SUNGOLD INTERNATIONAL HOLDINGS CORP.
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
NOTICE TO READER
In accordance with Canadian Securities Administrators National Instrument 51-102, Sungold International Holdings Corp. discloses that these unaudited consolidated financial statements for the third financial quarter ended May 31, 2006, have not been reviewed by company auditors.
Toronto, ON
July 28, 2006
SUNGOLD INTERNATIONAL HOLDINGS CORP.
CONSOLIDATED BALANCE SHEET
MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
| | (Unaudited) | | | (Audited) | |
| | May 31 | | | August 31 | |
| | 2006 | | | 2005 | |
| | $ | | | $ | |
| | | | | | |
ASSETS | |
| | | | | | |
CURRENT ASSETS | | | | | | |
Cash | | 6,944 | | | 10,876 | |
Canadian goods and services input tax credits | | 17,109 | | | 43,065 | |
Prepaid expenses and deposits | | 20,990 | | | 22,087 | |
| | 45,043 | | | 76,028 | |
PRE-DEVELOPMENT COSTS (Note 4) | | 248,247 | | | 224,898 | |
EQUIPMENT (Note 5) | | 528,113 | | | 628,012 | |
| | 821,403 | | | 928,938 | |
| | | | | | |
| | | | | | |
LIABILITIES | |
| | | | | | |
CURRENT LIABILITIES | | | | | | |
Accounts payable and accrued liabilities | | 430,976 | | | 244,075 | |
Loans payable | | - | | | 12,500 | |
Leases payable (Note 7) | | 8,059 | | | 7,120 | |
| | 439,035 | | | 263,695 | |
| | | | | | |
LONG TERM LIABILITIES | | | | | | |
Leases payable (Note 7) | | 8,351 | | | 14,519 | |
| | 447,386 | | | 278,214 | |
| | | | | | |
SHAREHOLDERS’ EQUITY | |
| | | | | | |
SHARE CAPITAL (Note 6) | | 21,966,406 | | | 21,078,648 | |
CONTRIBUTED SURPLUS | | 220,457 | | | 190,457 | |
DEFICIT | | (21,812,846 | ) | | (20,618,381 | ) |
| | 374,017 | | | 650,724 | |
| | 821,403 | | | 928,938 | |
APPROVED BY THE DIRECTORS:
“Art Cowie” Director
“Donald Harris” Director
(See accompanying notes to consolidated financial statements)
SUNGOLD INTERNATIONAL HOLDINGS CORP.
CONSOLIDATED STATEMENT OF LOSS AND DEFICIT
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
| | April 7, 1986 | | | Third Quarter Ended | | | Year-to-Date | |
| | (inception) to | | | | | | | | | | | | | |
| | May 31 | | | May 31 | | | May 31 | | | May 31 | | | May 31 | |
| | 2006 | | | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | $ | | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | | | |
REVENUE | | | | | | | | | | | | | | | |
Gain on disposition of marketable securities | | 838,947 | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | |
EXPENSES | | | | | | | | | | | | | | | |
Impairment write-down | | | | | | | | | | | | | | | |
of pre-development costs and investment | | 6,460,304 | | | - | | | - | | | - | | | 628,246 | |
Advertising and promotion | | 3,371,552 | | | 8,176 | | | 20,687 | | | 54,346 | | | 45,504 | |
Professional and consulting fees | | 3,436,405 | | | 90,168 | | | 119,818 | | | 414,269 | | | 366,482 | |
Management fees and salaries | | 2,221,465 | | | 94,004 | | | - | | | 287,171 | | | - | |
Investor relations | | 1,330,697 | | | 67,529 | | | 34,610 | | | 160,884 | | | 111,093 | |
Travel and conference | | 1,153,980 | | | 15,900 | | | 9,458 | | | 44,045 | | | 78,661 | |
Office and miscellaneous | | 862,972 | | | 5,994 | | | 9,456 | | | 25,573 | | | 44,109 | |
Internet services | | 818,687 | | | 6,826 | | | 10,507 | | | 19,113 | | | 20,182 | |
Amortization | | 896,859 | | | 34,100 | | | 26,563 | | | 102,301 | | | 77,124 | |
Office rent and services | | 606,551 | | | 9,744 | | | 15,695 | | | 25,736 | | | 36,324 | |
Transfer agent and filing fees | | 396,414 | | | 9,496 | | | 9,182 | | | 23,149 | | | 21,600 | |
Insurance | | 263,953 | | | - | | | 250 | | | 167 | | | 583 | |
Financing fees | | 218,000 | | | - | | | - | | | - | | | - | |
Stock based compensation | | 220,457 | | | 30,000 | | | - | | | 30,000 | | | - | |
Finder fees | | 154,031 | | | - | | | - | | | - | | | - | |
Interest and bank charges | | 118,573 | | | 1,733 | | | 6,768 | | | 4,905 | | | 7,057 | |
Settlement agreement | | 71,178 | | | - | | | 31,178 | | | - | | | 31,178 | |
Interest on capital leases | | 31,588 | | | 714 | | | 2,610 | | | 2,360 | | | 2,610 | |
Fees and commissions | | 29,741 | | | - | | | - | | | - | | | - | |
Prizes | | 1,547 | | | - | | | - | | | - | | | - | |
Loss on disposition of equipment | | 826 | | | - | | | - | | | - | | | - | |
Quebec capital tax | | 500 | | | - | | | - | | | - | | | - | |
Foreign exchange loss (gain) | | (14,487 | ) | | (355 | ) | | 7,396 | | | 446 | | | (16,178 | ) |
| | 22,651,793 | | | 374,029 | | | 304,178 | | | 1,194,465 | | | 1,454,575 | |
LOSS | | 21,812,846 | | | 374,029 | | | 304,178 | | | 1,194,465 | | | 1,454,575 | |
DEFICIT– BEGINNING | | - | | | 21,438,817 | | | 19,779,881 | | | 20,618,381 | | | 18,629,484 | |
DEFICIT – ENDING | | 21,812,846 | | | 21,812,846 | | | 20,084,059 | | | 21,812,846 | | | 20,084,059 | |
| | | | | | | | | | | | | | | |
Weighted average number of shares | | | | | 125,516,798 | | | 114,983,870 | | | 123,099,214 | | | 114,983,870 | |
| | | | | | | | | | | | | | | |
Loss per share | | | | | 0.0030 | | | 0.0026 | | | 0.0097 | | | 0.0126 | |
(See accompanying notes to consolidated financial statements)
SUNGOLD INTERNATIONAL HOLDINGS CORP.
CONSOLIDATED STATEMENT OF CASH FLOW
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
| | April 7, 1986 | | | | | | | | | | | | | |
| | (inception) to | | | Third Quarter Ended | | | Year-to-Date | |
| | May 31 | | | May 31 | | | May 31 | | | May 31 | | | May 31 | |
| | 2006 | | | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | $ | | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | | | |
Loss | | (21,812,846 | ) | | (374,029 | ) | | (304,178 | ) | | (1,194,465 | ) | | (1,454,575 | ) |
Items not involving cash: | | | | | | | | | | | | | | | |
Write-down of pre-development costs | | 6,460,304 | | | - | | | - | | | - | | | 628,246 | |
Amortization | | 896,859 | | | 34,100 | | | 26,563 | | | 102,301 | | | 77,124 | |
Stock-based compensation | | 220,457 | | | 30,000 | | | 116,620 | | | 30,000 | | | 116,620 | |
Issuance of private placement units or | | | | | | | | | | | | | | | |
common shares for services | | 593,971 | | | 65,577 | | | - | | | 360,194 | | | 607,979 | |
Gain on disposition of marketable securities | | (838,947 | ) | | - | | | - | | | - | | | - | |
Loss on disposition of equipment | | 14,858 | | | - | | | - | | | - | | | - | |
| | (14,465,344 | ) | | (244,352 | ) | | (160,995 | ) | | (701,970 | ) | | (24,606 | ) |
Cash provided by changes in non-cash | | | | | | | | | | | | | | | |
working capital items: | | | | | | | | | | | | | | | |
Canadian goods and services input tax credits | | (17,109 | ) | | 34,920 | | | 42,980 | | | 25,957 | | | 11,776 | |
Prepaid expenses | | (20,990 | ) | | 1,000 | | | (2,867 | ) | | 1,097 | | | 23,176 | |
Accounts payable and accrued liabilities | | 430,976 | | | 173,938 | | | 33,966 | | | 186,901 | | | (3,573 | ) |
| | (14,072,467 | ) | | (34,494 | ) | | (86,916 | ) | | (488,015 | ) | | 6,773 | |
INVESTING ACTIVITIES | | | | | | | | | | | | | | | |
Pre-development costs | | (5,299,172 | ) | | (16,234 | ) | | (62,388 | ) | | (23,349 | ) | | (204,276 | ) |
Proceeds of disposition of equipment | | 38,028 | | | - | | | - | | | - | | | - | |
Acquisition of equipment | | (1,395,231 | ) | | - | | | (11,490 | ) | | (2,402 | ) | | (38,451 | ) |
| | (6,656,375 | ) | | (16,234 | ) | | (73,878 | ) | | (25,751 | ) | | (242,727 | ) |
FINANCING ACTIVITIES | | | | | | | | | | | | | | | |
Loans payable | | 2,575,728 | | | - | | | - | | | (12,500 | ) | | (9,696 | ) |
Repayment of capital leases | | (66,392 | ) | | (1,816 | ) | | 80 | | | (5,229 | ) | | 24,178 | |
Issuance of shares | | 16,500,703 | | | 48,731 | | | 175,796 | | | 527,563 | | | 175,796 | |
Proceeds of disposition of marketable securities | | 1,725,747 | | | - | | | - | | | - | | | - | |
| | 20,735,786 | | | 46,915 | | | 175,876 | | | 509,834 | | | 190,278 | |
| | | | | | | | | | | | | | | |
(DECREASE) INCREASE IN CASH | | 6,944 | | | (3,813 | ) | | 15,082 | | | (3,932 | ) | | (45,676 | ) |
CASH – beginning | | - | | | 10,757 | | | 32,653 | | | 10,876 | | | 93,411 | |
CASH – ending | | 6,944 | | | 6,944 | | | 47,735 | | | 6,944 | | | 47,735 | |
| | | | | | | | | | | | | | | |
Notes to statement of cash flow: | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
1) Cash consists of balances with banks | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
2) Interest paid: | | 198,428 | | | 2,447 | | | 9,378 | | | 7,265 | | | 9,667 | |
(See accompanying notes to consolidated financial statements)
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
Note 1 | BASIS OF PRESENTATION |
| |
| The accompanying unaudited interim financial statements have been 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 has been condensed, or omitted. In the opinion of management, these financial statements include 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, 2005. 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 a proprietary pari-mutuel wagering virtual horseracing product, internet payment system 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, Horsepower Broadcasting Network (HBN) International Ltd., SafeSpending Inc., and Racing Unified Network (R.U.N.) Inc. All inter-company transactions and balances have been eliminated. |
…/ 2
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 2 -
Note 4 | PRE-DEVELOPMENT COSTS |
| | |
| a) | SafeSpending™ project |
| | |
| | In May 2001, a subsidiary of the Company, SafeSpending Inc., acquired all the rights to an internet payment system technology which is a spending system that can be used to make anonymous purchases online from merchants and individuals. The agreement provides SafeSpending Inc. with all copyrights, trademarks, source codes and intellectual property and the Company has patents pending in 105 countries for the SafeSpending™ anonymous payment system. During the previous fiscal year, the Company entered into consulting agreements with the two individuals from whom the rights were acquired, to assist in the further development of the project. The contracts were for six months from July 20th, 2005, and the consultants each received sole compensation of 150,000 shares, having a total value at the time of $10,997 each. |
| | August 31 | | Impairment | May 31 |
| | 2005 | Additions | Write off | 2006 |
| | $ | $ | $ | $ |
| Acquisition cost | 62,300 | - | - | 62,300 |
| Legal and consulting fees | 79,644 | 3,548 | - | 83,192 |
| | 141,944 | 3,548 | - | 145,492 |
| b) | Horsepower® project |
| | |
| | Horsepower® World Pool Virtual Horse Racing System is a proprietary, pari-mutuel wagering product operated by Horsepower Broadcasting Network (HBN) International Ltd., a subsidiary of the Company. The product is being offered to Licensed facilities and Authorized Racetrack Affiliates. Development of this project is largely complete but there are no operating installations as of the date of this statement. |
| | August 31 | | Impairment | May 31 |
| | 2005 | Additions | Write off | 2006 |
| | $ | $ | $ | $ |
| Legal and consulting fees | 82,954 | 19,801 | - | 102,755 |
| | August 31 | | Impairment | May 31 |
| | 2005 | Additions | Write off | 2006 |
| | $ | $ | $ | $ |
| Total Pre-development costs | 224,898 | 23,349 | - | 248,247 |
…/ 3
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 3 –
| | | May 31 | | August 31 |
| | | 2006 | | 2005 |
| | Cost | Less | Net Book | Net Book |
| | | Accumulated | Value | Value |
| | | Amortization | | |
| | $ | $ | $ | $ |
| Software – Horsepower® | 1,033,216 | 574,361 | 458,855 | 539,830 |
| Computer hardware | 327,001 | 276,298 | 50,703 | 62,672 |
| Leased computer equipment | 26,961 | 9,201 | 17,760 | 22,917 |
| Computer software | 4,701 | 4,113 | 588 | 2,350 |
| Office equipment | 270 | 63 | 207 | 243 |
| | | | | |
| | 1,392,149 | 864,036 | 528,113 | 628,012 |
| | (Unaudited) | (Audited) |
| | May 31 | August 31 |
| | 2006 | 2005 |
| | $ | $ |
| 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: | | |
| 125,804,935 common | 21,966,406 | |
| (August 31, 2005 – 119,607,800 common) | | 21,078,648 |
| a) | Shares issued during the period: |
| | Third Quarter ended | Year-to-Date |
| | May 31, 2006 | May 31, 2006 |
| | # | $ | # | $ |
| For cash | 574,850 | 70,251 | 4,158,516 | 525,400 |
| Non-cash transactions: | | | | |
| - for services provided | 180,250 | 44,058 | 2,038,619 | 362,358 |
| | 755,100 | 114,309 | 6,197,135 | 887,758 |
…/ 4
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 4 -
Note 6 | SHARE CAPITAL (continued) |
| |
| b) | Stock options and stock based compensation: The Company has a fixed stock option plan on the issuance of options of up to 10% of the Company’s issued share capital. The following are incentive share purchase options outstanding: |
Date of Grant
| Price
| Balance Aug 31 2005
| Granted
| Exercised / Expired / Cancelled | Balance May 31, 2006 | Expiration date
|
Feb 16, 2001 | US$0.1500 | 100,000 | - | 100,000 | - | Expired |
Feb 28, 2001 | US$0.0600 | 1,050,000 | - | 1,050,000 | - | Expired |
Mar 5, 2001 | US$0.0850 | 79,900 | - | 79,900 | - | Expired |
Aug 10, 2001 | US$0.1200 | 300,000 | - | - | 300,000 | Aug 10, 2006 |
Dec 20, 2001 | US$0.0900 | 100,000 | - | - | 100,000 | Dec 20, 2006 |
Jan 4, 2002 | US$0.0800 | 730,764 | - | 144,000 | 586,764 | Jan 4, 2007 |
Jan 24, 2002 | US$0.0725 | 400,000 | - | - | 400,000 | Jan 24, 2007 |
Oct 16, 2002 | US$0.1500 | 300,000 | - | 300,000 | - | Cancelled |
Jan 23, 2003 | US$0.1100 | 136,000 | - | - | 136,000 | Jan 23, 2008 |
Mar 10, 2003 | US$0.1500 | 200,000 | - | - | 200,000 | Oct 11, 2007 |
May 27, 2003 | US$0.0500 | 64,000 | - | - | 64,000 | May 27, 2008 |
May 28,2003 | US$0.0500 | 150,000 | - | 150,000 | - | May 28,2008 |
Apr 14, 2005 | US$0.1200 | 1,000,000 | - | - | 1,000,000 | Mar 31, 2007 |
May 27, 2005 | US$0.1200 | 750,000 | - | - | 750,000 | Mar 31, 2007 |
Jun 1, 2005 | US$0.1200 | 500,000 | - | - | 500,000 | Mar 31, 2007 |
Jun 1, 2005 | US$0.1200 | 500,000 | - | - | 500,000 | Mar 31, 2007 |
Jun 6, 2005 | US$0.1200 | 500,000 | - | - | 500,000 | Mar 31, 2007 |
Jul 1, 2005 | US$0.1200 | 500,000 | - | - | 500,000 | Mar 31, 2007 |
Jul 20, 2005 | US$0.1200 | 500,000 | - | - | 500,000 | Mar 31, 2007 |
Jan 16, 2006 | US$0.6500 | - | 500,000 | - | 500,000 | Mar 31, 2007 |
Mar 1, 2006 | US$0.5000 | - | 200,000 | - | 200,000 | Feb 28, 2008 |
Mar 10, 2006 | US$0.1500 | - | 250,000 | - | 250,000 | Mar 31, 2007 |
Mar 10, 2006 | US$0.1500 | - | 495,000 | - | 495,000 | Mar 31, 2008 |
| | | | | | |
| | 7,860,664 | 1,445,000 | 1,823,900 | 7,481,764 | |
In 2001, the Canadian Institute of Chartered Accountants issued Section 3870 for Stock-based Compensations, which requires the use of fair value based method for fiscal years beginning on or after January 1, 2002, and applied to awards granted on or after the date of adoption. The Company adopted the recommendations prospectively for the fiscal year starting September 1, 2002.
Under this fair value based method, the value of a stock-based compensation plan is the sum of two component parts: its intrinsic value and its time value. The intrinsic value reflects the extent to which it is “in the money” at any date, and the time value is the value of the potential increases to the plan holder at any given time. The estimated time value is added to the intrinsic value to determine the fair value of the plan at any time.
…/ 5
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 5 -
Note 6 | SHARE CAPITAL (continued) |
| | |
| b) | Stock options and stock based compensation (continued): Since September 1, 2002, the Company granted 6,545,000 share purchase options as follows: |
Date of Grant | Price | Granted # | Exercisable # | Exercised # | Compensation $ | Expiration date |
Options granted in fiscal 2003: | | | | | |
Oct 11, 2002 | US$0.1500 | 200,000 | 200,000 | - | 16,600 | October 11, 2007 |
Oct 16, 2002 | US$0.1500 | 300,000 | 300,000 | - | 24,900 | October 6, 2007 |
Jan 23, 2003 | US$0.1100 | 136,000 | 136,000 | - | 8,282 | January 23, 2008 |
May 27, 2003 | US$0.0500 | 64,000 | 64,000 | - | 640 | May 27, 2008 |
May 28,2003 | US$0.0500 | 150,000 | 150,000 | - | 1,500 | May 27, 2008 |
Total granted: | 850,000 | 850,000 | - | 51,922 | |
Outstanding Aug 31, 2003: | 850,000 | 850,000 | | | |
Options granted in fiscal 2004: | - | - | - | - | |
Outstanding Aug 31, 2004: | 850,000 | 850,000 | | | |
Options granted in fiscal 2005: | | | | | |
Apr 14, 2005 | US$0.1200 | 1,000,000 | 1,000,000 | - | 32,597 | Mar 31, 2007 |
May 27, 2005 | US$0.1200 | 750,000 | 750,000 | - | 24,448 | Mar 31, 2007 |
Jun 1, 2005 | US$0.1200 | 500,000 | 500,000 | - | 16,307 | Mar 31, 2007 |
Jun 1, 2005 | US$0.1200 | 500,000 | 500,000 | - | 16,307 | Mar 31, 2007 |
Jun 6, 2005 | US$0.1200 | 500,000 | 500,000 | - | 16,298 | Mar 31, 2007 |
Jul 1, 2005 | US$0.1200 | 500,000 | 500,000 | - | 16,290 | Mar 31, 2007 |
Jul 20, 2005 | US$0.1200 | 500,000 | 500,000 | - | 16,288 | Mar 31, 2007 |
Total granted: | 4,250,000 | 4,250,000 | - | 138,535 | |
Outstanding Aug 31, 2005: | 5,100,000 | 5,100,000 | | | |
Options granted in first nine months | | | | | |
of fiscal 2006: | | | | | |
Jan 16, 2006 | US$0.6500 | 500,000 | 500,000 | - | 3,760 | Mar 31, 2007 |
Mar 1, 2006 | US$0.5000 | 200,000 | 200,000 | - | 1,955 | Feb 28, 2008 |
Mar 10, 2006 | US$0.1500 | 250,000 | 250,000 | - | 8,150 | Mar 31, 2007 |
Mar 10, 2006 | US$0.1500 | 495,000 | 495,000 | - | 16,135 | Mar 31, 2008 |
Total granted: | 1,445,000 | 1,445,000 | - | 30,000 | |
Outstanding May 31, 2006: | 6,545,000 | 6,545,000 | | | |
The fair value of each option granted is estimated on the date of the grant using the Black-Sholes option pricing model with the following assumptions:
| Risk-free interest rate | 2.82% to 3.00% |
| Dividend yield | 0 |
| Estimated hold period prior to exercise (years) | 2 to 3 year |
| Volatility in the price of the Company’s common shares | 120% to 150% |
…/ 6
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 6 -
Note 6 | SHARE CAPITAL (continued) |
| | |
| b) | Stock options and stock based compensation (continued): |
| | |
| | Between January 1, 2002 and August 31, 2002, the Company granted 946,764 share purchase options to directors at US$0.08 per share until Jan 4, 2007, 136,000 share purchase options to a director at US$0.08 per share until Jan 15, 2007, 400,000 share purchase options to a director at US$0.0725 per share until Jan 24, 2007, 136,000 share purchase options to a director at US$0.23 per share until March 26, 2007 and 272,000 share purchase options to a director at US$0.20 per share until May 17, 2007. |
| | |
| | Had compensation cost of the stock based employee compensation been recorded, based upon the fair value of share options, additional compensation expense for the year ended August 31, 2002 would have been $111,430. The pro forma loss per share, assuming this additional compensation expense would have been ($0.0584). The Pro forma results may be materially different than actual results realized. |
| | |
| | The Black-Sholes valuation model was developed for use in estimating the fair value of traded options which are fully transferable and highly traded. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its director stock options. |
| | |
| | Outstanding share purchase options which were issued prior to January 1, 2002, have neither been charged to income nor included in the calculation of the pro forma loss, in accordance with Section 3870 of the CICA Handbook, which is to take effect prospectively. |
| | |
| c) | Share purchase warrants: |
Date of Grant | Price | Balance Aug 31, 2005 | Granted | Exercised | Expired / Cancelled | Balance May 31, 2006 | Expiration date |
May 2, 2005 | US$0.150 | 250,000 | - | - | - | 250,000 | May 31, 2007 |
May 31, 2005 | US$0.050 | 300,000 | - | - | - | 300,000 | May 31, 2007 |
May 31, 2005 | US$0.050 | 300,000 | - | - | - | 300,000 | May 31, 2007 |
May 31, 2005 | US$0.050 | 793,260 | - | - | - | 793,260 | May 31, 2007 |
May 31, 2005 | US$0.150 | 152,500 | - | 152,500 | - | - | May 31, 2007 |
May 31, 2005 | US$0.150 | 152,500 | - | - | - | 152,500 | May 31, 2007 |
Jun 17, 2005 | US$0.150 | 52,250 | - | - | - | 52,250 | Jun 30, 2007 |
Jun 22, 2005 | US$0.150 | 147,500 | - | - | - | 147,500 | Jun 30, 2007 |
Jul 20, 2005 | US$0.150 | 87,500 | - | 87,500 | - | - | Jul 31, 2007 |
Jul 27, 2005 | US$0.150 | 50,650 | - | - | - | 50,650 | Jul 31, 2007 |
Jul 30, 2005 | US$0.150 | 51,000 | - | - | - | 51,000 | Jul 31, 2007 |
Aug 5, 2005 | US$0.150 | 51,000 | - | - | - | 51,000 | Jul 31, 2007 |
Sep 20, 2005 | US$0.150 | - | 71,500 | 71,500 | - | - | Sep 30, 2007 |
Oct 3, 2005 | US$0.150 | - | 35,750 | - | - | 35,750 | Sep 30, 2007 |
Oct 3, 2005 | US$0.150 | - | 35,750 | - | - | 35,750 | Sep 30, 2007 |
Oct 3, 2005 | US$0.150 | - | 53,750 | - | - | 53,750 | Oct 31, 2007 |
Oct 3, 2005 | US$0.150 | - | 71,750 | 71,750 | - | - | Oct 31, 2007 |
Oct 11, 2005 | US$0.150 | - | 61,000 | 61,000 | - | - | Oct 31, 2007 |
…/ 7
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 7 -
Note 6 | SHARE CAPITAL (continued) |
| | |
| c) | Share purchase warrants (continued): |
Date of Grant | Price | Balance Aug 31, 2005 | Granted | Exercised | Expired / Cancelled | Balance May 31, 2006 | Expiration date |
Oct 18, 2005 | US$0.150 | - | 70,700 | 70,700 | - | - | Oct 31, 2007 |
Oct 21, 2005 | US$0.150 | - | 106,000 | 106,000 | - | - | Oct 31, 2007 |
Nov 15, 2005 | US$0.150 | - | 30,150 | - | - | 30,150 | Nov 30, 2007 |
Nov 29, 2005 | US$0.150 | - | 53,500 | - | - | 53,500 | Nov 30, 2007 |
Dec 2, 2005 | US$0.150 | - | 608,333 | - | - | 608,333 | Nov 30, 2007 |
Dec 8, 2005 | US$0.150 | - | 25,000 | - | - | 25,000 | Dec 31, 2007 |
Dec 20, 2005 | US$0.350 | - | 11,400 | - | - | 11,400 | Dec 31, 2007 |
Dec 29, 2005 | US$0.500 | - | 195,750 | - | - | 195,750 | Dec 31, 2007 |
Jan 2, 2006 | US$0.450 | - | 110,000 | - | - | 110,000 | Dec 31, 2007 |
Jan 3, 2006 | US$0.500 | - | 7,250 | - | - | 7,250 | Jan 31, 2008 |
Jan 12, 2006 | US$0.600 | - | 14,750 | - | - | 14,750 | Jan 31, 2008 |
Jan 31, 2006 | US$0.550 | - | 8,000 | - | - | 8,000 | May 31, 2008 |
Apr 25, 2006 | US$0.300 | - | 29,300 | - | | 29,300 | Apr 30, 2007 |
May 10, 2006 | US$0.300 | - | 32,250 | - | | 32,250 | May 31, 2008 |
May 31, 2006 | US$0.260 | - | 35,000 | - | | 35,000 | May 31, 2008 |
| | 2,388,160 | 1,666,883 | 620,950 | - | 3,434,093 | |
Note 7 | CAPITAL LEASES |
| |
| During the 2005 fiscal year, the Company arranged two capital leases to finance computer equipment, having a total cost of $26,961. Details are as follows: |
| | | May 31 | | August 31 |
| | | 2006 | | 2005 |
| | Current | Long Term | | |
| Lease | Portion | Portion | Total | Total |
| | $ | $ | $ | $ |
| Original principal of $20,975, | | | | |
| repayable in monthly payments of | | | | |
| $640 | 5,895 | 8,140 | 14,035 | 17,893 |
| | | | | |
| Original principal of $5,986, | | | | |
| repayable in monthly payments of | | | | |
| $203 | 2,164 | 211 | 2,375 | 3,746 |
| | | | | |
| | 8,059 | 8,351 | 16,410 | 21,639 |
| The Company is committed to annual lease payments of $10,118 for fiscal 2006, $9,722 in 2007 and $7,038 in 2008. |
| | |
Note 8 | RELATED PARTY TRANSACTIONS |
| | |
| a) | During the quarter, salaries and consulting fees of $87,788 (2005 - $94,603) were earned by directors and officers of the Company and subsidiaries of the Company, of which $78,300 was payable in cash and $9,488 was paid in shares, valued at closing price before the date of settlement. 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. |
…/ 8
SUNGOLD INTERNATIONAL HOLDINGS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED MAY 31, 2006
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
PAGE - 8 -
Note 8 | RELATED PARTY TRANSACTIONS (continued) |
| | |
| b) | Accounts payable include $94,570 to officers and directors for salary and consulting services rendered. |
| | |
Note 9 | COMMITMENTS |
| | |
| The Company has sublet its Vancouver offices, is off covenant, and therefore has no further long term commitment, other than the capital equipment leases outlined in Note7. The Company is paying month to month rent for office space in Toronto at the rate of $1,570 per month. There is no lease commitment or long term liability. |
| | |
Note 10 | SUBSEQUENT EVENTS |
| | |
| Since May 31, 2006 the Corporation has issued 142,000 common shares for services and private placements, for $22,094, at an average price of $0.156 per share. |