With our acquisition of Avensys, we believe that we can now be considered a key player in the environment monitoring market with a significant foothold in the structure & geotechnical market segments. We are among a few world players in the market for Fiber Bragg Grating (FBG) technology and we believe our cost structure is one of the lowest in the industry. In fact, some of our competitors in distributed fiber based sensing technology actually purchase optical components from us. To offer complete end to end security monitoring solutions, we intend to leverage our existing customer base which includes over 1000 established accounts.
Of lesser importance in terms of required disbursement, in January 2005, we proceeded with the acquisition of the assets of Markus 360, a software solution offering asset management applications. The assets acquired relating to Markus 360 included the Source Code, the intellectual property, the trademark and all customers. In parallel, we entered into an agreement with Multi-Hexa Laval Inc. for the distribution of Markus 360. Initially developed for transport companies, Markus 360 offers a simple solution for the management and control of assets. Easy to use, Markus 360 provides businesses and institutions with an instantaneous global view of their equipment and other fixed or moveable assets such as tools and inventory, on or off premises, even in transit. It provides users with a detailed inventory display and offers the history of any goods, tools or equipment, by employee, department or project. As consideration for Markus 360, we paid $125,000 which was satisfied by the issuance of 164,474 restricted common shares. We further agreed to pay a royalty of 10% on future gross sales of the software, up to a maximum of $812,084 (CDN$1,000,000) over a 5 year period from the closing.
To enable this expansion of our horizon and revenue base, in February 2005, we entered into a Purchase Agreement with eighteen institutional and accredited investors under the terms of which we issued units consisting of an aggregate of $4,675,000 of our Company's 9.0% Senior Secured Convertible Notes, Series A, which are convertible into shares of our common stock at a conversion price of $0.65 per share. Under the terms of the 9.0% Senior Secured Convertible Notes, Series A, principal on the Notes shall be paid in 20 equal monthly installments, with each payment equal to 5% of the principal amount, commencing on June 23, 2005 and continuing on the same day of each month thereafter to the Holder on the tenth date immediately preceding the Principal Payment Date. All payments of principal by us shall be made at our option in cash or, with 10 business day' s prior notice, in common stock of our Company valued at 85% of the average closing bid price of the security in the most recent five trading days prior to a Valuation Date. Further, as part of the Purchase Agreement, investors were issued warrants, which if exercised, will provide $5,304,252 as follows:
i) | 5,394,131 warrants exercisable at $0.75 each and expiring in February 2010. |
| |
ii) | 1,798,077 warrants exercisable at $0.70 each and expiring in February 2006. |
Significant milestones were accomplished in the three month period ended March 31, 2005. Although it may not be readily apparent as our recent acquisitions occurred toward the end of the current quarter, our revenue base has grown exponentially and, as important, our sources of revenue have expanded significantly. Looking to conclude other complementary acquisitions in our field of expertise, we believe we are on the right path to become a true leader in the security industry.
Results of Operations
Our revenues for the three and nine months ended March 31, 2005 were $2,117,690 and $3,306,581, respectively. For the same period, our product revenue accounted for respectively $1,417,154 and $1,612,496 compared to $420,726 and $568,762 last year. Our service revenues were $700,536 and $1,694,085 for the three and nine months ended March 31, 2005. This compared to none for the same period last year. Gross margin for the three and nine months ended March 31 2005 were $654,441 and $1,022,484 respectively compared to $147,942 and $229,531 for the same period last year. Our net loss for the three and nine months ended March 31, 2005 was $1,707,825 and $2,987,908 compared to $698,027 and $3,009,759 for the same period last year.
Operating expenses for the three and nine months ended March 31, 2005 were $2,326,082 and $3,963,658 compared to $837,510 and $1,793,358 for the same period last year. Selling, General and Administration expenses for the three and nine months ended March 31 2005, which exclude stock based compensation of $479,338 and $990,897, were $1,091,645 and $1,928,999 compared to $527,423 and $1,172,394 in the same period last year, also excluding stock based compensation of $133,022 and $297,606 last year. The above reflected increased marketing, consulting and professional expenses in the quarter ended March 31, 2005. Research and development expenses for the three and nine months ended March 31 2005 were $246,850 and $442,475 compared to $132,479 and $190,540 for the same period last year.
Our results for the three and nine months ended March 31, 2005 includes the results of recently acquired CLI, from February 28, 2005 to March 31, 2005, and the results of Avensys from February 28, 2005 to March 31, 2005.
Financial Condition, Liquidity and Capital Resources
We are involved in the risk mitigation business. Through our different business units, our aim is to provide services and solutions to our customers encompassing all aspects of the security industry, from the collection and transmission of information, to the treatment and analysis of the data collected, all to offer the required intervention and protection whether it pertains to assets, persons or the environments. So far, our operations have been financed primarily from cash on hand, from the sale of common shares or of convertible debentures and from limited revenue from the sales of products and services.
- 46 -
As of March 31, 2005, we had working capital of $1,460,303 compared to $1,567,254 at June 30, 2004. As of that same date, our current assets were $6,800,154 compared $2,417,537 at June 30, 2005. The increase in our current assets during the period was largely the result of an increase in accounts receivable ($2,897,597 vs $237,384), other receivables ($1,036,892 vs $0) and inventories ($962,114 vs $155,680). As of March 31, 2005, our current liabilities were $5,339,851 compared to $850,283 at June 30, 2004. The increase in our current liabilities during the period was largely the result of an increase in accounts payable ($1,395,655 vs $165,362), utilization of our line of credit ($1,511,724 vs $0) and accrued liabilities ($1,714,215 vs $232,705). Of the amounts owed by us December 31 2004, a total of $242,892 ($230,726 at June 30 2004) was due to related parties.
Net cash used for operations during the nine months ended March 31 2005 was $1,962,904 compared to $990,484 in the prior year. Capital assets of $37,953 were acquired during the period (2004 - $13,122). Acquisitions of companies represented $2,689,195 during the period compared to $0 last year. Operations and capital additions, for the nine months ended March 31, 2005 were funded from cash on hand of $1,561,020 (2004 - $8,505), payment received on Note receivable of $29,353 (2004 - $0), proceeds from a senior convertible note of $4,675,000 (2004 - $0) and proceeds from exercise of stock options of $197,311 (2004 - $108,319).
As of March 31, 2005, our total assets were $21,647,056, compared with assets of $3,053,936 at June 30, 2004. The increase in our total assets was primarily attributable to the acquisitions of CLI and Avensys as well as the completion of private placement of $4,675,000 in the quarter ended March 31, 2005.
In January, 2005, we completed the acquisition of assets of Markus 360, an asset management software solution designed to control and monitor the movement of assets within one or many premises. The purchase price of $125,000 was satisfied by the issuance of 164,474 restricted shares of our common stock. The purchase agreement requires us to pay the seller a royalty of 10% of future gross revenue of the software, up to a maximum of $812,084 (CND$1,000,000), over a 5 year period. Markus 360 has been integrated into our C-Chip business unit.
In February, 2005, we completed the acquisition of Chartrand Laframboise Inc, and all businesses related to it, including Commercial Business Bureau Inc. The purchase price was $2,436,251 (CND$3,000,000) and a $1,380,543 (CND$1,700,000) convertible debenture with a coupon of 9% and a 5 year maturity date. At the option of the holders, the debenture is convertible into 1,700,000 shares of our common stock at price of $0.82 per share.
In March 2005, we acquired all of the issued and outstanding common stock of Avensys. We issued 10,400,000 restricted shares of our common stock in exchange for 15,746,369 shares of Avensys Inc. which constituted all of the issued and outstanding common stock of Avensys Inc. Further, we agreed to pay $312,652 (CDN$385,000) to holders of options of Avensys, Inc. and then cancelled the options. The beneficiaries of the options have received $187,592 (CDN$231,000) as of the date hereof and will receive $124,970 (CDN$154,000) on or before December 31, 2005. The balance of the purchase price due not later than December 31, 2005 will accrue interest as from the date of closing at a rate of twelve percent (12 %) per year calculated daily and payable monthly and any unpaid interest will carry interest at the same rate.
- 47 -
The shares issued in exchange for the Avensys shares are restricted shares and have been deposited in escrow and will be released to the shareholders as follows:
- | A first portion representing twenty percent (20 %) of the issued shares will be released to the stockholders four (4) months following the closing of the transaction; |
| |
- | a second portion representing twenty percent (20 %) of the issued shares will be released to the stockholders six (6) months after the closing of the transaction; |
| |
- | A third portion representing twenty percent (20 %) of the issued shares will be released to the stockholders nine (9) months after the closing of the transaction, a fourth portion representing twenty percent (20 %) of the issued shares will be released to the stockholders twelve (12) months after the closing of the transaction; and, |
| |
- | The last portion representing the remaining twenty percent (20 %) of the issued will be released to the stockholders eighteen (18) months after the closing of the transaction. |
In February 2005, we entered into a Purchase Agreement with eighteen institutional and accredited investors under the terms of which we issued Units consisting of an aggregate of $4,675,000 of our Company's 9.0% Senior Secured Convertible Notes, Series A, which are convertible into shares of our common stock at a conversion price of $0.65 per share. Under the terms of the 9.0% Senior Secured Convertible Notes, Series A, principal on the Notes shall be paid in 20 equal monthly installments, with each payment equal to 5% of the principal amount, commencing on June 23, 2005 and continuing on the same day of each month thereafter to the Holder on the tenth date immediately preceding the Principal Payment Date. All payments of principal by us shall be made at our option in cash or, with 10 business days prior notice, in common stock of our company valued at 85% of the average closing bid price of the security in the most recent five trading days prior to a Valuation Date. Further, as part of the Purchase Agree ment, investors were issued warrants, which if exercised, will provide $5,304,252 as follows:
i) | 5,394,131 warrants exercisable at $0.75 each and expiring in February 2010. |
| |
ii) | 1,798,077 warrants exercisable at $0.70 each and expiring in February 2006. |
Related to the completion of the above private placement, we agreed to issue warrants to the placement agents, which if exercised, will provide $472,694 as follows:
i) | 336,635 warrants exercisable at $0.00001 each and expiring in February 2010. |
| |
ii) | 215, 385 warrants exercisable at $0.65 each and expiring in February 2010. |
| |
iii) | 323, 076 warrants exercisable at $0.75 each and expiring in February 2010 |
| |
iv) | 107, 692 warrants exercisable at $0.70 each and expiring in February 2006 |
| |
v) | 20,000 warrants exercisable at $0.75 each and expiring three (3) following the effectiveness of the current registration statement. |
- 48 -
In the year ended June 30, 2004, we issued common stock for net cash proceeds of $3,394,591 and issued common stock for payment of expenses of $261,534. In the nine months ended March 31, 2005, we issued common stock for net cash proceeds of $197,311, all from exercise of stock options.
Stock options outstanding at June 30, 2004 totaled 2,742,500 at a weighted average exercise price of $0.40 and have a weighted average remaining contractual life of 4.26 years for potential proceeds of approximately $1,097,000. Excluding the warrants issued in relation to the private placement mentioned above, common share purchase warrants issued with the private placements of common shares during the year ended June 30 2004, and outstanding at March 31, 2005 will, if exercised, provide $ 6,665,945 as follows:
i) | 3,873,637 warrants exercisable at $1.00 each; with expiration dates ranging from August 2005 through February 2006; and, |
| |
ii) | 2,538,462 warrants exercisable at $1.10 each and expiring in April 2006. |
Until we are able to finance ourselves from profitable operations we will continue to rely on cash on hand, advances from related parties and debt and equity issues.
Plan of Operation For the Next Twelve Months
In January, 2003, we acquired from Capex Investments Limited ("Capex") all assets and intellectual property related to a new wireless, web-based set of communication tools offering users complete access, remote control, and monitoring of a variety of equipment. The technology we acquired allows selective enabling, disabling (on/off) of targeted equipment, and other commands at will, from anywhere to almost anywhere in North America. Essentially, the products and solutions derived from this technology are aimed at financial institutions and leasing companies to mitigate risks and to enforce schedule of payment of borrowers and lessees of certain equipment. This technology is herein referred to as the C-Chip technology.
In February 2003, to better reflect our new business activities, we changed our name to C-Chip Technologies Corporation. During 2003, we completed development, designed prototypes, and commenced the production of prototypes and commercialization of our initial product offerings. In February 2004, we purchased 100% of Canadian Security Agency (2004) Inc. ("CSA"), a private Montreal-based business established in 1984 that provides security services to large corporate accounts, including courier and trucking companies. As consideration for the purchase of CSA, we issued 1,600,000 restricted common shares to 9129-2763 Quebec Inc.
- 49 -
In January 2005, we proceeded with the acquisition of Markus 360, an asset management application software. The assets acquired relating to Markus 360 included the Source Code, the intellectual property, the trademark and all customers. In parallel, we entered into an agreement with Multi-Hexa Laval Inc. for the distribution of Markus 360. Initially developed for transport companies, Markus 360 offers a simple solution for the management and control of assets. Easy to use, Markus 360 provides businesses and institutions with an instantaneous global view of their equipment and other fixed or moveable assets such as tools and inventory, on or off premises, even in transit. It provides users with a detailed inventory display and offers the history of any goods, tools or equipment, by employee, department or project.
In February 2005, through our wholly owned subsidiary, 6327915 CANADA, INC., we entered into agreements to acquire all outstanding shares of Chartrand Laframboise Inc. ("CLI."). Founded in 1986, CLI has become a standard in the field of investigative services in Canada. CLI`s track record is outstanding and includes over one thousand satisfied clients. CLI's principal services include investigation, surveillance, undercover agents, background verification, business intelligence, security consulting and labor management conflict. CLI is one of the major partners of Investigations Canada whose expertise is available throughout Canada, with 9 partners, 25 locations and over 200 private investigation and security professionals. It its last fiscal year ended on October 31, 2004, CLI reported revenue of CND$8.2 million and its profitability was above industry standard.
In March 2005, we acquired all of the issued and outstanding common stock of Avensys Inc.("Avensys"), Avensys is a leader in risk management monitoring solutions for commercial and industrial buildings, infrastructures and various environments. The reputation of Avensys has been built on years of experience in solving environmental monitoring problems, from micro scale in-building sensing systems to the real time monitoring of temperature, humidity, pressure or chemical levels to macro scale wireless landslide and flood warning systems in different countries. Through integrated solutions and services branded under the name SenseYourWorldTM, Avensys combines skills, staff and the knowledge to integrate multiple monitoring technologies to deliver real-time, automated, cost-efficient data to business users requesting increased market intelligence. With over 1000 established customers in North America, Europe and Asia, Avensys benefits from an excellent reputation as well as a strong clientele base to create market traction for its products and solutions. Avensys has offices in Montreal, Toronto, Vancouver and an R&D laboratory in Trois-Rivières. In its last fiscal year, ended May 31, 2004, Avensys reported revenue of CDN$13.4 million and was profitable.
Today, everyone, individuals, businesses and all levels of government are now extremely conscious of security at all levels. Whether it is to check the background of a new hire, potential associate, supplier, or to track, protect or monitor assets, personnel for safety or productivity reasons, or monitor the structural conditions or environmental conditions of infrastructures, buildings, or of air, soil or water to mitigate risks, all aspects of security are being sought. The security business has 3 key aspects which are:
1. | The collection and transmission of the information or data; |
2. | The treatment and analysis of the information or data; and, |
3. | The provisioning of the protection and intervention required. |
- 50 -
Our goal is to provide services and solutions to our customers encompassing all aspect of the security industry, from the collection and transmission of information, to the treatment and analysis of the data collected, all to offer the required intervention and protection whether it pertains to assets, persons or environments. Our aim is to provide our customers a turnkey result based on their security needs or desire to mitigate risks. Our plan is not to develop and market standalone security solutions or services which can only offer our customers partial results, we aspire to offer end to end security solutions. In that regard, while we believe that sophisticated hi-tech solutions can provide significant benefits to our customers and must be part of any risk mitigation process, we also understand that to offer effective results in the most cost-efficient manner traditional means or services may be more warranted.
Our growth model is simple; in the security industry and the broader risk mitigation business, consolidation through an acquisition policy presents an excellent growth opportunity. There are substantial hedging opportunities in buying privately-held companies, as there is a clear discrepancy between the value assigned to publicly traded companies in that sector and what they can be purchased for on a private basis. In seeking to maximize shareholder value, our management intends to make the most of this discrepancy. Our intent is to obtain control of the ownership of selected companies involved in the risk management industry offering established security services or innovative technological solutions enabling the remote monitoring of different assets, persons or environments.
Since our acquisition in 2003 of a new wireless, web-based set of communication tools offering users remote access and control, and the monitoring of a variety of equipment, our operations have centered on the development and the marketing of security management solutions. This has included the development of cutting edge anti-theft systems for the automotive and power sport vehicle markets, as well as web-based asset tracking and credit management systems giving credit granters the ability to monitor and control their leased or financed assets. More recently, to ensure that we would be able to provide businesses and institutions a wider range of services, including established security services as well as innovative technological solutions, we began implementing an aggressive acquisition strategy. We believe that the security industry offers significant opportunity for growth. Our goal is to quickly attain a leading position within this industry, through internal growth, the execution of strategic partne rships as well as the conclusion of a number of selected acquisitions.
Until our newly acquired assets become self-funding, we will continue to fund our operations through the issuance of common stock as well as with the issuance of short and long-term debt, and loans from shareholders and directors. With the acquisition of the C-Chip technology and its further development, we have set for ourselves the goal to be recognized as a leading provider of credit, asset and security management solutions for financial and leasing institutions, insurance companies and different vertical markets touching the management of urban fleets.
- 51 -
MANAGEMENT
Officers and Directors
Each of our directors serves until his or her successor is elected and qualified. Each of our officers is elected by the board of directors to a term of one (1) year and serves until his or her successor is duly elected and qualified, or until he or she is removed from office. The board of directors has no nominating, auditing or compensation committees.
The name, age and position of our present officers and directors are set forth below:
Name | Age | Position Held |
| | |
Stephane Solis | 46 | President, Chief Executive Officer and Director |
Andre Monette | 47 | Chief Financial Officer |
Robert Clarke | 61 | Chairman of the Board of Directors |
John Fraser | 60 | Director and Secretary |
Cherry Lim | 39 | Director |
Background of Officers and Directors
Stephane Solis began his career in 1985 with Midland Doherty Inc., a predecessor of Merrill Lynch Canada Inc., as a Research Analyst in the communications and media sector. In 1990, he joined a Montreal subsidiary of Lombard Odier, one of the largest private banks in Switzerland, where he provided investment advice on Canadian companies to a select clientele. In 1993 he co-founded GLS Capital Inc., an institutional research boutique specializing in the information technology sector. In 1995, Mr. Solis sold GLS Capital Inc. to Yorkton Securities Inc. and joined Yorkton's corporate finance team and managed the company's operations in Montreal. At Yorkton, Mr. Solis was focused on the financing, both private and public, of emerging companies, mostly in the information technology sector. In 1998, he joined Groome Capital.com Inc. to work in corporate finance. Since mid 2000, Mr. Solis has been consultant to a number of small and emerging high-tech companies. Mr. Solis joined C-Chip in November 2000, first as consultant, then in March 2001 as its Chief Financial Officer and, since January 2003 as its President and Chief Executive Officer. Mr. Solis has been an officer of the Company since January 2003. He is also a Director of Equilar Capital Corporation since March 2001. Between May 2001 and August 2001, Mr. Solis was Director of Innofone.com (OTCBB: INNF).
Andre Monette began his career in September 1979 with Raymond, Chabot, Martin, Pare & Associes, as an auditor. In April 1984 he joined the North-American subsidiaries of Lombard Odier & Cie private bankers, Geneva, Switzerland and as a Senior Manager and he carried out, until September 2002, various functions within the Group. From 1985 to 2002, he served as Vice President of Finance and Administration of Lombard Odier Company of Canada, a holding company offering administrative and information technology services to affiliated companies. From 1989 to 2002, he also served as President, Chief Executive Officer and Director of Transatlantic Securities Company, a registered securities broker/dealer member of The New York Stock Exchange. He was in
- 52 -
2002, Treasurer of Lombard Odier Trust Company, an investment adviser providing portfolio management to private clients and securities custody. From 1999 to 2002, he was Treasurer of Lombard Odier Holdings (US) Inc. which had two wholly-owned subsidiaries, Lombard, Odier, Inc, an investment adviser registered with the SEC and Lombard, Odier, Securities Inc, a broker-dealer intermediary registered with the SEC and NASD. From October 2002 to December 2003 he was self-employed. In January 2004 he joined Caisse de Depot et de Placement du Quebec, a financial institution, as an operational Risk Manager. Mr. Monette was unemployed from October 2004 to January 2005. Mr. Monette is a Chartered Accountant and a Chartered Financial Analyst. He received is Bachelor in Business Administration from the Ecole des Hautes Etudes Commerciales de Montreal.
Since June 2000, Robert Clarke has been Chairman and Chief Executive Officer of 7bridge Capital, a private venture capital group based in Hong Kong. Since October 1998, Mr. Clarke has been Chairman of the Board of Directors of Asia Payment Systems, Inc. (OTCBB: APYM) During the last five years, Mr. Clarke has served as a Director and as President and Chief Executive Officer at various times of ePhone Telecom Inc. (OTCBB: EPHO) as follows: He served as the Chairman of the Board of Directors from April 1999 until July 21, 2000 and again from December 1, 2000 to September 12, 2002. Mr. Clarke also served as the President and Chief Executive Officer of ePhone from June 3, 1999 to August 8, 1999, and also from March 9, 20000 until April 1, 2000 and again from December 1, 2000 to July 1, 2001. During two periods he was CEO but not President. These periods were from August 8, 1999 to March 9, 2000 and from April 1, 2001 to July 2001. He carried out the functions normally associated with the offi ces he held and in particular during the periods when he held the office of CEO he was responsible for the overall direction and operation of the company. From January 1997 to November 1997, Mr. Clarke was President, CEO and a Director of WaveRider Communications Inc (OTCBB: WAVC). He resigned as President in November 1997, but carried on as Director and CEO for an additional month until December 1997. Mr. Clarke was a Director and Chairman of TEK Digitel Corp. (OTCBB: TEKI) from June 1998 until September 1999, but had no executive responsibilities and was paid no compensation. During the period July 1998 to August 1999 Mr. Clarke was a director of Innofon.Com Inc. (OTCBB:INNF).
John Fraser has been Secretary and Director of the Company since January 2003. Mr. Fraser was a partner for twenty years with KPMG Canada until January 1998. For the last four years of his career with KPMG, he was Vice Chairman of the firm and responsible for the Canadian management consulting division. In January 1998, he started providing consulting services to professional services and high technology start-up firms, which services he continues to provide to this day, and since January 1999, under the name J G Fraser & Associates Inc. In February 2004, J G Fraser & Associates became a partner in Catalyst Consulting, a private Canadian consulting firm providing management consulting services to law firms and law departments in Canada and internationally. From July 1999 to August 2002, Mr. Fraser was a director of ePhone Telecom Inc. (OTCBB: EPHO). Mr. Fraser has been an officer and a director of Asia Payment Systems, Inc. (OTCBB: APYM) since September 2002. From June 2000 to May 2003, Mr. Fraser was a director of Walters Forensic Engineering, a public engineering firm based in Toronto, Canada. (CDNX: YWL). He is a director of 7bridge Capital, a private venture capital group based in Hong Kong. He is also a director and Chairman of Hincks Dellcrest, a non-profit organization located in Toronto, Canada.
- 53 -
Cherry Lim has extensive professional experience in manufacturing and Telecommunications in Asia. She began her career in manufacturing, and before migrating to Singapore worked with a Hong Kong based conglomerate assisting the top management in the operation of manufacturing facilities in the region and in negotiating various technology transfer projects to Mainland China. Since 1990 she has worked in telecoms, first for SingTel in Singapore and then Deustsche Telekom in Hong Kong; and in 1996 she joined eGlobe, Inc. At eGlobe, which she left as Director, Business Development in 2000, she was responsible for spearheading and fostering partnerships with major Telcos and ISPs in the Asia Pacific region. Ms. Lim is now President of 7bridge Systems (HK) Limited, a Hong Kong based telecommunications company.
Audit Committee Financial Expert
We do not have an audit committee financial expert. We do not have an audit committee financial expert because we believe the cost related to retaining a financial expert at this time is prohibitive. Further, because we are only beginning our commercial operations, at the present time, we believe the services of a financial expert are not warranted.
Conflicts of Interest
The only conflict that we foresee is that our officers and directors devote time to projects that do not involve us.
EXECUTIVE COMPENSATION
The following table sets forth information with respect to compensation paid by us to our officers and directors during the three most recent fiscal years. This information includes the dollar value of base salaries, bonus awards and number of stock options granted, and certain other compensation, if any.
The following table sets forth information with respect to compensation paid by us to our officers and directors during the three most recent fiscal years.
Summary Compensation Table
| | Annual Compensation | Awards | Payouts | |
(a) | (b) | (c) | (d) | (e) | (f) | (g) | (h) | (i) |
| | | | Other | | | | |
| | | | Annual | Restricted | Securities | | |
| | | | Compen | Stock | Underlying | LTIP | All Other |
Name and Principal | | Salary | Bonus | sation | Award(s) | Options / | Payouts | Compens |
Position [1] | Year | ($) | ($) | ($) | ($) | SARs (#) | ($) | ation ($) |
| | | | | | | | |
Stephane Solis | 2004 | 67,164 | 0 | 6,644 | 0 | 0 | 0 | 0 |
President and Chief | 2003 | 18,775 | 0 | 2,086 | 0 | 500,000 | 0 | 0 |
Executive Officer | 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
- 54 -
Andre Monette | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Treasurer and Chief | 2003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financial Officer | 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
hired Feb.28, 2005 | | | | | | | | |
| | | | | | | | |
Ben Leboe | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 38,750 |
Treasurer and Chief | 2003 | 0 | 0 | 0 | 0 | 200,000 | 0 | 8,340 |
Financial Officer | 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
resigned Feb.28, 2005 | | | | | | | | |
| | | | | | | | |
Robert Clarke | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Chairman of the | 2003 | 0 | 0 | 0 | 0 | 250,000 | 0 | 0 |
Board of Directors | 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
John Fraser | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Secretary & | 2003 | 0 | 0 | 0 | 0 | 200,000 | 0 | 0 |
Director | 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
Cherry Lee | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Director | 2003 | 0 | 0 | 0 | 0 | 200,000 | 0 | 0 |
| 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
Claude Pellerin | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 36,950 |
Vice President | 2003 | 0 | 0 | 0 | 0 | 100,000 | 0 | 18,955 |
(resignedB 2004) | 2002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
Mike Muzylowski | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
President & Director | 2003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
(resigned - 2002) | 2002 | | | | | | | |
| | | | | | | | |
Carlo Civelli | 2004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Secretary & Director | 2003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
(resigned - 2002) | 2002 | | | | | | | |
Option/SAR Grants
There are no stock option, retirement, pension, or profit sharing plans for the benefit of our officers and directors, other than our 2003 and 2004 Incentive Stock Option Plans. Under these Plans, the board of directors is vested with discretionary authority to grant options to persons furnishing services to us. On June 30, 2004, the end of our most recent fiscal year, there were 10,000,000 shares in the plans. 1,661,418 shares have been issued as a result of the exercise of options, 2,742,500 options were outstanding and 5,321,082 shares remained in the plan.
Option Grants to Officers in the Last Fiscal Year
We did not grant any options to our Officers during the last fiscal year.
- 55 -
Aggregated option/SAR Exercised by Officers and Directors in Last Fiscal Year and FY-End Option/SAR Values
| | | Number of Securities Underlying Unexercised Options/SARs at FY-End (#) | Value of Unexercised In-the-Money Options/SARs at FY-End ($) |
Name | Shares Acquired on Exercised (#) | Value Realized ($) | Exercisable | Unexercisable | Unexercisable | Exercisable |
| | | | | | | | | |
Stephane Solis | 0 | 0 | 500,000 | | $ | | | $ | 315,000 |
Benjamin Leboe | 70,000 | 50,000 | 130,000 | | $ | | | $ | 81,900 |
Claude Pellerin | 100,000 | 75,250 | 0 | | $ | | | $ | 0 |
Robert Clarke | 70,000 | 38,500 | 180,000 | | $ | | | $ | 113,400 |
John Fraser | 95,000 | 71,750 | 105,000 | | $ | | | $ | 66,150 |
Cherry Lim | 80,000 | 53,200 | 120,000 | | $ | | | $ | 75,600 |
Future Compensation
For the fiscal year ending June 30, 2005, we currently pay Stephane Solis, our president and chief executive officer, a base salary equivalent to CAD$300,000 per year. We are currently in negotiation with Mr. Solis to determine his bonus plan. As part of his remuneration, Mr. Solis has been awarded 500,000 options with an exercise price of US$0.68 for the fiscal year ending June 30, 2005.
For the fiscal year ending June 30, 2005, we currently pay Andre Monette, our chief financial officer, a base salary equivalent to CAD$144,000 per year. We are currently in negotiation with Mr. Monette to determine his bonus plan. As part of his remuneration, he has been awarded 150,000 options with an exercise price of US$0.81 for the twelve month period ending February 14, 2006.
Long-Term Incentive Plan Awards
We do not have any long-term incentive plans that provide compensation intended to serve as incentive for performance to occur over a period longer than one fiscal year, whether such performance is measured by reference to our financial performance, our stock price, or any other measure other than our 2003 and 2004 Incentive or Nonqualified Stock Option Plans.
Compensation of Directors
Directors have been compensated as described herein. Non-executive directors have been awarded 300,000 options with an exercise price of US$0.68 for the fiscal year ending June 30, 2005, as follows:
| Robert Clarke | 150,000 | |
| John Fraser | 75,000 | |
| Cherry Lim | 75,000 | |
- 56 -
Directors are reimbursed for expenses incurred for Company business. No cash compensation has been paid for their duties as directors. The Company is reviewing this practice and may pay per diem amounts in fiscal 2005.
Indemnification
Under our Articles of Incorporation and Bylaws of the corporation, we may indemnify an officer or director who is made a party to any proceeding, including a lawsuit, because of his position, if he acted in good faith and in a manner he reasonably believed to be in our best interest. We may advance expenses incurred in defending a proceeding. To the extent that the officer or director is successful on the merits in a proceeding as to which he is to be indemnified, we must indemnify him against all expenses incurred, including attorney's fees. With respect to a derivative action, indemnity may be made only for expenses actually and reasonably incurred in defending the proceeding, and if the officer or director is judged liable, only by a court order. The indemnification is intended to be to the fullest extent permitted by the laws of the State of Nevada.
Regarding indemnification for liabilities arising under the Securities Act of 1933, which may be permitted to directors or officers under Nevada law, we are informed that, in the opinion of the Securities and Exchange Commission, indemnification is against public policy, as expressed in the Act and is, therefore, unenforceable.
PRINCIPAL AND SELLING SHAREHOLDERS
The following table sets forth, as of June 1, 2005, the total number of shares owned beneficially by each of our directors, officers and key employees, individually and as a group, and the present owners of 5% or more of our total outstanding shares. The table also reflects what their ownership will be assuming completion of the sale of all shares in this offering. The stockholders listed below have direct ownership of his/her shares and possess sole voting and dispositive power with respect to the shares. The address for each person is our address at 4710 St. Ambroise, Suite 227, Montreal, Quebec, Canada H4C 2C7.
| Direct Amount | | |
Name of Beneficial | of Beneficial | | Percent |
Owner | Owner | Position | of Class [7] |
| | | | | |
Stephane Solis | 925,000 | | [1] | President, Chief Executive Officer and Director | 1.69% |
| | | | | |
Andre Monette | 37,500 | | | Treasurer and Chief Financial Officer | 0.06% |
| | | | | |
Robert Clarke | 6,013,060 | | [2] | Chairman of the Board of Directors | 11.01% |
| | | | | |
John Fraser | 226,250 | | [3] | Secretary and Director | 0.41% |
| | | | | |
- 57 -
Cherry Lim | 56,250 | | [4] | Director | 0.10% |
| | | | | |
All officers and directors as a Group (5 Persons) | 7,2150,560 | | [5] | | 13.27% |
| | | | | |
Cede & Co, NY | 35,843,712 | | | | 65.63% |
Securities Depository | | | | | |
[1] | Includes 50,000 shares of common shares and an unexercised options to acquire 875,000 shares. |
[2] | Includes 5,900,560 shares of common stock held indirectly by controlled company Capex Investments Inc., and an unexercised option to acquire 112,500 shares. |
[3] | Includes 170,000 shares of common stock and an unexercised option to acquire 48,750 shares. |
[4] | The foregoing figure consists of unexercised option to acquire 56,250 shares. |
[5] | Includes 6,120,560 shares of common stock and an unexercised option to acquire 1,130,000 shares. |
[6] | The foregoing figure consists of unexercised options t acquire 37,500 shares |
[7] | Includes unexercised options |
Selling Warrant Holder
The following sets forth the name of each Class A Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $1.00 entitles a warrant holder to acquire one share of common stock. The Class A Warrants are exercisable as follows:
Name of beneficial owners | Numbers of Warrants Owned | Expiration date |
V.P. Bank | 70,000 | | 8/26/2005 |
Oleg Kharlanov | 450,001 | | 9/21/2005 |
Prospect Fund L.P. | 181,818 | | 9/22/2005 |
Capex Investments Ltd. | 909,090 | | 9/30/2005 |
Dennis L. Pinkerton Trust | 181,818 | | 10/1/2005 |
Credit Lyonnais (Suisse) SA | 727,273 | | 10/14/2005 |
Gerard Caviston | 50,000 | | 11/24/2005 |
Michael J. Maloney | 18,182 | | 11/25/2005 |
Michael R. Hamblett | 100,000 | | 11/24/2005 |
Gordon Gregoretti | 20,000 | | 11/24/2005 |
Gortec Co. Ltd. | 20,000 | | 12/1/2005 |
Basso Equity Opportunity Holding Fund Ltd. | 100,000 | | 12/12/2005 |
SRG Capital LLC | 136,364 | | 12/15/2005 |
Anthony Spatacco | 36,364 | | 12/16/2005 |
MarketWise Trading Inc. | 200,000 | | 02/17/2006 |
Republic Aggressive Growth Inc. | 181,818 | | 02/17/2006 |
Basso Multi-Strategy Holding Fund Ltd. | 100,000 | | 02/18/2006 |
- 58 -
Basso Holdings Ltd. | 100,000 | | 02/18/2006 |
Rock Capital Partners LLC | 200,000 | | 02/19/2006 |
Mystic Partners LLC | 90,909 | | 02/19/2006 |
TOTAL | 3,873,637 | | |
The following sets forth the name of each Series A Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $1.10 entitles a warrant holder to acquire one share of common stock. The Series A Warrants are exercisable as follows:
Name of beneficial owners | Numbers of A Warrants Owned | Expiration date |
Gamma Opportunity Capital Partners, LP | 769,231 | | April 28, 2006 |
Longview Fund, LP | 615,385 | | April 28, 2006 |
Enable Growth Partners, L.P. | 153,846 | | April 28, 2006 |
AS Capital Partners LLC | 100,000 | | April 28, 2006 |
Alpha Capital AG | 300,000 | | April 28, 2006 |
Republic Aggressive Growth, Inc. | 215,385 | | April 28, 2006 |
Gryphon Master Fund, L.P. | 384,615 | | April 28, 2006 |
TOTAL | 2,538,462 | | |
The following sets forth the name of each Series E Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.75 entitles a warrant holder to acquire one share of common stock. The Series E Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants E owned | Expiration date |
Enable Growth Partners, LP | 230,769 | | February 16, 2010 |
Truk International Fund, LP | 27,692 | | February 16, 2010 |
Truk Opportunity Fund, LP | 433,847 | | February 16, 2010 |
Professional Traders Fund, LLC | 144,231 | | February 16, 2010 |
TCMP3 Partners | 173,077 | | February 16, 2010 |
DKR Soundshore Oasis, Holding Fund, Ltd | 576,923 | | February 16, 2010 |
Nite Capital, LP | 403,846 | | February 16, 2010 |
Platinum Partners Value Arbitrage Fund, LP | 461,538 | | February 16, 2010 |
Ellis International | 317,308 | | February 16, 2010 |
Whalehaven Capital Fund Limited | 230,769 | | February 16, 2010 |
Double U Master Fund, LP | 230,769 | | February 16, 2010 |
Vicus Capital Master Fund | 288,462 | | February 16, 2010 |
JGB Capital, LP | 288,462 | | February 16, 2010 |
Tracy D. Belkin | 230,769 | | February 16, 2010 |
Alpha Capital, AG | 461,538 | | February 16, 2010 |
- 59 -
Monarch Capital Fund, LTD. | 461,538 | | February 16, 2010 |
Silver Oaks Investments, Inc. | 144,231 | | February 16, 2010 |
Design Investments, Ltd. | 288,362 | | February 16, 2010 |
TOTAL | 5,394,131 | | |
The following sets forth the name of each Series F Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.70 entitles a warrant holder to acquire one share of common stock. The Series F Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants F owned | Expiration date |
Enable Growth Partners, LP | 76,923 | | February 16, 2006 |
Truk Opportunity Fund, LP | 9,231 | | February 16, 2006 |
Truk International Fund, LP | 144,616 | | February 16, 2006 |
Professional Traders Fund, LLC | 48,077 | | February 16, 2006 |
TCMP3 Partners | 57,692 | | February 16, 2006 |
DKR Soundshore Oasis, Holding Fund, Ltd | 192,308 | | February 16, 2006 |
Nite Capital, LP | 134,615 | | February 16, 2006 |
Platinum Partners Value Arbitrage Fund, LP | 153,846 | | February 16, 2006 |
Ellis International | 105,769 | | February 16, 2006 |
Whalehaven Capital Fund Limited | 76,923 | | February 16, 2006 |
Double U Master Fund, LP | 76,923 | | February 16, 2006 |
Vicus Capital Master Fund | 96,154 | | February 16, 2006 |
JGB Capital, LP | 96,154 | | February 16, 2006 |
Tracy D. Belkin | 76,923 | | February 16, 2006 |
Alpha Capital, AG | 153,846 | | February 16, 2006 |
Monarch Capital Fund, LTD. | 153,846 | | February 16, 2006 |
Silver Oaks Investments, Inc. | 48,077 | | February 16, 2006 |
Design Investments, Ltd. | 96,154 | | February 16, 2006 |
TOTAL | 1,798,077 | | |
The following sets forth the name of each Series IBI Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.00001 entitles a warrant holder to acquire one share of common stock. The Series IB1 Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants IB1 owned | Expiration date |
Sima Yakoby | 69,000 | | February 14, 2010 |
Jason Lyons | 52,250 | | February 14, 2010 |
Bruce Jordan | 15,000 | | February 14, 2010 |
- 60 -
Richard H. Kreger | 43,750 | | February 14, 2010 |
J. Rory Rohan | 51,443 | | February 14, 2010 |
Famalom, LLC | 48,750 | | February 14, 2010 |
Deecembra D. Diamond | 39,000 | | February 14, 2010 |
Daedalus Consulting, Inc. | 9,750 | | February 14, 2010 |
Michael Hamblett | 3,846 | | February 14, 2010 |
Anthony J. Spatacco Jr. | 1,923 | | February 14, 2010 |
Starboard Capital Markets | 1,923 | | February 14, 2010 |
TOTAL | 336,635 | | |
The following sets forth the name of each Series IB2 Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.65 entitles a warrant holder to acquire one share of common stock. The Series IB2 Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants IB2 owned | Expiration date |
Bruce Jordan | 15,000 | | February 14, 2010 |
Richard H. Kreger | 43,750 | | February 14, 2010 |
J. Rory Rohan | 51,443 | | February 14, 2010 |
Famalom, LLC | 48,750 | | February 14, 2010 |
Deecembra D. Diamond | 39,000 | | February 14, 2010 |
Daedalus Consulting, Inc. | 9,750 | | February 14, 2010 |
Michael Hamblett | 3,846 | | February 14, 2010 |
Anthony J. Spatacco Jr. | 1,923 | | February 14, 2010 |
Starboard Capital Markets | 1,923 | | February 14, 2010 |
TOTAL | 215,385 | | |
| | | |
The following sets forth the name of each Series IB3 Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.75 entitles a warrant holder to acquire one share of common stock. The Series IB3 Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants IB3 owned | Expiration date |
Bruce Jordan | 22,500 | | February 14, 2010 |
Richard H. Kreger | 60,892 | | February 14, 2010 |
J. Rory Rohan | 72,429 | | February 14, 2010 |
Famalom, LLC | 67,848 | | February 14, 2010 |
Deecembra D. Diamond | 54,291 | | February 14, 2010 |
Daedalus Consulting, Inc. | 13,578 | | February 14, 2010 |
Michael Hamblett | 11,538 | | February 14, 2010 |
- 61 -
Anthony J. Spatacco Jr. | 5,769 | | February 14, 2010 |
Starboard Capital Markets | 5,769 | | February 14, 2010 |
Lowenstein Sandler, PC | 20,000 | | February 14, 2010 |
TOTAL | 323,076 | | |
The following sets forth the name of each Series IB4 Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.70 entitles a warrant holder to acquire one share of common stock. The Series IB4 Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants IB4 owned | Expiration date |
Bruce Jordan | 7,500 | | February 14, 2006 |
Richard H. Kreger | 21,876 | | February 14, 2006 |
J. Rory Rohan | 25,718 | | February 14, 2006 |
Famalom, LLC | 24,376 | | February 14, 2006 |
Deecembra D. Diamond | 19,500 | | February 14, 2006 |
Daedalus Consulting, Inc. | 4,876 | | February 14, 2006 |
Michael Hamblett | 1,923 | | February 14, 2010 |
Anthony J. Spatacco Jr. | 962 | | February 14, 2010 |
Starboard Capital Markets | 962 | | February 14, 2010 |
TOTAL | 107,692 | | |
The following sets forth the name of each Series IB5 Warrant holder, the number warrants owned by each holder and the expiration date of the warrant. One warrant and $0.75 entitles a warrant holder to acquire one share of common stock. The Series IB5 Warrants are exercisable as follows:
Name of beneficial owners | Number of warrants IB5 owned | Expiration date |
Richard H. Kreger | 4,730 | | February 14, 2006 |
J. Rory Rohan | 4,730 | | February 14, 2006 |
FAMALOM, LLC | 5,270 | | February 14, 2006 |
Deecembra D. Diamond | 4,216 | | February 14, 2006 |
Daedalus Consulting, Inc | 1,054 | | February 14, 2006 |
TOTAL | 20,000 | | |
Total of all warrants 8,194,996
- 62 -
Selling Convertible Note Series A Holders
The following sets forth the name of each holder and the number of shares underlying each Series A Convertible Note. Subject to the amortization terms, the Series A Convertible Notes are convertible into common stock at a fixed conversion price. Conversion of the stated value of the Note and accrued interest may occur prior to the maturity date, at the option of the holder, any time after the Securities and Exchange Commission declares our SB-2 registration statement effective (the "Conversion Dates"). The Note shall amortize monthly (1/18th per month) beginning six months from closing and ending on the anniversary of the twenty-fourth (24th) month after closing. We may satisfy the amortization provision in cash and/or registered common stock based on a ten percent (15%) discount to the market price. The Notes contain a prepayment option. Beginning any time after the SEC declares the SB-2 registration effective, if the closing bid price of our common stock equals or exceeds $2. 00 for a period of ten consecutive trading days, and our common stock has an average trading volume in excess of 100,000 shares per day for those same ten prior trading days, we may force the Series A Note holders to convert into registered common shares based on a fixed conversion price. We are obligated to file this Form SB-2 registration statement and use our best efforts to have it declared effective within one hundred and fifty days after the closing. In the event the registration statement has not been declared effective within one hundred twenty (120) days of the closing, we will pay to the Note holders liquidated damages equal to 1.5% of the amount invested and shall pay to the Investors liquidated damages equal to 1.5% of the amount invested for each subsequent 30-day period, up to a maximum of a 10.0% total penalty. If the registration statements is not declared effective within two hundred seventy (270) days, 25% of the Series E Warrants shall become cashless warrants and 100% of the Seri es F Warrants shall become cashless warrants. For any equity or equity linked private financing consummated within twelve months after the closing, the holders of the Notes shall have a pro-rata right, along with the holders of the Series A Note, to purchase all or part of the private financing. The investors shall have ten trading days to respond. A carve out of this provision will be granted to us for the issuance of stock for situations involving strategic partnerships, acquisition candidates and public offerings. For the twenty-four month period after the closing, if the Company consummates a private equity or equity-linked financing, the Investors may exchange any remaining Notes at their Stated Value for the securities in the New Financing.
Subject to there being a minimum of $2,500,000 of the stated value of the Notes outstanding at the time of the contemplated issuance referred to in this term, we will not issue any securities or financial instruments that rank pari pasu or senior to the Notes without the approval of at least one half (50%) of the remaining note holders. A carve out of four million dollars ($4,000,000) shall be granted to us for non-equity linked bank debt. The conversion price of the Notes and the exercise price of the warrants shall be subject to adjustment for issuances of common stock (other than issuances related to this financing) at a purchase price of less than the conversion price or exercise price, such that the conversion price or exercise price shall be adjusted using a weighted average price based on such new issuances subject to customary adjustments.
In the event of a change of control transaction (third party acquiring greater than 50% in voting rights in one or a series of related transactions) the holders may elect to have the notes redeemed by the Company at face value plus all accrued interest. We will satisfy the redemption request in cash or common shares at our option
Midtown Partners & Co., LLC., an SEC and NASD registered broker dealer acted as the placement agent for the Notes. Midtown Partners & Co., LLC is located in Boca Raton, Florida. A commission of up to 7% of the gross proceeds from the placement will be paid to the placement agent and other participating entities.
- 63 -
As part of the transaction described above. As collateral security for the payment and performance of our obligations under the Notes that are being issued pursuant to the Purchase Agreement and certain related obligations, (i) we have granted to the collateral agent, for the benefit of the investors, a security interest in collateral, pursuant to the terms and conditions of a (a) Pledge and Security Agreement issued by 6327915 Canada Inc., 6340211 Canada Inc. and 6327931 Canada Inc. in favor of the collateral agent and (b) Pledge and Security Agreement issued by Canadian Security Agency (2004) Inc. in favor of the collateral agent and (ii) three of our subsidiaries, Canadian Security Agency (2004) Inc., 6327931 Canada Inc. and 6327915 Canada Inc. are each executing a guaranty and granting to the collateral agent, for the benefit of the investors, a security interest in the collateral pursuant to the terms of the Security Agreement.
Name of beneficial owners | Face Amount of Notes | Number of Shares | | |
Enable Growth Partners, LP | $200,000 | | 307,692 | | | |
Truk International Fund, LP | $ 24,000 | | 36,923 | | | |
Truk Opportunity Fund, LLC | $376,000 | | 578,462 | | | |
Professional Traders Fund, LLC | $125,000 | | 192,308 | | | |
TCMP3 Partners | $150,000 | | 230,769 | | | |
DKR Soundshore Oasis, Holding Fund, Ltd. | $500,000 | | 769,231 | | | |
Nite Capital, LP | $350,000 | | 538,462 | | | |
Platinum Partners Value Arbitrage Fund, LP | $400,000 | | 615,385 | | | |
Ellis International | $275,000 | | 423,077 | | | |
Whalehaven Capital Fund Limited | $200,000 | | 307,692 | | | |
Double U Master Fund, LP | $200,000 | | 307,692 | | | |
Vicus Capital Master Fund | $250,000 | | 384,615 | | | |
JGB Capital, LP | $250,000 | | 384,615 | | | |
Tracey Belkin | $200,000 | | 307,692 | | | |
Alpha Capital, AG | $400,000 | | 615,385 | | | |
Monarch Capital Fund, LTD. | $400,000 | | 615,385 | | | |
Silver oaks Investments, Inc. | $125,000 | | 192,308 | | | |
Design Investments, Ltd. | $250,000 | | 384,615 | | | |
TOTAL | $4,675,000 | | 7,192,308 | | | |
Selling Shareholders
The shares are being registered to permit public secondary trading of the shares, and the selling stockholders, or their pledgees, donees, transferees or other successors-in interest, may offer all or any portion of the shares for resale from time to time. See "Plan of Distribution."
The following table sets forth the name of each selling shareholder, the total number of shares owned prior to the offering, the percentage of shares owned prior to the offering, the number of shares offered, and the percentage of shares owned after the offering, assuming the selling shareholder sells all of his shares.
- 64 -
Name | Total number of shares owned prior to offering | Percentage of shares owned prior to offering | Number of shares being offered | Percentage of shares owned after the offering assuming all of the shares are sold in the offering |
Lacoste International | 155,000 | 0.28% | 155,000 | 0 |
6329241 Canada Inc. | 61,214 | 0.11% | 61,214 | 0 |
6329241 Canada Inc. | 216,213 | 0.40% | 216,213 | 0 |
B-Dev Sales Force Inc. | 378,000 | 0.69% | 378,000 | 0 |
Martin & Associés | 32,260 | 0.06% | 32,260 | 0 |
Mutli-Hexa Laval Inc. | 164,474 | 0.30% | 164,474 | 0 |
Charles Finkelstein | 159,458 | 0.29% | 159,458 | 0 |
170689 Canada inc. | 127,220 | 0.23% | 127,220 | 0 |
Denis LaRue | 66,047 | 0.12% | 66,047 | 0 |
Guy Girard | 651,829 | 1.19% | 651,829 | 0 |
Placement Inter inc | 927,653 | 1.70% | 927,653 | 0 |
Denis Levesque | 209,407 | 0.38% | 209,407 | 0 |
Phillip H Goodman | 579,945 | 1.06% | 579,945 | 0 |
P. Abbat Canada inc | 127,220 | 0.23% | 127,220 | 0 |
Guillaume Abbatiello | 66,047 | 0.12% | 66,047 | 0 |
Marc Samson | 66,047 | 0.12% | 66,047 | 0 |
Investor Company ITF A/C 14X456A | 118,885 | 0.22% | 118,885 | 0 |
Lucie Johnson | 388,101 | 0.71% | 388,101 | 0 |
Martin Arribi | 50,275 | 0.09% | 50,275 | 0 |
Pierre Didier | 12,536 | 0.02% | 12,536 | 0 |
Laurent Gilbert | 41,689 | 0.08% | 41,689 | 0 |
Marthe Morin | 29,325 | 0.05% | 29,325 | 0 |
Me Gaétan White | 16,723 | 0.03% | 16,723 | 0 |
Angelo Tremblay | 4,187 | 0.01% | 4,187 | 0 |
Roger Desy | 145,092 | 0.27% | 145,092 | 0 |
Roger Cossette | 20,461 | 0.04% | 20,461 | 0 |
Richard Tremblay | 20,501 | 0.04% | 20,501 | 0 |
Phillip Setlakwe | 20,461 | 0.04% | 20,461 | 0 |
Jacques Lagacé | 20,475 | 0.04% | 20,475 | 0 |
3096-6410 Québec inc | 32,773 | 0.06% | 32,773 | 0 |
Jean Labrecque | 16,380 | 0.03% | 16,380 | 0 |
Michel Fournier | 19,814 | 0.04% | 19,814 | 0 |
Mohamed Yahyaoui | 16,512 | 0.03% | 16,512 | 0 |
Hengtai Yu | 6,605 | 0.01% | 6,605 | 0 |
Tuong Thuy Nguyen | 16,512 | 0.03% | 16,512 | 0 |
David Perron | 26,419 | 0.05% | 26,419 | 0 |
Olivier Fraysse | 16,512 | 0.03% | 16,512 | 0 |
Louise Labbé | 9,907 | 0.02% | 9,907 | 0 |
- 65 -
Yannick Le Devehat | 33,023 | 0.06% | 33,023 | 0 |
Jules Vachon | 1,981 | 0.00% | 1,981 | 0 |
Janine Vachon | 1,981 | 0.00% | 1,981 | 0 |
Club 2020 SNC | 1,321 | 0.00% | 1,321 | 0 |
Pauline Gadbois | 1,321 | 0.00% | 1,321 | 0 |
Lydia Lim | 6,605 | 0.01% | 6,605 | 0 |
Gervais Boulet | 121,087 | 0.22% | 121,087 | 0 |
Les Entreprises Jean-Guy Grondin Inc. | 133,194 | 0.24% | 133,194 | 0 |
9092-8508 Québec Inc | 137,231 | 0.25% | 137,231 | 0 |
Profilec inc | 121,087 | 0.22% | 121,087 | 0 |
Corporation financière Bencap | 121,086 | 0.22% | 121,086 | 0 |
FIDUCIE DESJARDINS-AsTrustee of Sodémex II | 242,172 | 0.44% | 242,172 | 0 |
Placement MIB inc | 242,172 | 0.44% | 242,172 | 0 |
Le Deck Global Holding ltd. | 234,685 | 0.43% | 234,685 | 0 |
Société Financière Mirelis | 196,160 | 0.36% | 196,160 | 0 |
D.A.S. International inc | 108,978 | 0.20% | 108,978 | 0 |
IMBA Capital inc. | 60,543 | 0.11% | 60,543 | 0 |
Glossway inc. | 66,047 | 0.12% | 66,047 | 0 |
Dominion Investments | 1,123,606 | 2.06% | 1,123,606 | 0 |
Western Ridge International Ltd | 301,872 | 0.55% | 301,872 | 0 |
Newgrowth International Inc. | 619,190 | 1.13% | 619,190 | 0 |
Francine Delisle-Téolis | 528 | 0.00% | 528 | 0 |
Roger Téolis | 263,660 | 0.48% | 263,660 | 0 |
Omnimetrix Ltd | 264,188 | 0.48% | 264,188 | 0 |
9106-4758 Québec inc | 185,771 | 0.34% | 185,771 | 0 |
Richard Carter | 785,225 | 1.44% | 785,225 | 0 |
IML MANPOWER | 33,023 | 0.06% | 33,023 | 0 |
Hassan Kassi | 343,444 | 0.63% | 343,444 | 0 |
INNOVATECH QUEBEC | 558,761 | 1.02% | 558,761 | 0 |
Fond Action | 680,000 | 1.25% | 680,000 | 0 |
Gestion Capital 04 de Developpement inc | 132,094 | 0.24% | 132,094 | 0 |
Sylvain Gagné | 8,072 | 0.01% | 8,072 | 0 |
Michel Filiatreault | 8,072 | 0.01% | 8,072 | 0 |
Andrew Robb | 40,362 | 0.07% | 40,362 | 0 |
Normand Laberge | 60,543 | 0.11% | 60,543 | 0 |
Gilles Lefebvre | 5,247 | 0.01% | 5,247 | 0 |
Frederico Del Peschio | 113,747 | 0.21% | 113,747 | 0 |
Giovanni Cavalero | 29,354 | 0.05% | 29,354 | 0 |
Caisse de dépôt et de placement du Québec | 66,047 | 0.12% | 66,047 | 0 |
Richard Laberge | 181,629 | 0.33% | 181,629 | 0 |
TOTAL | 12,673,288 | 23.21% | 12,673,288 | 0 |
- 66 -
Future Sales of Shares
As of June 15, 2005, a total of 54,609,302 shares of common stock are issued and outstanding. Of the 54,509,302 shares outstanding, 12,673288 are being offered for sale by the selling shareholders in this offering.
Shares purchased in this offering, which will be immediately resalable, and sales of all of our other shares after applicable restrictions expire, could have a depressive effect on the market price, if any, of our common stock and the shares we are offering.
DESCRIPTION OF SECURITIES
Common Stock
Our authorized capital stock consists of 100,000,000 shares of common stock, $0.00001 par value per share. The holders of our common stock:
* | have equal ratable rights to dividends from funds legally available if and when declared by our board of directors; |
* | are entitled to share ratably in all of our assets available for distribution to holders of common stock upon liquidation, dissolution or winding up of our affairs; |
* | do not have preemptive, subscription or conversion rights and there are no redemption or sinking fund provisions or rights; and |
* | are entitled to one non-cumulative vote per share on all matters on which stockholders may vote. |
All shares of common stock now outstanding are fully paid for and non-assessable and all shares of common stock that are the subject of this offering, when issued, will be fully paid for and non-assessable. We refer you to our Articles of Incorporation, Bylaws and the applicable statutes of the state of Nevada for a more complete description of the rights and liabilities of holders of our securities.
Non-Cumulative Voting
Holders of shares of our common stock do not have cumulative voting rights, which means that the holders of more than 50% of the outstanding shares, voting for the election of directors, can elect all of the directors to be elected, if they so choose, and, in that event, the holders of the remaining shares will not be able to elect any of our directors.
Cash Dividends
As of the date of this prospectus, we have not paid any cash dividends to stockholders. The declaration of any future cash dividend will be at the discretion of our board of directors and will depend upon our earnings, if any, our capital requirements and financial position, our general economic conditions, and other pertinent conditions. It is our present intention not to pay any cash dividends in the foreseeable future, but rather to reinvest earnings, if any, in our business operations.
- 67 -
Warrants
Currently there are 14,607,095 share purchase warrants outstanding, as follows:
i) | 3,873,637 warrants exercisable at $1.00 each, with expiration dates ranging from August 2005 through February 2006. |
ii) | 2,538,462 warrants exercisable at $1.10 each and expiring in April 2006. |
iii) | 5,737,207 warrants exercisable at $0.75 each, with expiration dates ranging from three (3) months following the effectiveness date of the registration statement through February 2010. |
iv) | 1,905,769 warrants exercisable at $0.70 each and expiring in February 2006. |
v) | 215,385 warrants exercisable at $0.65 each and expiring in February 2010. |
vi) | 336,635 warrants exercisable at $0.00001 each and expiring in February 2010. |
If the warrant holder does not exercise the warrant within said time period, the warrant will expire and be of no value.
Anti-Takeover Provisions
There are no Nevada anti-takeover provisions that may have the affect of delaying or preventing a change in control.
Reports
After we complete this offering, we will not be required to furnish you with an annual report. Further, we will not voluntarily send you an annual report. We will be required to file reports with the SEC under section 15(d) of the Securities Act. The reports will be filed electronically. The reports we will be required to file are Forms 10-KSB, 10-QSB, and 8-K. You may read copies of any materials we file with the SEC at the SEC's Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet site that will contain copies of the reports we file electronically. The address for the Internet site is www.sec.gov.
Stock transfer agent
Our stock transfer agent for our securities is Pacific Stock Transfer Company, 500 East Warm Springs Road, Las Vegas, Nevada 89119 and its telephone number is (702) 361-3033.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
As part of interim financing by shareholders, we have purchased management services from Capex Investments Limited, the vendor in our asset purchase transaction. Capex and related parties also paid certain operations expenses directly and advanced funds for working capital. The amounts due are non-interest bearing, unsecured, and have no fixed terms of repayment. The amount due to related parties, including Capex, as of March 31, 2004 was $242,892. Capex Investments Limited is controlled by members of our board of directors.
- 68 -
EXPERTS
Our financial statements for the period ending June 30, 2004, included in this prospectus have been audited by Manning Elliott, Chartered Accountants, 11th Floor, 1050 West Pender Street; Vancouver, British Columbia, Canada V6E 3S7, as set forth in their report included in this prospectus.
LEGAL MATTERS
Conrad C. Lysiak, Attorney at Law, 601 West First Avenue, Suite 503, Spokane, Washington 99201, telephone (509) 624-1475 has acted as our legal counsel.
FINANCIAL STATEMENTS
Our fiscal year end is June 30. We will provide audited financial statements to our stockholders on an annual basis.
Our audited financial statements for the years ending June 30, 2004 and 2003 (audited) as well for the three and nine month periods ending March 31, 2005 (unaudited) immediately follow:
| Index |
|
Consolidated Balance Sheets | F-1 |
|
Consolidated Statements of Operations | F-2 |
|
Consolidated Statements of Cash Flows | F-3 |
|
Notes to the Consolidated Financial Statements | F-4 |
| |
Independent Auditors' Report | F-34 |
| |
Consolidated Balance Sheets | F-35 |
|
Consolidated Statements of Operations | F-36 |
|
Consolidated Statements of Cash Flows | F-37 |
|
Consolidated Statement of Stockholders' Equity (Deficit) | F-38 |
| |
Notes to the Consolidated Financial Statements | F-22 |
- 69 -
C-Chip Technologies Corporation
(formerly a Development Stage Company)
Consolidated Balance Sheets
(expressed in U.S. dollars)
| March 31 2005 $ (unaudited) | | June 30, 2004 $ (audited) |
ASSETS | | | |
Current Assets | | | |
Cash and cash equivalents | 1,331,483 | | 1,561,020 |
Accounts receivable, net of allowance for doubtful accounts of $86,876 and $5,805, respectively | 2,897,597 | | 237,384 |
Other receivables (Note 6) | 1,036,892 | | - |
Inventories | 962,114 | | 155,680 |
Note receivable from a related party (Note 8(b)) | 388,546 | | 417,899 |
Prepaid expenses
| 183,522
|
| 45,554
|
| | | |
Total Current Assets | 6,800,154 | | 2,417,537 |
| | | |
Long-term Investments (Note 9(d)) | 82,672 | | - |
Property and Equipment (Note 7) | 795,537 | | 82,274 |
Intangible Assets (Note 4) | 4,142,898 | | 447,125 |
Goodwill (Note 4) | 9,384,622 | | 107,000 |
Deferred Financing Costs
| 441,173
|
| -
|
Total Assets
| 21,647,056
|
| 3,053,936
|
| | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | |
Current Liabilities | | | |
Accounts payable | 1,395,654 | | 165,362 |
Bank loan (Note 9) | 279,514 | | 221,490 |
Line of credit | 1,511,724 | | - |
Accrued liabilities (Note 6) | 1,714,215 | | 232,705 |
Current portion of long-term debt | 195,852 | | - |
Due to related parties (Note 8(a))
| 242,892
|
| 230,726
|
| | | |
Total Current Liabilities | 5,339,851 | | 850,283 |
| | | |
Deferred Income Taxes | 3,531 | | - |
Long-term Debt (Note 10) | 3,392,249 | | - |
Non-controlling Interest
| 17,063
|
| -
|
| | | |
Total Liabilities
| 8,752,694
|
| 850,283
|
| | | |
Contingencies and Commitments (Notes 1 and 15) | | | |
| | | |
Stockholders' Equity | | | |
| | | |
Common Stock, 100,000,000 shares authorized with a par value of $0.00001; 52,443,863 and 39,595,803 shares issued and outstanding, respectively | 524 | | 396 |
| | | |
Additional Paid-in Capital | 22,585,696 | | 8,536,780 |
| | | |
Deferred Compensation | - | | (25,974) |
| | | |
Accumulated Other Comprehensive Income (Loss) | (386,541) | | 9,860 |
| | | |
Deficit
| (9,305,317)
|
| (6,317,409)
|
| | | |
Total Stockholders' Equity
| 12,894,362
|
| 2,203,653
|
| | | |
Total Liabilities and Stockholders' Equity
| 21,647,056
|
| 3,053,936
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-2
- 70 -
C-Chip Technologies Corporation
(formerly a Development Stage Company)
Consolidated Statements of Operations
(expressed in U.S. dollars)
(Unaudited)
| For the Three Months Ended | | For the Nine Months Ended |
| March 31, | | March 31, |
| 2005 $ | | 2004 $ | | 2005 $ | | 2004 $ |
Net Revenue | | | | | | | |
| | | | | | | |
Product | 1,417,154 | | 420,726 | | 1,612,496 | | 568,762 |
Service
| 700,536
|
| -
|
| 1,694,085
|
| -
|
| | | | | | | |
Total Revenue | 2,117,690 | | 420,726 | | 3,306,581 | | 568,762 |
| | | | | | | |
Cost of Revenue | | | | | | | |
| | | | | | | |
Product | 956,487 | | 272,784 | | 1,061,086 | | 339,231 |
Service
| 506,792
|
| -
|
| 1,223,010
|
| -
|
| | | | | | | |
Total Cost of Revenue
| 1,463,279
|
| 272,784
|
| 2,284,096
|
| 339,231
|
| | | | | | | |
Gross Margin
| 654,411
|
| 147,942
|
| 1,022,485
|
| 229,531
|
| | | | | | | |
Operating Expenses | | | | | | | |
| | | | | | | |
Depreciation and amortization | 121,500 | | 44,586 | | 214,538 | | 132,818 |
Selling, general and administrative | 1,091,645 | | 527,423 | | 1,928,999 | | 1,172,394 |
Acquired in-process research and development | 386,749 | | - | | 386,749 | | - |
Research and development | 246,850 | | 132,479 | | 442,475 | | 190,540 |
Stock based compensation(1)
| 479,338
|
| 133,022
|
| 990,897
|
| 297,606
|
| | | | | | | |
Total Operating Expenses
| 2,326,082
|
| 837,510
|
| 3,963,658
|
| 1,793,358
|
| | | | | | | |
Loss from Operations | (1,671,671) | | (689,568) | | (2,941,173) | | (1,563,827) |
| | | | | | | |
Other (Income) and Expenses | | | | | | | |
| | | | | | | |
Financial expense | 62,156 | | 8,459 | | 72,736 | | 10,856 |
Other income | (27,089) | | - | | (27,089) | | - |
Debenture accretion | 8,734 | | - | | 8,734 | | 16,625 |
Discount on conversion of debt
| -
|
| -
|
| -
|
| 1,418,451
|
| | | | | | | |
Net Loss Before Income Tax Benefit | (1,715,472) | | (698,027) | | (2,995,555) | | (3,009,759) |
| | | | | | | |
Income Tax Benefit
| (7,732)
|
| -
|
| (7,732)
|
| -
|
| | | | | | | |
Net Loss Before Non-controlling Interest | (1,707,740) | | (698,027) | | (2,987,823) | | (3,009,759) |
| | | | | | | |
Non-controlling Interest
| 85
|
| -
|
| 85
|
| -
|
| | | | | | | |
Net Loss
| (1,707,825)
|
| (698,027)
|
| (2,987,908)
|
| (3,009,759)
|
| | | | | | | |
Comprehensive Loss (Note 14)
| (1,813,386)
|
| (695,355)
|
| (3,384,308)
|
| (3,007,087)
|
| | | | | | | |
| | | | | | | |
Net Loss Per Share - Basic and Diluted
| (0.04)
|
| (0.02)
|
| (0.07)
|
| (0.09)
|
| | | | | | | |
| | | | | | | |
Weighted Average Shares Outstanding
| 41,300,000
|
| 34,450,000,
|
| 40,400,000
|
| 31,820 ,000
|
| | | | | | | |
(1)Stock based compensation is excluded from the following: | | | | | | | |
Selling, general and administration
| 479,338
|
| 133,022
|
| 990,897
|
| 297,606
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-3
- 71 -
C-Chip Technologies Corporation
(formerly a Development Stage Company)
Consolidated Statements of Cash Flows
(expressed in U.S. dollars)
(Unaudited)
| | For the Nine Months Ended March 31, |
2005 $ | 2004 $ |
Cash Flows To Operating Activities | | | | |
Net loss | | (2,987,908) | | (3,009,759) |
Adjustments to reconcile net loss to cash | | | | |
Stock based compensation | | 990,897 | | 297,606 |
Expenses settled with issuance of common shares | | - | | 203,200 |
Discount on conversion of debt | | - | | 1,418,451 |
Depreciation and amortization | | 214,538 | | 132,818 |
Amortization deferred financing costs | | 624 | | - |
In-process research and development | | 386,749 | | - |
Non-controlling interest | | 85 | | - |
Accretion of debenture | | 8,734 | | 16,625 |
Changes in operating assets and liabilities | | | | |
(Increase) decrease in accounts receivable | | (891,386) | | 4,652 |
(Increase) in prepaid revenue | | - | | (3,482) |
Decrease (increase) in inventory | | 164,473 | | (66,410) |
(Increase) in other receivable | | (23,037) | | - |
Decrease (increase) in prepaid and other assets | | 41,881 | | (32,548) |
Increase in accounts payable and accrued liabilities
|
| 131,442
|
| 48,365
|
Net Cash Used In Operating Activities
|
| (1,962,908)
|
| (990,482)
|
Cash Flows From Investing Activities | | | | |
Acquisition of companies, net of cash acquired | | (2,689,195) | | - |
Bank indebtedness assumed in business acquisition | | - | | (283,740) |
Purchase of property and equipment | | (37,953) | | (13,122) |
Payment received on note receivable
|
| 29,353
|
| -
|
| | | | |
Net Cash Used in Investing Activities
|
| (2,697,795)
|
| (296,862)
|
| | | | |
Cash Flows From Financing Activities | | | | |
Increase (decrease) in related party payables | | 12,166 | | (19,281) |
Deferred financing costs related to Senior Convertible Debenture | | (413,681) | | - |
Proceeds from Senior Convertible Debenture | | 4,675,000 | | - |
Financing costs related to issuance of common shares | | - | | (82,319) |
Borrowing on bank credit line | | 323,456 | | - |
Proceeds from issuance of common shares, net | | - | | 1,630,499 |
Proceeds from exercise of stock options
|
| 197,311
|
| 108,319
|
Net Cash Provided by Financing Activities
|
| 4,794,252
|
| 1,637,218
|
| | | | |
Effect of Exchange Rate Changes on Cash
|
| (363,086)
|
| -
|
| | | | |
(Decrease) Increase in Cash | | (229,537) | | 352,546 |
Cash - Beginning of Period
|
| 1,561,020
|
| 8,505
|
Cash - End of Period
|
| 1,331,483
|
| 361,051
|
| | | | |
Non-Cash Financing and Investing Activities | | | | |
Issuance of common shares for Avensys business acquisition | | 7,967,908 | | 468,000 |
Issuance of convertible debt for CLI business acquisition | | 1,380,543 | | - |
Issuance of common shares for technology acquisition | | 125,000 | | - |
Issuance of stock options for debt settlement
|
| 119,043
|
| -
|
Supplemental Disclosures | | | | |
Interest paid | | 18,375 | | 25,350 |
Income taxes paid
|
| -
|
| -
|
| | | | |
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-4
- 72 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
1. | Nature of Operations and Continuance of Business |
|
| The Company was incorporated in the State of Nevada on June 26, 2000 as Keystone Mines Limited. |
|
| On January 7, 2003 the Company acquired assets and intellectual property. It then changed its business focus to the development of security technology and changed its name to C-Chip Technologies Corporation. |
|
| On February 17, 2004, the Company acquired Canadian Security Agency (2004) Inc., (" CSA" ) a company providing guard and security services. (Refer to Note 4). |
|
| The Company was previously a development stage company as defined by Statement of Financial Accounting Standard No. 7, " Development Stage Companies" .. The Company has achieved significant revenue from acquired companies as described below. The companies acquired during the three months ended March 31, 2005 have significant operations which involve security services and products. |
|
| On February 28, 2005, C-Chip Technologies Corporation (the "Company") acquired through its wholly owned subsidiary corporation, 6327915 Canada, Inc., 100% of the outstanding shares of 9151-3929 Quebec Inc., ("Quebec") and 3826961 Canada Inc. ("Canada"). Quebec and Canada collectively own 100% 3428249 Canada Inc. 3428249 Canada Inc. owns 100% Chartrand Laframboise Inc. a company specializing in the security field and 100% of 9126-7641 Quebec Inc., a corporation specializing in the credit management and verification. Collectively, Quebec, Canada, 3428249 Canada Inc., Chartrand Laframboise Inc., and 9126-7641 Quebec Inc. are hereinafter collectively referred to as "CLI". (Refer to Note 3(a)). |
|
| On February 28, 2005 the Company acquired Avensys Inc. (" Avensys" ), a company incorporated under Part IA of the Companies Act (Quebec) in Canada. Avensys is a leader in risk management monitoring solutions for commercial and industrial buildings, infrastructures and various environments. |
|
| The Company' s assets and operations at March 31, 2005 are located in Quebec, Canada. |
|
| The Company' s shares trade on the NASD OTC Bulletin Board under the symbol CCHI. |
|
| The Company has experienced significant operating losses since inception. These consolidated financial statements do not include any adjustments to the recoverability and classification of recorded assets amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. The Company has funded itself through issuance of shares or by loans from shareholders and/or directors. During the next twelve months the Company plans to fund its operations through cash on hand, the sale of security services and the sale of products. If profitable operations are not achieved, additional financing will be required to pursue the Company' s business plan. These factors raise substantial doubt regarding the Company' s ability to continue as a going concern. |
F-5
- 73 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies |
|
| a) | Fiscal Year |
|
| | The Company' s fiscal year-end is June 30. |
|
| b) | Basis of Accounting |
|
| | These financial statements are prepared in conformity with accounting principles generally accepted in the United States and are presented in US dollars. |
|
| c) | Principles of Consolidation |
|
| | These consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. Consolidated companies include: a) 100% of Avensys and its subsidiary, Fizians Inc. of which Avensys owns 70% of its outstanding shares. b) 100% of 6327915 Canada, Inc., 9151-3929 Quebec Inc., 3826961 Canada Inc., 3428249 Canada Inc., Chartrand Laframboise Inc. and 9126-7641 Quebec Inc., (collectively the " CLI Group" ) c) 100% of Canadian Security Agency (2004) Inc. Operating results for the CLI Group and Avensys are included from the date of acquisition of February 28, 2005. All inter-company accounts and transactions have been eliminated. |
|
| d) | Cash and Cash Equivalents |
|
| | The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents. |
|
| e) | Long-Lived Assets |
|
| | In accordance with SFAS No. 144, " Accounting for the Impairment or Disposal of Long-Lived Assets" , the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life. |
|
| | Recoverability is assessed based on the carrying amount of the asset and its fair value which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value. |
F-6
- 74 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| f) | Foreign Currency Transactions/Balances |
|
| | The Company's reporting currency is the U.S. dollar and its functional currency is the Canadian dollar. Occasional transactions occur in U.S. dollars, and management has adopted SFAS No. 52, " Foreign Currency Translation" .. Assets and liabilities denominated in foreign currencies are translated into U.S. dollars at rates of exchange in effect at the balance sheet date. Average rates for the year are used to translate revenues and expenses. Resulting translation gains and losses are accumulated in a separate component of stockholders' equity as accumulated other comprehensive income or loss. |
|
| g) | Use of Estimates |
|
| | The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
|
| h) | Recent Accounting Pronouncements |
|
| | In December 2004, FASB issued SFAS No. 153, " Exchanges of Nonmonetary Assets - An Amendment of APB Opinion No. 29" .. The guidance in APB Opinion No. 29, " Accounting for Nonmonetary Transactions" , is based on the principle that exchanges of nonmonetary assets should be measured based on the fair value of the assets exchanged. The guidance in that Opinion, however, included certain exceptions to that principle. SFAS No. 153 amends Opinion No. 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. The provisions of SFAS No. 153 are effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. Early application is permitted and companies must apply the standard prospectively. The adoption of this standard is not expected to have a material effect on the Company' s results of operations or financial position. |
|
| | In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 123R, " Share Based Payment" .. SFAS 123R is a revision of SFAS No. 123 " Accounting for Stock-Based Compensation" , and supersedes APB Opinion No. 25, " Accounting for Stock Issued to Employees" and its related implementation guidance. SFAS 123R establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity' s equity instruments or that may be settled by the issuance of those equity instruments. |
F-7
- 75 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| h) | Recent Accounting Pronouncements (continued) |
|
| | SFAS 123R focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS 123R does not change the accounting guidance for share-based payment transactions with parties other than employees provided in SFAS 123 as originally issued and Emerging Issues Task Force Issue No. 96-18, " Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services" .. SFAS 123R does not address the accounting for employee share ownership plans, which are subject to AICPA Statement of Position 93-6, " Employers' Accounting for Employee Stock Ownership Plans" .. SFAS 123R requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized over the period during which an employee is required to provide service in exchange for the award - the requisite service period (usually the vesting period). SFAS 123R requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued. The scope of SFAS 123R includes a wide range of share-based compensation arrangements including share options, restricted share plans, performance-based awards, share appreciation rights, and employee share purchase plans. Public entities (other than those filing as small business issuers) will be required to apply SFAS 123R as of the first interim or annual reporting period that begins after June 15, 2005. Public entities that file as small business issuers will be required to apply SFAS 123R in the first interim or annual reporting period that begins after December 15, 2005. For nonpublic entities, SFAS 123R must be applied as of the beginning of the first annual reporting period beginning after December 15, 2005. The Compa ny is evaluating the impact of adopting this standard on the Company' s results of operations and financial position. |
|
| | In March 2005, the SEC staff issued Staff Accounting Bulletin No. 107 ("SAB 107") to give guidance on the implementation of SFAS No. 123R. The Company will consider SAB 107 during the implementation of SFAS No. 123R. |
|
| i) | Financial Instruments and concentrations |
|
| | Financial instruments include cash, bank loans, accounts receivable, note receivable, accounts payable, accrued liabilities, and related party payables. The fair values approximate their carrying values due to the immediate or short-term maturity of these financial instruments. |
F-8
- 76 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| j) | Net Loss Per Share |
|
| | The Company computes net loss per share in accordance with SFAS No. 128, " Earning per Share" (SFAS 128). SFAS 128 requires presentation of both basic and diluted net loss per share (EPS) on the face of the income statement. Basic net loss per share is computed by dividing the net loss for the year by the weighted average number of shares of common stock outstanding during the year. Diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of common stock and potential common stock outstanding during the period, if dilutive. |
|
| k) | Stock-Based Compensation |
|
| | The Company has elected to apply the intrinsic value method of accounting in accordance with Accounting Principles Board Opinion No. 25, " Accounting for Stock Issued to Employees" (APB 25). Under the intrinsic value method of accounting, compensation expense is recognized if the exercise price of the Company' s employee stock options is less than the market price of the underlying common stock on the date of grant. Stock-based compensation for employees is recognized on the straight-line basis over the vesting period of the individual options. Stock options granted to non-employees are accounted for under Statement of Financial Accounting Standards No. 123 " Accounting for Stock-Based Compensation" (SFAS 123), which establishes a fair value based method of accounting for stock-based awards, and recognizes compensation expense based on the fair value of the stock award or fair value of the goods and services received, whichever is more reliably measurable. Under the provisions of SFAS 123, companies that elect to account for stock-based awards in accordance with the provisions of APB 25 are required to disclose the pro forma net income (loss) that would have resulted from the use of the fair value based method under SFAS 123. |
|
| | During the three and nine month periods ended March 31, 2005, the Company granted 1,466,600 and 3,121,556 stock options, respectively, pursuant to a non-qualified stock option plan at exercise prices ranging from $0.00001 to $0.933 per share. Stock options granted to non-employees totalled 1,126,556 of which 956,556 have vested. Stock options granted to employees vest over a period of one year. |
|
| | The fair value of the options granted during the periods was estimated at the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions: risk free interest rate of 3.59%, expected volatility of 143.73%, an expected option life of 3.39 years and no expected dividends. The weighted average fair value of options granted was $0.67 per share. Had the Company determined compensation cost based on the fair value at the date of grant for its employee stock options, the net loss would have increased by $418,596 and $935,043, for the three and nine months ended March 31, 2005, respectively. |
F-9
- 77 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| k) | Stock-Based Compensation (continued) |
| | During the three and nine-month periods ended March 31, 2005, the Company recognized stock-based compensation for non-employees in the amount of $479,338 and $842,897, respectively. The Company also recognized stock based compensation of 148,000 related to contingent consideration for the acquisition of Canadian Security Agency (2004) Inc. (Refer to Note 3(c)). |
|
| | The following table illustrates the effect on net loss per share as if the fair value method had been applied to all grants of stock options: |
| Three months ended March 31, | Nine months ended March 31, |
| 2005 $ | 2004 $ | 2005 $ | 2004 $ |
| | | | |
Net loss - as reported | (1,707,825) | (698,027) | (2,987,907) | (3,009,759) |
Add: Stock-based compensation expense included in net loss - as reported | 479,338 | 133,022 | 990,897 | 297,606 |
Deduct: Stock-based compensation expense determined under fair value method
| (897,934)
| (246,573)
| (1,925,940)
| (630,097)
|
| | | | |
Net loss - pro forma
| (2,126,421)
| (811,578)
| (3,922,950)
| (3,342,250)
|
| | | | |
Net loss per share (basic and diluted) - as reported
| (0.04)
| (0.02)
| (0.07)
| (0.09)
|
| | | | |
Net loss per share (basic and diluted) - pro forma
| (0.05)
| (0.02)
| (0.10)
| (0.10)
|
| | | | |
| l) | Revenue Recognition |
|
| | The Company' s C-Chip technology is still in the development stage and has generated limited commercial sales of products. The Company developed prototypes for testing by potential customers, which were billed for a portion of the costs incurred. Commercial product sales are recorded when shipped as part of a sales agreement, usually by customer purchase order. Certain product sales contain a small charge for after sales service for up to one year; such amounts are deferred and recognized as revenue when earned. Products carry a one-year replacement warranty and the level of actual warranty expense has not been material. |
|
| | The Company recognizes revenue in accordance with Securities and Exchange Commission Staff Accounting Bulletin No. 104 (" SAB 104" ), " Revenue Recognition in Financial Statements." Revenue is recognized only when the price is fixed or determinable, persuasive evidence of an arrangement exists, the service is performed, and collectibility is reasonably assured. |
F-10
- 78 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| l) | Revenue Recognition (continued) |
|
| | Sales of security services commenced on the acquisition of Canadian Security Agency (2004) Inc. on February 17, 2004. Clients are provided security services with revenue recognized as services are performed. |
|
| | The CLI Group recognizes revenue for service contracts as the services are performed using a proportional performance model. Revenues from investigation contracts are reported on the percentage of completion method of accounting using measurements of progress toward completion appropriate for the work performed. Progress is generally based upon man-hours or costs incurred based upon the appropriate method for the type of job. |
|
| | Avensys Inc. recognizes revenues when goods are shipped and the risks and rewards have transferred to customers. Revenues are recorded net of rebates, discounts and sales returns. Avensys and its 70% owned subsidiary, specialize in developing, manufacturing and installing control and monitoring remote security solutions. |
|
| | The Company continually monitors timely payments and assesses any collection issues. The allowance for doubtful accounts is based on the Company' s detailed assessment of the collectibility of specific customer accounts. Any significant customer accounts that are not expected to be collected are excluded from revenues. |
|
| m) | Property and Equipment |
|
| | Property and equipment are recorded at cost, less accumulated depreciation. The Company provides for depreciation using the following methods and applying rates estimated to amortize the cost over the useful life of the assets: |
Computer equipment | Straight-line and declining balance | 30%-33 1/3% |
Furniture and fixture | Straight-line and declining balance | 20% |
Leasehold improvements | Straight-line | 5 to 8 years |
Surveillance equipment | Declining balance | 30% |
Communication equipment | Declining balance | 20% |
Laboratory equipment | Straight-line and declining balance | 20% |
Automotive equipment and software | Declining balance | 30% |
Machinery and office equipment | Declining balance | 20% |
| n) | Inventory |
| Inventory consists of finished products available for sale to customers and components. Inventory is valued at the lower of cost and net realizable value. Cost is determined on a weighted average cost basis. |
F-11
- 79 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| o) | Intangible Assets |
|
| | An acquired intangible asset that represents technology that has reached technological feasibility is capitalized at cost. Intangible assets with definite lives are reported at cost, less accumulated amortization. The Company does not have any identified intangible assets with a finite life. Acquired in-process research and development is charged to operations in the period of acquisition. The Company provides for amortization on a straight-line basis over the following periods: |
| | Customer lists | 10 years |
| | Licenses, patents and trademarks | 4-6 years |
| | Non-compete agreements | 4 years |
| p) | Acquired Goodwill |
|
| | Goodwill represents the excess of the purchase price of acquired assets over the fair values of the identifiable assets acquired and liabilities assumed. Pursuant to SFAS No. 141, the Company does not amortize goodwill, but tests for impairment of goodwill on an annual basis and at any other time if events occur or circumstances indicate that the carrying amount of goodwill may not be recoverable. Circumstances that could trigger an impairment test include but are not limited to: a significant adverse change in the business climate or legal factors; an adverse action or assessment by a regulator; unanticipated competition and loss of key personnel. Goodwill is tested for impairment using present value techniques of estimated future cash flows; or using valuation techniques based on multiples of earnings. If the carrying amount of goodwill exceeds the implied fair value of that goodwill, an impairment loss is charged to operations. |
|
| q) | Deferred financing costs: |
|
| | Costs relating to long-term debt are deferred and amortized over the term of the related debt facilities. |
|
| r) | Research and development expenses and tax credits |
|
| | Research and development expenses are expensed as they incurred. Research and development tax credits are accounted for as a reduction of the income tax provision during the year in which the costs are incurred, provided that the Company is reasonably certain that the credits will be received. The investment tax credits must be examined and approved by the tax authorities and it is possible that the amounts granted will differ from the amounts recorded. |
F-12
- 80 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| s) | Contingent consideration |
|
| | In connection with the Company' s acquisition of Canadian Security Agency (2004) Inc., if certain future internal performance goals are later satisfied, the aggregate consideration for the acquisition will be increased. Such additional consideration, if earned, will be paid in the form of additional shares of the Company' s common stock now held in escrow. Any additional consideration paid will be allocated between goodwill, stock-based compensation expense and deferred compensation. The measurement, recognition and allocation of contingent consideration are accounted for using the following principles: |
|
| | Measurement and Recognition |
| | In accordance with SFAS No. 141, Business Combinations (" SFAS 141" ), contingent consideration is recorded when a contingency is satisfied and additional consideration is issued or becomes issuable. The Company records the additional consideration issued or issuable in connection with the acquisition when a specified internal performance goal is met. For additional consideration paid in stock, the Company calculates the amount of additional consideration using the closing price of its common stock on the date the performance goal is satisfied. |
|
| | Amount Allocated to Goodwill |
| | In accordance with EITF No. 95-8, Accounting for Contingent Consideration Paid to the Shareholders of an Acquired Enterprise in a Purchase Business Combination (" EITF 95-8" ) and FIN 44, the portion of additional consideration issuable to holders of unrestricted common stock and fully vested options as of the acquisition date is recorded as additional purchase price, as the consideration is unrelated to continuing employment with the Company. Such portion is allocated to goodwill. |
|
| | Amount Allocated to Stock-Based Compensation Expense |
| | In accordance with EITF 95-8, the intrinsic value associated with additional consideration related to stock or options that vest between the acquisition date and the date at which the contingency is satisfied is recorded as an immediate charge to stock-based compensation expense because the consideration is related to continuing employment with the Company. |
|
| | Amount Allocated to Deferred Compensation |
| | Additional consideration related to options and restricted stock that remain unvested when the contingency is satisfied is recorded as deferred compensation expense under EITF 95-8 and FIN 44, as such consideration will only be earned to the extent that the holder of such options or restricted stock continues to be employed by the Company and meets the vesting requirements. The amount recorded as deferred compensation is based upon the intrinsic value of the restricted stock and unvested options at the date at which the contingency is satisfied. The Company amortizes such deferred compensation over the remaining vesting period of the underlying restricted stock and unvested options. In the event that a holder does not fully vest in the restricted stock or unvested options, the unamortized portion of deferred compensation is eliminated. |
F-13
- 81 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
2. | Summary of Significant Accounting Policies (continued) |
|
| t) | Income Tax |
|
| | Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has adopted SFAS No. 109 as of its inception and has incurred net operating losses. Pursuant to SFAS 109 the Company is required to compute tax asset benefits for net operating losses carried forward. Potential benefit of net operating losses have not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years. |
|
| u) | Shipping and Handling Costs |
|
| | The Company' s shipping and handling costs are included in cost of sales. |
|
| v) | Reclassifications |
|
| | Certain reclassifications have been made to the prior period' s financial statements to conform to the current period' s presentation. |
|
| w) | Interim Financial Statements |
|
| | These interim unaudited financial statements have been prepared on the same basis as the annual financial statements and in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the Company's financial position, results of operations and cash flows for the periods shown. The results of operations for such periods are not necessarily indicative of the results expected for a full year or for any future period. |
|
3. | Business Combinations |
|
| On February 28, 2005, the Company acquired two businesses. These acquisitions have been accounted for using the purchase method and the consolidated financial statements include the results of operations for these businesses from the date of acquisition. In accordance with SFAS No. 141> ' Business Combinations' ' , the Company allocated the purchase price to the tangible and intangible assets acquired and liabilities assumed, including in-process research and development, based on their estimated fair values. The excess purchase price over those fair values is recorded as goodwill. The fair values assigned to tangible and intangible assets acquired and liabilities assumed are based on an independent valuation analysis using estimates and assumptions provided by management, and other information compiled by management, including valuations that utilize established valuation techniques appropriate for the security industry. In accordance with SFAS No. 142, "Goodwill and Other Intangible Assets", goodwill and purchased intangibles with indefinite lives are not amortized but will be reviewed at least annually for impairment. Purchased intangibles with finite lives will be amortized on a straight-line basis over their respective estimated useful lives. |
| 2005 |
F-14
- 82 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
| a) | CLI |
|
| | In February 2005, the Company acquired, through its wholly owned subsidiary corporation, 6327915 Canada, Inc., all of the outstanding shares of 9151-3929 Quebec Inc., ("Quebec") and 3826961 Canada Inc. ("Canada"). Quebec and Canada collectively own 100% of 3428249 Canada Inc. 3428249 Canada Inc. owns 100% of Chartrand Laframboise Inc. a company specializing in the security field and 100% of 9126-7641 Quebec Inc., a corporation specializing in the credit management and verification. Quebec, Canada, 3428249 Canada Inc., Chartrand Laframboise Inc., and 9126-7641 Quebec Inc. (hereinafter collectively referred to as "CLI") were purchased for a total consideration of $3,859,611 including acquisition costs of $42,817. The acquisition costs were accounted for as a purchase price adjustment to goodwill. |
|
| | The purchase price was $2,436,251 (CND$3,000,000) in cash and a $1,380,543 (CND$1,700,000) Secured Convertible Debenture with interest of 9% payable quarterly and maturing in five years. At the option of the holders, but not before the sixth month following the closing date, the debenture is convertible into 1,700,000 shares of the Company' s common stock at price of $0.82 per share. The debenture is secured by the universality of all of the moveable property of the wholly-owned subsidiary, 3428249 Canada Inc. |
|
| | CLI' s principal services include investigation, surveillance, undercover agents, background verification, business intelligence, security consulting and labor management conflict. |
|
| | The purchase price was allocated to the following assets and liabilities: |
| $ |
| |
Current assets | 578,224 |
Property and equipment | 192,340 |
Non-compete agreement | 574,133 |
Customer lists | 380,811 |
Current liabilities | (341,280) |
Bank indebtedness | (43,809) |
Long-term debt - current portion | (74,829) |
Long-term debt | (5,411) |
Other liabilities | (19,757) |
Excess purchase consideration (goodwill)
| 2,576,372
|
| |
| 3,816,794
|
| |
| | The purchase price allocation is preliminary and subject to change if the Company obtains additional information concerning the fair values of certain tangible assets and liabilities of CLI. During the three months ended March 31, 2005, the Company adjusted the net tangible assets acquired and increased goodwill by approximately $235,000 due to purchase price adjustments. |
F-15
- 83 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
| | Net Tangible Assets |
|
| | The acquisition cost has been allocated to the assets and liabilities according to their estimated fair value at the acquisition date. |
|
| | Amortizable Intangible Assets |
|
| | The customer list consists of information about customers such as their name, contact information, order history and demographic information. The income approach using a discounted cash flow approach was used to estimate the fair value of the customer list, more specifically, the multi-period excess earnings method. This method is predicated on the theory that the value of an asset or investment is the present value of future cash flows discounted at a rate commensurate with the time value of money and the underlying risks of the subject investment. The Company is amortizing the fair value of the customer list on a straight-line basis over the remaining estimated useful life of ten years. |
|
| | The non-compete agreements represent an agreement by the seller to refrain from competing with the Company. The agreement normally restrict the seller from competing in the same line of business for a certain period of time. The comparative business valuation method was used to estimate the fair value. This approach assumes that in the absence of such agreement, the sellers would be free to compete and take business away, thus reducing sales and profitability. The Company is amortizing the fair value of the non-compete agreements on a straight-line basis over the remaining estimated life of four years. |
|
| b) | Avensys Inc. |
|
| | On February 28, 2005, the Company completed its acquisition of Avensys Inc. (" Avensys" ). The acquisition resulted in the issuance of 10,400,002 restricted shares of the Company' s common shares having a fair value of $0.75 per share and a total value of $7,800,000 (before discounting as discussed below) in exchange for 15,746,369 shares of Avensys which constituted all of the issued and outstanding common stock of Avensys. The Company also purchased and cancelled all of the outstanding Avensys stock options for a total of $312,652 (CND$385,000). The beneficiaries of the options received $187,592 (CND$231,000) on February 28, 2005 and will receive the balance of $124,970 (CND$154,000) on or before December 31, 2005. The Company issued 427,432 restricted shares of common stock as a finder's fee to an unrelated party. The Company incurred direct costs associated with the acquisition of $45,000 (CND$55,413). The total value of the cancelled stock options, finders fee and direct costs were accounted for as purchase price adjustments to goodwill. The 10,400,002 restricted shares are to be released from escrow over the next eighteen months. As a result the value of restricted stock paid wa s discounted in the amount of $166,414. |
F-16
- 84 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
b) | Avensys Inc. (continued) |
|
| | Avensys offers leading edge fiber optics sensor technology to monitor a variety of environments, including air, water, soil as well as buildings and infrastructures. Avensys specializes in providing solutions to monitor different types of environments, solving environmental monitoring problems, from micro scale in-building sensing systems to macro scale wireless landslide and flood warning systems in different countries, covering air, water and soil as well as the security of materials and infrastructures, employing a wide range of technologies including Optical Fiber Sensing Technology. |
|
| | The purchase price was allocated to the following asset and liabilities: |
| | $ |
| | |
Current assets | | 3,499,635 |
Fixed assets | | 523,898 |
Customer list | | 701,621 |
Other assets | | 101,511 |
Current liabilities | | (2,358,108) |
License agreements | | 2,085,357 |
In-process research and development | | 386,749 |
Bank Indebtedness | | (1,202,483) |
Long-term debt - current portion | | (122,829) |
Long-term debt | | (1,453,966) |
Other liabilities | | (16,678) |
Goodwill
|
| 5,488,879
|
| | |
|
| 7,633,586
|
| | |
| | The purchase price allocation is preliminary and subject to change if the Company obtains additional information concerning the fair values of certain tangible assets and liabilities of Avensys. |
|
| | Net Tangible Assets |
|
| | The acquisition cost has been allocated to the assets and liabilities according to their estimated fair value at the acquisition date. |
F-17
- 85 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
| b) | Avensys Inc. (continued) |
|
| | Amortizable Intangible Assets |
|
| | Customer list represents information about customers such as their name, contact information, order history and demographic information. The income approach using a discounted cash flow method was used to estimate the fair value of the customer list, more specifically, the multi-period excess earnings method. This method is predicated on the theory that the value of an asset or investment is the present value of future cash flows discounted at a rate commensurate with the time value of money and the underlying risks of the subject investment. The Company is amortizing the fair value of the customer list on a straight-line basis over the remaining estimated useful life of ten years. |
|
| | License agreements represent a combination of processes, patents, and trade secrets that were used for existing and in-process technology. These intangible assets were valued using the income approach method. This method estimates fair value based on the earnings and cash flow capacity of an asset. The Company is amortizing the fair value of these assets over the remaining estimated useful life of six years on a straight-line basis. |
|
| | Acquired In-process Research and Development |
|
| | Of the total purchase price, $386,749 has been allocated to in-process research and development (" IPR&D" ) and was charged to operations in March 2005. Projects that qualify as IPR&D represent those that have not yet reached technological feasibility and which have no alternative future use. Technological feasibility is defined as being equivalent to a beta-phase working prototype in which there is no remaining risk relating to the development. At the time of acquisition, Avensys had multiple IPR&D efforts under way for certain current and future product lines. These efforts included physical sensors, interrogation units, chemical sensors and limnimeters. In applying the discounted cash flow method, the value of the acquired technology was estimated by discounting to present value the free cash flows expected to be generated by the products with which the technology is associated, over the remaining economic life of the technology. To distinguish between the cash flows attributable to the underlying technology and the cash flows attributable to other assets available for generating product revenues, adj ustments were made to provide for a fair return to property and equipment, working capital, and other assets that provide value to the product lines. |
F-18
- 86 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
| b) | Avensys Inc. (continued) |
|
| | Pro Forma Results |
|
| | The following pro forma financial information presents the consolidated results of operations of the Company and the CLI Group and Avensys acquisitions as if they had occurred as of the beginning of the periods presented. The unaudited pro forma financial information is not intended to represent or be indicative of the consolidated results of operations or financial condition of the Company that would have been reported had the acquisition been completed as of the dates presented, and should not be taken as representative of the future consolidated results of operations or financial condition of the Company. |
| | Three months ended | | Nine months ended |
| | March 31, | | March 31, |
(in thousands, except per share amounts) | | 2005 | | 2004 | | 2005 | | 2004 |
| | $ | | $ | | $ | | $ |
| | | | | | | | |
Net revenues | | 3,946 | | 4,053 | | 11,837 | | 11,464 |
Net loss | | 2,129 | | 1,104 | | 4,839 | | 3,457 |
Net loss per share (basic and diluted) | | (0.04) | | (0.02) | | (0.09) | | (0.08) |
| c) | Canadian Security Agency (2004) Inc. |
|
| | On February 17, 2004 the Company acquired all the issued and outstanding shares of Canadian Security Agency (2004) Inc. (" CSA" ) in exchange for 1,600,000 restricted common shares of the Company. CSA is in the business of providing guard and security services in Montreal, Canada. Pursuant to the terms of the acquisition agreement, 600,000 shares were released on closing and 1,000,000 shares were held in escrow as contingent consideration related to revenue targets and repayment of a note receivable. The note receivable, originally in the amount of $473,271, is due from the seller on or before February 17, 2005. The released shares were recorded at their fair value of $468,000. The Company used the purchase method of accounting for the CSA acquisition as at February 17, 2004 based on management' s best estimate of fair values. |
F-19
- 87 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
| c) | Canadian Security Agency (2004) Inc. (continued) |
|
| | The purchase price was allocated to the following assets and liabilities: |
| | $ |
| | |
Note receivable | | 473,271 |
Accounts receivable | | 149,328 |
Advances from the Company | | (203,897) |
Property and equipment | | 8,347 |
Bank indebtedness | | (93,567) |
Accounts payable | | (74,488) |
Accrued liabilities | | (176,846) |
Goodwill
|
| 385,852
|
| | |
|
| 468,000
|
| | |
| | The Company performed an annual impairment assessment of the carrying value of the goodwill recorded in connection with the CSA acquisition in June 2004 as required under SFAS No. 142. In accordance with SFAS 142, the implied fair value of goodwill was determined in the same manner as that which is utilized to estimate the amount of goodwill recognized in a business combination. |
|
| | The Company estimated the fair value of its CSA reporting unit primarily using the discounted cash flow method. The discounted cash flows for CSA were based on discrete five year financial forecasts developed by management for planning purposes and consistent with those distributed to the Company' s Board of Directors. |
|
| | Upon completion of the June 2004 annual impairment assessment, the Company determined the carrying value of the CSA reporting unit exceeded its estimated fair value. As a result, the Company charged operations with a goodwill impairment loss of $278,852 in the final quarter of fiscal 2004. |
|
| | The primary factors resulting in the impairment charge were: (i) the loss of some customers due to consolidation in the industry and new ownership of CSA which affected both the Company' s operations at that time and its expectations with respect to future revenue, (ii) lower revenue growth projections based on performance to date. |
|
| | Accounting for Contingent Consideration |
|
| | In connection with its acquisition of Canadian Security Agency (2004) Ltd., the Company reserved additional shares of its common stock for issuance to a former shareholder of the acquired company upon satisfaction of certain future internal performance goals. |
F-20
- 88 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
3. | Business Combinations (continued) |
|
| c) | Canadian Security Agency (2004) Inc. (continued) |
|
| | The following table presents activity in the Company' s common stock reserved for issuance upon satisfaction of future internal performance goals related to the purchase of CSA: |
| | Shares # |
| | |
Balance at June 30, 2004 | | 700,000 |
Shares reserved for certain future internal performance goals | | - |
Shares earned - valued at $148,000 | | (200,000) |
Shares cancelled
|
| -
|
| | |
Balance at March 31, 2005
|
| 500,000
|
| | |
| | The following table presents the allocation of contingent consideration earned in connection with the satisfaction of the internal performance goals of CSA and payment received to reduce the note receivable (Refer to Note 7(b)): |
| | $ |
| | |
Allocation of contingent consideration earned
|
| 148,000
|
| | |
Goodwill | | - |
Stock-based compensation expense | | 148,000 |
Deferred compensation
|
| -
|
| | |
Total
|
| 148,000
|
| | |
| | See Note 2(s) for a detailed explanation of the accounting policy relating to the measurement, recognition and allocation of contingent consideration. |
|
|
4. | Asset Acquisition |
|
| On January 21, 2005, the Company acquired the assets related to Markus 360 including the Source Code, the intellectual property, the trademark and all customers. The purchase price was $125,000 paid with 164,474 restricted common shares of the Company. In parallel, the Company entered into a distribution agreement with Multi-Hexa Laval Inc. which will receive 10% royalties of each gross sale of the software up to a maximum of $812,084 (CND$1,000,000) for the Intellectual property. The Company conceded an hypothec on all the rights related to the software, up to an amount of $243,625 (CND$300,000) in royalties and will need to be executed within the five years following the closing date. In case of default all the rights in the software will retrocede to Multi-Hexa Inc. without compensation. |
F-21
- 89 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
5. | Goodwill and Purchased Intangible Assets |
|
| The following table presents details of the Company' s purchased intangible assets with definite lives: |
| | Cost $ | | Accumulated Amortization $ | | March 31, 2005 Net Book Value $ (unaudited) | | June 30, 2004 Net Book Value $ (audited) |
| | | | | | | | |
Licenses, patents and trademarks | | 2,197,241 | | 101,974 | | 2,095,267 | | 52,290 |
Technology | | 699,285 | | 287,120 | | 412,165 | | 394,835 |
Non-compete agreements | | 574,133 | | 12,000 | | 562,133 | | - |
Customers lists
|
| 1,082,433
|
| 9,100
|
| 1,073,333
|
| -
|
| | | | | | | | |
Total other assets
|
| 4,553,092
|
| 410,194
|
| 4,142,898
|
| 447,125
|
| | | | | | | | |
Amortization during the period
|
|
|
|
|
| 173,610
|
| 162,520
|
| | | | | | | | |
| Amortization expense of purchased intangible assets included in operating expenses are as follows: |
| |
Three months ended March 31, $ | | Nine months ended March 31, $ |
| | 2005 | | 2004 | | 2005 | | 2004 |
| | $ | | $ | | $ | | $ |
| | | | | | | | |
Amortization expense of purchased intangibles
|
| 92,350
|
| 40,630
|
| 173,610
|
| 121,890
|
| | | | | | | | |
The estimated future amortization expense of purchased intangible assets with definite lives for the next five years is as follows: |
2005 | | $ | 199,570 |
2006 | | | 794,920 |
2007 | | | 754,485 |
2008 | | | 632,400 |
2009 | | | 574,933 |
Thereafter
|
|
| 1,186,590
|
| | | |
|
| $
| 4,142,898
|
| |
F-22
- 90 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
5. | Goodwill and Purchased Intangible Assets (continued) |
|
| The changes in the carrying amount of goodwill during the nine months ended March 31, 2005 is as follows: |
Balance as of June 30, 2004 | $ | 107,000 |
Goodwill acquired during the period
|
| 9,277,622
|
| | |
Total
| $
| 9,384,622
|
| | |
| There were no impairment indicators during the three months ended March 31, 2005. |
| | | March 31, 2005 $ (unaudited) | | June 30, 2004 $ (audited) |
| | | | | |
Other Receivables | | | | | |
| | | | | |
Grants receivable | | | 59,881 | | - |
Investment tax credits receivable | | | 928,670 | | - |
Prepaids | | | 18,300 | | - |
Other
|
|
| 30,041
|
| -
|
| | | | | |
|
|
| 1,036,892
|
| -
|
| | | | | |
Accrued Liabilities | | | | | |
| | | | | |
Payroll and benefits | | | 605,906 | | 125,785 |
Deferred revenues | | | 19,638 | | - |
Sales taxes payable | | | 267,759 | | 64,521 |
Income taxes payable | | | 33,186 | | - |
Other liabilities
|
|
| 787,726
|
| 42,399
|
| | | | | |
|
|
| 1,714,215
|
| 232,705
|
| | | | | |
F-23
- 91 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
7. | Property and Equipment |
| | Cost $ | | Accumulated Amortization $ | | March 31, 2005 Net Book Value $ (unaudited) | | June 30, 2004 Net Book Value $ (audited) |
| | | | | | | | |
Automotive equipment | | 34,253 | | 16,286 | | 17,967 | | - |
Computers | | 612,693 | | 466,910 | | 145,783 | | 40,532 |
Communication equipment | | 50,946 | | 32,493 | | 18,453 | | - |
Furniture and fixtures | | 402,059 | | 322,492 | | 79,567 | | 9,215 |
Laboratory equipment | | 404,667 | | 151,484 | | 253,183 | | - |
Leasehold improvements | | 75,956 | | 44,753 | | 31,203 | | 3,551 |
Machinery and office equipment | | 320,118 | | 157,880 | | 162,238 | | 28,976 |
Software | | 77,846 | | 39,996 | | 37,850 | | - |
Surveillance equipment
|
| 125,559
|
| 99,973
|
| 25,586
|
| -
|
| | | | | | | | |
| | 2,104,097 | | 1,332,267 | | 771,830 | | 82,274 |
| | | | | | | | |
Office equipment under capital leases
|
| 38,426
|
| 14,719
|
| 23,707
|
| -
|
| | | | | | | | |
Total property and equipment
|
| 2,142,523
|
| 1,346,986
|
| 795,537
|
| 82,274
|
| | | | | | | | |
Depreciation during the period
|
|
|
|
|
| 51,452
|
| 14,936
|
| | | | | | | | |
8. | Related Party Transactions/Balances |
|
| The Company has received management services from officers and shareholders. These related parties also paid certain operating expenses on behalf of the Company and advanced funds for working capital. The total amount due to officers and/or shareholders at March 31, 2005 is $242,892 (June 30, 2004: $230,726). The amounts due are non-interest bearing, unsecured, and have no fixed terms of repayment. |
|
| The note receivable from a related party is unsecured, non-interest bearing and was due on or before February 17, 2005. The note receivable was due from the original owner and current President of Canadian Security Agency (2004) Inc., and is delinquent subsequent to the period end. The Company expects to collect the note in full. |
|
|
9. | Bank Loans |
|
| CSA has bank indebtedness of $307,781 (CND$372,292) at March 31, 2005 within a Corporate Credit Line facility in the amount of CND$400,000, fluctuating with cash flow and collection of accounts receivable. Interest is charged at Canada bank prime plus 2% per annum. The facility is secured by a movable hypothec over accounts receivable and inventory of CSA; unlimited personal guarantee by the former sole owner of CSA, supported by collateral second mortgage on his personal residence and subrogation of the shareholder loan and salary bonus. |
F-24
- 92 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
9. | Bank Loans (continued) |
|
| Chartrand-Laframboise Inc. (" Chartrand" ) has a credit agreement for an authorized amount of $364,550 (CND$320,000), renewable yearly. Any utilized portion bears interest at the Bank' s prime rate plus 1,25% and is secured by a general assignment of Chartrand' s accounts receivable and Chartrand is required to respect certain financial ratios. As at March 31, 2005, there was an outstanding amount of $46,442 (CND$56,176) and Chartrand is in compliance with all financial ratios. |
|
| Avensys Inc. has designated the accounts receivable and inventories to guarantee the line of credit. The line of credit, for an authorized amount of $1,104,000 (CND$1,360,000), bears interest at the prime rate plus 1.5% and is renegotiable annually. A letter of credit for $62,000 (CND$76,500) has been granted to a creditor from the amount authorized. |
|
| The Company has access to a bridging loan for Scientific Research and Experimental Development tax credits for an authorized amount of $621,000 (CND$765,000) that bears interest at the prime rate plus 1.25%. A movable hypothec on accounts receivable and tax credits as well as a guarantee from Investissements Quebec guarantee the non-renewable loan. |
|
| An irrevocable letter of credit for $82,672 (CND$100,000) has also been issued to an individual who has personally guaranteed a loan of the Company. A term deposit is designated as a guarantee for this same amount. |
|
| Under credit agreements the Company must meet certain current and debt ratios. The financial institution has indicated its tolerance during the coming period with regards to Avensys not meeting some of these ratios as at March 31, 2005. The Company is in compliance with all other financial ratios. |
| | March 31, 2005 $ (unaudited) | | June 30, 2004$ (audited) |
| | | | |
Debentures 9%, maturing February 2010 (Note 12(b)) | | 1,405,423 | | - |
| | | | |
Unsecured, 12% Convertible debenture $661,376 (CND$800,000), convertible at the option of the holder at any time for a price equal to the lesser of the Class " A" share or the issue price of the Class " A" shares during the last round of financing before the shares of the subsidiary are registered on a recognized stock exchange, maturing in September 2007, net of discount related to beneficial conversion feature of $59,711 | | 601,665 | | - |
| | | | |
Unsecured, 15% Convertible debenture $930,060 (CND$1,1250,000), convertible at the option of the holder at any time for a price equal to the lesser of the Class " A" share or the issue price of the Class " A" shares during the last round of financing before the shares of the subsidiary are registered on a recognized stock exchange, net of discount related to beneficial conversion feature of $84,317 | | 847,084 | | - |
| | | | |
F-25
- 93 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
10. Long-Term Debt (continued)
Redeemable preferred shares | | 199,239 | | - |
| | | | |
Senior Secured Convertible Notes (Note 12a) | | 9,734 | | - |
| | | | |
Mortgage loan secured by the universality of tangible and intangible movables, $335,649 (CND$406,000), prime rate plus 2.75%, payable in monthly instalments of $5,787 (CND$7,000) starting July 2005, maturing in May 2010 | | 335,648 | | - |
| | | | |
Note payable, $45,304 (CND$54,800), interest at prime rate currently at 4.25%, maturing in April 2005 | | 45,304 | | - |
| | | | |
Note payable, without interest, payable in monthly instalments of $691, maturing in April 2007 | | 14,282 | | - |
| | | | |
Note payable, $8,267 (CND$10,000), without interest, payable in annual instalments of $4,133 (CND$5,000), maturing 2006 | | 8,267 | | - |
| | | | |
Note payable, $13,543 (CND$16,382), without interest, maturing in March 2005 | | 13,543 | | |
| | | | |
Note payable, $21,127 (CND$25,555), without interest, payable in annual instalments of $10,564 (CND$12,778), maturing in May 2006 | | 21,127 | | - |
| | | | |
The balance of purchase price of assets is without interest, payable in monthly instalments of $6,200 (CND$7,500) until March 2004, of $8,267 (CND$10,000) until March 2005 and of $5,512 (CND$6,667) until March 2006. The carrying amount was determined by discounting future cash outflows at a rate of 7.5%. | | 63,528 | | - |
| | | | |
Obligations under capital leases, maturing at various dates until 2009, payable in instalments totalling $7,282 (CND$8,808) each year until 2007, $3,570 (CND$4,318) in 2008 and $876 (CND$1,060) in 2009.
|
| 23,257
|
| -
|
| | | | |
| | 3,588,101 | | - |
| | | | |
Instalments due within one year
|
| 195,852
|
| -
|
| | | | |
|
| 3,392,249
|
| -
|
| | | | |
| The instalments on long-term debt for the next five years are $158,102 in 2005, $82,443 in 2006, $73,014 in 2007, $72,747 in 2008 and $63,657 in 2009. |
F-26
- 94 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
10. | Long-Term Debt (continued) |
|
| In accordance with Emerging Issues Task Force Issue 98! 5, "Accounting for Convertible Securities with a Beneficial Conversion Features or Contingently Adjustable Conversion Ratios" (EITF 98! 5) and EITF 00-27, "Application of Issue No. 98-5 to Certain Convertible Instruments", the Company recognized an imbedded beneficial conversion feature present in the convertible debenture. The Company allocated a portion of the proceeds equal to the intrinsic value of that feature to additional paid in capital. The Company recognized and measured an aggregate of $239,990 of the proceeds, which is equal to the intrinsic value of the imbedded beneficial conversion feature, to additional paid in capital and a discount against the convertible debenture. |
|
| The debt discount attributed to the beneficial conversion feature is amortized over the convertible debenture's maturity period as interest expense. |
|
|
11. | Convertible Debentures |
|
| a) | Senior Secured Convertible Notes |
|
| | On February 16, 2005, the Company issued Senior Secured Convertible Notes Series A (" Notes" ) and Series E and F Warrants (See Note 13(b)) for an aggregate principal amount of $4,675,000. |
|
| | In accordance with EITF 98-5 "Accounting for Convertible Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios" and with EITF 00-27 "Application of Issue No. 98-5 to Certain Convertible Instruments", the Company allocated $1,863,870 to the Warrants Series E, $339,456 to the Warrants Series F and recognized an embedded beneficial conversion feature of $2,470,674 accounted for as additional paid in capital and an equivalent discount against the Notes. The carrying amount of the Notes will be increased monthly by periodic accretion under the interest method. The Company remains obligated for the entire contractual balance of the Notes of $4,675,000. |
|
| | These Notes bear interest at 9% per year from February 16, 2005 until the first principal payment date and 7% per year after this date. Principal on these Notes shall be paid in twenty (20) equal monthly instalments of $233,750. Interest on these Notes shall be payable on the last day of June and December of each year commencing on June 30, 2005. |
|
| | All payments of interest shall be made, at the option of the Company, (a) in cash; (b) by the issuance of additional Series A Notes in the principal amount equal to the interest payment due; or (c) in shares of common stock of the Company valued at 90% of the average price of such security in the most recent five trading days (" Market Price" ). |
F-27
- 95 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
11. | Convertible Debentures (continued) |
|
| a) | Senior Secured Convertible Notes (continued) |
|
| | All payments of principal shall be made, at the option of the Company, (a) in cash with a premium equal to 10% of the cash amount paid; or (b) in shares of common stock of the Company valued at 85% of the Market Price. |
|
| | All payments made by the issuance of shares will be acceptable only if the issuance of the shares of the Company has first been registered with the Securities and Exchange Commission. |
|
| | The holders of these Notes have the right, at their option at any time, to convert some or all of the Notes including the principal amount and the amount of any accrued but unpaid interest into a number of common shares of the Company valued initially at $0.65 per share, subject to certain adjustments as described in the purchase agreement. |
|
| | In connection with the placement of these Notes, the Company issued Warrant Series: 1B1, 1B2, 1B3, 1B4, and 1B5 granting the right to acquire up to 881,538 shares of the Company' s common stock at prices ranging from $0.01 to $0.75 per share (see Note 13(b)) and expiring from three months following the date of their Registration until February 16, 2010. |
|
| | The Company valued the warrants at $389,340 and recognized this amount to additional paid in capital of Warrants Series 1B1, 1B2, 1B3, 1B4, and 1B5 and as deferred issue expenses for the Notes and issue expenses for the Warrants Series E and F. |
|
| | To secure payment of the principal amount of the Notes and the interest thereon, the Company hypothecated, in favour of the notes holders, the universality of all of the immovable and movable assets, corporeal and incorporeal, present and future of the Company. |
|
| | The purchase agreement of these Notes contain certain covenants (a) related to the conduct of the business of the Company and its subsidiaries; (b) related to creation or assumation of lien other than liens created pursuant to the Security Documents and Permitted Liens, as defined in the purchase agreement; (c) for so long as at least $2,500,000 principal amount of these Notes remain outstanding, the Company shall not, without the consent of holders representing at least 50% of the then outstanding principal amount, create, incur, guarantee, issue, assume or in any manner become liable in respect of any indebtedness, other than permitted indebtedness or issue other securities that rank senior to these Notes provided however that the Company may have outstanding bank debt. |
|
| b) | Secured Convertible Debentures |
|
| | On February 14, 2005, the Company issued Debentures of an aggregate principal amount of $1,380,543, related to the acquisition of the CLI Group. |
F-28
- 96 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
11. | Convertible Debentures (continued) |
|
| b) | Secured Convertible Debentures (continued) |
|
| | These Debentures bear interest at 9% per year from February 14, 2005. Principal on these Notes shall be paid on February 14, 2010. Interest on these debentures shall be payable on the first day beginning of quarter, commencing on May 1, 2005. |
|
| | The holders of these Debentures have the right, at their option at any time, to convert in part or all of the Debentures into a total number of 850,000 common stock of the Company valued initially at $0.82 per share. |
|
| | To secure payment of the principal amount of the debentures and the interest thereon, the Company hypothecated, in favour of the Debenture holders, the universality of all of the movable assets, corporeal and incorporeal, present and future of its wholly-owned subsidiary 3828249 Canada Inc. |
|
| | The purchase agreement of these debentures contain certain covenants related to the conduct of the business of the Company and its subsidiaries. |
|
12. | Common Stock |
|
| During the three months ended March 31, 2005, the Company issued 250,000 common shares for total proceeds of $50,000 from the exercise of stock options. Also 546,600 stock options were exercised after issuance to settle debt in the amount of $54,405. |
|
| In January 2005, the Company issued 164,474 common shares for the purchase price of Markus 360 (Note 4). |
|
| In March 2005, the Company issued 10,400,002 restricted common shares having a value of $7,633,586 for the acquisition of Avensys Inc. The Company issued 432,427 common shares valued at $324,320 as finder' s fee related to the acquisition of Avensys Inc. (Note 3b). |
|
| During the three months ended December 31, 2004, the Company issued 809,282 common shares for total proceeds of $131,292 from the exercise of stock options. |
|
| During the three months ended September 30, 2004, the Company issued 245,274 common shares for total proceeds of $16,001 from the exercise of stock options. |
F-29
- 97 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
13. | Stock Options and Warrants |
|
| a) | Stock Options |
|
| | i) | During the three month period ended March 31, 2005, the Company granted 511,600 stock options to consultants pursuant to a non-qualified stock option plan at exercise prices ranging from $0.00001 to $0.80 of $0.00001 per share. A total of 546,600 stock options were issued for settlement of debt of $54,435 and 170,000 common shares were cancelled during this period. Stock options granted vest immediately. |
|
| | | The Company granted 955,000 stock options to employees pursuant to a non-qualified stock option plan at exercise prices ranging from $0.20 to $0.82 per share. A total of 250,000 stock options were exercised for proceeds of $50,000 during the period. Stock options granted to employees vest over a period of one year. |
|
| | ii) | During the three month period ended December 31, 2004, the Company granted 349,682 stock options to consultants pursuant to a non-qualified stock option plan at exercise prices ranging from $0.00001 to $0.75 per share. A total of 809,282 stock options were exercised for proceeds of $131,292 and 15,000 common shares were cancelled during this period. Stock options granted vest immediately. |
|
| | iii) | During the three month period ended September 30, 2004, the Company granted 1,040,000 stock options to employees pursuant to a non-qualified stock option plan at exercise prices ranging from $0.20 to $0.91 per share. An employee exercised a total of 40,000 stock options during the period. Stock options granted to employees vest over a period of one year. |
|
| | iv) | During the three month period ended September 30, 2004, the Company issued 265,274 stock options to non-employees of which 165,274 vested immediately at exercise prices ranging from $0.0001 to $0.68 per share. A total of 80,274 stock options were issued to vendors to settle outstanding payables in the amount of $64,608. During the period 205,274 stock options were exercised by non-employees. Stock-based compensation to non-employees in the amount of $178,452 was charged to operations. |
|
| b) | Warrants |
|
| | Common share purchase warrants issued in February 2005 with the private placement of the Senior Secured Convertible Notes Series A (" Notes" ) and outstanding at March 31, 2005 are as follows: |
|
F-30
- 98 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
13. | Stock Options and Warrants |
|
| b) | Warrants (continued) |
|
| | i) | 5,394,131 Series E warrants exercisable at $0.75 each and expiring in February 2010. |
| | ii) | 1,798,077 Series F warrants exercisable at $0.70 each and expiring in February 2006. |
| | iii) | 336,635 Series IB1 warrants exercisable at $0.00001 each and expiring in February 2010. |
| | iv) | 215, 385 Series IB2 warrants exercisable at $0.65 each and expiring in February 2010. |
| | v) | 323, 076 Series IB3 warrants exercisable at $0.75 each and expiring in February 2010. |
| | vi) | 107, 692 Series IB4 warrants exercisable at $0.70 each and expiring in February 2006. |
| | vii) | 20,000 Series IB5 warrants exercisable at $0.75 each and expiring three (3) months following the effectiveness of a Registration Statement to be filed with the Securities and Exchange Commission and expiring in February 2006. |
|
| | Common share purchase warrants issued with the private placements of common shares during the year ended June 30 2004, and outstanding at March 31, 2005 are as follows: |
|
| | i) | 3,873,637 warrants exercisable at $1.00 each; with expiration dates ranging from August 2005 through February 2006. |
| | ii) | 2,538,462 warrants exercisable at $1.10 each and expiring in April 2006. |
|
|
14. | Comprehensive Income (Loss) |
|
| The Company's accumulated other comprehensive income (loss) consists of the accumulated net unrealized gains or losses on foreign currency translation adjustments. At March 31, 2005 the Company had an accumulated foreign currency translation loss of $386,541. |
|
| The components of comprehensive loss are as follows: |
| For the Three Months Ended March 31, | For the Nine Months Ended March 31, |
| 2005 $ (unaudited) | 2004 $ (unaudited) | 2005 $ (unaudited) | 2004 $ (unaudited) |
| | | | |
Net loss | (1,707,825) | (698,027) | (2,987,907) | (3,009,759) |
| | | | |
Foreign currency translation adjustment
| (105,561)
| 2,672
| (396,401)
| 2,672
|
| | | | |
Comprehensive loss
| (1,813,386)
| (695,355)
| (3,384,308)
| (3,007,087)
|
F-31
- 99 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
15. | Contingencies and Commitments |
|
| The Company has entered into long-term lease agreements expiring at various dates until 2010 which call for lease payments of $942,169 for the rental of building and automotive equipment. Minimum lease payments for the next five years are $152,897 (CND$185,006) in 2005, $357,430 (CND$432,491) in 2006, 179,238 (CND$216,879) in 2007, $114,565 (CND$138,624) in 2008, $100,012 (CND$121,014) in 2009 and $84,636 (CND$102,410) in 2010. |
|
| The Company is also required to pay royalties varying from 1% to 4% on future sales of certain products. Royalties recorded during March 2005 total $9,512. |
|
| Legal Proceedings |
|
| In the course of normal business, the Company may be subject to threat of litigation, claims and assessments. Management does not believe that unfavourable decisions in any pending procedures or threat of procedures or any amount it might be required to pay will not have a material adverse impact on our financial condition. |
|
| On April 11, 2005, the Company dismissed the President of Canadian Security Agency (2004) Inc. While there is no litigation at this time, we understand that the former officer may take action against the Company arguing dismissal without cause. The Company intends to contest the case vigorously and, in the event of an unfavourable outcome, the amount of any damages is not expected to have a material adverse impact on our financial condition. |
|
| In May 2005, a potential distributor with whom the Company was contemplating to conclude a formal agreement has indicated that they intend to claim the reimbursement of certain sales and marketing expenses that they incurred in a pre-marketing feasibility study for one of the Company' s products. In the event of an unfavourable outcome, the amount of any damages is not expected to have a material adverse impact on the Company' s financial condition. |
|
|
16. | Segment Disclosures |
|
| The Company adopted SFAS No. 131, " Disclosure About Segments of an Enterprise and Related Information" , during the current year resulting from the acquisition of CSA in February 2004. Reporting segments are based upon the Company' s internal organization structure, the manner in which the Company' s operations are managed, the criteria used by the Company' s chief operating decision-maker to evaluate segment performance, the availability of separate financial information, and overall materiality considerations. Due to the acquisitions of the CLI Group and Avensys Inc. during the current quarter, the Company is revaluating its reportable operating segments. Currently the Company' s Chief Operating Decision Maker (" CDM" ) identifies only product and services revenues and related cost of sales in evaluating the Company' s overall performance. |
|
| No single customer accounted for 10% or more of consolidated revenue. |
|
F-32
- 100 -
C-Chip Technologies Corporation |
(formerly a Development Stage Company) |
Notes to Consolidated Financial Statements |
March 31, 2005 |
(Expressed in U.S. Dollars) |
|
17. | Subsequent Events |
|
| In April 2005, the Company issued 680,000 common shares in settlement of a portion of the unsecured 15% convertible debenture having nominal value of $517,703 (CND$637,500). A gain of $439,811 was credited to paid-in capital. The remainder of the unsecured debenture was replaced by a new unsecured debenture convertible into common shares and maturing September 1, 2007. |
|
| In April 2005, the Company issued 426,667 common shares in a settlement of the unsecured 12% convertible debenture having a nominal value of $324,833 (CND$400,000). |
|
| In June 2005, the Company announced the signing of a " Master Agreement on Technological and Business Development" with iMetrik Inc. a Quebec-based company. According to the terms of the agreement, iMetrik will provide service to the Company' s existing product line in the vehicle tracking business, provide sales and marketing support in the United States, as well as customer support service to the Company' s customers. All intellectual property rights and all proprietary materials owned by a party shall continue to be owned by such party. |
|
F-33
- 101 -
![](https://capedge.com/proxy/SB-2A/0001002014-05-000446/manningelliott.gif)
Independent Auditors' Report
To the Stockholders
of C-Chip Technologies Corporation
(A Development Stage Company)
We have audited the accompanying consolidated balance sheets of C-Chip Technologies Corporation (A Development Stage Company) as of June 30, 2004 and 2003 and the related consolidated statements of operations, cash flows and stockholders' equity for the period from June 26, 2000 (Date of Inception) to June 30, 2004 and the years ended June 30, 2004 and 2003. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the Standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the aforementioned consolidated financial statements present fairly, in all material respects, the financial position of C-Chip Technologies Corporation (A Development Stage Company), as of June 30, 2004 and 2003, and the results of its operations and its cash flows for the period from June 26, 2000 (Date of Inception) to June 30, 2004, and the years ended June 30, 2004 and 2003, in conformity with accounting principles generally accepted in the United States.
The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has incurred significant operating losses since inception. The Company's working capital and cash flows generated from product and ervice revenues may not be sufficient to fund operations for the next twelve months. These factors raise substantial doubt about the Company's ability to continue as a going concern. Management's plans in regard to these matters are also discussed in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
|
/s/ Manning Elliott CHARTERED ACCOUNTANTS |
Vancouver, Canada |
October 4, 2004 |
F-34
- 102 -
C-Chip Technologies Corporation |
(A Development Stage Company |
Consolidated Balance Sheets |
(expressed in U.S. dollars) |
| June 30, | June 30, |
| 2004 | 2003 |
| $ | $ |
ASSETS | | |
Current Assets | | |
Cash | 1,561,020 | 8,505 |
Accounts receivable, net of allowance for doubtful accounts of $5,805 | 237,384 | - |
Inventory | 155,680 | - |
Note receivable from a related party (Note 8(c)) | 417,899 | |
Other current assets
| 45,554
| 11,776
|
| | |
Total Current Assets | 2,417,537 | 20,281 |
Property and Equipment (Note 6) | 82,274 | 59,855 |
Goodwill (Note 5(a)) | 107,000 | - |
Other Intangible Assets (Notes 4 and 7)
| 447,125
| 609,645
|
Total Assets
| 3,053,936
| 689,781
|
| | |
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | | |
Current Liabilities | | |
Bank loan (Note 12(c)) | 221,490 | - |
Accounts payable | 165,362 | 73,342 |
Accrued liabilities (Note 3) | 232,705 | 41,500 |
Due to related parties (Note 8(b)) | 230,726 | 233,566 |
Promissory Note (Notes 4 and 9(c))
| -
| 500,000
|
| | |
Total Current Liabilities | 850,283 | 848,408 |
| | |
Debenture Payable (Notes 4 and 9(d))
| -
| 922,700
|
| | |
Total Liabilities
| 850,283
| 1,771,108
|
| | |
Contingencies and Commitments (Notes 1 and 12) | | |
Subsequent Event (Note 16) | | |
Stockholders' Equity (Deficit) | | |
| | |
Common Stock, 100,000,000 shares authorized with a par value of $0.00001; | | |
39,595,803 and 25,293,960 issued and outstanding, respectively | 396 | 253 |
| | |
Additional Paid-in Capital | 8,536,780 | 645,268 |
| | |
Deferred Compensation | (25,974) | - |
| | |
Accumulated Other Comprehensive Income | 9,860 | - |
| | |
Deficit Accumulated During the Development Stage
| (6,317,409)
| (1,726,848)
|
| | |
Total Stockholders' Equity (Deficit)
| 2,203,653
| (1,081,327)
|
| | |
Total Liabilities and Stockholders' Equity
| 3,053,936
| 689,781
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-35
- 103 -
C-Chip Technologies Corporation |
(A Development Stage Company) |
Consolidated Statements of Operations |
(expressed in U.S. dollars) |
| | |
| Accumulated from | |
| June 26, 2000 | |
| (Date of Inception) | For the Years Ended |
| to June 30, | June 30, |
| 2004 | 2004 | 2003 |
| $ | $ | $ |
Revenue | | | |
Net product revenue | 210,222 | 210,222 | - |
Net service revenue
| 830,676
| 830,676
| -
|
Total Revenue
| 1,040,898
| 1,040,898
|
|
Cost of Revenue | | | |
Product | 102,487 | 102,487 | - |
Service
| 559,352
| 559,352
| -
|
Total Cost of Revenue
| 661,839
| 661,839
|
|
Gross Margin
| 379,059
| 379,059
| -
|
Operating Expenses | | | |
Depreciation and amortization | 225,956 | 177,456 | 48,500 |
Selling, general and administrative | 1,502,096 | 1,312,411 | 189,685 |
Acquired in-process research and development | 650,000 | - | 650,000 |
Impairment of goodwill | 278,852 | 278,852 | - |
Research and development | 362,656 | 351,584 | 11,072 |
Salaries and benefits | 606,841 | 545,956 | 60,885 |
Stock based compensation
| 875,784
| 856,384
| 19,400
|
Total Operating Expenses
| 4,502,185
| 3,522,643
| 979,542
|
Loss from Operations | (4,123,126) | (3,143,584) | (979,542) |
Other Income and Expense | | | |
Interest expense | 36,901 | 11,901 | - |
Debenture accretion | 136,325 | 16,625 | 119,700 |
Discount on conversion of debt
| 1,418,451
| 1,418,451
| -
|
Net Loss before discontinued operations | (5,714,803) | (4,590,561) | (1,124,242) |
| | | |
Loss from discontinued operations (Note 14)
| (602,606)
| -
| (10,084)
|
Net Loss
| (6,317,409)
| (4,590,561)
| (1,134,326)
|
Comprehensive Loss (Note 11)
| (6,307,549)
| (4,580,701)
| (1,134,326)
|
| | | |
Net Loss Per Share - Basic and Diluted
|
| (0.14)
| (0.02)
|
| | | |
Weighted Average Shares Outstanding
|
| 33,450,000
| 74,937,000
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-36
- 104 -
C-Chip Technologies Corporation |
(A Development Stage Company) |
Consolidated Statements of Cash Flows |
(expressed in U.S. dollars) |
| Accumulated from | |
| June 30, 2000 | For the Years |
| (Date of Inception) to | Ended June 30, |
| June 30, 2004 | 2004 | 2003 |
| $ | $ | $ |
| | | |
Cash Flows From (To) Operating Activities | | | |
Net loss | (6,317,409) | (4,590,561) | (1,134,326) |
Adjustments to reconcile net loss to cash | | | |
Acquired in-process research and development | 650,000 | - | 650,000 |
| Stock based compensation | 572,784 | 553,384 | 19,400 |
| Contingent consideration paid in shares | 303,000 | 303,000 | - |
| Expenses settled with shares | 761,507 | 261,534 | - |
| Discount on conversion of debt | 1,418,451 | 1,418,451 | - |
| Depreciation and amortization | 225,956 | 177,456 | 48,500 |
| Accretion of debenture | 136,325 | 16,625 | 119,700 |
| Goodwill impairment loss | 278,852 | 278,852 | - |
| Mineral properties written off | 27 | - | 27 |
Changes in operating assets and liabilities | | | |
| (Increase) in accounts receivable | (82,816) | (82,816) | - |
| (Increase) in inventory | (142,340) | (142,340) | - |
| (Increase) in other assets | (44,884) | (33,108) | (11,776) |
| Increase in accounts payable and accrued liabilities
| 140,577
| 25,734
| 112,902
|
Net Cash Used In Operating Activities
| (2,099,970)
| (1,813,789)
| (195,573)
|
Cash Flows From (To) Investing Activities | | - | - |
| Purchase of property and equipment | (28,429) | (28,429) | - |
| Payment received on note receivable | 55,372 | 55,372 | - |
| Purchase of C-Chip Technology
| (40,000)
| -
| (40,000)
|
Net Cash Used in Investing Activities | (13,057) | 26,943 | (40,000) |
Cash Flows From Financing Activities | | | |
| Borrowing on bank credit line | (62,250) | (62,250) | - |
| Related party advances | 230,726 | (2,840) | 232,548 |
| Proceeds from issuance of common shares | 3,156,093 | 3,054,973 | - |
| Proceeds from exercise of stock options
| 339,618
| 339,618
| -
|
Net Cash Provided By Financing Activities
| 3,664,187
| 3,329,501
| 232,548
|
Effect of Exchange Rate Changes on cash
| 9,860
| 9,860
| -
|
Net Increase (Decrease) in Cash | 1,561,020 | 1,552,515 | (3,025) |
Cash - Beginning of Year
| -
| 8,505
| 11,530
|
Cash - End of Year
| 1,561,020
| 1,561,020
| 8,505
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-37
- 105 -
C-Chip Technologies Corporation |
(A Development Stage Company) |
Consolidated Statements of Cash Flows (continued) |
(expressed in U.S. dollars) |
| Accumulated from | |
| June 20, 2000 | For the Years |
| (Date of Inception) to | Ended June 30, |
| June 30, 2004 | 2004 | 2003 |
| $ | $ | $ |
Non-Cash Financing and Investing Activities | | | |
| Issuance of common shares for payment of expenses | 761,374 | 261,534 | - |
| Issuance of common shares for payment of mining claims | 27 | - | - |
| Issuance of common shares for payment of advances | 133 | - | - |
| Acquisition of assets relating to the C-Chip | | | |
| Technology for: | | | |
| Issuance of common stock | | - | 25,000 |
| Issuance of promissory note | | - | 500,000 |
| Issuance of debenture | | - | 803,000 |
| Acquisition of property and equipment | 67,725 | - | 67,725 |
| Acquisition of intangible assets | 650,275 | - | 650,275 |
| Issuance of common shares for acquisition of assets | 25,000 | - | 25,000 |
| Issuance of common shares for acquisition of Canadian | 468,000 | 468,000 | - |
| Security Agency (2004) Inc. | | | |
| Issuance of common shares for settlement of | | | |
| promissory note | 500,000 | 500,000 | - |
| Issuance of common shares for convertible debenture
| 966,722
| 966,722
| -
|
Supplemental Disclosures | | | |
Interest paid | 11,901 | 11,901 | - |
Income taxes paid
| -
| -
| -
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-38
- 106 -
C-Chip Technologies Corporation |
(A Development Stage Company) |
Consolidated Statement of Stockholders' Equity (Deficit) Accumulated from |
June 26, 2000 (Date of Inception) to June 30, 2004 |
(Expressed in U.S. Dollars) |
| | | | | Deficit | |
| | | | Accumulated | Accumulated | Total |
| | Additional | | Other | During the | Stockholders= |
| Common Shares | Paid-In | Deferred | Comprehensive | Development | Equity |
| # of | Amount | Capital | Compensation | Income | Stage | (Deficit) |
| Shares | $ | $ | $ | $ | $ | $ |
Balance - June 26, 2000 | | | | | | | |
(Date of Inception) | - | - | - | - | - | - | - |
Common stock issued for | | | | | | | |
services and payment of | | | | | | | |
advances | 100,000,000 | 1,000 | 499,000 | - | - | - | 500,000 |
Net loss for the period
| -
| -
| -
| -
| -
| (498,923)
| (498,923)
|
Balance, June 30, 2000 | 100,000,000 | 1,000 | 499,000 | - | - | (498,923) | 1,077 |
Common stock issued for cash | 20,223,960 | 202 | 100,918 | - | - | - | 101,120 |
Net loss for the year
| -
| -
| -
| -
| -
| (56,052)
| (56,052)
|
Balance, June 30, 2001 | 120,223,960 | 1,202 | 599,918 | - | - | (554,975) | 46,145 |
Net loss for the year
| -
| -
| -
| -
| -
| (37,547)
| (37,547)
|
Balance, June 30, 2002 | 120,223,960 | 1,202 | 599,918 | - | - | (592,522) | 8,598 |
Common stock cancelled | (100,000,000) | (1,000) | 1,000 | - | - | - | - |
Common stock issued for | | | | | | | |
purchase of assets | 5,000,000 | 50 | 24,950 | - | - | - | 25,000 |
Common stock issued for cash | | | | | | | |
pursuant to a stock option | 70,000 | 1 | - | - | - | - | 1 |
Non-employee stock based | | | | | | | |
compensation | - | - | 19,400 | - | - | - | 19,400 |
Net loss for the year
| -
| -
| -
| -
| -
| (1,134,326)
| (1,134,326)
|
Balance, June 30, 2003 | 25,293,960 | 253 | 645,268 | - | - | (1,726,848) | (1,081,327) |
Common stock issued for | | | | | | | |
services | 788,206 | 8 | 261,526 | - | - | - | 261,534 |
Common stock issued for cash | 5,503,008 | 55 | 3,054,917 | - | - | - | 3,054,972 |
Common stock issued for | | | | | | | |
promissory note | 909,091 | 9 | 499,991 | - | - | - | 500,000 |
Common stock issued for | | | | | | | |
debenture | 3,910,120 | 39 | 966,683 | - | - | - | 966,722 |
Discount on debenture | - | - | 1,418,451 | - | - | | 1,418,451 |
Common stock issued for | | | | | | | |
purchase of business | 1,600,000 | 16 | 467,984 | - | - | - | 468,000 |
Common stock issued for cash | | | | | | | |
pursuant to a stock option | 1,591,418 | 16 | 339,602 | - | - | - | 339,618 |
Stock based compensation | - | - | 882,358 | (25,974) | - | - | 856,384 |
Translation adjustment | - | - | - | - | 9,860 | - | 9,860 |
Net loss for the year
| -
| -
| -
| -
| -
| (4,590,561)
| (4,590,561)
|
Balance, June 30, 2004
| 39,595,803
| 396
| 8,536,780
| (25,974)
| 9,860
| (6,317,409)
| 2,203,653
|
(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)
F-39
- 107 -
C-Chip Technologies Corporation |
(A Development Stage Company) |
Notes to Consolidated Financial Statements |
June 30, 2004 |
(Expressed in U.S. Dollars) |
- Nature of Operations and Continuance of Business