Bilan
Neptune Technologies & Bioressources inc. |
|
|
| |||||||||||
Consolidated Balance Sheet |
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unaudited |
| Audited |
August 31, 2007 and May 31, 2007 |
|
|
|
|
|
| August 31, |
| May 31, | |||||
|
|
|
|
|
|
|
|
|
|
|
| 2007 |
| 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
| ||
Current assets |
|
|
|
|
|
|
|
|
|
|
| |||
| Cash and cash equivalents |
|
|
|
|
|
|
| $ | 686,664 | $ | 659,354 | ||
| Short term deposits (3.55%) |
|
|
|
|
|
|
|
| 2,348,524 |
| 2,750,323 | ||
| Accounts receivable |
|
|
|
|
|
|
|
| 3,774,404 |
| 3,067,381 | ||
| Tax credits receivable |
|
|
|
|
|
|
|
| 138,704 |
| 100,858 | ||
| Inventories |
|
|
|
|
|
|
|
| 2,948,556 |
| 2,115,652 | ||
| Prepaid expenses |
|
|
|
|
|
|
|
| 63,712 |
| 53,039 | ||
|
|
|
|
|
|
|
|
|
|
|
| 9,960,564 |
| 8,746,607 |
Property, plant and equipment |
|
|
|
|
|
|
|
| 4,222,747 |
| 4,310,360 | |||
Intangible assets |
|
|
|
|
|
|
|
| 581,731 |
| 560,620 | |||
Other assets |
|
|
|
|
|
|
|
| 14,229 |
| 18,385 | |||
|
|
|
|
|
|
|
|
|
|
| $ | 14,779,271 | $ | 13,635,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
| |||
Current liabilities |
|
|
|
|
|
|
|
|
|
|
| |||
| Bank loan |
|
|
|
|
|
|
| $ | - | $ | 210,000 | ||
| Accounts payable and accrued liabilities |
|
|
|
|
|
|
|
|
|
| |||
|
| Company controlled by an officer and director |
|
|
|
|
| 30,225 |
| 46,134 | ||||
|
| Other |
|
|
|
|
|
|
|
| 2,075,405 |
| 1,432,785 | |
| Current portion of long-term debt |
|
|
|
|
|
|
| 946,140 |
| 942,969 | |||
|
|
|
|
|
|
|
|
|
|
|
| 3,051,770 |
| 2,631,888 |
Advance Payments (note 4) |
|
|
|
|
|
|
|
| 718,350 |
| - | |||
Long-term debt (note 6) |
|
|
|
|
|
|
|
| 3,078,296 |
| 3,295,312 | |||
|
|
|
|
|
|
|
|
|
|
|
| 6,848,416 |
| 5,927,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
| |||
Capital stock and warrants (Note 7) |
|
|
|
|
|
|
|
| 23,537,578 |
| 23,182,472 | |||
Contributed surplus |
|
|
|
|
|
|
|
| 3,892,877 |
| 2,974,533 | |||
Deficit |
|
|
|
|
|
|
|
|
|
| (19,499,600) |
| (18,448,233) | |
|
|
|
|
|
|
|
|
|
|
|
| 7,930,855 |
| 7,708,772 |
|
|
|
|
|
|
|
|
|
|
| $ | 14,779,271 | $ | 13,635,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See acompanying notes to unaudited consolidated financial statements |
|
|
|
|
|
|
Déficit – Surplus
Neptune Technologies & Bioressources inc. |
| ||||||||||
(unaudited) |
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated deficit |
|
|
|
|
| ||||||
Periods ended August 31, 2007 and 2006 |
|
|
| ||||||||
|
|
|
|
|
|
|
| 2007 |
| 2006 |
|
|
|
|
|
|
|
|
| (3 months) |
| (3 months) |
|
Balance, beginning of year |
|
|
| $ | (18,448,233) | $ | (15,237,262) |
| |||
Net loss |
|
|
|
|
| (1,051,367) |
| (286,107) |
| ||
Balance, end of year |
|
|
| $ | (19,499,600) | $ | (15,523,369) |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated contributed surplus |
|
|
| ||||||||
Periods ended August 31, 2007 and 2006 |
|
|
| ||||||||
|
|
|
|
|
|
|
| 2007 |
| 2006 |
|
|
|
|
|
|
|
|
| (3 months) |
| (3 months) |
|
Balance, beginning of year |
|
|
| $ | 2,974,533 | $ | 1,172,116 |
| |||
Exercised options |
|
|
|
| (155,169) |
| - |
| |||
Stock-based compensation – employees |
|
|
| 999,801 |
| 306,528 |
| ||||
Stock-based compensation – non-employees |
|
|
| 73,712 |
| 27,613 |
| ||||
Balance, end of year |
|
|
| $ | 3,892,877 | $ | 1,506,257 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
See acompanying notes to unaudited consolidated financial statements |
|
|
|
Résultats
Neptune Technologies & Bioressources inc. |
| ||||||||||
Consolidated Earnings |
|
|
|
|
|
|
| ||||
(unaudited) |
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
| ||
Periods ended August 31, 2007 and 2006 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
| 2007 |
| 2006 |
|
|
|
|
|
|
|
|
| (3 months) |
| (3 months) |
|
Sales |
|
|
|
|
| $ | 2,085,336 | $ | 1,551,489 |
| |
Cost of sales and operating expenses (excluding amortization |
|
|
|
|
| ||||||
| and stock options related compensation) |
|
|
| 1,673,837 |
| 1,141,556 |
| |||
Stock options related compensation |
|
|
|
| 1,073,513 |
| 334,141 |
| |||
Research and development expenses |
|
|
| 104,685 |
| 109,569 |
| ||||
Financial expenses |
|
|
|
| 133,886 |
| 129,752 |
| |||
Amortization |
|
|
|
| 145,685 |
| 151,795 |
| |||
|
|
|
|
|
|
|
| 3,131,606 |
| 1,866,813 |
|
Loss before the undernoted |
|
|
|
| (1,046,270) |
| (315,324) |
| |||
Interest income |
|
|
|
| 25,109 |
| 2,227 |
| |||
Foreign exchange gain (loss) |
|
|
|
| (30,206) |
| 26,990 |
| |||
Net loss |
|
|
|
| $ | (1,051,367) | $ | (286,107) |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share |
|
|
| $ | (0.029) | $ | (0.008) |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
|
| 36,870,922 |
| 34,481,903 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
See acompanying notes to unaudited consolidated financial statements |
|
|
|
|
Flux Trésorerie
Neptune Technologies & Bioressources inc. |
| ||||||||||
Consolidated cash flows |
|
|
|
|
|
| |||||
(unaudited) |
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
Periods ended August 31, 2007 and 2006 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
| 2007 |
| 2006 |
|
|
|
|
|
|
|
|
| (3 months) |
| (3 months) |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
| |||
Net loss |
|
|
|
| $ | (1,051,367) | $ | (286,107) |
| ||
Non-cash items |
|
|
|
|
|
|
|
| |||
| Property, plant and equipment amortization |
|
|
| 142,757 |
| 149,740 |
| |||
| Intangible assets amortization |
|
|
|
| 2,928 |
| 2,055 |
| ||
| Deferred financing cost amortization |
|
|
| 4,156 |
| 4,156 |
| |||
| Deferred financing costs write-off |
|
|
| - |
| (11,552) |
| |||
| Stock-based compensation - employees |
|
|
| 999,801 |
| 306,528 |
| |||
| Stock-based compensation - non-employees |
|
| 73,712 |
| 27,613 |
| ||||
Changes in working capital items (Note 5) |
|
|
| (961,735) |
| (985,537) |
| ||||
Cash flow from operating activities |
|
|
| (789,748) |
| (793,104) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
| |||
Addition to property, plant and equipment |
|
|
| (40,864) |
| (8,055) |
| ||||
Addition to intangible assets |
|
|
| (24,039) |
| (2,917) |
| ||||
Decrease in short term deposits |
|
|
| 477,680 |
| - |
| ||||
Increase in other assets |
|
|
| (75,881) |
| - |
| ||||
Cash flows from investing activities |
|
|
| 336,896 |
| (10,972) |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
| |||
Increase (decrease) in bank loan |
|
|
|
| (210,000) |
| 70,000 |
| |||
Repayment of long-term debt |
|
|
|
| (228,125) |
| - |
| |||
Advanced payments |
|
|
|
| 718,350 |
| - |
| |||
Issue of share capital on exercice of options and warrants |
| 199,937 |
| 148,393 |
| ||||||
Cash flows from financing activities |
|
|
| 480,162 |
| 218,393 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
| 27,310 |
| (585,683) |
| ||||||
Cash and cash equivalents, at the beginning |
|
|
| 659,354 |
| 875,901 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, at the end |
|
| $ | 686,664 | $ | 290,218 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
See acompanying notes to unaudited consolidated financial statements |
Notes
Neptune Technologies & Bioressources inc. |
|
|
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Notes to consolidated financial statements |
|
|
|
| ||||||||||
(unaudited) |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Periods ended August 31, 2007 and 2006 |
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 - BASIS OF PRESENTATION | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The interim consolidated financial statements have not been reviewed by the auditors and reflect normal and recurring adjustments which are, in the opinion of Neptune Technologies & Bioressources Inc. (the “Company”), considered necessary for a fair presentation. These interim unaudited consolidated financial statements have been prepared in conformity with Canadian generally accepted accounting principles. However, they do not include all disclosures required under generally accepted accounting principles and accordingly should be read in conjunction with the consolidated financial statements and the notes thereto included in the Company’s latest Annual Report. The interim unaudited consolidated financial statements have been prepared using the same accounting policies as described in the latest Annual Report. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 - CHANGES TO ACCOUNTING POLICIES | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective June 1, 2007, the Company adopted the Canadian Institute of Chartered Accountants (CICA) Handbook Section 1530,Comprehensive Income, Section 3855,Financial Instruments – Recognition and Measurement and Section 3865,Hedges. The significant changes related to these new accounting standards are as follows: | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
| |||
CICA Handbook Section 1530, Comprehensive Income, introduces a new financial statement which shows the change in equity of an enterprise during a period from transactions and other events arising from non-owner sources. No adjustments were required as a result of the application of this section for the three month period ended August 31, 2007. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
b) Financial assets and financial liabilities, and Hedges: |
|
|
|
|
|
|
|
| ||||||
CICA Handbook Section 3855 establishes standards for recognizing and measuring financial assets, financial liabilities and non-financial derivatives. Under this standard, financial instruments are now classified as held-for-trading, available-for-sale, held-to-maturity, loans and receivables, or other financial liabilities and measurement in subsequent periods depends on their classification. Transaction costs are expensed as incurred for financial instruments classified as held-for-trading. For other financial instruments, transaction costs are capitalized on initial recognition and must be classified against the underlying financial instruments. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets and financial liabilities held-for-trading are measured at fair value with changes in those fair values recognized in financial expenses. Financial assets held-to-maturity, loans and receivables, and other financial liabilities are measured at amortized cost using the effective interest method of amortization. Available-for-sale financial assets are measured at fair value or at cost in the case of financial assets that do not have a quoted market price in an active market and changes in fair value are recorded in comprehensive income. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company classified its cash and cash equivalents and its short terms deposits as financial assets held-for-trading. Accounts receivable and the subordinated loan to an affiliated company and interest receivable are classified as loans and receivables. Accounts payable and accrued liabilities and tax credits receivable are classified as other financial liabilities. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CICA Handbook Section 3865, Hedges, specifies the criteria under which hedge accounting may be applied, how hedges accounting sould be performed under permitted hedging strategies and required disclosures. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The adoption of these new sections had no impact on the consolidated financial statements for the three month period ended August 31, 2007. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 - RELATED PARTY TRANSACTION | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company entered into an agreement with a shareholder, (a company controlled by an officer and director), as of June 1, 2002, calling for royalties to be paid in semi-annual instalments equal to 1% of net annual sales, for an unlimited period. The amount paid cannot exceed net earnings before interest, taxes and amortization. For the current period, total royalties amount to $20,853 ($81,206 in 2007). As at August 31, 2007, the balance due to this shareholder under this agreement amounts to $30,225 ($46,134 as at May 31, 2007). This amount is shown on the balance sheet under accounts payable and accrued liabilities. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These transactions occurred in the normal course of operations and are measured at the exchange amount, which is the amount of consideration | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 - PARTNERSHIP AGREEMENT | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company recorded, under the terms of a partnership agreement entered into in June 2007, an advance payment as a long-term liability of $718,350. Scheduled likewise in the agreement, the Company is committed to develop a clinical research and products developing programs incorporating Neptune krill oil (‘‘NKOTM’’) in a dietary matrix. The advance payment may potentially be reimbursable in function of the failure to reach certain common research objectives and milestones to develop new products. | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - INFORMATION INCLUDED IN THE STATEMENT OF CASH FLOWS | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net changes in working capital items are detailed as fllows: |
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three month ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
| August 31 |
|
|
|
|
|
|
|
|
|
|
|
| 2007 |
| 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable |
|
|
|
|
|
|
| $ | (707,023) | $ | (349,975) | |||
Tax credits receivable |
|
|
|
|
|
|
|
| (37,846) |
| (20,587) | |||
Inventories |
|
|
|
|
|
|
|
|
| (832,904) |
| (509,326) | ||
Prepaid expenses |
|
|
|
|
|
|
|
| (10,673) |
| 22,766 | |||
Accounts payable and accrued liabilities |
|
|
|
|
|
|
| 626,711 |
| (128,415) | ||||
|
|
|
|
|
|
|
|
|
|
| $ | (961,735) | $ | (985,537) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 - LONG-TERM DEBT | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| August 31 |
| May 31 |
|
|
|
|
|
|
|
|
|
|
|
| 2007 |
| 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loan, $1,200,000 par value, secured by processing and laboratory equipment having an amortized cost of $2,376,802 as at August 31, 2007, prime rate plus 6.75% (14.75% as at August 31, and May 31, 2007), payable in monthly capital instalments of $26,650, maturing in February 2010 | $ | 800,200 | $ | 880,150 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loan, $980,000 par value less the net value of series "E" warrants, secured by the universality of property, weekly variable interest rate determined by the lender plus 5% (effective rate 13.61% as at August 31, 2007, 13.55% as at May 31, 2007), payable in 60 monthly capital instalments of $16,333, maturing in September 2011 |
| 770,961 |
| 818,298 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loan, $1,500,000 par value less the net value of the issued shares, secured by the universality of property, weekly variable interest rate determined by the lender plus 3% (effective rate 12.34% as at August 31 and 11.92% as at May 31, 2007), payable in 60 monthly capital instalments of $25,000, maturing in September 2011 |
| 1,167,191 |
| 1,238,006 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage loan, $855,000 par value, secured by the plant, payable in 10 years, fixed interest rate of 7.77% (on 10 yrs), payable in the first 10 years in monthly instalments of $8,058. Balance to be renegociated in 10 yrs |
| 828,967 |
| 836,813 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secondary mortgage loan, $399,750 par value, representing the balance of sale, secured by the plant, fixed interest rate of 10.25%, payable in 60 monthly capital instalments of $8,501. |
| 346,194 |
| 357,265 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations under capital leases, interest rates varying from 0.00% to 15.46%, payable in monthly instalments of $1,981 ($2,261 in 2007), maturing at different dates until November 2010 |
| 58,423 |
| 55,249 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Refundable contribution obtained from a Federal subsidy program available for small and medium enterprises, without pledge or interest, payable in 8 consecutive biannual instalments 2 years after the project ends. |
| 52,500 |
| 52,500 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4,024,436 |
| 4,238,281 |
Current portion of long-term debt |
|
|
|
|
|
|
|
| 946,140 |
| 942,969 | |||
|
|
|
|
|
|
|
|
|
|
| $ | 3,078,296 | $ | 3,295,312 |
Under these mortgage loans, the company is required to maintain certain financial ratios. |
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 - CAPITAL STOCK AND WARRANTS | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| August 31 |
| May 31 |
|
|
|
|
|
|
|
|
|
|
|
| 2007 |
| 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued and fully paid |
|
|
|
|
|
|
|
|
|
|
| |||
37,012,297 | common shares (36 729 547 in mai 2007) |
|
|
|
| $ | 23,474,753 | $ | 23,119,647 | |||||
31,618 | warrants |
|
|
|
|
|
|
|
| 62,825 |
| 62,825 | ||
|
|
|
|
|
|
|
|
|
|
| $ | 23,537,578 | $ | 23,182,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
| shares |
| Consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
| |||
Balance as at May 31, 2005 |
|
|
|
|
|
|
|
| 25,594,805 | $ | 10,656,737 | |||
Issued following the conversion of debentures |
|
|
|
|
|
| 3,800,000 |
| 3,881,512 | |||||
Issued for cash |
|
|
|
|
|
|
|
| 600,000 |
| 600,000 | |||
Issued as settlement of expenses |
|
|
|
|
|
|
|
| 288,188 |
| 288,188 | |||
Issued following the exercise of stock options |
|
|
|
|
|
| 733,375 |
| 416,499 | |||||
Issued following the exercise of warrants |
|
|
|
|
|
|
| 3,275,922 |
| 1,159,073 | ||||
Balance as at May 31, 2006 |
|
|
|
|
|
|
| 34,292,290 |
| 17,002,009 | ||||
Issued following private placement |
|
|
|
|
|
|
|
| 1,500,000 |
| 4,500,000 | |||
Issued following the exercise of stock options |
|
|
|
|
|
| 881,875 |
| 1,313,757 | |||||
Issued following the exercise of warrants |
|
|
|
|
|
|
| 55,382 |
| 303,881 | ||||
Balance as at May 31, 2007 |
|
|
|
|
|
|
|
| 36,729,547 |
| 23,119,647 | |||
Issued following the exercise of stock options |
|
|
|
|
|
| 282,750 |
| 355,106 | |||||
Balance as at August 31, 2007 |
|
|
|
|
|
|
|
| 37,012,297 | $ | 23,474,753 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 - STOCK-BASED COMPENSATION PLAN | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has initiated a stock-based compensation plan for administrators, officers, employees and consultants. |
|
|
|
| ||||||||||
Activities within the plan are detailed as follows: |
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
| August 31, 2007 | May 31, 2007 | |||||
|
|
|
|
|
|
|
|
|
| Weighted |
|
|
| Weighted |
|
|
|
|
|
|
|
|
|
| average |
|
|
| average |
|
|
|
|
|
|
|
| Number of |
| exercise |
| Number of |
| exercise |
|
|
|
|
|
|
|
| options |
| price |
| options |
| price |
|
|
|
|
|
|
|
|
|
| $ |
|
|
| $ |
Options outstanding, beginning of year |
|
|
| 4,970,000 |
| 2,58 |
| 3,703,875 |
| 0,45 | ||||
Granted |
|
|
|
|
| 305,000 |
| 7,88 |
| 2,597,500 |
| 4,89 | ||
Exercised |
|
|
|
|
| (282,750) |
| 0,71 |
| (881,875) |
| 0,32 | ||
Cancelled |
|
|
|
|
| (15,000) |
| 7,25 |
| (449,500) |
| 2,84 | ||
Options oustanding, 3 months period |
|
|
|
|
|
|
|
|
|
| ||||
| ended August 31, 2007 |
|
|
|
| 4,977,250 |
| 3,00 |
| 4,970,000 |
| 2,58 | ||
Exercisable options, 3 months period |
|
|
|
|
|
|
|
|
|
| ||||
| ended August 31, 2007 |
|
|
|
| 2,221,000 |
| 1,56 |
| 1,618,375 |
| 0,84 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| August 31, 2007 |
|
|
|
|
|
| Options outstanding |
| Exercisable options | ||||||
|
|
|
|
|
| Weighted |
| Weighted |
| Number |
| Number |
| Weighted |
|
|
|
|
|
| average |
| remaining |
| of options |
| of options |
| average |
|
|
|
|
|
| exercise |
| contractual |
| outstanding |
| exercisable |
| exercise |
|
|
|
|
|
| price |
| life |
|
|
|
|
| price |
|
|
|
|
|
|
|
| outstanding |
|
|
|
|
|
|
|
|
|
|
|
| $ |
|
|
|
|
|
|
| $ |
0,25 |
|
|
|
| 0,25 |
| 2,32 |
| 1,698,000 |
| 1,003,750 |
| 0,25 | |
0,75 à 1,00 |
|
|
| 0,99 |
| 3,38 |
| 467,000 |
| 343,500 |
| 0,99 | ||
1,15 à 1,75 |
|
|
| 1,27 |
| 1,86 |
| 286,000 |
| 216,000 |
| 1,15 | ||
2,60 à 3,00 |
|
|
| 2,63 |
| 3,78 |
| 906,250 |
| 402,000 |
| 2,61 | ||
3,50 |
|
|
|
| 3,50 |
| 4,13 |
| 40,000 |
| 40,000 |
| 3,50 | |
4,25 |
|
|
|
| 4,25 |
| 4,37 |
| 20,000 |
| 3,000 |
| 4,25 | |
5,75 |
|
|
|
| 5,75 |
| 4,47 |
| 350,000 |
| 87,500 |
| 5,75 | |
7,25 à 7,50 |
|
|
| 7,28 |
| 4,69 |
| 1,085,000 |
| 125,250 |
| 7,25 | ||
8,50 |
|
|
|
| 8,50 |
| 4,83 |
| 125,000 |
| - |
| - | |
|
|
|
|
|
| 2,96 |
| 3,54 |
| 4,977,250 |
| 2,221,000 |
| 2,73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 - SEGMENT DISCLOSURES | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Descriptive information on the Company's reportable segments |
|
|
|
|
|
| ||||||||
The Company has only one reportable operating segment: processing and commercializing products derived from marine biomasses. |
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographic information |
|
|
|
|
|
|
|
|
|
|
| |||
All the Company's assets are located in Canada. |
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company sales are attributed based on the customer's area of residency: |
|
|
|
|
| Three month ended | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| August 31, |
|
|
|
|
|
|
|
|
|
|
|
| 2007 |
| 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canada |
|
|
|
|
|
|
|
|
| $ | 29,560 | $ | 19,367 | |
United States |
|
|
|
|
|
|
|
| 1,138,055 |
| 964,187 | |||
Europe |
|
|
|
|
|
|
|
|
|
| 452,113 |
| 490,979 | |
Asia / Oceania |
|
|
|
|
|
|
|
| 465,608 |
| 76,956 | |||
|
|
|
|
|
|
|
|
|
|
| $ | 2,085,336 | $ | 1,551,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Information about major customers |
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the three month period ended August 31 2007, the Company realiazed sales to two costumers amounting $714,860 ($806,707 to three costumers in 2007). | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 - CORRESPONDING CONSOLIDATED FINANCIAL STATEMENTS | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Some comparative figures have been reclassified to conform with the presentation adopted in this period. | ||||||||||||||