, as amended, in recent years and expects to continue to be a PFIC in the future. Current and prospective United States shareholders should consult their tax advisors as to the tax consequences of PFIC classification and the U.S. federal tax treatment of PFICs. Additional information on this matter is included in Vista’s Annual Report on Form 10-K for the year ended December 31, 2019, under “Part II. Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities — Certain United States Federal Income Tax Considerations for U.S. ~~Residents~~.Residents.”

Note Regarding Forward-Looking Statements

This quarterly report on Form 10-Q contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and forward-looking information under Canadian securities laws that are intended to be covered by the safe harbor created by such legislation. All statements, other than statements of historical facts, included in this quarterly report on Form 10-Q, our other filings with the Securities and Exchange Commission and Canadian securities commissions and in press releases and public statements by our officers or representatives that address activities, events or developments that we expect or anticipate will or may occur in the future are forward-looking statements and forward-looking information, including, but not limited to, such things as those listed ~~below:~~below.

Operations

●

Our belief that our efforts to evaluate, engineer, permit and de-risk the Project have increased gold resources and reserves and added to the underlying value of the Project and demonstrate strong development ~~potential;~~

potential, including a potentially longer mine life;

●

our belief that our efforts in water treatment and management, biodiversity and social programs have created a strong social license in respect of the Project;

●

our belief that process improvements reflected in the 2019 PFS will result in reduced operating costs, increased gold recovery, and higher gold production realized at Mt Todd;

●

our plans and available funding to continue to identify and study potential Mt Todd optimizations, project improvements and efficiencies;

●

estimates of future operating and financial performance;

●

our expectation of Mt Todd’s impact, including environmental and economic impacts;

~~Table of Contents~~

●

that prospective development partners will recognize the value of Mt Todd and provide appropriate reward for Vista shareholders;

●

our belief that utilizing certain existing infrastructure from that operation will considerably reduce the Project’s estimated development costs;

●

plans and estimates concerning potential Mt Todd development, including access to an adequate supply of water, the availability of natural gas on acceptable terms, as well as the ability to obtain all required permits;

●

estimates of mineral reserves and mineral resources at Mt Todd;

●

estimated operating costs, gold recovery and increased estimated gold production at Mt Todd;

●

our intention to improve the value of our gold projects;

●

the potential that development projects may lead to gold production or value adding strategic transactions;

●

the results of feasibility studies;

Business and Industry

●

our belief that our existing working capital, together with potential future sources of non-dilutive financing will be sufficient to fully fund our currently planned activities for more than 12 months;

Table of Contents

●

our belief that the ATM ~~program~~Program will provide additional financing flexibility;

●

the potential monetization of our non-core assets, including our mill equipment which is for sale, certain royalty interests and our Midas Gold Shares;

●

potential funding requirements and sources of capital, including near-term sources of additional cash;

●

our expectation that the Company will continue to incur losses and will not pay dividends for the foreseeable future;

●

our belief that we are in compliance in all material respects with applicable laws and regulations;

●

potential changes in regulations or taxation initiatives;

●

our expectation that we will continue to be a PFIC for U.S. Federal tax purposes;

●

the potential that we may grant options and/or other stock-based awards to our directors, officers, employees and consultants;

●

our belief that Prime Mining will have no legal interest in Los Reyes if the option agreement terminates;

●

our belief that we will receive any future payments ~~and that we will be granted a net smelter return royalty~~ pursuant to the terms of the Los Reyes ~~option agreement;~~

agreement and, if not received, we will either retain ownership of the Los Reyes project or be granted net smelter return royalties and a back in right;

●

our belief that we will recover value added tax on the Los Reyes final purchase price payment in normal course;

●

our belief that we will receive any future payments for cancellation of the remaining net smelter return royalties on the Awak Mas project in Indonesia;

●

the potential that future expenditures may be required for compliance with various laws and regulations governing the protection of the environment; and

●

our belief that the COVID-19 pandemic may have a material adverse impact on the Company’s financial condition and results of operations.

Forward-looking statements and forward-looking information have been based upon our current business and operating plans, as approved by the Company’s Board of Directors; our cash and other funding requirements and timing and sources thereof; results of pre-feasibility and feasibility studies, mineral resource and reserve estimates, preliminary economic assessments and exploration activities; advancements of the Company’s required permitting processes; our experience working with our regulators; current market conditions and project development plans. The words “estimate,” “plan,” “anticipate,” “expect,” “intend,” “believe,” “will,” “may” and similar expressions are intended to identify forward-looking statements and forward-looking information. These statements involve known and unknown risks, uncertainties, assumptions and other factors which may cause our actual results, performance or achievements to be materially different from any results, performance or achievements expressed or implied by such forward-looking statements and forward-looking information. These factors include risks such as:

~~Table of Contents~~

Operating Risks

●

pre-feasibility and feasibility study results, timing and the accuracy of estimates and assumptions on which they are based;

●

resource and reserve estimate results, the accuracy of such estimates and the accuracy of sampling and subsequent assays and geologic interpretations on which they are based;

●

technical and operational feasibility and the economic viability of deposits;

●

our ability to obtain, renew or maintain the necessary authorizations and permits for Mt Todd, including its development plans and operating activities;

●

market conditions supporting a decision to develop Mt Todd;

Table of Contents

●

delays in commencement of construction at Mt Todd;

●

increased costs that affect our operations or our financial condition;

●

our reliance on third parties to fulfill their obligations under agreements with us;

●

whether projects not managed by us will comply with our standards or meet our objectives;

●

whether our acquisition, exploration and development activities, as well as the realization of the market value of our assets, will be commercially successful and whether any transactions we enter into will maximize the realization of the market value of our assets;

●

the success of future joint ventures, partnerships and other arrangements relating to our properties;

●

perception of the potential environmental impact of Mt Todd;

●

known and unknown environmental and reclamation liabilities, including reclamation requirements at Mt Todd;

●

potential challenges to the title to our mineral properties;

●

future water supply issues at Mt Todd;

●

our ability to secure and maintain natural gas supply contracts to sustain the operation of our planned electrical power generation facility;

●

litigation or other legal claims;

●

environmental lawsuits;

Financial and Business Risks

●

fluctuations in the price of gold;

●

lack of adequate insurance to cover potential liabilities;

●

the lack of cash dividend payments by us;

●

our history of losses from operations;

●

our ability to attract, retain and hire key personnel;

●

volatility in our stock price and gold equities generally;

●

our ability to obtain a development partner for Mt Todd on favorable terms, if at all;

●

our ability to raise additional capital or raise funds from the sale of non-core assets on favorable terms, if at all;

●

industry consolidation which could result in the acquisition of a control position in the Company for less than fair value;

●

evolving corporate governance and public disclosure regulations;

●

intense competition in the mining industry;

~~Table of Contents~~

●

tax initiatives on domestic and international levels;

●

potential changes in regulations of taxation initiatives;

●

fluctuation in foreign currency values;

●

potential adverse findings by the Australian Government upon review of our Australian research and development grants;

●

our likely status as a PFIC for U.S. federal tax purposes;

Table of Contents

●

delays, potential losses and inability to maintain sufficient working capital due to business interruptions or global economic slowdowns caused by the COVID-19 pandemic (See Item 1A Risk Factors below);

Industry Risks

●

inherent hazards of mining exploration, development and operating activities;

●

a shortage of skilled labor, equipment and supplies;

●

the accuracy of calculations of mineral reserves, mineral resources and mineralized material and fluctuations therein based on metal prices, and inherent vulnerability of the ore and recoverability of metal in the mining process;

●

changes in environmental regulations to which our exploration and development operations are subject; and

●

changes in climate change regulations could result in increased operating costs.

For a more detailed discussion of such risks and other important factors that could cause actual results to differ materially from those in such forward-looking statements and forward-looking information, please see the risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2019, under “Part I-Item 1A. Risk Factors”. and also “Part II Item 1A. Risk Factors” below. Although we have attempted to identify important factors that could cause actual results to differ materially from those described in forward-looking statements and forward-looking information, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that these statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in the statements. Except as required by law, we assume no obligation to publicly update any forward-looking statements and forward-looking information, whether as a result of new information, future events or otherwise.

Cautionary Note to Investors Regarding Estimates of Mineral Reserves and Resources

~~Our technical report entitled “NI 43-101 Technical Report Mt Todd Gold Project 50,000 tpd Preliminary Feasibility Study Northern Territory, Australia” with an effective date of September 10,~~The 2019 ~~and an issue date of October 7, 2019.~~PFS referenced herein uses the terms “mineral reserve”, “proven mineral reserve” and “probable mineral reserve” as defined in Canadian National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”) and the Canadian Institute of Mining, Metallurgy and Petroleum (the “CIM”) – CIM Definition Standards on Mineral Resources and Mineral Reserves, adopted by the CIM Council, as amended (the “CIM Definition Standards”). These definitions differ from the definitions in the United States Securities and Exchange Commission (“SEC”) Industry Guide 7 (“SEC Industry Guide 7”) under the United States Securities Act of 1933, as amended (the “Securities Act”). Under SEC Industry Guide 7 standards, a “final” or “bankable” feasibility study is required to report reserves, the three-year historical average metal price is used in any reserve or cash flow analysis to designate reserves, and the primary environmental analysis or report must be filed with the appropriate governmental authority.

In addition, the ~~technical report~~2019 PFS uses the terms “mineral resource”, “measured mineral resource”, “indicated mineral resource” and “inferred mineral resource” which are defined in and required to be disclosed by NI 43-101; however, these terms are not defined terms under SEC Industry Guide 7 and are normally not permitted to be used in reports and registration statements filed with the SEC. Investors are cautioned not to assume that all or any part of a mineral deposit in these categories will ever be converted into reserves. “Inferred mineral resources” have a great amount of uncertainty as to their existence, and great uncertainty as to their economic, technical and legal feasibility. It cannot be assumed that all, or any part, of an inferred mineral resource will ever be upgraded to a higher category. Under Canadian rules,

~~Table of Contents~~

estimates of inferred mineral resources may not form the basis of feasibility or pre-feasibility studies, except in rare cases. Investors are cautioned not to assume that all or any part of an inferred mineral resource exists or is economically, technically or legally mineable. Disclosure of “contained ounces” in a resource is permitted disclosure under Canadian regulations; however, the SEC normally only permits issuers to report mineralization that does not constitute “reserves” by SEC standards as in place tonnage and grade without reference to unit measures.

Accordingly, the ~~technical report~~2019 PFS contains descriptions of our mineral deposits that may not be comparable to similar information made public by U.S. companies reporting under SEC Industry Guide 7.

The SEC has adopted amendments to its disclosure rules to modernize the mineral property disclosure requirements for issuers whose securities are registered with the SEC. These amendments became effective February 25, 2019 (the “SEC

Table of Contents

Modernization Rules”) and, following a two-year transition period, the SEC Modernization Rules will replace the historical property disclosure requirements for mining registrants that are included in SEC Industry Guide 7. The Company is not required to provide disclosure on its mineral properties under the SEC Modernization Rules until its fiscal year beginning January 1, 2021. Under the SEC Modernization Rules, the definitions of “proven mineral reserves” and “probable mineral reserves” have been amended to be substantially similar to the corresponding CIM Definition Standards and the SEC has added definitions to recognize “measured mineral resources”, “indicated mineral resources” and “inferred mineral resources” which are also substantially similar to the corresponding CIM Definition Standards; however there are differences in the definitions and standards under the SEC Modernization Rules and the CIM Definition Standards and therefore once the Company begins reporting under the SEC Modernization Rules there is no assurance that the Company’s mineral reserve and mineral resource estimates will be the same as those reported under CIM Definition Standards as contained in the ~~technical report~~2019 PFS or that the economics for the Mt Todd project estimated in the ~~technical report~~2019 PFS will be the same as those estimated in any technical report prepared by the Company under the SEC Modernization Rules in the future.

Non-GAAP Financial Measures

In this report, we have provided information prepared or calculated according to United States generally accepted accounting principles (“U.S. GAAP”), as well as provided some non U.S. GAAP prospective financial performance measures. Because the non-GAAP performance measures do not have any standardized meaning prescribed by U.S. GAAP, they may not be comparable to similar measures presented by other companies. These measures should not be considered in isolation or as substitutes for measures of performance prepared in accordance with U.S. GAAP. There are limitations associated with the use of such non-GAAP measures. Since these measures do not incorporate revenues, changes in working capital and non-operating cash costs, they are not necessarily indicative of potential operating profit or loss, or cash flow from operations as determined in accordance with U.S. GAAP.

Total Cash Costs and All-In Sustaining Costs

The non-GAAP measures Total Cash Costs, Cash Costs per ounce and All-in Sustaining Costs (AISC) per ounce are not, and are not intended to be, presentations in accordance with U.S. GAAP. As referenced in the 2019 PFS, these measures represent, respectively, our prospective cash costs and all-in sustaining costs related to our Mt Todd project.

We believe that these metrics help investors understand the economics of the Mt Todd project. We present the Non-GAAP financial measures for our Mt Todd project in the tables below. Actual U.S. GAAP results may vary from the amounts disclosed. Other companies may calculate these measures differently.

~~Total Cash Costs and All-In Sustaining Costs~~

Total Cash Costs, Cash Costs per ounce, and All-in Sustaining Costs per ounce are non-GAAP metrics developed by the World Gold Council to provide transparency into the costs associated with producing gold and provide a comparable standard. The Company reports Cash Costs and AISC per ounce because it believes that these metrics more completely reflect mining costs over the life of a mine. These metrics are widely used in the gold mining industry as a benchmark for performance.

~~Table of Contents~~

Total Cash Costs consist of operating costs net of power sales, refining costs, and non-government royalties, and exclude depreciation and amortization. The sum of these costs is divided by the corresponding gold ounces estimated to be sold to determine a Cash Cost per ounce amount. The Company’s Total Cash Costs exclude the allocation of corporate general and administrative costs.

All in Sustaining Costs consist of Total Cash Costs (as described above), plus sustaining capital costs. The sum of All-in Sustaining Costs is divided by the corresponding gold ounces estimated to be sold to determine All-in Sustaining Costs per ounce.

Costs excluded from Total Cash Costs and All-in Sustaining Costs are income taxes, government royalties, financing charges, costs related to business combinations, asset acquisitions other than sustaining capital, allocation of corporate general and administrative costs, and asset dispositions.

Table of Contents

The following table reconciles the Mt Todd Total Cash Costs, Cash Costs per ounce and AISC per ounce amounts with the project costs described in the 2019 PFS.

Units
Years 1-5
Life of Mine (13 years)
Payable Gold
koz
2,476
5,305
Operating Costs
US$000s
1,381,396
3,333,631
Refining Cost
US$000s
7,910
17,075
Royalties
US$000s
33,420
71,615
Cash Costs
US$000s
1,422,726
3,422,321
Cash Cost per ounce
US$/oz
$575
$645

Sustaining Capital
US$000s
279,569
536,176
All-In-Sustaining Costs
US$000s
1,702,294
3,958,497
AISC per ounce
US$/oz
$688
$746

Table of Contents


	Units	Years 1-5	Life of Mine (13 years)
Payable Gold	koz	2,476	5,305
Operating Costs	US$000s	1,381,396	3,333,631
Refining Cost	US$000s	7,910	17,075
Royalties	US$000s	33,420	71,615
Cash Costs	US$000s	1,422,726	3,422,321
Cash Cost per ounce	US$/oz	$575	$645

Sustaining Capital	US$000s	279,569	536,176
All-In-Sustaining Costs	US$000s	1,702,294	3,958,497
AISC per ounce	US$/oz	$688	$746

ITEM 4. ~~CONTROLS~~CONTROLS AND PROCEDURES.

Disclosure Controls and Procedures.

At the end of the period covered by this quarterly report on Form 10-Q for the three and six months ended ~~March 31,~~June 30, 2020, an evaluation was carried out under the supervision of and with the participation of our management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operations of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act). Based on that evaluation, the CEO and the CFO have concluded that as of the end of the period covered by this quarterly report, our disclosure controls and procedures were effective in ensuring that: (i) information required to be disclosed by us in reports that we file or submit to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and (ii) material information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow for accurate and timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting during the quarter ended ~~March 31,~~June 30, 2020, that has materially affected, or is reasonably likely to materially affect, our internal control over financial ~~reporting~~. reporting.

~~Table of Contents~~

~~PART II~~

PART II

ITEM 1. LEGAL ~~PROCEEDINGS~~PROCEEDINGS.

We are not aware of any material pending or threatened litigation or of any proceedings known to be contemplated by governmental authorities and/or other parties that are, or would be, likely to have a material adverse effect upon us or our operations, taken as a whole.

ITEM 1A. RISK ~~FACTORS.~~FACTORS.

There have been no material changes from the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2019 as filed with the SEC and Canadian securities regulatory authorities in February 2020, except:

Direct and indirect consequences of the COVID-19 pandemic may have material adverse consequences.

The COVID-19 pandemic is having a material adverse effect on the global economy, which has impacted the natural resource sector and Vista. Vista has experienced a decline in value of its other investments and is incurring ongoing costs while certain corporate objectives, including efforts to seek a strategic development partner, are delayed. If a significant portion of our workforce becomes unable to work or travel to our operations due to illness or state or federal government restrictions (including travel restrictions and “shelter-in-place” and similar orders), we may be forced to reduce or suspend activities at Mt. Todd or our offices, which could limit currently ongoing activities. Illnesses or government restrictions,

Table of Contents

including the closure of national borders, related to COVID-19 also may disrupt the supply of raw goods, equipment, supplies and services upon which our operations rely. These conditions will require working capital not previously anticipated, which may adversely affect our liquidity and ability to source additional working capital on reasonable terms. Extended delays will continue to affect our liquidity and capital resources and may ultimately have a material adverse effect on both short-term and long-term financial position and results of operations. To the extent the COVID-19 pandemic adversely affects our business and financial results, it may also have the effect of heightening many of the other risks described in this “Risk Factors” section and those set forth under the caption “Risk Factors” in Item 1A of Part I of our Annual Report on Form 10-K for the year ended December 31, 2019, such as those relating to our operations and financial condition. Because of the highly uncertain and dynamic nature of events relating to the COVID-19 pandemic, it is not currently possible to estimate the impact of the pandemic on our business. However, these effects could have a material impact on our operations, and we will continue to monitor the COVID-19 situation closely.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR ~~SECURITIES.~~SECURITIES.

None.

ITEM 4. MINE SAFETY ~~DISCLOSURE.~~DISCLOSURE.

We consider health, safety and environmental stewardship to be a core value for us.

Pursuant to Section 1503(a) of the United States Dodd-Frank Wall Street Reform and Consumer Protection Act of 2011 (the “Dodd-Frank Act”), issuers that are operators, or that have a subsidiary that is an operator, of a coal or other mine in the United States are required to disclose in their periodic reports filed with the SEC information regarding specified health and safety violations, orders and citations, related assessments and legal actions, and mining-related fatalities under the regulation of the Federal Mine Safety and Health Administration (“MSHA”) under the United States Federal Mine Safety and Health Act of 1977 (the “Mine Act”). During the ~~three~~six months ended ~~March 31,~~June 30, 2020, our U.S exploration properties were not subject to regulation by the MSHA under the Mine Act and consequently no disclosure is required under Section 1503(a) of the Dodd-Frank Act.

~~Table of Contents~~

ITEM 5. OTHER ~~INFORMATION.~~INFORMATION.

None.

Table of Contents

ITEM 6. ~~EXHIBITS.~~EXHIBITS.

Exhibits

The following exhibits are filed as part of this report:


Exhibit Number		Description
3.01		Certificate of Continuation, previously filed as Exhibit 3.1 to the Corporation’s Form 8-K ~~dated~~filed with the Commission on June 12, 2013 and incorporated by reference herein (File No. 1-9025)
3.02		Notice of Articles, previously filed as Exhibit 3.2 to the Corporation’s Form 8-K ~~dated~~filed with the Commission on June 12, 2013 and incorporated herein by reference (File No. 1-9025)
3.03		Articles, previously filed as Exhibit 3.3 to the Corporation’s Form 8-K ~~dated~~filed with the Commission on June 12, 2013 and incorporated herein by reference (File No. 1-9025)
10.1		Amendment No. 1 to the At the Market Offering Agreement dated June 24, 2020, previously filed as Exhibit 1.2 to the Corporation’s Form 8-K filed with the Commission on June 25, 2020 and incorporated herein by reference (File No. 1-9025)
23.1		Consent of John Rozelle
31.1*		Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended
31.2*		Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended
32.1*		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS⁽¹⁾		XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH⁽¹⁾		XBRL Taxonomy Extension – Schema
101.CAL⁽¹⁾		XBRL Taxonomy Extension – Calculations
101.DEF⁽¹⁾		XBRL Taxonomy Extension – Definitions
101.LAB⁽¹⁾		XBRL Taxonomy Extension – Labels
101.PRE⁽¹⁾		XBRL Taxonomy Extension – Presentations
104		Cover Page Interactive Data File––the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

* - Filed herewith

(1)

~~(1)~~

Submitted electronically herewith. Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Statements of ~~Comprehensive~~ Income/(Loss) for the three and six months ended ~~March 31,~~June 30, 2020 and 2019, (ii) Condensed Consolidated Balance Sheets at ~~March 31,~~June 30, 2020 and December 31, 2019, (iii) Condensed Consolidated Statements of Cash Flows for the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, and (iv) Notes to Condensed Consolidated Financial Statements.

2831

Table of Contents

SIGNATURES

~~SIGNATURES~~

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	VISTA GOLD CORP. (Registrant)

Dated: July 29, 2020	By:	/s/ Frederick H. Earnest
	~~VISTA GOLD CORP.~~ ~~(Registrant)~~

~~Dated: May 4, 2020~~	~~By:~~	~~/s/~~ ~~Frederick H. Earnest~~
		Frederick H. Earnest,
		Chief Executive Officer

Dated: ~~May 4,~~July 29, 2020	By:	/s/ Douglas L. Tobler
		Douglas L. Tobler
		Chief Financial Officer

2932


	Page
PART I – FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	3
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	13 14
ITEM 4. CONTROLS AND PROCEDURES	26 29
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS	27 29
ITEM 1A. RISK FACTORS	27 29
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	27 30
ITEM 3. DEFAULTS UPON SENIOR SECURITIES	27 30
ITEM 4. MINE SAFETY DISCLOSURE	27 30
ITEM 5. OTHER INFORMATION	28 30
ITEM 6. EXHIBITS	28 31
SIGNATURES



	March 31,		December 31,
	2020		2019
Assets:
Current assets:
Cash and cash equivalents	$	2,264	$	1,408
Short-term investments (Note 3)		961		3,260
Other investments, at fair value (Note 3)		2,247		3,676
Other current assets		336		482
Total current assets		5,808		8,826

Non-current assets:
Mineral properties (Note 4)		2,146		2,146
Plant and equipment, net (Note 5)		5,611		5,623
Right-of-use assets		63		89
Total non-current assets		7,820		7,858
Total assets	$	13,628	$	16,684

Liabilities and Shareholders’ Equity:
Current liabilities:
Accounts payable	$	128	$	190
Accrued liabilities and other		758		640
Provision for environmental liability		—		240
Total current liabilities		886		1,070
Non-current liabilities:
Deferred option gain (Note 4)		2,960		2,960
Provision for environmental liability (Note 7)		240		—
Lease liability		6		8
Total non-current liabilities		3,206		2,968
Total liabilities		4,092		4,038

Commitments and contingencies (Note 8)
Shareholders’ equity:
Common shares, no par value - unlimited shares authorized; shares outstanding: 2020 - 100,698,124 and 2019 - 100,268,161 (Note 6)		458,106		457,716
Accumulated deficit		(448,570)		(445,070)
Total shareholders’ equity		9,536		12,646
Total liabilities and shareholders’ equity	$	13,628	$	16,684


	Three Months Ended March 31,
	2020		2019
Operating expense:
Exploration, property evaluation and holding costs	$	(948)	$	(946)
Corporate administration		(1,376)		(1,147)
Depreciation and amortization		(12)		(12)
Total operating expense		(2,336)		(2,105)

Non-operating income/(expense):
Loss on other investments (Note 3)		(1,129)		(624)
Interest income		10		42
Other income/(expense)		(45)		35
Total non-operating income/(expense)		(1,164)		(547)

Loss before income taxes		(3,500)		(2,652)
Net loss	$	(3,500)	$	(2,652)

Basic:
Weighted average number of shares outstanding		100,698,124		100,323,736
Net loss per share	$	(0.03)	$	(0.03)

Diluted:
Weighted average number of shares outstanding		100,698,124		100,323,736
Net loss per share	$	(0.03)	$	(0.03)



						Total
	Common			Accumulated		shareholders’
	shares	Amount		deficit		equity
Adjusted balances at January 1, 2019	100,268,161	$	456,938	$	(435,684)	$	21,254
Shares issued (RSUs vested, net of shares withheld) (Note 6)	142,380		(46)		—		(46)
Shares issued (exercise of stock options)	127,000		66		—		66
Stock-based compensation (Note 6)	—		51		—		51
Net loss	—		—		(2,652)		(2,652)
Balances at March 31, 2019	100,537,541	$	457,009	$	(438,336)	$	18,673


Balances at January 1, 2020	100,698,124	$	457,716	$	(445,070)	$	12,646
Stock-based compensation (Note 6)	—		390		—		390
Net loss	—		—		(3,500)		(3,500)
Balances at March 31, 2020	100,698,124	$	458,106	$	(448,570)	$	9,536


	At March 31, 2020		At December 31, 2019
Mt Todd, Australia	$	2,146	$	2,146


		Weighted average
	Number	grant-date fair
	of RSUs	value per RSU
Unvested - December 31, 2018	1,002,670	$	0.78
Granted	1,412,500		0.49
Cancelled/forfeited	(657,573)		0.76
Vested, net of shares withheld	(266,296)		0.84
Unvested - December 31, 2019	1,491,301	$	0.51
Granted	1,609,000		0.41
Unvested - March 31, 2020	3,100,301	$	0.46


	Fair value at March 31, 2020
	Total		Level 1		Level 3
Other investments	$	2,247	$	2,247	$	—


	Fair value at December 31, 2019
	Total		Level 1		Level 3
Other investments	$	3,676	$	3,676	$	—

Foreign Exchange ($/A$)	Gold Price
	$1,200		$1,300		$1,350		$1,400		$1,500
	IRR	NPV_5%	IRR	NPV_5%	IRR	NPV_5%	IRR	NPV_5%	IRR	NPV_5%
0.60	21.6%	$687	26.3%	$895	28.4%	$994	30.5%	$ 1,094	34.7%	$ 1,296
0.65	19.2%	$604	23.7%	$807	25.8%	$911	27.9%	$ 1,011	32.0%	$ 1,209
0.70	16.9%	$525	21.2%	$718	23.4%*	$823*	25.4%	$ 928	29.4%	$ 1,126
0.75	14.7%	$440	18.9%	$636	20.9%	$734	23.1%	$ 839	27.0%	$ 1,043
0.80	12.6%	$355	16.8%	$557	18.8%	$652	20.7%	$ 750	24.7%	$ 954


	Units	Years 1-5	Life of Mine (13 years)
Payable Gold	koz	2,476	5,305
Operating Costs	US$000s	1,381,396	3,333,631
Refining Cost	US$000s	7,910	17,075
Royalties	US$000s	33,420	71,615
Cash Costs	US$000s	1,422,726	3,422,321
Cash Cost per ounce	US$/oz	$575	$645

Sustaining Capital	US$000s	279,569	536,176
All-In-Sustaining Costs	US$000s	1,702,294	3,958,497
AISC per ounce	US$/oz	$688	$746