NXT ENERGY SOLUTIONS INC.
Consolidated Financial Statements
For the 3 and 9 month periods ended
September 30, 2016
NXT ENERGY SOLUTIONS INC. | |||||
Consolidated Balance Sheets | |||||
(Unaudited - expressed in Canadian dollars) | |||||
September 30th | December 31, | ||||
2016 | 2015 | ||||
Assets | |||||
Current assets | |||||
Cash and cash equivalents | $ 464,722 | $ 7,085,803 | |||
Short-term investments | 2,845,053 | 2,055,478 | |||
Restricted cash | - | 75,000 | |||
Accounts receivable | 205,413 | 810,400 | |||
Work-in-progress | - | 404,840 | |||
Prepaid expenses and deposits | 234,003 | 260,397 | |||
3,749,191 | 10,691,918 | ||||
Long term assets | |||||
Property and equipment | 3,472,217 | 3,678,985 | |||
Intellectual property | 23,445,636 | 24,709,000 | |||
$ 30,667,044 | $ 39,079,903 | ||||
Liabilities and Shareholders' Equity | |||||
Current liabilities | |||||
Accounts payable and accrued liabilities | $ 563,621 | $ 1,163,783 | |||
Income taxes payable | 31 | 1,253,126 | |||
Deferred revenue (note 9) | - | 706,722 | |||
Current portion of capital lease obligation | 35,875 | 34,159 | |||
599,527 | 3,157,790 | ||||
Long-term liabilities | |||||
Capital lease obligation | 134,341 | 161,466 | |||
Asset retirement obligation | 53,740 | 51,240 | |||
Deferred charges (note 8) | 86,297 | 87,756 | |||
274,378 | 300,462 | ||||
873,905 | 3,458,252 | ||||
Commitments and contingencies (note 8) | |||||
Shareholders' equity | |||||
Common shares (note 3): - authorized unlimited | |||||
Issued: 53,699,009 (2015 - 53,306,109) common shares | 85,805,643 | 85,051,553 | |||
Contributed capital | 7,399,200 | 7,239,089 | |||
Deficit | (64,122,639) | (57,379,926) | |||
Accumulated other comprehensive income | 710,935 | 710,935 | |||
29,793,139 | 35,621,651 | ||||
$ 30,667,044 | $ 39,079,903 | ||||
Signed "George Liszicasz" | Signed "Mickey Abougoush" | ||||
Director | Director | ||||
The accompanying notes are an integral part of these consolidated financial statements. |
NXT ENERGY SOLUTIONS INC. | |||||
Consolidated Statements of Loss and Comprehensive Loss | |||||
(Unaudited - expressed in Canadian dollars) | |||||
For the three months | For the nine months | ||||
ended September 30 | ended September 30 | ||||
2016 | 2015 | 2016 | 2015 | ||
Revenue | |||||
Survey revenue (note 9) | $ - | $ - | $ 1,454,988 | $ - | |
Expenses | |||||
Survey costs, net | 200,443 | - | 1,147,187 | 25,668 | |
General and administrative | 1,128,847 | 1,306,017 | 4,217,782 | 3,382,449 | |
Stock based compensation expense | 218,000 | 169,000 | 503,000 | 591,000 | |
Amortization expense | 521,945 | 146,828 | 1,556,696 | 181,183 | |
2,069,235 | 1,621,845 | 7,424,665 | 4,180,300 | ||
Other expenses (income) | |||||
Interest income, net | (3,962) | 915 | (14,843) | (14,516) | |
Foreign exchange (gain) loss | (12,211) | (269,956) | 280,783 | (262,654) | |
Intellectual Property and other expenses | 23,065 | 39,628 | 195,795 | 516,402 | |
6,892 | (229,413) | 461,735 | 239,232 | ||
Loss before income taxes | (2,076,127) | (1,392,432) | (6,431,412) | (4,419,532) | |
Income tax expense | 66,707 | 485,778 | 311,302 | 563,841 | |
Net loss and comprehensive loss | $ (2,142,834) | $ (1,878,210) | $ (6,742,714) | $ (4,983,373) | |
Loss per share (note 4) | |||||
Basic | $ (0.04) | $ (0.04) | $ (0.13) | $ (0.11) | |
Diluted | $ (0.04) | $ (0.04) | $ (0.13) | $ (0.11) | |
The accompanying notes are an integral part of these consolidated financial statements. | |||||
NXT ENERGY SOLUTIONS INC. | |||||
Consolidated Statements of Cash Flows | |||||
(Unaudited - expressed in Canadian dollars) | |||||
For the three months | For the nine months | ||||
ended September 30 | ended September 30 | ||||
2016 | 2015 | 2016 | 2015 | ||
Cash provided by (used in): | |||||
Operating activities | |||||
Comprehensive loss for the period | $ (2,142,834) | $ (1,878,210) | $ (6,742,714) | $ (4,983,373) | |
Items not affecting cash: | |||||
Stock based compensation expense | 218,000 | 169,000 | 503,000 | 591,000 | |
Amortization expense | 521,945 | 146,828 | 1,556,696 | 181,183 | |
Other | 1,501 | 89,086 | 1,042 | 89,586 | |
741,446 | 404,914 | 2,060,738 | 861,769 | ||
(1,401,388) | (1,473,296) | (4,681,976) | (4,121,604) | ||
Change in non-cash working capital balances (note 7) | (600,194) | 5,354,966 | (1,463,571) | 6,468,588 | |
Net cash from (used in) operating activities | (2,001,582) | 3,881,670 | (6,145,547) | 2,346,984 | |
Financing activities | |||||
Proceeds from exercise of stock options | 265,757 | 240,380 | 411,201 | 335,946 | |
Repayment of capital lease obligation | (8,588) | - | (25,409) | - | |
Net cash from (used in) financing activities | 257,169 | 240,380 | 385,792 | 335,946 | |
Investing activities | |||||
Purchase of property and equipment | (9,006) | (151,420) | (86,564) | (576,833) | |
Decrease (increase) in short-term investments | 269,837 | 716,140 | (789,575) | 3,628,510 | |
Decrease (increase) in restricted cash | 75,000 | (2,000) | 75,000 | (101,000) | |
Change in non-cash working capital balances (note 7) | - | (732,199) | (60,187) | (439,508) | |
Net cash from (used in) investing activities | 335,831 | (169,479) | (861,326) | 2,511,169 | |
Net increase (decrease) in cash and cash equivalents | (1,408,582) | 3,952,571 | (6,621,081) | 5,194,099 | |
Cash and cash equivalents, beginning of the period | 1,873,304 | 1,292,163 | 7,085,803 | 50,635 | |
Cash and cash equivalents, end of the period | $ 464,722 | $ 5,244,734 | $ 464,722 | $ 5,244,734 | |
Supplemental information | |||||
Cash interest (received) | (1,325) | 915 | 4,348 | (20,093) | |
Cash taxes paid | $ 499,694 | $ 485,778 | $ 1,633,152 | $ 563,841 | |
The accompanying notes are an integral part of these consolidated financial statements. |
NXT ENERGY SOLUTIONS INC. | |||||
Consolidated Statements of Shareholders' Equity | |||||
(Unaudited - expressed in Canadian dollars) | |||||
For the nine months | |||||
ended September 30 | |||||
2016 | 2015 | ||||
Common Shares | |||||
Balance at beginning of the period | $ 85,051,553 | $ 65,792,307 | |||
Conversion of preferred shares and | |||||
acquisition of intellectual property [note 4 (ii)] | - | 18,680,600 | |||
Issued upon exercise of stock options | 411,201 | 335,946 | |||
Transfer from contributed capital upon exercise of stock options | 342,889 | 242,700 | |||
Balance at end of the period | 85,805,643 | 85,051,553 | |||
Preferred Shares | |||||
Balance at beginning and end of the period | - | 232,600 | |||
Conversion of preferred shares to common shars [note 4] | - | (232,600) | |||
Balance at the end of the period | - | - | |||
Contributed Capital | |||||
Balance at beginning of the period | 7,239,089 | 6,400,789 | |||
Recognition of stock based compensation expense | 503,000 | 591,000 | |||
Contributed capital transferred to common shares | |||||
upon exercise of stock options | (342,889) | (242,700) | |||
Balance at end of the period | 7,399,200 | 6,749,089 | |||
Deficit | |||||
Balance at beginning of the period | (57,379,926) | (67,920,154) | |||
Net loss and comprehensive loss for the period | (6,742,713) | (4,983,373) | |||
Balance at end of the period | (64,122,639) | (72,903,527) | |||
Accumulated Other Comprehensive Income | |||||
Balance at beginning and end of the period | 710,935 | 710,935 | |||
Total Shareholders' Equity at end of the period | $ 29,793,139 | $ 19,608,050 | |||
The accompanying notes are an integral part of these consolidated financial statements. |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
1. | The Company |
NXT Energy Solutions Inc. (the "Company" or "NXT") is a publicly traded company based in Calgary, Canada.
NXT's proprietary Stress Field Detection ("SFD®") technology is an airborne survey system that is used in the oil and natural gas exploration industry to identify areas with hydrocarbon reservoir potential.
While NXT’s existing resources are expected to be sufficient to meet its obligations for the next year, the Company’s ability to meet financial obligations beyond this period are dependent on its ability to attract new client projects and expand its revenue base or raise additional capital. The timing and success of these activities remains uncertain.
2. | Significant Accounting Policies |
Basis of presentation
These interim unaudited consolidated financial statements have been prepared by management in accordance with generally accepted accounting principles of the United States of America ("US GAAP") and by applying the same accounting policies and methods as used in preparing the consolidated financial statements for the fiscal year ended December 31, 2015.
Future Accounting Policy Changes
Revenue recognition:
In May 2014, the US Financial Accounting Standards Board (“FASB”) issued new guidance on accounting for “Revenue from Contracts with Customers”, which supersedes the current revenue recognition requirements and most industry-specific guidance. This new guidance will require that an entity recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
This new guidance will be effective from January 1, 2018, and early application is not permitted. There will be two methods in which the amendment can be applied: (1) retrospectively to each prior reporting period (which will include NXT’s fiscal years 2015 and 2016) presented, or (2) retrospectively with the cumulative effect recognized at the date of initial application. NXT is evaluating the impact of the adoption of this new guidance and although the review is not yet complete, indications are that there will be no material impact on the financial statements.
6 |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
Leases:
In February 2016, the FASB issued new guidance on leases. The new guidance requires lessees torecognize most leases, including operating leases, on the balance sheet as lease assets and lease liabilities. In addition, lessees may be required to reassess assumptions associated with existing leases as well as to provide expanded qualitative and quantitative disclosures. The new guidance is effective January 1, 2019. NXT is evaluating the impact of the adoption of this new guidance and has not yet determined the effect on its consolidated financial statements.
3. | Common shares |
The Company is authorized to issue an unlimited number of common shares, of which the following are issued and outstanding:
For the nine month periods ended | ||||
September 30, 2016 | September 30, 2015 | |||
# of shares | $ amount | # of shares | $ amount | |
As at the beginning of the period | 53,306,109 | $85,051,553 | 44,958,843 | $ 65,792,307 |
Shares issued during the period: | ||||
Exercise of stock options | 392,900 | 411,202 | 347,266 | 335,946 |
Conversion of preferred shares | 8,000,000 | 232,600 | ||
Value assigned to acquisition of | ||||
Intellectual property | 18,448,000 | |||
Transfer from contributed capital on the | ||||
exercise of stock options | - | 342,889 | 242,700 | |
As at the end of the period | 53,699,009 | 85,805,644 | 53,306,109 | 85,051,553 |
7 |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
4. | Earnings (loss) per share |
for the three months | for the nine months | |||
ended September 30 | ended September 30 | |||
2016 | 2015 | 2016 | 2015 | |
Comprehensive loss for the period | $(2,142,834) | $(1,878,210) | $(6,742,714) | $(4,983,373) |
Weighted average number of shares outstanding for the period: | ||||
Basic | 53,660,944 | 47,801,957 | 53,446,849 | 45,921,260 |
Additional shares related to assumed | ||||
Exercise of Stock options under the | ||||
Treasury stock method (see (i)) | - | - | - | |
Diluted | 53,660,944 | 47,801,957 | 53,446,849 | 45,921,260 |
Earnings (loss) per share – Basic | $ (0.04) | $ (0.04) | $ (0.13) | $ (0.11) |
Earnings (loss) per share – Diluted | $ (0.04) | $ (0.04) | $ (0.13) | $ (0.11) |
(i) | In periods in which a loss results, all outstanding stock options and the Preferred Shares are excluded from the fully diluted loss per share calculations as their effect is anti-dilutive. |
8 |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
5. | Stock options |
The following is a summary of stock options which are outstanding as at September 30, 2016:
Average remaining | |||
Exercise price | # of options | # of options | contractual |
per share | outstanding | exercisable | life (in years) |
$ 0.75 | 345,000 | 345,000 | 0.8 |
$ 0.76 | 254,001 | 254,001 | 1.3 |
$ 0.86 | 537,500 | 537,500 | 0.9 |
$ 1.20 | 300,000 | 300,000 | 0.9 |
$ 1.35 | 561,900 | 245,632 | 3.3 |
$ 1.39 | 37,500 | 37,500 | 2.8 |
$ 1.48 | 37,500 | 37,500 | 4.8 |
$ 1.49 | 150,000 | - | 4.7 |
$ 1.50 | 50,000 | - | 4.8 |
$ 1.51 | 150,000 | - | 5.0 |
$ 1.55 | 40,000 | 26,667 | 2.4 |
$ 1.57 | 30,000 | 10,000 | 3.4 |
$ 1.61 | 25,000 | 16,667 | 2.4 |
$ 1.67 | 150,000 | 50,000 | 3.1 |
$ 1.73 | 92,600 | 42,600 | 4.2 |
$ 1.82 | 215,000 | - | 4.1 |
$ 1.83 | 45,000 | 45,000 | 2.2 |
$ 2.10 | 300,000 | 100,000 | 4.0 |
$ 1.30 | 3,321,001 | 2,048,067 | 2.54 |
A continuity of the number of stock options which are outstanding at the end of the current period and as at the prior fiscal year ended December 31, 2015 is as follows:
For the nine months | For the year ended | |||
ended September 30, 2016 | December 31, 2015 | |||
weighted | weighted | |||
# of stock | average | # of stock | average | |
options | exercise price | options | exercise price | |
Options outstanding, start of the period | 3,462,835 | $ 1.26 | 2,541,435 | $ 1.02 |
Granted | 387,500 | $ 1.50 | 1,268,666 | $ 1.66 |
Exercised | (408,222) | $ 1.04 | (347,266) | $ 0.97 |
Forfeited | (121,112) | $ 1.50 | - | - |
Expired | - | - | - | - |
Options outstanding, end of the period | 3,321,001 | $ 1.30 | 3,462,835 | $ 1.26 |
Options exercisable, end of the period | 2,048,068 | $ 1.10 | 2,004,268 | $ 1.01 |
9 |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
Stock options granted generally expire, if unexercised, five years from the date granted and entitlement to exercise them generally vests at a rate of one-third at the end of each of the first three years following the date of grant.
Stock based compensation expense (“SBCE”) is calculated based on the fair value attributed to grants of stock options using the Black-Scholes valuation model and utilizing the following weighted average assumptions:
Nine months ended September 30 | 2016 | 2015 |
Expected dividends paid per common share | Nil | Nil |
Expected life in years | 5.0 | 5.0 |
Expected volatility in the price of common shares | 86 % | 116 % |
Risk free interest rate | 0.7 % | 1.6 % |
Weighted average fair market value per share at grant date | $ 1.01 | $ 1.21 |
Intrinsic (or "in-the-money") value per share of options exercised | $ 0.34 | $ 0.96 |
The unamortized portion of SBCE related to the non-vested portion of stock options, all of which will be recognized in future expense over the related remaining (2016 to 2018) vesting periods, is as follows:
Sept 30, | Dec 31, | |||
As at the period ended | 2016 | 2015 | ||
Unamortized SBCE related to: | ||||
Stock options | $1,002,974 | $ 1,154,000 | ||
$1,002,974 | $ 1,154,000 |
6. | Financial instruments |
1) Non-derivative financial instruments:
The Company's non-derivative financial instruments consist of cash and cash equivalents, short-term investments, accounts receivable, and accounts payables and accrued liabilities. The carrying value of these financial instruments approximates their fair values due to their short terms to maturity. NXT is not exposed to significant interest or credit risks arising from these financial instruments. NXT is exposed to foreign exchange risk as a result of periodically holding foreign denominated financial instruments. Any unrealized foreign exchange gains and losses arising on such holdings are reflected in earnings at the end of each period.
2) Derivative financial instruments:
As at September 30, 2016, there were no outstanding financial derivative instruments.
10 |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
7. | Change in non-cash working capital |
The changes in non-cash working capital balances are comprised of:
For the three months | For the nine months | |||
ended September 30 | ended September 30 | |||
2016 | 2015 | 2016 | 2015 | |
Accounts receivable | $ (54,347) | $ (653,492) | $ 604,987 | $ (772,227) |
Work-in-progress | - | (2,246,442) | 404,840 | (4,016,488) |
Prepaid expenses and deposits | 53,798 | (64,596) | 26,394 | (515,878) |
Accounts payable and accrued liabilities | (235,413) | 391,599 | (600,162) | 968,504 |
Income Taxes Payable | (364,232) | - | (1,253,095) | - |
Deferred revenue | - | 7,066,506 | (706,722) | 10,365,169 |
(614,194) | 4,622,767 | (1,523,758) | 6,029,080 | |
Portion attributable to: | ||||
Operating activities | (614,194) | 5,354,966 | (1,463,571) | 6,468,588 |
Financing activities | - | - | - | - |
Investing activities | - | (732,199) | (60,187) | (439,508) |
(614,194) | 4,622,767 | (1,523,758) | 6,029,080 |
8. | Commitments and contingencies |
Office premises lease
NXT has an operating lease commitment on its Calgary office space for a 10 year term at an initial estimatedminimum monthly lease payment of $44,624 (including operating costs). The estimated future minimum annual commitment is as follows as at September 30, 2016:
Fiscal year ending December 31 | |||
2016 | $ 133,871 | ||
2017 | 535,485 | ||
2018 | 535,485 | ||
2019 | 535,485 | ||
2020 | 538,460 | ||
2,278,786 | |||
Thereafter, 2021 through 2025 | 2,600,065 | ||
4,878,851 |
Deferred charges of $86,297 as at September 30, 2016 relates to the valuation of an initial free-rent period received on this lease in 2015. This balance will be amortized as a reduction of general and administrative expense over the 10 year term of the lease commitment.
11 |
NXT ENERGY SOLUTIONS INC.
Notes to the Consolidated Financial Statements
As at and for the three and six month periods ended September 30, 2016
(Unaudited - expressed in Canadian dollars unless otherwise stated)
9. | Geographic information |
NXT conducts all of its survey operations from its head office in Canada, and occasionally maintains administrative offices in foreign locations such as Colombia (to mid-2014) and currently Bolivia. NXT has no long term assets outside of Canada.
In May 2015, NXT executed a contract to conduct a US $13.4 million (US $12.9 million net of applicable local sales taxes owing) survey project with a new client in Bolivia. This contract was completed and recognized in revenue in NXT’s Q4-2015 period.
A contract amendment for an additional survey project valued at US $1.0 million (net of taxes) was finalized in October, 2015. The results for this project were delivered to the client in January, 2016, and it is recognized as revenue in NXT’s Q1-2016 period. Accordingly, deferred revenue as at December 31, 2015 included US $0.5 million (net of taxes) which had been invoiced as a progress billing for this project.
Revenues by geographic area were generated solely in Bolivia in 2015 and 2016, and were derived almost entirely from a single client in each of the periods.
Revenues for 2015 were derived solely in Bolivia, from a single customer.
10. | Other related party transactions |
One of the members of NXT’s Board of Directors is a partner in a law firm which provides legal advice to NXT. Legal fees (including costs related to share issuance) incurred with this firm were as follows:
For the three months | For the nine months | ||||
ended September 30 | ended September 30 | ||||
2016 | 2015 | 2016 | 2015 | ||
$ 9,456 | $ 3,841 | $ 48,755 | $ 40,904 |
Accounts payable and accrued liabilities includes a total of $6,470 ($62,048 as at December 31, 2015) payable to this law firm.
In addition, accounts payable and accrued liabilities includes $1,502 ($34,881 as at December 31, 2015) related to re-imbursement of expenses owing to persons who are Officers of NXT.
12 |