SUNGOLD INTERNATIONAL HOLDINGS CORP.
INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited – Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
NOTICE TO READER
In accordance with Canadian Securities Administrators National Instrument 51-102, Sungold International Holdings Corp. discloses that these unaudited financial statements for the first financial quarter ended November 30, 2004 have not been reviewed by our auditors, Loewen, Stronach & Co., Chartered Accountants.
SUNGOLD INTERNATIONAL HOLDINGS CORP.
INTERIM BALANCE SHEET
NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
| (Unaudited) | | (Audited) | |
| November 30 | | August 31 | |
| 2004 | | 2004 | |
| $ | | $ | |
| | | | |
ASSETS | |
| | | | |
CURRENT ASSETS | | | | |
Cash | 126,103 | | 185,657 | |
Prepaid expenses and deposits | 73,112 | | 58,768 | |
| 199,215 | | 244,425 | |
PRE-DEVELOPMENT COSTS (Note 4) | 818,144 | | 825,154 | |
EQUIPMENT (Note 5) | 634,567 | | 522,455 | |
| 1,661,926 | | 1,592,034 | |
| | | | |
LIABILITIES | |
| | | | |
CURRENT LIABILITIES | | | | |
Accounts payable and accrued liabilities | 108,844 | | 200,334 | |
Loans payable (Note 7 a) | 222,232 | | 9,696 | |
| 331,076 | | 210,030 | |
| | | | |
SHAREHOLDERS’ EQUITY | |
| | | | |
SHARE CAPITAL (Note 6) | 20,149,316 | | 19,959,566 | |
CONTRIBUTED SURPLUS | 51,922 | | 51,922 | |
DEFICIT | (18,870,388 | ) | (18,629,484 | ) |
| 1,330,850 | | 1,382,004 | |
| 1,661,926 | | 1,592,034 | |
APPROVED BY THE DIRECTORS:
/s/ Art Cowie | Director |
Art Cowie, Director | |
| |
| |
/s/ Walter Wolff | Director |
Walter Wolff, Director | |
See accompanying notes to interim financial statements
SUNGOLD INTERNATIONAL HOLDINGS CORP.
INTERIM STATEMENT OF LOSS AND DEFICIT
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
| | | Three months ended | |
| April 7, 1986 | | | | | |
| (inception) to | | November 30 | | November 30 | |
| November 30, 2004 | | 2004 | | 2003 | |
| $ | | $ | | $ | |
| | | | | | |
REVENUE | | | | | | |
Gain on disposition of marketable securities | 838,947 | | - | | - | |
Interest income and miscellaneous | 43,336 | | - | | - | |
Sales | 33,179 | | - | | - | |
| 915,462 | | - | | - | |
EXPENSES | | | | | | |
Advertising and promotion | 3,261,763 | | 5,626 | | 25,641 | |
Professional and consulting fees | 2,455,333 | | 126,786 | | 79,298 | |
Management fees | 1,887,606 | | | | 73,044 | |
Investor relations | 1,036,507 | | 18,389 | | - | |
Travel and conferences | 1,033,965 | | 29,336 | | 47,650 | |
Office and miscellaneous | 793,643 | | 16,458 | | 10,512 | |
Internet services | 770,015 | | 3,870 | | - | |
Amortization | 654,109 | | 24,532 | | 32,949 | |
Office rent and services | 519,919 | | 12,275 | | 19,184 | |
Transfer agent and filing fees | 342,607 | | 3,256 | | 13,310 | |
Insurance | 262,953 | | 83 | | 188 | |
Financing fees | 218,000 | | - | | - | |
Finder fees | 154,031 | | - | | - | |
Interest and bank charges | 151,782 | | 269 | | 1,824 | |
Stock based compensation | 51,922 | | - | | - | |
Settlement agreement | 40,000 | | - | | - | |
Prizes | 34,726 | | - | | - | |
Fees and commissions | 29,741 | | - | | - | |
Interest on capital leases | 26,628 | | | | 706 | |
Loss on disposition of equipment | 826 | | | | - | |
Quebec capital tax | 500 | | - | | - | |
Foreign exchange loss (gain) | (13,688 | ) | 24 | | (1,875 | ) |
| 13,712,888 | | 240,904 | | 302,431 | |
Impairment write-down of pre-development | | | | | | |
costs and investment | 5,832,058 | | - | | - | |
| 19,544,946 | | 240,904 | | 302,431 | |
LOSS | 18,629,484 | | | | 302,431 | |
DEFICIT– beginning | - | | 18,629,484 | | 17,417,766 | |
| | | | | | |
DEFICIT – ending | 18,629,484 | | 18,870,388 | | 17,720,197 | |
| | | | | | |
Weight Average Number of Shares | | | 105,013,092 | | 85,414,191 | |
| | | | | | |
Loss per share | | | 0.0023 | | 0.0036 | |
See accompanying notes to interim financial statements
SUNGOLD INTERNATIONAL HOLDINGS CORP.
INTERIM STATEMENT OF CASH FLOWS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
| | | Three months ended | |
| April 7, 1986 | | | | | |
| (inception) to | | November 30 | | November 30 | |
| November 30 2004 | | 2004 | | 2003 | |
| $ | | $ | | $ | |
| | | | | | |
OPERATING ACTIVITIES | | | | | | |
Loss | (18,629,484 | ) | (240,904 | ) | (302,431 | ) |
Items not involving cash: | | | 24,532 | | | |
Amortization | 654,109 | | | | 32,949 | |
Stock-based compensation | 51,922 | | - | | - | |
Write-down of pre-development costs and | | | | | | |
investment | 5,832,057 | | - | | - | |
Gain on disposition of marketable securities | (838,947 | ) | - | | - | |
Loss on disposition of equipment | 14,858 | | - | | - | |
| (12,915,485 | ) | (216,372 | ) | (269,482 | ) |
Cash provided by changes in non-cash | | | | | | |
working capital items: | | | | | | |
Prepaid expenses and deposits | (58,768 | ) | (14,344 | ) | 1,344 | |
Accounts payable and accrued liabilities | 200,334 | | (91,490 | ) | (31,622 | ) |
Loans payable (See note 3 below) | 1,977,454 | | 402,286 | | 316,364 | |
| (10,796,465 | ) | 80,080 | | 16,604 | |
INVESTING ACTIVITIES | | | | | | |
Pre-development costs | (5,269,827 | ) | (2,990 | ) | (200 | ) |
Proceeds of disposition of equipment | 38,028 | | | | - | |
Acquisition of equipment | (1,172,605 | ) | (136,644 | ) | - | |
| (6,404,404 | ) | (139,634 | ) | (200 | ) |
FINANCING ACTIVITIES | | | | | | |
Repayment of obligation under capital leases | (57,029 | ) | | | (5,540 | ) |
Issuance of shares (See note 3 below) | 15,717,808 | | - | | - | |
Proceeds of disposition of marketable securities | 1,725,747 | | - | | - | |
| 17,386,526 | | | | (5,540 | ) |
| | | | | | |
INCREASE (DECREASE) IN CASH | 185,657 | | (59,554 | ) | 10,864 | |
CASH – beginning | - | | 185,657 | | 47,928 | |
CASH – ending | 185,657 | | 126,103 | | 58,792 | |
Notes to statement of cash flows: | | | | | | |
| | | | | | | |
1) | Cash consists of balances with banks | | | | | | |
| | | | | | | |
2) | Interest and income taxes paid: | | | | | | |
| Interest paid | 178,410 | | - | | 2,530 | |
| Income taxes paid | - | | - | | - | |
3) | During the first quarter ended November 30, 2004, the Company issued 2,500,000 private placement units to settle $189750of debts. Since April 7, 1986 (inception) to August 31, 2004, the Company issued 33,750,000 private placement units to settle $2,157,508of debts. |
See accompanying notes to interim financial statements
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
Note 1 | BASIS OF PRESENTATION |
| |
| The accompanying unaudited interim financial statements have be prepared in accordance with Canadian generally accepted accounting principles for interim financial information and, accordingly, certain information and note disclosure normally included in financial statements prepared in accordance with Canadian generally accepted accounting principles have been condensed, or omitted. In the opinion of management, these financial statements included all adjustments necessary for the fair presentation of the results of the interim periods presented. These financial statements have been prepared using the same accounting policies as used in the annual financial statements and should be read in conjunction with the audited financial statements of the Company for the year ended August 31, 2004. The results of operations for any interim period are not necessarily indicative of the results of operations of any other interim period or full fiscal year. |
| |
Note 2 | GOING CONCERN AND NATURE OF OPERATIONS |
| |
| The principal activity is developing and promoting horseracing, virtual horseracing, internet payment systems and other internet related products. To date, the Company has not earned significant revenues and is considered to be in a development stage. |
| |
| The recoverability of the amounts shown for pre-development costs is primarily dependent on the ability of the Company to put its pre-development projects into economically viable products in the future. The Company plans to meet anticipated financing needs in connection with its obligations by the exercise of stock options, share purchase warrants, and through private placements, public offerings or joint-venture participation by others. |
| |
| These consolidated financial statements have been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses from operations that raise substantial doubt about its ability to continue as a going concern. These financial statements do not include any adjustments that might result from the outcome of this uncertainty. |
| |
Note 3 | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
| |
| Basis of Consolidation |
| |
| These consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, SafeSpending Inc., Horsepower Broadcasting Network Inc. (See subsequent event note 8d), Horsepower Broadcasting Network (HBN) International Ltd. and Racing Unified Network (R.U.N.) Inc. All inter- company transactions and balances have been eliminated. |
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
PAGE – 2 –
NOTE 4 | PRE-DEVELOPMENT COSTS |
| | |
| a) | Vancouver Racecourse / Richmond Equine Training Centre project |
| | |
| | In July 2004, the Company obtained an option to purchase 126 acres of land southwest of No. 8 Road and Westminster Highway in Richmond, BC, Canada (“Land”) for the purpose of developing a horse training complex, subject to approval of all zoning and regulatory authorities. The agreement gave the Company the option to purchase the Land for $10,500,000 until January 2, 2005 (See subsequent events note 8b). |
| | | August 31 | | Impairment | November 30 |
| | | 2004 | Additions | Write off | 2004 |
| | | $ | $ | $ | $ |
| | Consulting and legal fees | 616,718 | | - | 616,718 |
| | Options | 10,000 | | - | 10,000 |
| | Other direct costs | 1,528 | - | - | 1,528 |
| | | 628,246 | | - | 628,246 |
| | | | | | |
| b) | HorsepowerTMproject | | | | |
| | | | | | |
| | | August 31 | | Impairment | November 30 |
| | | 2004 | Additions | Write off | 2004 |
| | | $ | $ | $ | $ |
| | Legal and consulting fees | 79,119 | 1,740 | - | 80,859 |
| | | | | | |
| c) | SafeSpending project | | | | |
| | | | | | |
| | | August 31 | | Impairment | November 30 |
| | | 2004 | Additions | Write off | 2004 |
| | | $ | $ | $ | $ |
| | Acquisition cost | 62,300 | - | - | 62,300 |
| | Legal and consulting fees | 55,489 | 1,250 | - | 56,739 |
| | | 117,789 | 1,250 | - | 119,039 |
| | | | | | |
| | | August 31 | | Impairment | November 30 |
| | | 2004 | Additions | Write off | 2004 |
| | | $ | $ | $ | $ |
| | | | | | |
| TOTAL PRE-DEVELOPMENT COSTS | 825,154 | 2,990 | - | 828,144 |
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
PAGE – 3 –
| | | | (Unaudited) | | (Audited) |
| | | | November 30 | | August 31 |
| | | | 2004 | | 2004 |
| | | Cost | Less | Net Book | Net Book |
| | | | Accumulated | Value | Value |
| | | | Amortization | | |
| | | $ | $ | $ | $ |
| | Software – HorsepowerTM(1) | 967,328 | 402,614 | 564,714 | 446,938 |
| | Computer equipment | 313,057 | 243,204 | 69,853 | 75,517 |
| | | | | | |
| | | 1,280,385 | 745,818 | 634,567 | 522,455 |
| (1)During the quarter, the Company incurred $136,644 software development costs to modify its existence HorsepowerTM software program utilizing Inter Tote System Protocol. As the modification portion is still under development and has not been put in use, no amortization has been provided on the current cost. |
| |
Note 6 | SHARE CAPITAL |
| | | (Unaudited) | (Audited) |
| | | November 30 | August 31 |
| | | 2004 | 2004 |
| | | $ | $ |
| | Authorized: | | |
| | Unlimited common shares without par value | | |
| | 100,000,000 Class “A” preference shares | | |
| | without par value | | |
| | 100,000,000 Class “B” preference shares | | |
| | without par value | | |
| | | | |
| | Issued and outstanding: | | |
| | 105,864,740 common | | |
| | (August 31, 2004 – 103,364,740 common) | 20,149,316 | 19,959,566 |
| | | | |
| a) | Shares issued during the first quarter ended November 30, 2004: | | |
| | | | |
| | | # | $ |
| | | | |
| | For debt – private placements | 2,500,000 | 189,750 |
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
PAGE – 4 –
Note 6 | SHARE CAPITAL (continued) |
| | |
| b) | Share purchase warrants: |
Date of Grant | Price | Balance Aug 31, 2004 | Granted | Exercised | Expired / Cancelled | Balance Nov 30, 2004 | Expiration date |
September 7, 2001 | US$0.200 | 1,000,000 | - | - | 1,000,000 | - | Cancelled |
October 24, 2001 | US$0.150 | 420,000 | - | - | 420,000 | - | Cancelled |
November 4, 2001 | US$0.150 | 1,000,000 | - | - | 1,000,000 | - | Cancelled |
December 14, 2001 | US$0.060 | 2,333,334 | - | - | 2,333,334 | - | Cancelled |
January 7, 2002 | US$0.060 | 1,700,000 | - | - | - | 1,700,000 | (1)January 7, 2005 |
January 30, 2002 | US$0.060 | 1,000,000 | - | - | - | 1,000,000 | January 30, 2005 |
March 1, 2002 | US$0.110 | 300,000 | - | - | - | 300,000 | March 1, 2005 |
March 26, 2002 | US$0.170 | 1,000,000 | - | - | - | 1,000,000 | March 26, 2005 |
April 4, 2002 | US$0.165 | 1,000,000 | - | - | - | 1,000,000 | April 4, 2005 |
May 7, 2002 | US$0.160 | 400,000 | - | - | - | 400,000 | May 7, 2005 |
May 30, 2002 | US$0.150 | 600,000 | - | - | - | 600,000 | May 30, 2005 |
July 10, 2002 | US$0.075 | 2,500,000 | - | - | - | 2,500,000 | July 10, 2005 |
July 24, 2002 | US$0.080 | 250,000 | - | - | - | 250,000 | July 24, 2005 |
July 23, 2002 | US$0.080 | 1,500,000 | - | - | - | 1,500,000 | July 23, 2005 |
August 21, 2002 | US$0.090 | 100,000 | - | - | - | 100,000 | August 21, 2005 |
September 27, 2002 | US$0.080 | 3,000,000 | - | - | - | 3,000,000 | September 27, 2005 |
November 1, 2002 | US$0.070 | 3,000,000 | - | - | - | 3,000,000 | November 1, 2005 |
March 26, 2003 | US$0.050 | 3,000,000 | - | - | - | 3,000,000 | March 26, 2006 |
April 10, 2003 | US$0.040 | 3,750,000 | - | - | - | 3,750,000 | April 10, 2006 |
May 16, 2003 | US$0.030 | 3,000,000 | - | - | - | 3,000,000 | May 16, 2006 |
June 11, 2003 | US$0.030 | 3,000,000 | - | - | - | 3,000,000 | June 11, 2006 |
July 7, 2003 | US$0.031 | 2,500,000 | - | - | - | 2,500,000 | July 7, 2006 |
August 21, 2003 | US$0.075 | 1,000,000 | - | - | - | 1,000,000 | August 21, 2006 |
September 5, 2003 | US$0.060 | 2,000,000 | - | - | - | 2,000,000 | September 5, 2006 |
October 31, 2003 | US$0.060 | 2,000,000 | - | - | - | 2,000,000 | October 31, 2006 |
February 10, 2004 | US$0.040 | 4,000,000 | - | - | - | 4,000,000 | February 10, 2007 |
February 18, 2004 | US$0.045 | 2,500,000 | - | - | - | 2,500,000 | February 18, 2007 |
March 30, 2004 | US$0.0525 | 1,500,000 | - | - | - | 1,500,000 | March 20, 2007 |
June 04, 2004 | US$0.060 | 3,000,000 | - | - | - | 3,000,000 | June 04, 2007 |
August 20, 2004 | US$0.060 | 4,500,000 | - | - | - | 4,500,000 | August 20, 2007 |
October 1, 2004 | US$0.060 | - | 2,500,000 | | | 2,500,000 | October 1, 2007 |
| | | | | | | |
| | 56,853,334 | 2,500,000 | - | 4,753,334 | 54,600,000 | |
| (1)See Subsequent Events note 8c |
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
PAGE – 5 –
Note 7 | RELATED PARTY TRANSACTIONS |
| | |
| a) | Loans payables of $222,232 (US$) are from a director and officer of a subsidiary of the Company. |
| | |
| b) | During the quarter consulting fees of $87,400were paid to a director, a company with common director, an |
officer, and a director and officer of a subsidiary of the Company. The fees are in the normal course of |
business and are measured at the exchange amount, which is the amount of consideration established |
and agreed to by the related parties. |
| | |
| c) | In June 2004, the Company signed a $275,825 software development agreement with a consulting company for its HorsepowerTM program. During the current quarter, the Company paid $177,879 as progress payments. As of August 31, 2004, the Company paid $69,580 as progress payments. The owner of the consulting company is also the Chief Technical Officer of a subsidiary - Horsepower Broadcasting Network (HBN) International Ltd. The fees are in the normal course of business and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties. |
| | |
Note 8 | SUBSEQUENT EVENTS |
| | |
| a) | On December 31 2004, 200,000 US$ in debt was settled by the issuance of shares for debt private placement of 4,000,000 shares with warrants. |
| | |
| b) | On January 2, 2005, the option on the 126 acres in Richmond expired. Management is currently negotiating a new option to purchase the property. |
| | |
| c) | On January 7, 2005, 1,700,000 US$0.60 share purchase warrants expired. |
| | |
| d) | On January 13, 2005, the Company’s subsidiary – Horsepower Broadcasting Network Inc. was dissolved by way of voluntary dissolution under the British Columbia Business Corporations Act and its assets wound up into its parent. |
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
PAGE – 6 –
Note 9 | UNITED STATES ACCOUNTING PRINCIPLES |
| | |
| a) | The following are balance sheet items under US GAAP that differ from Canadian GAAP: |
| | | (Unaudited) | | (Audited) | |
| | | November 30 | | August 31 | |
| | | 2004 | | 2004 | |
| | | $ | | $ | |
| | | | | | |
| | Pre-development costs | - | | - | |
| | Share capital | | | 24,670,304 | |
| | Foreign currency adjustments | | | 13,688 | |
| | Accumulated Deficit During Development Stage | | | (24,179,064 | ) |
| b) | The following table summarizes the effect on Deficit of differences between CDN GAAP and US GAAP: |
| | | | (Unaudited) | | (Audited) | |
| | | | November 30 | | August 31 | |
| | | | 2004 | | 2004 | |
| | | | $ | | $ | |
| | | | | | | |
| | Deficit - CDN GAAP | | | (18,629,484 | ) |
| | | Cumulative effect of previous years’ adjustments | (5,549,580 | ) | (5,486,420 | ) |
| | | | | | (24,115,904 | ) |
| | US GAAP material adjustments: | | | | |
| | • | Effect of the write-off of pre-development costs on net loss | (2,990 | ) | (63,112 | ) |
| | • | Foreign currency adjustments | (24 | ) | (48 | ) |
| | | | (3,014 | ) | (63,160 | ) |
| | Deficit - US GAAP | | | (24,179,064 | ) |
| c) | The following table summarizes the effect on shareholders’ equity after considering the US GAAP adjustments: |
| | | | Deficit | Foreign | |
| | Common | Additional | Accumulated | Currency | Total |
| | Shares | Paid-in | During | Translation | Shareholders’ |
| | Amount | Capital | Development | Adjustments | Equity |
| | | | Stage | | |
| | $ | $ | $ | $ | $ |
August 31, 2004 | 24,670,304 | 51,922 | (24,179,064) | 13,688 | 556,850 |
• | Shares issuance | 189,750 | - | - | 24 | |
• | Foreign currency | - | - | - | - | |
• | Net loss under US GAAP | - | - | () | - | |
November 30, 2004 | 24,860,054 | 51,922 | | 13,712 | |
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO INTERIM FINANCIAL STATEMENTS
FOR THE FIRST QUARTER ENDED NOVEMBER 30, 2004
(Unaudited - Prepared by Management)
(A Development Stage Company)
(Presented in Canadian Dollars)
PAGE – 7 –
Note 9 | UNITED STATES ACCOUNTING PRINCIPLES |
| | |
| d) | The following table summarizes the effect on Net Loss of differences between CDN GAAP and US GAAP: |
| | | Cumulative | | |
| | | Amounts | (Unaudited) | (Unaudited) |
| | | From | November 30 | November 30 |
| | | Apr 7/86 to | 2004 | 2003 |
| | | Nov 30/04 | | |
| | | $ | $ | $ |
| | | | | |
| Net loss under CDN GAAP | (18,629,484) | | (302,431) |
| US GAAP material adjustments: | | | |
| • | Effect of the write-off of pre- | | | |
| | development costs on net loss | (825,154) | - | - |
| • | Share-based compensation | (4,710,738) | - | - |
| • | Foreign currency adjustments | (13,688) | | (1,875) |
| Net loss under US GAAP | (24,179,064) | | (304,306) |
| | | | | |
| Loss per share under US GAAP | | | 0.0036 |
| | | | | |
| Weighted average number of shares | | | 85,414,191 |