PHINDER TECHNOLOGIES INC.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE MONTH PERIOD ENDED DECEMBER 31, 2006 and 2005
(Expressed in Canadian Dollars)
UNAUDITED - PREPARED BY MANAGEMENT
PHINDER TECHNOLOGIES INC.
Responsibility for Financial Statements
The accompanying unaudited interim consolidated financial statements for Phinder Technologies Inc. have been prepared by management in accordance with Canadian generally accepted accounting principles consistently applied. The most significant of these accounting principles have been set out in the annual March 31, 2006 audited consolidated financial statements of Phinder Technologies Inc. Only changes in accounting information have been disclosed in these interim financial statements. Therefore, estimates and approximations have been made using careful judgment. Recognizing that the Company is responsible for both the integrity and objectivity of the interim financial statements, management is satisfied that these interim financial statements have been fairly presented.
Significant differences between Canadian Generally Accepted Accounting Principles and United States Generally Accepted Accounting Principles, as they relate to these consolidated financial statements, are explained in Note 7. There are no material differences between the Canadian GAAP used in preparing the balance sheets, income statements and the statements of cash flows and those that would apply had the statements been prepared in accordance with U.S. GAAP.
Auditor Involvement
Under National Instrument 51-102, Part 4, subsection 4.2(3)(a), if an auditor has not performed a review of the interim financial statements, they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.
The accompanying unaudited interim consolidated financial statements of the Company have been prepared by and are the responsibility of the Company’s management. The Company’s independent auditors have not performed a review of these financial statements.
/s/ John van Arem
Chief Executive Officer/Chief Financial Officer
/s/ Wayne Doss
Director
January 19, 2007
PHINDER TECHNOLOGIES INC.
CONSOLIDATED BALANCE SHEETS
(unaudited)
| | December 31 | | March 31 | |
| | 2006 | | 2005 | |
ASSETS | | | | | | | |
CURRENT | | | | | | | |
Cash | | $ | 923,450 | | $ | 457,558 | |
Accounts receivable (Note 3) | | | 649,001 | | | 1,201,791 | |
Prepaid expenses | | | 667,344 | | | 1,286,577 | |
| | | 2,239,795 | | | 2,945,926 | |
| | | | | | | |
DEPOSITS | | | 43,260 | | | - | |
PROPERTY AND EQUIPMENT | | | 63,840 | | | 50,933 | |
INTANGIBLE ASSET | | | 921,155 | | | 350,400 | |
| | $ | 3,268.050 | | $ | 3,347,259 | |
| | | | | | | |
LIABILITIES | | | | | | | |
CURRENT | | | | | | | |
Accounts payable and accrued liabilities | | $ | 820,696 | | $ | 2,477,003 | |
Convertible note payable | | | 86,080 | | | 86,080 | |
Loans payable | | | 23,360 | | | 23,360 | |
Convertible debentures | | | 1,943,071 | | | 666,344 | |
Due to shareholders | | | 2,837 | | | 78,850 | |
Current portion of lease inducements | | | 7,035 | | | - | |
| | | 2,883,079 | | | 3,331,637 | |
| | | | | | | |
LEASE INDUCEMENTS | | | 26,381 | | | - | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
SHAREHOLDERS’ DEFICIENCY | | | | | | | |
CAPITAL STOCK (NOTE 4) | | | 7,729,019 | | | 5,723,101 | |
SUBSCRIPTIONS RECEIVED | | | - | | | 420,480 | |
CONTRIBUTED SURPLUS (Note 4B) | | | 1,633,134 | | | 1,349,027 | |
DEFICIT | | | (9,003,563 | ) | | (7,476,986 | ) |
| | | 358,590 | | | 15,622 | |
| | $ | 3,268,050 | | $ | 3,347,259 | |
PHINDER TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
�� | | Three months ended | | Nine months ended | |
| | December 31, | | December 31, | |
| | 2006 | | 2005 | | 2006 | | 2005 | |
| | | | | | | | | |
REVENUES | | $ | 3,220,035 | | $ | 1,685,953 | | $ | 8,219,829 | | $ | 2,943,644 | |
| | | | | | | | | | | | | |
COST OF REVENUES | | | 1,862,884 | | | 855,939 | | | 4,024,798 | | | 2,234,300 | |
| | | | | | | | | | | | | |
GROSS PROFIT | | | 1,357,151 | | | 830,014 | | | 4,195,031 | | | 709,344 | |
| | | | | | | | | | | | | |
EXPENSES | | | | | | | | | | | | | |
Administrative | | | 400,715 | | | 194,420 | | | 1,932,852 | | | 492,890 | |
Selling | | | 53,005 | | | 6,784 | | | 53,344 | | | 9,276 | |
Consulting services | | | 537,782 | | | 156,040 | | | 1,857,679 | | | 484,643 | |
Computer | | | 11,694 | | | 22,810 | | | 44,644 | | | 85,219 | |
Management fees | | | 430,213 | | | 171,596 | | | 946,620 | | | 337,416 | |
Web hosting contract | | | - | | | - | | | - | | | 90,000 | |
Financing | | | 47,755 | | | 26,294 | | | 227,264 | | | 55,094 | |
Interest | | | 192,193 | | | 83,544 | | | 554,377 | | | 124,683 | |
Early contract termination | | | - | | | (51,000 | ) | | - | | | - | |
Amortization of capital assets | | | 6,490 | | | 3,886 | | | 33,484 | | | 11,658 | |
Amortization intangible assets | | | 53,508 | | | - | | | 71,344 | | | - | |
| | | | | | | | | | | | | |
NET INCOME/(LOSS) | | $ | (376,204 | ) | $ | 215,640 | | $ | (1,526,577 | ) | $ | (981,535 | ) |
| | | | | | | | | | | | | |
GAIN/(LOSS) PER SHARE | | | | | | | | | | | | | |
(basic and diluted) | | $ | (0.006 | ) | $ | 0.005 | | $ | (0.025 | ) | $ | (0.022 | ) |
| | | | | | | | | | | | | |
WEIGHTED AVERAGE | | | | | | | | | | | | | |
NUMBER OF COMMON | | | | | | | | | | | | | |
SHARES | | | 61,854,797 | | | 43,128,000 | | | 61,854,797 | | | 43,128,000 | |
PHINDER TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF DEFICIT
(unaudited)
| | Three months ended | | Six months ended | |
| | December 31, | | December 31, | |
| | 2006 | | 2005 | | 2006 | | 2005 | |
| | | | | | | | | |
Deficit, beginning of period | | $ | (8,627,359 | ) | $ | (6,265,628 | ) | $ | (7,476,986 | ) | $ | (5,068,453 | ) |
Net (Loss) for the period | | | ( 376,204 | ) | | 215,640 | | | (1,526,577 | ) | | (981,535 | ) |
Deficit, end of period | | $ | (9,003,563 | ) | $ | (6,049,988 | ) | $ | (9,003,563 | ) | $ | (6,049,988 | ) |
PHINDER TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOW
(unaudited)
| | Three months ended | | Six months ended | |
| | December 31, | | December 31, | |
| | 2006 | | 2005 | | 2006 | | 2005 | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net Income/(Loss) | | $ | (376,204 | ) | $ | 215,640 | | $ | (1,526,577 | ) | $ | ( 981,535 | ) |
Items not affecting cash: | | | | | | | | | | | | | |
Amortization of capital assets | | | 6,490 | | | 3,886 | | | 33,484 | | | 11,658 | |
Amortization of intangible assets | | | 53,509 | | | - | | | 71,345 | | | - | |
Consulting services paid by share issuance | | | 367,595 | | | 24,117 | | | 817,629 | | | 213,175 | |
Directors fees paid by share issuance | | | 14,901 | | | - | | | 104,308 | | | - | |
Network maintenance paid by share issuance | | | - | | | - | | | 7,446 | | | - | |
Loan interest paid by share issuance | | | - | | | - | | | 7,242 | | | - | |
Salaries paid by share issuance | | | - | | | 1,180 | | | 4,448 | | | 1,180 | |
Financing/loan fees paid by issuance of shares | | | 50,202 | | | 34,655 | | | 142,130 | | | 99,528 | |
Web hosting and Management fees paid by share issuance | | | - | | | - | | | - | | | 132,750 | |
Contract termination by issuance of shares | | | - | | | (51,000 | ) | | - | | | - | |
Rent paid by share issuance | | | - | | | - | | | (7,293 | ) | | 17,040 | |
Stock-based compensation | | | 32,106 | | | - | | | 289,939 | | | - | |
Consulting services paid by issuance of subsidiary shares | | | - | | | - | | | 6,180 | | | 50,000 | |
Lease inducements expensed as rent | | | (1,759 | ) | | - | | | 33,415 | | | - | |
Services credited by cancellation of subsidiary shares | | | - | | | - | | | - | | | (51,000 | ) |
| | | 146,840 | | | 228,478 | | | (16,304 | ) | | (507,204 | ) |
Change in non-cash operating assets and liabilities (Note 5) | | | 136,807 | | | (611,880 | ) | | (839,721 | ) | | (875,525 | ) |
CASH PROVIDED BY (USED IN) OPERATING | | | | | | | | | | | | | |
ACTIVITIES | | | 283,647 | | | (383,402 | ) | | (856,025 | ) | | (1,382,729 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of property and equipment | | | (11,399 | ) | | (2,048 | ) | | (46,391 | ) | | (2,048 | ) |
Deposits | | | (43,260 | ) | | - | | | (43,260 | ) | | - | |
Acquisition of intangible asset | | | - | | | (349,763 | ) | | (642,100 | ) | | (349,763 | ) |
CASH USED IN INVESTING ACTIVITIES | | | (54,659 | ) | | (351,811 | ) | | (731,751 | ) | | (351,811 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Shares subscribed | | | - | | | (42,750 | ) | | (420,480 | ) | | - | |
Increase/(Decrease) in Convertible debentures | | | (38,764 | ) | | 453,024 | | | 1,276,727 | | | 903,658 | |
Increase/(decrease) in advances from shareholders | | | (48,130 | ) | | 66,426 | | | (76,012 | ) | | (145,039 | ) |
Increase/(decrease) in loans payable | | | - | | | 45,620 | | | - | | | 44,050 | |
Issuance of shares and warrants, net of issuance costs | | | - | | | 205,002 | | | 645,490 | | | 920,513 | |
Issuance of shares, net of cost for purchase of KBD | | | - | | | - | | | 296,217 | | | - | |
Issuance of shares in settlement of convertible debentures | | | 25,831 | | | - | | | 337,559 | | | - | |
Issuance/(cancellation) of capital stock by subsidiary | | | (6,420 | ) | | - | | | (5,833 | ) | | 11,900 | |
CASH PROVIDED BY/USED IN FINANCING | | | (67,483 | ) | | 727,322 | | | 2,053,668 | | | 1,735,082 | |
NET CHANGE IN CASH | | | 161,505 | | | (7,891 | ) | | 465,892 | | | 542 | |
Cash - Beginning of period | | | 761,945 | | | 11,156 | | | 457,558 | | | 2,723 | |
Cash - End of period | | $ | 923,450 | | $ | 3,265 | | $ | 923,450 | | $ | 3,265 | |
PHINDER TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOW
(unaudited)
For the period ended December 31, 2006 and 2005
During the quarter of October 1 to December 31, 2006, the Company entered into the following non-cash Operating and Financing Activities:
| · | 230,000 common shares were issued in settlement of a convertible debenture valued at $25,831. |
| · | Stock-based compensation of $32,106 was recognized. |
| · | $107,218 in consulting services were released from prepaid expenses for shares issued in fiscal 2006. |
| · | $14,901 in directors fees were released from prepaid expenses for shares issued in the first quarter of fiscal 2007. |
| · | 578,000 common shares were issued in payment of debenture fees valued at $50,202. |
| · | 3,100,000 common shares were issued for future consulting fees totaling $269,068. |
| · | Expenses were reduced by $1,759 for lease inducements. |
During the year-to-date period of April 1 to December 31, 2006, the Company entered into the following non-cash transactions for operating and financing activities:
| · | 50,000 common shares were issued in payment for network maintenance valued at $7,446. |
| · | 4,150,000 common shares were issued in payment for consulting services valued at $453,468. |
| · | 800,000 common shares were issued in payment for directors’ fees for fiscal 2007, with $119,209 expensed year to date. |
| · | 620,000 common shares were issued in payment of financing fees valued at $91,928. |
| · | 60,000 common shares were issued in payment of loan interest valued at $7,242. |
| · | 30,000 common shares were issued in payment of employee termination agreements valued at $4,448. |
PHINDER TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOW
(unaudited)
| · | 40,000 common shares issued during the fiscal year ended March 31, 2006 and valued at $7,293 were cancelled. |
| · | Stock-based compensation valued at $289,939 was recognized. |
| · | $480,070 in consulting services were released from prepaid expenses for shares issued in fiscal 2006. |
| · | 2,000,000 common shares were issued in conjunction with the acquisition of KBD Enterprises, Inc, valued at $296,217. |
| · | 2,066,667 common shares were issued in settlement of a convertible debenture valued at $337,559. |
| · | 500,000 subsidiary common shares were issued in payment of consulting services valued at $6,180. |
| · | The Company entered into a lease for new office premises that included three months of free rent valued at $36,933 (expense reduced by $3,518 as the inducement is being spread over the life of the lease). |
| · | 578,000 common shares were issued in payment of debenture fees valued at $50,202. |
During the period of October 1, 2005 to December 31, 2005, the Company entered into the following non-cash transactions:
| · | 6,113,000 common shares were issued for current and future consulting services of $624,511. |
| · | 10,000 common shares were issued to staff in place of salary increases for $1,180. |
| · | 479,000 common shares were issued for current and future financing fees of $34,656. |
| · | 850,000 common shares were recalled that were previously given in settlement for the early termination of a contract for $51,000. |
PHINDER TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOW
(unaudited)
During the period of April 1, 2005 to December 31, 2005 the Company entered into the following non-cash transactions:
| · | 750,000 common shares were issued as repayment of $92,775 on a convertible debenture. |
| · | 1,500,000 common shares were issued for a web hosting contract. |
| · | 80,000 common shares were issued as payment for rent of $17,040. |
| · | 8,641,000 common shares were issued for current and future consulting services valued at $774,467. |
| · | 500,000 common shares were issued for management fees of $42,750. |
| · | 1,440,000 common shares were issued for current and future financing fees of $99,529. |
| · | 10,000 common shares were issued in place of salary increases valued at $1,180. |
| · | The Company bought back 320,000 shares of its subsidiary, Avrada Inc for $39,100. The amount payable was adjusted against advances from shareholders of $29,100 and consulting fees of $10,000. |
| · | 530,000 common shares of its subsidiary were issued to prepay for consulting services of $50,000. |
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
The notes presented in these interim consolidated financial statements include only significant events and transactions and are not fully inclusive of all matters normally disclosed in the annual audited financial statements. The accompanying unaudited consolidated financial statements are prepared in accordance with generally accepted accounting principles in Canada and follow the same accounting policies and methods of application as the annual audited consolidated financial statements at March 31, 2006. Accordingly, these consolidated interim financial statements should be read in conjunction with the consolidated financial statements for the year ended March 31, 2006. As described in the notes to the March 31, 2006 financial statements, the Company has retroactively adopted the fair value method to account for its stock based compensation for employees. The required adjustment was reflected in the March 31, 2006 financial statements. Significant differences between Canadian Generally Accepted Accounting Principles and United States Generally Accepted Accounting Principles, as they relate to these consolidated financial statements, are explained in Note 7.
Going Concern Basis of Presentation
These financial statements have been prepared in accordance with generally accepted accounting principles applicable to a going concern that contemplates the realization of assets and the payment of liabilities in the ordinary course of business. Accordingly, they do not give effect to adjustments that would be necessary should the company be unable to continue as a going concern. In other than the normal course of business, the Company may be required to realize its assets and liquidate its liabilities and commitments at amounts different from those in the accompanying financial statements. Because of the operating losses of past years and the working capital deficiency as at March 31, 2006, the Company’s continuance as a going concern is dependent upon its ability to obtain adequate financing or to reach profitable levels of operation. It is not possible to predict whether financing efforts will be successful or if the company will attain profitable levels of operations.
| 2. | Significant Accounting Policies |
The Company has prepared the consolidated financial statements in accordance with Canadian generally accepted accounting principles (GAAP) using the same basis of presentation outlined in Note 2 to the annual consolidated financial statements for the year ended March 31, 2006.
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| | 2006 | | 2005 | |
Accounts receivable, gross | | $ | 1,179,905 | | $ | 1,667,663 | |
Less Allowance for doubtful accounts | | | (530,904 | ) | | (397,280 | ) |
Accounts receivable, net | | $ | 649,001 | | $ | 1,270,383 | |
Authorized and issued
Authorized:
Unlimited common shares
Issued:
| | Number | | Amount | |
Balance as at March 31, 2006 | | | 54,940,662 | | $ | 5,723,101 | |
Issued for cash | | | 4,948,801 | | | 644,921 | |
Issued for consulting services | | | 1,050,000 | | | 184,400 | |
Issued for network maintenance | | | 50,000 | | | 7,446 | |
Issued for directors’ fees | | | 800,000 | | | 119,210 | |
Issued for financing fees | | | 620,000 | | | 91,928 | |
Issued for employee termination agreements | | | 30,000 | | | 4,448 | |
Issued for loan interest | | | 60,000 | | | 7,242 | |
Cancelled shares originally issued for rent | | | (40,000 | ) | | (7,293 | ) |
Balance as at June 30, 2006 | | | 62,459,463 | | $ | 6,775,403 | |
Issued for cash | | | 5,000 | | | 569 | |
Issued for the purchase of KBD Enterprises | | | 2,000,000 | | | 296,217 | |
Issued as repayment of a convertible debenture | | | 1,836,667 | | | 311,728 | |
Balance as at September 30, 2006 | | | 66,301,130 | | $ | 7,383,917 | |
Issued as repayment of a convertible debenture | | | 230,000 | | | 25,831 | |
Issued for debenture fees | | | 578,000 | | | 50,202 | |
Issued for consulting services | | | 3,100,000 | | | 269,069 | |
Balance as at December 31, 2006 | | | 70,209,130 | | $ | 7,468,641 | |
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 4. | Capital Stock - continued |
The following table summarizes the activity in the contributed surplus account:
| | Amount | |
Balance as at March 31, 2006 | | $ | 1,349,027 | |
Stock-based compensation | | | 239,259 | |
Balance as at June 30, 2006 | | $ | 1,588,286 | |
Stock-based compensation | | | 18,574 | |
Buyback of shares | | | (5,592 | ) |
Shares of subsidiary issued for consulting services | | | 6,180 | |
Balance as at September 30, 2006 | | $ | 1,607,448 | |
Stock-based compensation | | | 32,106 | |
Buyback of shares | | | (6,420 | ) |
Balance as at December 31, 2006 | | $ | 1,633,134 | |
The following table summarizes the activity for the Company’s stock options program:
| | Number of Shares | | Avg. Weighted Exercise Price | |
Outstanding as at March 31, 2006 | | | 8,665,000 | | $ | 0.12 | |
Granted | | | 1,020,000 | | | 0.10 | |
Expired | | | (500,000 | ) | | 0.10 | |
Outstanding Balance as at June 30, 2006 | | | 9,185,000 | | $ | 0.11 | |
Granted | | | 135,000 | | | 0.10 | |
Exercised | | | (5,000 | ) | | 0.10 | |
Outstanding Balance as at September 30, 2006 | | | 9,315,000 | | $ | 0.12 | |
Expired | | | (20,000 | ) | | 0.10 | |
Outstanding Balance as at December 31, 2006 | | | 9,295,000 | | $ | 0.12 | |
These options expire at various dates between January 2007 and February 2009.
The following table summarizes the activity for the Company’s stock warrants:
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 4. | Capital Stock - continued |
| | Number | | Exercise Price | | Expiry Date | |
Balance as at March 31, 2006 | | | 7,907,769 | | | | | | | |
Granted | | | 541,730 | | $ | 0.20 | | | October 2007 | |
Granted | | | 55,556 | | | 0.22 | | | May 2007 | |
Granted | | | 339,723 | | | 0.20 | | | April 2007 | |
Granted | | | 96,923 | | | 0.20 | | | April 2009 | |
Exercised | | | (80,000 | ) | | 0.15 | | | | |
Balance as at June 30, 2006 | | | 8,861,701 | | | | | | | |
Expired | | | (1,093,333 | ) | | 0.15 | | | | |
Expired | | | (250,000 | ) | | 0.20 | | | | |
Expired | | | (968,333 | ) | | 0.25 | | | | |
Balance as at September 30, 2006 | | | 6,750,035 | | | | | | | |
Expired | | | (683,333 | ) | | 0.25 | | | | |
Expired | | | (251,223 | ) | | 0.20 | | | | |
Balance as at December 31, 2006 | | | 5,815,479 | | | | | | | |
| e) | Stock-based compensation |
The following table shows the assumptions to determine the stock-based compensation expense using the Black-Scholes option-pricing model:
| | June 30, 2006 | | June 30, 2005 | |
Compensation Expense | | $ | 239,259 | | | - | |
Number of stock options granted | | | 1,020,000 | | | - | |
Risk-free interest rate | | | 4.0 | % | | - | |
Expected life in years | | | 1.0 | | | - | |
Expected volatility | | | 78.6% to 100.4 | % | | - | |
Expected dividend rate | | | 0.0 | % | | - | |
| | September 30, 2006 | | September 30, 2005 | |
Compensation Expense | | $ | 18,574 | | | - | |
Number of stock options granted | | | 135,000 | | | - | |
Risk-free interest rate | | | 4.0 | % | | - | |
Expected life in years | | | 1.0 | | | - | |
Expected volatility | | | 113.1% to123.3 | % | | - | |
Expected dividend rate | | | 0.0 | % | | - | |
| | December 31, 2006 | | December 31, 2005 | |
Compensation Expense | | $ | 32,106 | | | - | |
Number of stock options granted | | | | | | - | |
Risk-free interest rate | | | 4.0 | % | | - | |
Expected life in years | | | 1.0 | | | - | |
Expected volatility | | | 113.1% to123.3 | % | | - | |
Expected dividend rate | | | 0.0 | % | | - | |
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 5. | Supplemental Cash Flow Disclosures |
The net change in non-cash operating assets and liabilities consists of:
| | Three Months ended December 31 | | Six Months ended December 31 | |
| | 2006 | | 2005 | | 2006 | | 2005 | |
(Increase)/decrease in accounts receivable | | $ | 156,352 | | $ | (724,494 | ) | $ | 552,791 | | $ | (1,389,838 | ) |
(Increase)/decrease in prepaid expenses | | | 45,662 | | | (125,416 | ) | | 263,795 | | | (36,487 | ) |
(Decrease)/increase in deferred revenue | | | - | | | (343 | ) | | - | | | (6,146 | ) |
(Increase) in receivable warrants conversion | | | - | | | 128,820 | | | - | | | - | |
Increase/(decrease) in accounts payable | | | (65,207 | ) | | 109,553 | | | (1,656,307 | ) | | 556,946 | |
| | $ | 136,807 | | $ | (611,880 | ) | $ | (839,721 | ) | $ | (875,525 | ) |
| | | | | | | | | | | | | |
Interest paid | | $ | 192,193 | | $ | 83,544 | | $ | 554,377 | | $ | 124,683 | |
| 6. | Business Segments and Geographical Information |
The Company considers that its operations fall principally into two business segments, namely (1) provides entry-level e-commerce, hosting and e-marketing solutions to small business owners and (2) provides IP-based, end-to-end networking and telecommunications; selling converged telecommunication products to operators in both emerging and established telecommunications markets worldwide (Voice Over Internet Protocol -“VOIP”). Management regularly reviews the operation of these segments to assess performance and to allocate resources. Operations are in one geographic area, that being the United States.
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 6. | Business Segments and Geographical Information - continued |
Three months ended December 31, 2006 | |
| | E-Commerce | | VOIP | | Total | |
Revenues | | $ | 1,508,756 | | $ | 1,711,279 | | $ | 3,220,035 | |
Cost of revenues | | | 306,956 | | | 1,555,928 | | | 1,862,884 | |
Gross profit | | | 1,201,800 | | | 155,351 | | | 1,357,151 | |
| | | | | | | | | | |
Expenses | | | | | | | | | | |
Administration | | | 174,996 | | | 225,719 | | | 400,715 | |
Selling | | | - | | | 53,005 | | | 53,005 | |
Consulting services | | | 267,747 | | | 270,036 | | | 537,782 | |
Computer | | | 5,589 | | | 6,106 | | | 11,694 | |
Management fees | | | 133,614 | | | 296,599 | | | 430,213 | |
Financing | | | 23,878 | | | 23,878 | | | 47,755 | |
Interest | | | 136,316 | | | 55,877 | | | 192,193 | |
Amortization of capital assets | | | 2,348 | | | 4,142 | | | 6,490 | |
Amortization intangible assets | | | - | | | 53,508 | | | 53,508 | |
Net income/(loss) for the period | | $ | 457,313 | | $ | (833,518 | ) | $ | (376,204 | ) |
| | | | | | | | | | |
Capital expenditures | | $ | 4,160 | | $ | 7,239 | | $ | 11,399 | |
Three months ended December 31 2005 | |
| | E-Commerce | | VOIP | | Total | |
Revenues | | $ | 1,685,953 | | | - | | $ | 1,685,953 | |
Cost of revenues | | | 855,939 | | | - | | | 855,939 | |
Gross profit | | | 830,014 | | | - | | | 830,014 | |
| | | | | | | | | | |
Expenses | | | | | | | | | | |
Administration | | | 194,420 | | | - | | | 194,420 | |
Selling | | | 6,784 | | | - | | | 6,784 | |
Consulting services | | | 156,040 | | | - | | | 156,040 | |
Computer | | | 22,810 | | | - | | | 22,810 | |
Management fees | | | 171,596 | | | - | | | 171,596 | |
Financing fees | | | 26,294 | | | | | | 26,294 | |
Interest | | | 83,544 | | | - | | | 83,544 | |
Contract Termination | | | (51,000 | ) | | | | | (51,000 | ) |
Amortization of capital assets | | | 3,886 | | | - | | | 3,886 | |
Net income for the period | | $ | 215,640 | | | - | | $ | 215,640 | |
| | | | | | | | | | |
Capital expenditures | | $ | 2,048 | | | - | | $ | 2,048 | |
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 6. | Business Segments and Geographical Information - continued |
Nine months ended December 31, 2006 | |
| | E-Commerce | | VOIP | | Total | |
Revenues | | $ | 5,996,703 | | $ | 2,223,126 | | $ | 8,219,829 | |
Cost of revenues | | | 1,997,962 | | | 2,010,278 | | | 4,024,798 | |
Gross profit | | | 3,998,741 | | | 212,848 | | | 4,195,031 | |
| | | | | | | | | | |
Expenses | | | | | | | | | | |
Administration | | | 1,658,068 | | | 277,284 | | | 1,932,852 | |
Selling | | | 339 | | | 69,563 | | | 53,344 | |
Consulting services | | | 1,585,144 | | | 270,036 | | | 1,857,679 | |
Computer | | | 36,892 | | | 7,753 | | | 44,644 | |
Management fees | | | 524,687 | | | 421,933 | | | 946,620 | |
Financing | | | 203,387 | | | 23,878 | | | 227,264 | |
Interest | | | 498,500 | | | 55,877 | | | 554,377 | |
Amortization of capital assets | | | 28,508 | | | 4,976 | | | 33,484 | |
Amortization intangible assets | | | - | | | 71,344 | | | 71,344 | |
Net loss for the period | | $ | (536,783 | ) | $ | (989,795 | ) | $ | (1,526,577 | ) |
| | | | | | | | | | |
Capital expenditures | | $ | 16,912 | | $ | 29,479 | | $ | 46,391 | |
Nine months ended December 31, 2005 | |
| | E-Commerce | | VOIP | | Total | |
Revenues | | $ | 2,943,644 | | | - | | $ | 2,943,644 | |
Cost of revenues | | | 2,234,300 | | | - | | | 2,234,300 | |
Gross profit | | | 709,344 | | | - | | | 709,344 | |
| | | | | | | | | | |
Expenses | | | | | | | | | | |
Administration | | | 492,890 | | | - | | | 492,890 | |
Selling | | | 9,276 | | | - | | | 9,276 | |
Consulting services | | | 484,643 | | | - | | | 484,643 | |
Computer | | | 85,219 | | | - | | | 85,219 | |
Management fees | | | 337,416 | | | - | | | 337,416 | |
Web hosting contract | | | 90,000 | | | - | | | 90,000 | |
Financing | | | 55,094 | | | - | | | 55,094 | |
Interest | | | 124,683 | | | - | | | 124,683 | |
Early contract termination | | | - | | | - | | | - | |
Amortization of capital assets | | | 11,658 | | | - | | | 11,658 | |
Net loss for the period | | $ | (981,535 | ) | | - | | $ | (981,535 | ) |
| | | | | | | | | | |
Capital expenditures | | $ | 2,048 | | | - | | $ | 2,048 | |
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 7. | Canadian and United States Accounting Principles Differences |
The consolidated financial statements of the Company have been prepared in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”). There are no material differences between the Canadian GAAP used in preparing the balance sheets, income statements and the statements of cash flows and those that would apply had the statements been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”).
Reconciliation of significant differences between accounting principles generally accepted in Canada and the United States.
| a) | Under U.S. GAAP, the Company is required to present a Statement of Changes in Shareholders’ Equity. There are no adjustments required to bring our statements into line with U.S. GAAP. Changes in Shareholders’ Equity are detailed in Note 4. |
| b) | Statement of Financial Accounting Standards (SFAS) No. 130, Reporting Comprehensive Income, requires the company to report and display information related to comprehensive income for the company. Comprehensive income consists of net income and all other changes in Shareholders’ Equity that do not result from changes from transactions with shareholders, such as cumulative foreign currency translation adjustments and unrealized gains and losses on marketable securities. There are no adjustments to the U.S. GAAP net income required to reconcile to the comprehensive income/loss. |
| c) | Under SEC Regulation S-X, the Company is required to disclose cost of revenues applicable to each category of revenue separate. The Company has only one revenue stream, that being revenue generated from web-based technology, as outlined in Note 6. |
In accordance with Canadian GAAP, the effect of a correction of an accounting error and a change in accounting policy is recorded retroactively by restating prior year’s financial statements.
U.S. GAAP also requires that the effect of a correction of accounting error and changes in accounting policy to be recorded directly by restatement of prior years financial statements. There are no significant differences between U.S. and Canadian GAAP with respect to changes recorded in these financial statements.
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 7. | Canadian and United States Accounting Principles Differences - continued |
U.S. GAAP requires disclosure of allowance for doubtful account in the financial statements. Such information is provided in Note 3.
| f) | Information as to products, geographic markets, significant estimates and concentrations. U.S. GAAP requires information as to products, geographic markets, significant estimates and concentrations, to be disclosed in the notes to financial statements. This information is usually disclosed with the summary of significant accounting policies. Such information is provided in Note 6. |
| g) | Differences in various accounting terms used in U.S. GAAP and Canadian GAAP |
| | The following is a summary: |
U.S. GAAP | Canadian GAAP |
Deferred income taxes | Future income taxes |
| |
Depreciation of tangible | Amortization |
capital assets | |
| |
Excess of cost over fair | Goodwill |
| h) | Recent accounting pronouncements |
U.S. GAAP (Securities and Exchange Commission Staff Accounting Bulletin 74) requires that recently enacted pronouncements that may have an impact on financial statements be discussed and the impact, if known, disclosed. Accordingly, under U.S. GAAP, the following disclosures are required:
| (i) | In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections (“SFAS 154”), which replaces Accounting Principles Board Opinion No. 200, Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements. SFAS 154 provides guidance on the accounting for and reporting of changes in accounting principles and error corrections. SFAS 154 requires retrospective application to prior period’s financial statements of voluntary changes in accounting principle and changes |
PHINDER TECHNOLOGIES INC.
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THIRD QUARTER ENDED DECEMBER 31, 2006
| 7. | Canadian and United States Accounting Principles Differences - continued |
required by new accounting standards when the standard does not include specific transition provisions, unless it is impracticable to do so. Certain disclosures are also required for restatements due to correction of an error. SFAS 154 is effective for accounting changes and corrections of errors, made in fiscal years beginning after December 15, 2005. The Company will adopt this standard effective January 1, 2006. The effect of the adoption of his standard will depend on the nature of future accounting changes and the nature of transitional guidance provided in future accounting pronouncements.
| ii) | In December 2004, the Financial Accounting Standard Boards ("FASB") issued Statements No. 123 (R), Share - Based Payments that will require compensation costs related to share based payment transactions to be recognized in the financial statements. The Company is in compliance with this ruling and stock-based compensation is being booked when stock options are granted. |
| iii) | In November 2004, the FASB issued Statement No. 151 Inventory costs, an amendment of ARB No. 43, Chapter 4, to clarify that abnormal amounts of idle facility expense, freight, handling costs and wasted material (spoilage) should be recognized as current period charges, and that fixed production overheads should be allocated to inventory based on normal capacity of production facilities. As we are not a manufacturing company, this ruling has no affect upon our financial position. |
The Company is in the process of completing a change in domicile from Ontario to Florida. As a result of this change in domicile, all future financial statements will be prepared in United States dollars under US Generally Accepted Accounting Principles as opposed to Canadian.
This change will also result in our having to obtain a new trading symbol on the OTCBB, as the US Securities and Exchange Commission will no longer consider Phinder to be a foreign company.