Sungold International Holdings Corp.
(A Development Stage Company)
Consolidated Financial Statements
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
May 31, 2008
Sungold International Holdings Corp.
(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 financial statements for the second financial quarter ended May 31, 2008, have not been reviewed by our auditors, MSCM LLP, Chartered Accountants.
Toronto, ON
July 30, 2008
2
Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
Consolidated Balance Sheets
May 31, 2008
| | (Unaudited) | | | (Audited) | |
| | May 31 | | | August 31 | |
| | 2008 | | | 2007 | |
Assets | | | | | | |
Current assets | | | | | | |
Cash | $ | 27,845 | | $ | - | |
Sundry receivables | | 63,148 | | | 38,073 | |
Prepaid expenses and deposits | | 265 | | | 640 | |
| | 91,258 | | | 38,713 | |
| | | | | | |
Pre-development costs(note 4) | | 306,460 | | | 270,288 | |
Equipment(note 5) | | 338,588 | | | 387,588 | |
Investment and advances to related and affiliated companies(note 6) | | 308,808 | | | 105,400 | |
Marketing rights(note 7) | | 3,991 | | | 12,870 | |
| $ | 1,049,105 | | $ | 814,859 | |
| | | | | | |
Liabilities | | | | | | |
Current liabilities | | | | | | |
Bank overdraft | $ | - | | $ | 17,152 | |
Accounts payable and accrued liabilities(note 8(c)) | | 1,069,567 | | | 875,291 | |
Loans payable(note 8(d)) | | 135,016 | | | 92,974 | |
Current obligation under capital leases(note 9) | | 1,673 | | | 6,518 | |
| | 1,206,256 | | | 991,935 | |
Shareholders’ (deficiency) equity | | | | | | |
Share capital(note 10) | | 23,415,714 | | | 22,639,945 | |
Contributed surplus(note 11) | | 1,099,580 | | | 941,722 | |
Deficit | | (24,672,445 | ) | | (23,758,743 | ) |
| | (157,151 | ) | | (177,076 | ) |
| $ | 1,049,105 | | $ | 814,859 | |
The accompanying notes are an integral part of these consolidated financial statements.
Going concern(note 1)
Approved by the Directors:
“Art Cowie” | Director |
| |
“Donald Harris” | Director |
3
Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
Consolidated Statements of Loss And Deficit
for the third quarter ended May 31
| | April 7, 1986 | | | Third quarter Ended | | | Year-to-Date | |
| | (inception) to | | | May 31 | | | May 31 | | | May 31 | | | May 31 | |
| | May 31, 2008 | | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | |
Gain on disposition of marketable securities | $ | 838,947 | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | |
Impairment write-down of | | | | | | | | | | | | | | | |
pre-development costs | $ | 6,460,304 | | $ | - | | $ | - | | $ | - | | $ | - | |
Professional and consulting fees(note 8(a)) | | 4,018,525 | | | 36,110 | | | 58,329 | | | 214,676 | | | 179,442 | |
Advertising and promotion | | 3,465,580 | | | 891 | | | 5,561 | | | 7,003 | | | 12,370 | |
Management fees and salaries(note 8(a)) | | 2,892,318 | | | 84,299 | | | 105,041 | | | 263,105 | | | 234,849 | |
Investor relations | | 1,508,729 | | | 11,501 | | | 459 | | | 65,753 | | | 67,990 | |
Travel and conference | | 1,194,676 | | | 8,818 | | | 14,548 | | | 14,192 | | | 28,177 | |
Amortization | | 1,117,904 | | | 24,673 | | | 36,495 | | | 74,020 | | | 87,780 | |
Office and miscellaneous | | 925,272 | | | 7,570 | | | 10,771 | | | 21,797 | | | 24,447 | |
Internet services | | 848,915 | | | 235 | | | 18,783 | | | 1,546 | | | 20,453 | |
Stock-based compensation(note 10(b)) | | 686,879 | | | - | | | 37,594 | | | - | | | 127,272 | |
Office rent and services(note 8(b)) | | 741,147 | | | 22,240 | | | 19,236 | | | 65,640 | | | 50,006 | |
Transfer agent and filing fees | | 459,110 | | | 12,785 | | | 15,134 | | | 22,031 | | | 31,548 | |
Insurance | | 263,953 | | | - | | | - | | | - | | | - | |
Financing fees | | 237,433 | | | - | | | - | | | - | | | 10,000 | |
Interest and bank charges | | 176,800 | | | 2,851 | | | 2,741 | | | 21,887 | | | 7,240 | |
Finder fees | | 154,031 | | | - | | | - | | | - | | | - | |
Settlement agreements | | 71,178 | | | - | | | - | | | - | | | - | |
Equity loss on investment(note 6) | | 200,429 | | | 39,037 | | | (12,505 | ) | | 140,330 | | | (12,505 | ) |
Interest on capital leases | | 35,397 | | | 1,051 | | | 359 | | | 1,450 | | | 1,253 | |
Fees and commissions | | 39,943 | | | - | | | - | | | - | | | 1,000 | |
Loss on disposition of equipment | | 16,402 | | | - | | | - | | | - | | | 606 | |
Foreign exchange (gain) loss | | (3,533 | ) | | 1,973 | | | 742 | | | 272 | | | 9,667 | |
| | 25,511,392 | | | 254,034 | | | 339,749 | | | 913,702 | | | 908,056 | |
| | | | | | | | | | | | | | | |
Net loss | | 24,672,445 | | | 254,034 | | | 339,749 | | | 913,702 | | | 908,056 | |
| | | | | | | | | | | | | | | |
Deficit, beginning | | - | | | 24,418,411 | | | 22,758,622 | | | 23,758,743 | | | 22,190,315 | |
| | | | | | | | | | | | | | | |
Deficit, end | $ | 24,672,445 | | $ | 24,672,445 | | $ | 23,098,371 | | $ | 24,672,445 | | $ | 23,098,371 | |
| | | | | | | | | | | | | | | |
Weighted average number of shares | | | | | 149,703,208 | | | 135,506,909 | | | 144,215,652 | | | 130,635,717 | |
| | | | | | | | | | | | | | | |
Loss per share | | | | | 0.0017 | | | 0.0025 | | | 0.0063 | | | 0.0070 | |
The accompanying notes are an integral part of these consolidated financial statements.
4
Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited – Prepared by Management)
Consolidated Statements of Cash Flow
for the third quarter ended May 31
| | April 7, 1986 | | | Third quarter Ended | | | Year-to-Date | |
| | (inception) to | | | May 31 | | | May 31 | | | May 31 | | | May 31 | |
| | May 31, 2008 | | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | | | | |
Operating activities | | | | | | | | | | | | | | | |
Net loss | $ | (24,672,444 | ) | $ | (254,033 | ) | $ | (339,749 | ) | $ | (254,033 | ) | $ | (908,056 | ) |
Items not involving cash | | | | | | | | | | | | | | | |
Write-down of pre-development costs | | 6,460,304 | | | - | | | - | | | - | | | - | |
Amortization | | 1,117,904 | | | 24,673 | | | 36,495 | | | 24,673 | | | 87,780 | |
Stock-based compensation | | 686,879 | | | | | | 37,594 | | | | | | 127,272 | |
Issuance of common shares for services | | 948,819 | | | 15,058 | | | - | | | 15,058 | | | 78,106 | |
Gain on disposition of marketable | | (838,947 | ) | | - | | | - | | | - | | | - | |
securities | | | | | | | | | | | | | | | |
Acquisition of marketing rights | | (28,835 | ) | | - | | | (248,220 | ) | | - | | | (273,960 | ) |
Equity loss | | 200,429 | | | 39,037 | | | | | | 39,037 | | | | |
Loss on disposition of equipment | | 16,402 | | | - | | | - | | | - | | | 606 | |
| | (16,109,489 | ) | | (175,265 | ) | | (265,660 | ) | | (175,265 | ) | | (614,292 | ) |
Cash provided (used) by changes in | | | | | | | | | | | | | | | |
non- cash operating items | | | | | | | | | | | | | | | |
Sundry receivables | | (63,148 | ) | | (10,318 | ) | | (7,215 | ) | | (10,318 | ) | | 2,435 | |
Prepaid expenses and deposits | | (265 | ) | | 640 | | | (3,000 | ) | | 640 | | | (3,000 | ) |
Accounts payable and | | | | | | | | | | | | | | | |
accrued liabilities | | 1,080,900 | | | 36,476 | | | 204,560 | | | 36,476 | | | 187,703 | |
| | (15,092,002 | ) | | (148,467 | ) | | (71,315 | ) | | (148,467 | ) | | (427,154 | ) |
| | | | | | | | | | | | | | | |
Investing activities | | | | | | | | | | | | | | | |
Pre-development costs | | (5,357,385 | ) | | (13,698 | ) | | (10,499 | ) | | (13,698 | ) | | (19,891 | ) |
Proceeds of disposition of equipment | | 43,134 | | | - | | | - | | | - | | | 1,208 | |
Investment and advances | | | | | | | | | | | (103,081 | ) | | | |
to related companies | | (379,591 | ) | | (103,081 | ) | | | | | | | | | |
Acquisition of equipment | | (1,419,890 | ) | | - | | | (324 | ) | | - | | | (11,613 | ) |
| | (7,113,732 | ) | | (116,779 | ) | | (259,043 | ) | | (116,779 | ) | | (304,256 | ) |
| | | | | | | | | | | | | | | |
Financing activities | | | | | | | | | | | | | | | |
Loans payable (ii) | | 2,710,743 | | | 51,268 | | | 16,766 | | | 51,268 | | | 16,766 | |
Repayment of obligation - capital leases | | (81,130 | ) | | (1,405 | ) | | (1,560 | ) | | (1,405 | ) | | (4,505 | ) |
Issuance of shares | | 17,878,219 | | | 228,144 | | | 339,567 | | | 228,144 | | | 746,927 | |
Proceeds of disposition | | 1,725,747 | | | - | | | - | | | - | | | - | |
of marketable securities | | | | | | | | | | | | | | | |
| | 22,233,579 | | | 278,007 | | | 342,268 | | | 278,007 | | | 746,683 | |
Change in Cash (bank overdraft) | | 27,845 | | | 12,761 | | | 11,910 | | | 12,761 | | | 15,273 | |
(Bank overdraft) cash, beginning | | - | | | 15,084 | | | 444 | | | 15,084 | | | (2,919 | ) |
Cash (bank overdraft), ending | $ | 27,845 | | $ | 27,845 | | $ | 12,354 | | $ | 27,845 | | $ | 12,354 | |
| | | | | | | | | | | | | | | |
(i) Interest paid: | $ | 231,632 | | $ | 3,902 | | $ | 3,100 | | $ | 23,337 | | $ | 8,493 | |
(ii) | During the quarter, the Company issued no shares to settle loans. Since April 7, 1986 (inception) to May 31, 2008, the Company issued 43,132,044 shares to settle $2,707,363 of debts. |
The accompanying notes are an integral part of these consolidated financial statements.
5
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
1. | Nature of Operations and Going Concern |
| |
| Sungold International Holdings Corp. (the “Company” or “Sungold”) was incorporated under the Canada Business Corporations Act and is a publicly traded company on the OTC bulletin board. The principal activities are developing and promoting the Horsepower® World Pool live and virtual Lottery systems, ‘Racing the World’, an Advanced Deposit Wagering site, and ThoroughbredStyleMagazine. To date, the Company has not earned significant revenues and is considered to be in a development stage. |
| |
| These consolidated financial statements have been prepared on a going concern basis in accordance with Canadian generally accepted accounting principles. The going concern basis of presentation assumes that the Company will continue in operation for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of business. |
| |
| The recoverability of the amounts shown for pre-development costs is primarily dependant 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. |
| |
| There is significant doubt about the appropriateness of the use of the going concern assumption because the Company experienced significant recurring losses from operations and has experienced significant negative cash flows from operations over a number of years. |
| |
| The ability of the Company to continue as a going concern and to realize the carrying value of its assets and discharge its liabilities when due is dependent on the successful completion of the actions taken or planned, which management believes will mitigate the adverse conditions and events which raise doubt about the validity of the going concern assumption used in preparing these consolidated financial statements. There is no assurance that the Company will be successful in its efforts. |
| |
| These consolidated financial statements do not reflect adjustments that would be necessary if the going concern assumption were not appropriate. If the going concern basis did not prove to be appropriate for these consolidated financial statements, then adjustments would be necessary in the carrying value of assets and liabilities, the reported revenues and expenses, and the balance sheet classifications used. |
| |
2. | Summary of Significant Accounting Policies |
| |
| The consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (“GAAP”) and are presented in Canadian dollars. |
6
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
2. | Summary of Significant Accounting Policies - continued |
| | | |
| a) | 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 upon consolidation. |
| | | |
| b) | Translation of Foreign Currencies |
| | | |
| | The Company has determined that all of its Subsidiaries’ operations are integrated; as such, the Company translates foreign currencies into U.S. dollars using the temporal method. Under this method, accounts recorded in foreign currency have been converted to Canadian dollars as follows: |
| | | |
| | • | Monetary assets and liabilities at the exchange rate in effect at the balance sheet date; |
| | • | Other assets at historical rates; |
| | • | Revenues and expenses at the average rate of exchange for the month incurred except amortization which is translated at the same rates as those used in the translation of the corresponding assets. Gains and losses resulting from the fluctuation of foreign exchange rates are included in the determination of net loss. |
| | | |
| c) | Pre-development costs |
| | | |
| | The Company is in the development stage and capitalizes all costs related to its pre-development projects in accordance with Accounting Guideline No. 11, “Enterprises in the Development Stage”, issued by the Canadian Institute of Chartered Accountants. These costs will be amortized on the basis of revenue generated in relation to the project following commencement of operations. When management decides a project is to be abandoned, costs of the abandoned project are written off to operations. Costs related to regular maintenance of the pre-development projects are expensed as incurred. |
| | | |
| | The costs deferred at any time do not necessarily reflect present or future values. The ultimate recovery of such amounts depends on the Company successfully developing the project. |
| | | |
| d) | Equipment |
| | | |
| | Equipment is recorded at cost with amortization provided on a declining balance as follows: |
Software – Horsepower® | 20% |
Computer hardware | 30% |
Leased computer equipment | 30% |
Office equipment | 20% |
Computer software | 100% |
The above rates have been utilized to reflect the anticipated life expectancy. In the year acquired and put in use, only one-half the normal rate is applied.
7
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
2. | Summary of Significant Accounting Policies - continued |
| | |
| e) | Long-lived and Intangible Assets |
| | |
| | The Company reviews the recoverability of long-lived and intangible assets with definite lives whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. The assessment of possible impairment is based upon the Company’s ability to recover the carrying value of the asset or asset group from the expected pre-tax cash flows, undiscounted and without interest charges, of the related operations. If these cash-flows are less than the carrying value of such asset or asset group, an impairment loss is recognized for the difference between estimated fair value and carrying value. The measurement of impairment requires management to estimate future cash-flows and the fair value of long-lived assets. The Company’s intangible assets are amortized using the straight-line method over the following estimated useful lives: |
| | |
| | Marketing rights: 2 years |
| | |
| f) | Income Taxes |
| | |
| | The Company accounts for income taxes using the asset and liability method of accounting. Under this method, future income tax assets and future income tax liabilities are recorded based on temporary differences between the financial reporting basis of the Company's assets and liabilities and their corresponding tax basis. The future benefits of income tax assets, including unused tax losses, are recognized subject to a valuation allowance, to the extent that it is more likely than not that such losses will be ultimately utilized. These future income tax assets and liabilities are measured using substantively enacted tax rates and laws that are expected to apply when the tax assets or liabilities are to be settled or realized. |
| | |
| g) | Loss Per Share |
| | |
| | Loss per share is calculated using the weighted-average number of shares outstanding during the period. Diluted loss per share is calculated using the treasury stock method whereby all options, warrants and equivalents are assumed to have been exercised at the beginning of the period and the proceeds from the exercise are assumed to have been used to purchase common shares at the average market price during the period. Stock options and warrants outstanding are not included in the computation of diluted loss per share if their inclusion would be anti-dilutive. |
| | |
| h) | Long-term investment |
| | |
| | The Company uses the equity method of accounting for its investment in shares of a company over which it has significant influence. Under the equity method of accounting, investments are carried at the original cost plus the Company’s cumulative share of earnings (loss), less any dividends received, netted with advances made to the company. |
8
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
2. | Summary of Significant Accounting Policies - continued |
| | |
| i) | Stock-based Compensation |
| | |
| | The Company has in effect a Stock Option Plan (“the Plan”), which is described in note 10(b). Stock options are accounted for using the fair value-based method. Fair value is calculated using the Black- Scholes model with the assumptions described in note 10(b). On the exercise of stock options, consideration received and the accumulated contributed surplus amount is credited to share capital. |
| | |
| j) | Measurement uncertainty |
| | |
| | The preparation of financial statements in conformity with Canadian generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could differ from those reported. |
| | |
| | The Black-Scholes pricing model, used by the Company to determine fair values, was developed for use in estimating the fair value of freely traded options. This model requires the input of highly subjective assumptions including future stock price volatility and expected time until exercise. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing model does not necessarily provide a reliable single measure of the fair value of the Company's stock options granted during the year. |
| | |
| k) | Reclassifications |
| | |
| | Certain amounts from prior years have been reclassified to conform to the current year’s presentation. |
| | |
3. | Future Changes in Accounting Policies |
| | |
| Financial Instruments - Recognition and Measurement and Comprehensive Income and Equity |
| | |
| In January 2005, the CICA released new Handbook Section 3855, “Financial Instruments - Recognition and Measurement”, Handbook Section 3861, “Financial Instruments – Disclosure and Presentation”, Handbook Section 1530, “Comprehensive Income”, and Section 3251, “Equity”, effective for annual and interim periods beginning on or after October 1, 2006. The Company will adopt these standards on September 1, 2007. |
| | |
| As a result of adopting these standards, a new category, accumulated other comprehensive income, will be added to the shareholders’ equity and certain unrealized gains and losses will be reported in other comprehensive income until realization. Effective September 1, 2007, certain financial assets and liabilities will be measured at fair value and others at amortized cost. Any adjustment of the previous carrying amounts will be recognized as an adjustment to either accumulated other comprehensive income or deficit at September 1, 2007, and prior period consolidated financial statements will not be restated. The adoption of these standards is not expected to have a material impact on the consolidated financial statements of the Company. |
9
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
3. | Future Changes in Accounting Policies - continued |
| | |
| Capital Disclosures |
| | |
| In December 2006, the CICA issued Handbook Section 1535, “Capital Disclosures”. This new section requires disclosure of an entity's objectives, policies and processes for managing capital, quantitative data about what the entity regards as capital and whether the entity has complied with any capital requirements and, if it has not complied, the consequences of such non-compliance. This standard is effective for annual and interim periods beginning on or after October 1, 2007 and will be adopted on September 1, 2008. The adoption of this section is not expected to have a material impact on the Company's consolidated financial statements. |
| | |
| Financial Instruments - Disclosure and Presentation |
| | |
| In December 2006, the CICA released new Handbook Sections 3862, “Financial Instruments – Disclosures” and 3863, “Financial Instruments – Presentation”, which will replace Section 3861, “Financial Instruments – Disclosure and Presentation”. These standards are effective for annual and interim periods beginning on or after October 1, 2007 and will be adopted on September 1, 2008. The adoption of these sections is not expected to have a material impact on the Company’s consolidated financial statements. |
| | |
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. |
| | | August 31 | | | | | | Impairment | | | May 31 | |
| | | 2007 | | | Additions | | | Write off | | | 2008 | |
| Acquisition cost | $ | 62,300 | | $ | - | | $ | - | | $ | 62,300 | |
| Legal and consulting fees | | 83,191 | | | - | | | - | | | 83,191 | |
| | $ | 145,491 | | $ | - | | $ | - | | $ | 145,491 | |
10
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
4. | Pre-development Costs - continued |
| | |
| (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 May 31, 2008. |
| | |
| | The hardware and software development costs are capitalized under equipment and amortized annually at 20%. |
| | August 31 | | | | | | Impairment | | | May 31 | |
| | 2007 | | | Additions | | | Write off | | | 2008 | |
Legal and consulting fees | $ | 124,797 | | $ | - | | $ | - | | $ | 124,797 | |
| (c) | Breezestreams project |
| | |
| | The Breezestreams concept, acquired in the first quarter, is a method to archive Thoroughbred workouts for handicapping purposes. |
| | | August 31 | | | | | | Impairment | | | May 31 | |
| | | 2007 | | | Additions | | | Write off | | | 2008 | |
| Acquisition costs | $ | - | | $ | 22,474 | | $ | - | | $ | 22,474 | |
| | | | | | | | | | | | | |
| | | August 31 | | | | | | Impairment | | | May 31 | |
| | | 2007 | | | Additions | | | Write off | | | 2008 | |
| (d) Horsepower 8 Lottery | $ | - | | $ | 13,698 | | $ | - | | $ | 13,698 | |
| | | | | | | | | | | | | |
| | | August 31 | | | | | | Impairment | | | May 31 | |
| | | 2007 | | | Additions | | | Write off | | | 2008 | |
| (e) Total pre development costs | $ | 270,288 | | $ | 36,172 | | $ | - | | $ | 306,460 | |
11
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
| | | | | May 31 | | | | | | August 31 | |
| | | | | 2008 | | | | | | 2007 | |
| | Cost | | | Less | | | Net Book | | | Net Book | |
| | | | | Accumulated | | | Value | | | Value | |
| | | | | Amortization | | | | | | | |
Software – Horsepower® | $ | 1,033,216 | | $ | 739,549 | | $ | 293,667 | | $ | 345,490 | |
Computer hardware | | 327,801 | | | 295,156 | | | 32,645 | | | 27,183 | |
Leased computer equipment | | 10,488 | | | 6,341 | | | 4,147 | | | 5,352 | |
Office equipment | | 10,723 | | | 2,594 | | | 8,129 | | | 9,563 | |
| $ | 1,382,228 | | $ | 1,043,640 | | $ | 338,588 | | $ | 387,588 | |
6. | Investment and Advances to Related and Affiliated Companies |
| |
| During the 2007 fiscal year, the Company acquired a 37.87% interest in a US-based private company, Silks Media Corporation (“Silks Media”) valued at $8,765. During the third quarter of this year, the Company made advances valued at $61,499 to Silks Media, which are unsecured, non-interest bearing with no specific terms of repayment. |
| |
| Silks Media is related to the Company by common directors. The investment in Silks Media is accounted for using the equity method. At May 31, 2008, the Company recorded an equity loss of $39,037 in Silks Media, and reduced the carrying value of its investment accordingly which resulted in a value of $304,560. |
| |
| In February of this year, the Company incorporated Silks Corporation and published its intention to distribute the shares to Sungold shareholders. As of May 31, 2008, the Company had made advances of $4,248 to Silks Corporation, which are unsecured, non-interest bearing with no specific terms of repayment. |
| |
7. | Marketing Rights |
| August 31 | | Accumulated | May 31 |
| 2007 | Additions | Amortization | 2008 |
| $25,740 | $3,095 | $24,844 | $3,991 |
12
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
8. | Related Party Transactions and Balances |
| | |
| a) | During the quarter, salaries, directors’ fees, and bookkeeping services of $59,610 (May 2007 - $79,700) were paid in cash to directors and officers of the Company and subsidiaries of the Company. |
| | |
| b) | Accounts payable includes $165,518 owed to directors, officers and management for salaries, management fees and consulting services rendered (May 2007 – $155,487). The amounts are unsecured, non-interest bearing and have no repayment terms. |
| | |
| c) | The loans payable of $135,016 are unsecured, non-interest bearing advances from shareholders and directors and have no specified repayment terms (May 2007 – $24,266). |
| | |
9. | Capital Leases |
| | |
| The Company has a lease agreement for computers accounted for as capital leases. Current payments are $640 monthly, expiring July 2008. The following is a schedule of future lease payments: |
| | | May 31 | | | August 31 | |
| | | 2008 | | | 2007 | |
| Total minimum lease payments | $ | 1,673 | | $ | 7,038 | |
| Less amount representing interest | | - | | | (520 | ) |
| Balance of obligations | | 1,673 | | | 6,518 | |
| Less current portion | | (1,673 | ) | | (6,518 | ) |
| Non-current portion | $ | - | | $ | - | |
13
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
| | | May 31 | | | August 31 | |
| | | 2008 | | | 2007 | |
| 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: | | | | | | |
| 152,944,178 common | | | | | | |
| (August 31, 2007 – 136,926,215 common) | $ | 23,415,714 | | $ | 22,639,945 | |
| a) | Shares issued during the period: |
| | | Third quarter ended | | | Year-to-Date | |
| | | May 31, 2008 | | | May 31, 2008 | |
| | | # | | | $ | | | # | | | $ | |
| | | | | | | | | | | | | |
| For cash | | 4,563,260 | | | 228,144 | | | 12,842,795 | | | 696,283 | |
| Non-cash transactions: | | | | | | | | | | | | |
| - for services provided | | 300,000 | | | 15058 | | | 3,175,168 | | | 237,344 | |
| Amount allocated for warrants | | | | | | | | | | | | |
| to Contributed Surplus | | | | | (40,505 | ) | | | | | (157,858 | ) |
| | | 4,863,260 | | | 202,697 | | | 16,017,963 | | | 775,769 | |
| b) | Stock options and stock-based compensation |
| | |
| | The Company has a fixed stock option plan for the granting of options to directors, officers and employees of up to 10% of the Company’s issued share capital. The terms of the awards under the Plan are determined by the Board of Directors. The following is a summary of outstanding options: |
14
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
10. | Share Capital - continued |
| |
| b) Stock options and stock-based compensation – continued |
Date of Grant | Exercise Price | Balance August 31 2007 | Granted | Exercised / Expired / Cancelled | Balance May 31 2008 | Expiration date |
Aug 10, 2001 | US$0.12 | 300,000 | - | - | 300,000 | Aug 10, 2008 |
Oct 11, 2002 | US$0.15 | 200,000 | - | - | 200,000 | Oct 11, 2007 |
Jan 15, 2003 | US$0.11 | 136,000 | - | - | 136,000 | Jan 15, 2008 |
May 27, 2003 | US$0.05 | 64,000 | - | - | 64,000 | May 27, 2008 |
Mar 1, 2006 | US$0.50 | 200,000 | - | - | 200,000 | Feb 28, 2008 |
Mar 10, 2006 | US$0.15 | 495,000 | - | - | 495,000 | Mar 31, 2008 |
Sep 1, 2006 | US$0.50 | 200,000 | - | - | 200,000 | Jul 31, 2008 |
Sep 5, 2006 | US$0.20 | 2,800,000 | - | - | 2,800,000 | Sep 30, 2008 |
Oct 31, 2006 | US$0.50 | 100,000 | - | - | 100,000 | Oct 31, 2009 |
Feb 14, 2007 | US$0.75 | 175,000 | - | - | 175,000 | Feb 28, 2009 |
Feb 14, 2007 | US$0.30 | 500,000 | - | - | 500,000 | Feb 28, 2009 |
Mar 15, 2007 | US$0.50 | 300,000 | - | - | 300,000 | Mar 31, 2009 |
| | 5,470,000 | - | - | 5,470,000 | |
At May 31, 2008, 5,470,000 options are outstanding and exercisable. The weighted-average price of these options is $0.29 and the weighted-average remaining contractual life is 0.78 years.
There were no options granted in the third quarter ended May 31, 2008. In the 2007 fiscal year, the Company recognized $432,292 (2006 - $64,130) in stock-based compensation expense using the Black-Scholes option pricing model with the following assumptions:
| | 2007 | 2006 |
| Risk-free interest rate | 3.92% - 4.5% | 2.82% - 3.0% |
| Dividend yield | NIL | NIL |
| Expected life | 2 - 3 years | 2 - 3 years |
| Volatility | 160% - 172% | 120% - 150% |
15
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
10. | Share Capital - continued |
| |
| c) Share purchase warrants |
Date of Grant | Price | Balance August 31, 2007 | Granted | Exercised | Expired / Cancelled | Balance May 31, 2008 | Expiration date |
Oct 3, 2005 | US$0.15 | 35,750 | - | - | 35,750 | - | Sep 30, 2007 |
Oct 3, 2005 | US$0.15 | 35,750 | - | - | 35,750 | - | Sep 30, 2007 |
Oct 3, 2005 | US$0.15 | 53,750 | - | - | 53,750 | - | Oct 31, 2007 |
Nov 15, 2005 | US$0.15 | 30,150 | - | - | 30,150 | - | Nov 30, 2007 |
Nov 29, 2005 | US$0.15 | 53,500 | - | - | 53,500 | - | Nov 30, 2007 |
Dec 2, 2005 | US$0.15 | 608,333 | - | - | 608,333 | - | Nov 30, 2007 |
Dec 8, 2005 | US$0.15 | 25,000 | - | - | 25,000 | - | Dec 31, 2007 |
Dec 20, 2005 | US$0.35 | 11,400 | - | - | 11,400 | - | Dec 31, 2007 |
Dec 29, 2005 | US$0.50 | 195,750 | - | - | 195,750 | - | Dec 31, 2007 |
Jan 2, 2006 | US$0.45 | 110,000 | - | - | 110,000 | - | Dec 31, 2007 |
Jan 3, 2006 | US$0.50 | 7,250 | - | - | 7,250 | - | Jan 31, 2008 |
Jan 4, 2006 | US$0.42 | 50,000 | - | - | 50,000 | - | Dec 31, 2007 |
Jan 12, 2006 | US$0.60 | 14,750 | - | - | 14,750 | - | Jan 31, 2008 |
Jan 31, 2006 | US$0.55 | 8,000 | - | - | 8,000 | - | May 31, 2008 |
May 10, 2006 | US$0.30 | 32,250 | - | - | 32,250 | - | May 31, 2008 |
May 31, 2006 | US$0.26 | 35,000 | - | - | 35,000 | - | May 31, 2008 |
Jul 7, 2006 | US$0.25 | 21,000 | - | - | - | 21,000 | Jul 31, 2008 |
Aug 11, 2006 | US$0.18 | 50,000 | - | - | - | 50,000 | Aug 15, 2008 |
Aug 18, 2006 | US$0.20 | 62,500 | - | - | - | 62,500 | Aug 31, 2008 |
Sep 17, 2006 | US$0.15 | 75,000 | - | - | - | 75,000 | Sep 30, 2008 |
Sep 14, 2006 | US$0.20 | 62,500 | - | - | - | 62,500 | Sep 30, 2008 |
Sep 14, 2006 | US$0.20 | 62,500 | - | - | - | 62,500 | Sep 15, 2008 |
Oct 19, 2006 | US$0.10 | 400,000 | - | - | - | 400,000 | Oct 31, 2008 |
Nov 20, 2006 | US$0.10 | 150,000 | - | - | - | 150,000 | Nov 30, 2008 |
Nov 30, 2006 | US$0.11 | 250,000 | - | - | - | 250,000 | Nov 30, 2008 |
Dec 28, 2006 | US$0.11 | 934,091 | - | - | - | 934,091 | Dec 31, 2008 |
Dec 15, 2006 | US$0.10 | 400,000 | - | - | - | 400,000 | Dec 31, 2008 |
Jan 22, 2007 | US$0.14 | 285,715 | - | - | - | 285,715 | Jan 23, 2009 |
Feb 27, 2007 | US$0.11 | 650,000 | - | - | - | 650,000 | Feb 28, 2009 |
Feb 27, 2007 | US$0.16 | 412,500 | - | - | - | 412,500 | Feb 28, 2009 |
Feb 27, 2007 | US$0.13 | 538,460 | - | - | - | 538,460 | Feb 28, 2009 |
Mar 5, 2007 | US$0.13 | 1,015,385 | - | - | - | 1,015,385 | Mar 31, 2009 |
Mar 7, 2007 | US$0.13 | 153,846 | - | - | - | 153,846 | Mar 31, 2009 |
Mar 9, 2007 | US$0.12 | 500,000 | - | - | - | 500,000 | Mar 31, 2009 |
Mar 15, 2007 | US$0.11 | 200,000 | - | - | - | 200,000 | Mar 31, 2009 |
Mar 25, 2007 | US$0.14 | 75,000 | - | - | - | 75,000 | Mar 31, 2009 |
May 24, 2007 | US$0.14 | 345,150 | - | - | - | 345,150 | May 31, 2009 |
May 25, 2007 | US$0.14 | 100,000 | - | - | - | 100,000 | May 31, 2009 |
Jun 6, 2007 | US$0.16 | 30,490 | - | - | - | 30,490 | Jun 30, 2009 |
Aug 3, 2007 | US$0.16 | 62,500 | - | - | - | 62,500 | Jul 31, 2009 |
Aug 14, 2007 | US$0.16 | 31,250 | - | - | - | 31,250 | Jul 31, 2009 |
Sep 5, 2007 | US$0.14 | - | 400,000 | - | - | 400,000 | Sep 15, 2009 |
Sep 5, 2007 | US$0.15 | - | 101,135 | - | - | 101,135 | Sep 30, 2009 |
Sep 25, 2007 | US$0.16 | - | 32,715 | - | - | 32,715 | Sep 30, 2009 |
Oct 18, 2007 | US$0.13 | - | 100,000 | - | - | 100,000 | Oct 31, 2009 |
Oct 19, 2007 | US$0.13 | - | 566,690 | - | - | 566,690 | Oct 31, 2009 |
Oct 25, 2007 | US$0.13 | - | 250,000 | - | - | 250,000 | Oct 31, 2009 |
16
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
10. | Share Capital - continued |
| |
| c) share purchase warrants – continued |
Date of Grant | Price | Balance August 31, 2007 | Granted | Exercised | Expired / Cancelled | Balance May 31, 2008 | Expiration date |
Nov 13, 2007 | US$0.12 | - | 50,000 | - | - | 50,000 | Nov 30, 2008 |
Nov 13, 2007 | US$0.12 | - | 200,000 | - | - | 200,000 | Nov 15, 2009 |
Nov 16, 2007 | US$0.12 | - | 100,000 | - | - | 100,000 | Nov 30, 2009 |
Nov 19, 2007 | US$0.12 | - | 100,000 | - | - | 100,000 | Nov 30, 2009 |
Dec 5, 2007 | US$0.12 | - | 208,335 | - | - | 208,335 | Dec 15, 2009 |
Dec 15, 2007 | US$0.12 | - | 227,275 | - | - | 227,275 | Dec 15, 2009 |
Dec 20, 2007 | US$0.12 | - | 45,455 | - | - | 45,455 | Dec 31, 2009 |
Dec 20, 2007 | US$0.12 | - | 45,455 | - | - | 45,455 | Dec 31, 2009 |
Dec 24, 2007 | US$0.12 | - | 230,250 | - | - | 230,250 | Dec 25, 2009 |
Dec 24, 2007 | US$0.12 | - | 55,250 | - | - | 55,250 | Dec 31, 2009 |
Jan 14, 2008 | US$0.12 | - | 100,000 | - | - | 100,000 | Feb 28, 2010 |
Feb 6, 2008 | US$0.11 | - | 200,000 | - | - | 200,000 | Feb 15, 2010 |
Feb 13, 2008 | US$0.11 | - | 100,000 | - | - | 100,000 | Feb 15, 2010 |
Feb 28, 2008 | US$0.11 | - | 500,000 | - | - | 500,000 | Feb 28, 2010 |
Feb 28, 2008 | US$0.11 | - | 100,000 | - | - | 100,000 | Feb 28, 2010 |
Feb 28, 2008 | US$0.11 | - | 226,365 | - | - | 226,365 | Feb 28, 2010 |
Feb 28, 2008 | US$0.11 | - | 150,000 | - | - | 150,000 | Feb 28, 2010 |
Feb 28, 2008 | US$0.11 | - | 50,000 | - | - | 50,000 | Feb 28, 2010 |
Feb 29, 2008 | US$0.11 | - | 156,980 | - | - | 156,980 | Feb 28, 2010 |
Mar 18, 2008 | US$0.11 | - | 500,000 | - | - | 500,000 | Mar 31, 2010 |
Apr 27, 2008 | US$0.10 | - | 300,000 | - | - | 300,000 | Apr 6, 2010 |
Apr 2, 2008 | US$0.10 | - | 165,000 | - | - | 165,000 | Mar 31, 2010 |
May 12, 2008 | US$0.10 | - | 165,000 | - | - | 165,000 | May 31, 2010 |
May 14, 2008 | US$0.10 | - | 100,000 | - | - | 100,000 | May 31, 2010 |
May 21, 2008 | US$0.10 | - | 50,000 | - | - | 50,000 | May 31, 2010 |
May 28, 2008 | US$0.10 | - | 60,000 | - | - | 60,000 | May 31, 2010 |
May 29, 2008 | US$0.10 | - | 100,000 | - | - | 100,000 | May 31, 2010 |
May 30, 2008 | US$0.10 | - | 560,000 | - | - | 560,000 | May 31, 2010 |
| | 8,174,520 | 5,380,905 | - | 1,306,633 | 12,248,792 | |
The fair value of the 1,775,000 warrants issued in the third quarter ended May 31, 2008, has been determined to be $40,505 using the Black-Scholes pricing model. The following assumptions were used:
Dividend yield | NIL |
Risk-free interest rate | 3.95% to 4.56% |
Expected stock volatility | 158% to 172% |
Expected life | 2 years |
17
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
| | | Third quarter ended | | | Year-to-Date | | | Year Ended | |
| | | May 31 | | | May 31 | | | August 31 | |
| | | 2008 | | | 2008 | | | 2007 | |
| Contributed surplus, beginning of period | $ | 1,059,075 | | $ | 941,722 | | $ | 254,587 | |
| Stock-based compensation(note 10(b)) | | - | | | - | | | 432,293 | |
| Fair value of warrants(note 10(c)) | | 40,505 | | | 157,858 | | | 254,842 | |
| Contributed surplus, end of period | $ | 1,099,580 | | $ | 1,099,580 | | $ | 941,722 | |
12. | Commitments |
| | |
| a) | Lease commitments |
| | |
| | The Company has a five year lease ending December 31, 2011, for its office space. Minimum annual lease payments for the next five years are as follows: |
2008 | - | $102,431 |
2009 | - | $107,666 |
2010 | - | $112,901 |
2011 | - | $118,136 |
2012 | - | $ 39,960 |
| b) | Share commitment |
| | |
| | The Company is committed to issue in fiscal 2008, a sufficient number of its common shares to equal $90,000 as determined by the market price on the issue date to satisfy a commitment related to Silks Media. |
| | |
13. | Financial Instruments |
| | |
| The Company’s financial instruments consist of cash, sundry receivables, accounts payable and accrued liabilities, loans payable, and obligations under capital leases. Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest, currency or credit risks arising from these financial statements. The fair value of these financial instruments approximates their carrying value, unless otherwise noted. |
18
Sungold International Holdings Corp. |
(A Development Stage Company) |
(Presented in Canadian Dollars) |
|
(Unaudited – Prepared by Management) |
|
Notes to Consolidated Financial Statements |
May 31, 2008 |
14. | Subsequent Events |
| |
| Subsequent to the quarter end, the Company received $57,858 from the issuance of 858,334 private placement units, for an average share price of $0.07 per share. |
19