Exhibit 4.3
RESAAS SERVICES INC.
Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars)
| KPMG LLP | Telephone | (604) 691-3000 | |
| Chartered Accountants | Fax | (604) 691-3031 | |
| PO Box 10426 777 Dunsmuir Street | Internet | www.kpmg.ca | |
| Vancouver BC V7Y 1K3 | |||
| Canada |
INDEPENDENT AUDITORS’ REPORT
To the Shareholders of RESAAS Services Inc.
We have audited the accompanying consolidated financial statements of RESAAS Services Inc., which comprise the consolidated statement of financial position as at December 31, 2014, the consolidated statements of comprehensive loss, changes in shareholders’ equity and cash flows for the year then ended, and notes, comprising a summary of significant accounting policies and other explanatory information.
Management’s Responsibility for the consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of RESAAS Services Inc. as at December 31, 2014, and its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standardsas issued by the International Accounting Standards Board.
KPMG LLP is a Canadian limited liability partnership and a member firm of the KPMG
network of independent member firms affiliated with KPMG International Cooperative
(“KPMG International”), a Swiss entity.
KPMG Canada provides services to KPMG LLP.
Shareholders of RESAAS Services Inc. INDEPENDENT AUDITORS’ REPORT
Comparative Information
The consolidated financial statements of RESAAS Services Inc. as at December 31, 2013 and for the year then ended were audited by another auditor who expressed an unmodified opinion on those statements on April 30, 2014.
Emphasis of Matter
Without modifying our opinion, we draw attention to note 2(c) in the consolidated financial statements which indicates that RESAAS Services Inc. has a shareholders’ deficiency and negative cash flows from operations. These conditions along with other matters as set forth in note 2(c) in the consolidated financial statements, indicate the existence of a material uncertainty that may cast significant doubt about RESAAS Services Inc.’s ability to continue as a going concern.
Chartered Accountants
April 27, 2015
Vancouver, Canada
| 2 |
RESAAS SERVICES INC.
Consolidated Statements of Financial Position
(Expressed in Canadian dollars)
| December 31, 2014 $ | December 31, 2013 $ | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | 4,517,137 | 3,341,649 | ||||||
| Short-term investments (Note 4) | – | 508,477 | ||||||
| Amounts receivable | 41,114 | 63,924 | ||||||
| Prepaid expenses | 19,966 | 19,438 | ||||||
| Due from related parties (Note 9) | 176,900 | 176,900 | ||||||
| Total current assets | 4,755,117 | 4,110,388 | ||||||
| Non-current assets | ||||||||
| Property and equipment (Note 5) | 27,304 | 8,432 | ||||||
| Website development costs (Note 6) | 959,656 | 850,421 | ||||||
| Intangible assets (Note 7) | 27,655 | 18,140 | ||||||
| Total non-current assets | 1,014,615 | 876,993 | ||||||
| Total assets | 5,769,732 | 4,987,381 | ||||||
| Liabilities | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities | 138,160 | 134,600 | ||||||
| Obligations under finance lease (Note 8) | 1,987 | – | ||||||
| Total current liabilities | 140,147 | 134,600 | ||||||
| Obligations under finance lease (Note 8) | 4,910 | – | ||||||
| Total liabilities | 145,057 | 134,600 | ||||||
| Shareholders’ equity | ||||||||
| Common shares | 16,204,493 | 11,283,213 | ||||||
| Share-based payment reserve | 7,862,638 | 4,171,583 | ||||||
| Deficit | (18,442,456 | ) | (10,602,015 | ) | ||||
| Total shareholders’ equity | 5,624,675 | 4,852,781 | ||||||
| Total liabilities and shareholders’ equity | 5,769,732 | 4,987,381 | ||||||
Going concern (Note 2(c))
Commitments and contingencies (Note 14)
Subsequent events (Note 17)
Approved and authorized for issuance by the Board of Directors on April 27, 2015:
| /s/ “Cory Brandolini” | /s/ “Cam Shippit” | |
| Cory Brandolini, Director | Cam Shippit, Director |
(The accompanying notes are an integral part of these consolidated financial statements)
| 3 |
RESAAS SERVICES INC.
Consolidated Statements of Comprehensive Loss
(Expressed in Canadian dollars except share amounts)
| Year Ended December 31, 2014 $ | Year Ended December 31, 2013 $ | |||||||
| Revenue | 6,707 | – | ||||||
| Expenses | ||||||||
| Amortization | 1,096,941 | 1,025,015 | ||||||
| Consulting fees | 360,962 | 134,543 | ||||||
| Filing fees | 79,555 | 33,462 | ||||||
| Foreign exchange loss | 7,949 | 8,324 | ||||||
| General and administrative (Note 9) | 1,382,137 | 1,644,517 | ||||||
| Management fees (Note 9) | 276,758 | 276,758 | ||||||
| Promotion and advertising | 772,743 | 499,703 | ||||||
| Professional fees | 279,159 | 225,884 | ||||||
| Stock-based compensation (Notes 9 and 12) | 3,428,438 | 1,484,352 | ||||||
| Travel | 182,637 | 114,034 | ||||||
| Total operating expenses | 7,867,279 | 5,446,592 | ||||||
| Net loss before other income | (7,860,572 | ) | (5,446,592 | ) | ||||
| Other income | ||||||||
| Interest income | 20,131 | 32,815 | ||||||
| Net loss and comprehensive loss for the year | (7,840,441 | ) | (5,413,777 | ) | ||||
| Basic and diluted loss per common share | (0.26 | ) | (0.19 | ) | ||||
| Weighted average number of common shares outstanding | 30,253,738 | 28,590,281 | ||||||
(The accompanying notes are an integral part of these consolidated financial statements)
| 4 |
RESAAS SERVICES INC.
Consolidated Statements of Changes in Shareholders’ Equity
(Expressed in Canadian dollars except share amounts)
| Common Shares | Share-based Payment | Total Shareholders’ | ||||||||||||||||||
| Number | Amount $ | Reserve $ | Deficit $ | Equity $ | ||||||||||||||||
| Balance, December 31, 2012 | 28,103,261 | 10,016,840 | 2,646,285 | (5,188,238 | ) | 7,474,887 | ||||||||||||||
| Issuance of common shares for cash | 1,250,054 | 1,375,059 | – | – | 1,375,059 | |||||||||||||||
| Issuance of common shares pursuant to the exercise of stock options at $1.25 per share | 7,500 | 15,425 | (6,050 | ) | – | 9,375 | ||||||||||||||
| Issuance of common shares pursuant to the exercise of warrants at $1.10 per share | 20,300 | 37,651 | (15,321 | ) | – | 22,330 | ||||||||||||||
| Share issuance costs | – | (161,762 | ) | 62,317 | – | (99,445 | ) | |||||||||||||
| Fair value of stock options granted | – | – | 1,484,352 | – | 1,484,352 | |||||||||||||||
| Net loss | – | – | – | (5,413,777 | ) | (5,413,777 | ) | |||||||||||||
| Balance, December 31, 2013 | 29,381,115 | 11,283,213 | 4,171,583 | (10,602,015 | ) | 4,852,781 | ||||||||||||||
| Issuance of common shares for cash | 1,570,903 | 4,005,803 | – | – | 4,005,803 | |||||||||||||||
| Issuance of common shares pursuant to the exercise of stock options at $1.00 per share | 193,250 | 284,531 | (91,281 | ) | – | 193,250 | ||||||||||||||
| Issuance of common shares pursuant to the exercise of stock options at $1.10 per share | 85,000 | 160,186 | (66,686 | ) | – | 93,500 | ||||||||||||||
| Issuance of common shares pursuant to the exercise of stock options at $1.25 per share | 123,750 | 254,473 | (99,785 | ) | – | 154,688 | ||||||||||||||
| Issuance of common shares pursuant to the exercise of stock options at $1.55 per share | 80,000 | 212,912 | (88,912 | ) | – | 124,000 | ||||||||||||||
| Issuance of common shares pursuant to the exercise of warrants at $1.50 per share | 2,250 | 3,375 | – | – | 3,375 | |||||||||||||||
| Fair value of stock options granted | – | – | 4,037,719 | – | 4,037,719 | |||||||||||||||
| Net loss | – | – | – | (7,840,441 | ) | (7,840,441 | ) | |||||||||||||
| Balance, December 31, 2014 | 31,436,268 | 16,204,493 | 7,862,638 | (18,442,456 | ) | 5,624,675 | ||||||||||||||
(The accompanying notes are an integral part of these consolidated financial statements)
| 5 |
RESAAS SERVICES INC.
Consolidated Statements of Cash Flows
(Expressed in Canadian dollars)
| Year Ended December 31, 2014 $ | Year Ended December 31, 2013 $ | |||||||
| Operating activities | ||||||||
| Net loss | (7,840,441 | ) | (5,413,777 | ) | ||||
| Items not affecting cash: | ||||||||
| Amortization | 1,096,942 | 1,025,015 | ||||||
| Stock-based compensation | 3,428,438 | 1,484,352 | ||||||
| Changes in non-cash operating working capital: | ||||||||
| Amounts receivable | 22,810 | 42,879 | ||||||
| Prepaid expenses | (528 | ) | (14,416 | ) | ||||
| Accounts payable and accrued liabilities | 3,560 | 71,545 | ||||||
| Net cash used in operating activities | (3,289,219 | ) | (2,804,402 | ) | ||||
| Investing activities | ||||||||
| Acquisition of intangible assets | (10,377 | ) | (8,700 | ) | ||||
| Proceeds from redemption of short-term investments | 508,477 | 505,844 | ||||||
| Investment in short-term investments | – | (508,477 | ) | |||||
| Purchase of property and equipment | (22,075 | ) | (11,442 | ) | ||||
| Website development costs | (585,687 | ) | – | |||||
| Net cash provided by (used in) investing activities | (109,662 | ) | (22,775 | ) | ||||
| Financing activities | ||||||||
| Repayment of finance lease obligations | (247 | ) | – | |||||
| Proceeds from common shares issued | 4,005,803 | 1,375,059 | ||||||
| Shares issuance costs | – | (99,445 | ) | |||||
| Proceeds from the exercise of options and warrants | 568,813 | 31,705 | ||||||
| Loan to related party | – | (90,000 | ) | |||||
| Net cash provided by financing activities | 4,574,369 | 1,217,319 | ||||||
| Increase (decrease) in cash and cash equivalents | 1,175,488 | (1,609,858 | ) | |||||
| Cash and cash equivalents, beginning of period | 3,341,649 | 4,951,507 | ||||||
| Cash and cash equivalents, end of period | 4,517,137 | 3,341,649 | ||||||
| Cash and cash equivalents is comprised of: | ||||||||
| Amounts held in legal trust account | 15,950 | 14,606 | ||||||
| Cash in bank | 2,651,206 | 1,242,903 | ||||||
| Cashable guaranteed investment certificates | 1,849,981 | 2,084,140 | ||||||
| Total cash and cash equivalents | 4,517,137 | 3,341,649 | ||||||
| Non-cash investing and financing activities: | ||||||||
| Stock compensation capitalized as website development costs | 609,281 | – | ||||||
| Fair value of agent’s options and warrants recorded as share issuance costs | – | 62,317 | ||||||
(The accompanying notes are an integral part of these consolidated financial statements)
| 6 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 1. | Corporate Information |
RESAAS Services Inc. (the “Company”) was incorporated on June 4, 2009 under the Business Corporations Act (British Columbia). The Company is engaged in the development of web and mobile communications software for the real estate industry.The Company’s head office is located at Suite 303 – 55 Water Street, Vancouver, British Columbia, Canada, V6B 1A1.
| 2. | Basis of Presentation |
| (a) | Statement of Compliance and Principles of Consolidation |
These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) on a going concern basis.
The consolidated financial statements were approved by the Board of Directors and authorized for issue on April 27, 2015.
These consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, RESAAS USA Inc., a company incorporated in the state of California in 2012, and The Real Estate Social Network Ltd., a company incorporated in the state of Delaware in 2013. All significant intercompany transactions have been eliminated on consolidation.
| (b) | Basis of Measurement |
These consolidated financial statements have been prepared on a historical cost basis and are presented in Canadian dollars, which is also the Company’s functional currency.
The preparation of these consolidated financial statements requires management to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of expenses during the period. These estimates are, by their nature, uncertain. The impacts of such estimates are pervasive throughout the financial statements, and may require accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the period in which the estimate is revised and future periods if the revision affects both current and future periods. These estimates are based on historical experience, current and future economic conditions and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Significant assumptions about the future and other sources of estimation uncertainty that management has made at the reporting date that could result in a material adjustment to the carrying amounts of assets and liabilities.
Significant areas of estimation include:
| i) | The useful life and recoverability of long-lived assets: |
Management estimates the useful lives of property and equipment based on the period during which the assets are expected to be available for use. The amounts and timing of recorded expenses for depreciation of property and equipment for any period are affected by these estimated useful lives. The estimates are reviewed at least annually and are updated if expectations change as a result of technical or commercial obsolescence, and legal or other limits to use. It is possible that changes in these factors may cause significant changes in the estimated useful lives of the Company’s property and equipment in the future
The assessment of any impairment of property and equipment, including intangible assets, is dependent upon estimates of recoverable amounts that take into account factors such as economic and market conditions, timing of cash flows, the useful lives of assets, and their related salvage values.
| 7 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 2. | Basis of Presentation (continued) |
| ii) | The inputs used in the valuation of share-based payments: |
The fair value of stock options granted is measured using a Black-Scholes model. Measurement inputs include share price on measure date, exercise price of the option, expected volatility, actual and expected life of the option, expected dividends based on the dividend yield at the date of the grant, anticipated forfeiture rate, and the risk-free interest rate. The expected life of the options is based on historical experience and general option holder behavior. The Company also makes an estimate of the number of options that will be forfeited and the rate is adjusted to reflect the actual number of options that vest. Consequently, the actual stock-based compensation expense may vary from the amount estimated.
| iii) | Recognition of deferred income tax assets: |
Related deferred income tax assets and deferred income tax liabilities are recognized for the estimated tax consequences between amounts included in the financial statements and their respective tax basis based on the enacted or substantively enacted future income tax rates. Timing of future revenue streams and future capital spending changes can affect the timing of any temporary differences, and the expected usage of existing tax pools and credits, and accordingly can affect the amount of the deferred income tax assets and liabilities calculated at a point in time. These differences could materially impact earnings.
Significant areas of judgment include:
| i) | Qualification of costs to capitalize as website development costs: |
Significant judgment is required in determining whether costs incurred qualify for capitalization as website development costs. The Company monitors whether the recognition requirements for development costs continue to be met. This is necessary as the economic success of any development activities is uncertain and may be subject to future revisions after the time of recognition.
| ii) | Application of the going concern assumption: |
The assessment of whether the going concern assumption is appropriate requires management to take into account all available information about the future, which is at least, but is not limited to, 12 months from the end of the reporting period. The Company is aware that material uncertainties related to events or conditions may cast significant doubt upon the Company’s ability to continue as a going concern.
| (c) | Going Concern |
These consolidated financial statements have been prepared on the going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business. As at December 31, 2014, the Company has not generated significant revenues, has negative cash flows from operations, and has an accumulated deficit of $18,442,456. The continued operations of the Company are dependent on its ability to generate future cash flows or obtain additional financing. Management is pursuing equity financing. Management is of the opinion that sufficient working capital will be obtained from external financing to meet the Company’s liabilities and commitments as they become due, although there is a risk that additional financing will not be available on a timely basis or on terms acceptable to the Company. These factors, among others, create substantial doubt as to the ability of the Company to continue as a going concern.
These consolidated financial statements do not give effect to any adjustments which would be necessary should the Company be unable to continue as a going concern and, therefore, be required to realize its assets and discharge its liabilities in other than the normal course of business and at amounts different from those reflected in these consolidated financial statements.
| 8 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 3. | Summary of Significant Accounting Policies |
| (a) | Cash and Cash Equivalents |
The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance, are readily convertible to known amounts of cash, and which are subject to insignificant risk of changes in value, to be cash equivalents.
| (b) | Financial Instruments |
The Company’s financial instruments consist of cash and cash equivalents, short-term investments, amounts receivable, amounts due from related parties, and accounts payable and accrued liabilities.
Financial assets and liabilities are recognized when the Company becomes a party to the contractual provisions of the instrument. Financial assets are derecognized when the rights to receive cash flows from the assets have expired or have been transferred and the Company has transferred substantially all risks and rewards of ownership.
Financial assets and liabilities are offset and the net amount is reported in the statement of financial position when there is a legally enforceable right to offset the recognized amounts and there is an intention to settle on a net basis, or realize the asset and settle the liability simultaneously.
At initial recognition, the Company classifies its financial instruments in the following categories depending on the purpose for which the instruments were acquired:
| (i) | Financial assets and liabilities at fair value through profit or loss: A financial asset or liability is classified in this category if acquired principally for the purpose of selling or repurchasing in the short-term. |
Financial instruments in this category are recognized at fair value and subsequently carried at fair value. Gains and losses arising from changes in fair value are recorded in the statement of comprehensive loss in the period in which they arise. Financial assets and liabilities at fair value through profit or loss are classified as current except if they are expected to be realized beyond 12 months of the statement of financial position date, where they are classified as non-current.
| (ii) | Held-to-maturity investments: Held-to-maturity investments are recognized on a trade-date basis and are initially measured at fair value, including transaction costs. The Company does not have any assets classified as held-to-maturity investments. |
| (iii) | Available-for-sale investments: Available-for-sale investments are non-derivatives that are either designated in this category or not classified in any of the other categories. |
Available-for-sale investments are recognized at fair value and are subsequently carried at fair value. Gains or losses arising from changes in fair value are recognized in other comprehensive loss. Available-for-sale investments are classified as current except if they are expected to be realized beyond 12 months of the statement of financial position date, where they are classified as non-current. The Company does not have any assets classified as available-for-sale.
| 9 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 3. | Summary of Significant Accounting Policies (continued) |
| (b) | Financial Instruments (continued) |
| (iv) | Loans and receivables: Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Such assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, loans and receivables are measured at amortized cost using the effective interest rate method, less any impairment losses. Cash and cash equivalents, short-term investments, and amounts receivable and amounts due from related parties are classified as loans and receivables. |
| (v) | Financial liabilities at amortized cost: Financial liabilities are classified as other financial liabilities based on the purpose for which the liability was incurred, and comprise accounts payable and accrued liabilities. These liabilities are initially recognized on the trade date at fair value when the Company becomes a party to the contractual provisions of the instrument and are subsequently carried at amortized cost using the effective interest rate method. The liabilities are derecognized when the Company’s contractual obligations are discharged or cancelled or, they expire. Accounts payable and accrued liabilities, and obligations under finance lease, are classified as financial liabilities. |
| (c) | Impairment of Financial Assets |
At each reporting date, the Company assesses whether there is any objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or group of financial assets is deemed to be impaired if, and only if, there is objective evidence of impairment as a result of one or more events that has occurred after initial recognition of the asset and that event has an impact on the estimated future cash flows of the financial asset or group of financial assets.
| (d) | Property and Equipment |
Property and equipment consists of computer equipment and computer equipment under finance lease and is recorded at cost and amortized annually at rates calculated to amortize the assets over their estimated useful lives on a declining balance at a rate of 55% per annum.
| (e) | Revenue |
The Company recognizes revenue in accordance with IAS 18,Revenue. Revenue consists of subscription fees and online advertising sales and is recognized only when the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity, the stage of completion of the transaction at the end of the reporting period can be measured reliably, and the cost incurred for the transaction and the cost to complete the transaction can be measured reliably.
| (f) | Website Development Costs |
Website development costs consist of costs incurred to develop internet websites to earn revenue with respect to the Company’s business operations. Costs are capitalized in accordance with SIC Interpretation 32,Intangible Assets –Web Site Cost, and are amortized under IAS 38,Intangible Assets, over its estimated useful life commencing when the internet website has been completed. The Company amortizes the capitalized costs over their useful life of two years.
| (g) | Intangible Assets |
Intangible assets include all costs incurred to acquire a trademark. Intangible assets are recorded at cost and amortized over its useful life of 15 years.
The Company conducts an annual assessment of the residual balances, useful lives and depreciation methods being used for intangible assets and any changes arising from the assessment are applied by the Company prospectively.
| 10 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 3. | Summary of Significant Accounting Policies (continued) |
| (h) | Impairment of Non-financial Assets |
The carrying amounts of the Company’s non-financial assets are reviewed at each reporting date to determine whether there is any indication of impairment. If indicators exist, then the asset’s recoverable amount is estimated. The recoverable amounts of the following types of intangible assets are measured annually whether or not there is any indication that they may be impaired:
| · | an intangible asset with an indefinite useful life |
| · | an intangible asset not yet available for use |
| · | goodwill acquired in a business combination |
The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest identifiable group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (the cash-generating unit, or “CGU”).
The Company’s corporate assets do not generate separate cash inflows. If there is an indication that a corporate asset may be impaired, then the recoverable amount is determined for the CGU to which the corporate asset belongs.
An impairment loss is recognized if the carrying amount of an asset or its CGU exceeds its estimated recoverable amount. Impairment losses are recognized in profit or loss. Impairment losses recognized in respect of CGUs are allocated first to reduce the carrying amount of any goodwill allocated to the units, and then to reduce the carrying amounts of the other assets in the unit (group of units) on a pro rata basis.
In respect of assets other than goodwill and intangible assets that have indefinite useful lives, impairment losses recognized in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset’s carryingamountdoes not exceed the carrying amount that would have been determined, net of depreciation or amortization, if no impairment loss had been recognized.
| (i) | Leases |
The Company leases assets for administrative purposes. The determination of whether an arrangement is or contains a lease is based on the substance of the arrangement and requires an assessment by the Company of whether the arrangement conveys a right to use the asset. Leases are classified as finance leases if the terms of the lease transfer substantially all the risks and rewards of ownership to the Company. Otherwise, leases are classified as operating leases.
Operating lease expense is recognized on a straight-line basis over the lease term.
Finance lease payments are recorded at the present value at the inception of the lease and apportioned at each disbursement date between financing costs and the lease liability using the implicit interest rate of the lease. They are presented in property and equipment, and obligations under finance lease in the consolidated statement of financial position.
| 11 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 3. | Summary of Significant Accounting Policies (continued) |
| (j) | Share Capital - Unit Offerings |
The Company records proceeds from unit offerings consisting of common shares and equity classified share purchase warrants as share capital.
| (k) | Share-based Payments |
The grant date fair value of share-based payment awards granted to employees is recognized as a stock-based compensation expense, with a corresponding increase in equity, over the period that the employees unconditionally become entitled to the awards. The amount recognized as an expense is adjusted to reflect the number of awards for which the related service and non-market vesting conditions are expected to be met, such that the amount ultimately recognized as an expense is based on the number of awards that do meet the related service and non-market performance conditions at the vesting date. For share-based payment awards with non-vesting conditions, the grant date fair value of the share-based payment is measured to reflect such conditions and there is no true-up for differences between expected and actual outcomes.
Where equity instruments are granted to parties other than employees, they are recorded by reference to the fair value of the services received. If the fair value of the services received cannot be reliably estimated, the Company measures the services received by reference to the fair value of the equity instruments granted, measured at the date the counterparty renders service.
All equity-settled share-based payments are reflected in share-based payment reserve, until exercised. Upon exercise, shares are issued from treasury and the amount reflected in share-based payment reserve is credit to share capital, adjusted for any consideration paid.
| (l) | Income Taxes |
Income tax comprises current and deferred tax. Current tax and deferred tax are recognized in profit or loss except to the extent that they relate to a business combination, or items recognized directly in equity or in the other comprehensive loss.
Current income taxes are recognized for the estimated income taxes payable or receivable on taxable income or loss for the current year and any adjustments to income tax payable in respect of previous years. Current income taxes are determined using tax rates and laws that have been enacted or substantively enacted by the year-end date.
Deferred tax assets and liabilities are recognized where the carrying amounts of an asset or liability differs from its tax base, except for the taxable temporary differences arising on the initial recognition of goodwill and temporary differences arising on the initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction affects neither accounting nor taxable profit or loss.
Recognition of deferred tax assets for unused tax losses, tax credits and deductible temporary differences is restricted to those instances where it is probable that future taxable profit will be available against which the deferred tax asset can be utilized. At the end of each reporting period, the Company re-assesses unrecognized deferred tax assets. The Company recognizes a previously unrecognized deferred tax assetto the extent that it has become probable that future taxable profit will allow the deferred tax asset to be recovered.
| 12 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 3. | Summary of Significant Accounting Policies (continued) |
| (m) | Loss per Share |
Basic loss per share is computed using the weighted average number of common shares outstanding during the period. The treasury stock method is used for the calculation of diluted loss per share, whereby all “in the money” stock options and share purchase warrants are assumed to have been exercised at the beginning of the period and the proceeds from their exercise are assumed to have been used to purchase common shares at the average market price during the period. When a loss is incurred during the period, the exercise of stock options and share purchase warrants is considered to be anti-dilutive and basic and diluted loss per share are the same. As at December 31, 2014, the Company has 6,779,085 (2013 - 3,862,432) potentially dilutive shares.
| (n) | Accounting Standards Issued But Not Yet Effective |
Certain pronouncements were issued by the IASB or the IFRS Interpretations Committee that are mandatory for annual periods beginning after January 1, 2015 or later periods.
The following new IFRSs that have not been early adopted in these consolidated financial statements will not have a material effect on the Company’s future results and financial position:
| i) | IFRS 9,Financial Instruments (New; to replace IAS 39 and IFRIC 9) |
| ii) | IFRS 15, “Revenue from Contracts with Customers” |
Other accounting standards or amendments to existing accounting standards that have been issued but have future effective dates are either not applicable or are not expected to have a significant impact on the Company’s financial statements.
| 4. | Short term Investments |
As of December 31, 2014, the Company had $nil (2013 - $508,477) in a guaranteed investment certificate, which is unsecured, bears interest at nil% (2013 - 1.35%) per annum, and matured on January 31, 2014.
| 5. | Property and Equipment |
| Computer Equipment Under Finance Lease $ | Computer Equipment $ | Total $ | ||||||||||
| Cost: | ||||||||||||
| Balance, December 31, 2012 | – | 10,698 | 10,698 | |||||||||
| Additions | – | 11,443 | 11,443 | |||||||||
| Balance, December 31, 2013 | – | 22,141 | 22,141 | |||||||||
| Additions | 7,144 | 22,075 | 29,219 | |||||||||
| Balance, December 31, 2014 | 7,144 | 44,216 | 51,360 | |||||||||
| Accumulated amortization: | ||||||||||||
| Balance, December 31, 2012 | – | 6,746 | 6,746 | |||||||||
| Additions | – | 6,963 | 6,963 | |||||||||
| Balance, December 31, 2013 | – | 13,709 | 13,709 | |||||||||
| Additions | – | 10,347 | 10,347 | |||||||||
| Balance, December 31, 2014 | – | 24,056 | 24,056 | |||||||||
| Carrying amounts: | ||||||||||||
| Balance, December 31, 2013 | – | 8,432 | 8,432 | |||||||||
| Balance, December 31, 2014 | 7,144 | 20,160 | 27,304 | |||||||||
| 13 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 6. | Website Development Costs |
| $ | ||||
| Cost: | ||||
| Balance, December 31, 2012 | 2,034,809 | |||
| Additions | – | |||
| Balance, December 31, 2013 | 2,034,809 | |||
| Additions | 1,194,968 | |||
| Balance, December 31, 2014 | 3,229,777 | |||
| Accumulated amortization: | ||||
| Balance, December 31, 2012 | 166,984 | |||
| Additions | 1,017,404 | |||
| Balance, December 31, 2013 | 1,184,388 | |||
| Additions | 1,085,733 | |||
| Balance, December 31, 2014 | 2,270,121 | |||
| Carrying amounts: | ||||
| Balance, December 31, 2013 | 850,421 | |||
| Balance, December 31, 2014 | 959,656 | |||
| 7. | Intangible Assets |
| Trademarks $ | ||||
| Cost: | ||||
| Balance, December 31, 2012 | 10,089 | |||
| Additions | 11,307 | |||
| Impairments | (2,608 | ) | ||
| Balance, December 31, 2013 | 18,788 | |||
| Additions | 10,376 | |||
| Balance, December 31, 2014 | 29,164 | |||
| Accumulated amortization: | ||||
| Balance, December 31, 2012 | – | |||
| Additions | 648 | |||
| Balance, December 31, 2013 | 648 | |||
| Additions | 861 | |||
| Balance, December 31, 2014 | 1,509 | |||
| Carrying amounts: | ||||
| Balance, December 31, 2013 | 18,140 | |||
| Balance, December 31, 2014 | 27,655 | |||
| 14 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 8. | Obligations Under Finance Lease |
On November 28, 2014 and December 11, 2014, the Company entered into two agreements to lease computer equipment for three years each. The computer equipment leases are classified as finance leases. The interest rates underlying the obligations in the finance leases are 18% and 25% per annum.The following is a schedule by years of future minimum lease payments under finance leases together with the present value of the net minimum lease payments as of December 31, 2014:
| Year ending December 31: | $ | |||
| 2015 | 3,167 | |||
| 2016 | 3,167 | |||
| 2017 | 2,743 | |||
| Net minimum lease payments | 9,077 | |||
| Less: amount representing interest payments | (2,180 | ) | ||
| Present value of net minimum lease payments | 6,897 | |||
| Less: current portion | (1,987 | ) | ||
| Long-term portion | 4,910 | |||
| 9. | Related Party Transactions |
During the year ended December 31, 2014, the Company was engaged in the following related party transactions:
| a) | As of December 31, 2014, the Company was owed $88,500 (2013 - $88,500) for loans from the Chief Executive Officer of the Company, which is unsecured, non-interest bearing, and due on demand. The loan was offset by a bonus payment in March 2015 for services rendered. |
| b) | As of December 31, 2014, the Company was owed $88,400 (2013 - $88,400) for loans from the Chief Financial Officer of the Company, which is unsecured, non-interest bearing, and due on demand. The loan was offset by a bonus payment in March 2015 for services rendered. |
| c) | Key management personnel compensation: |
The following table summarizes the compensation of the Company’s key management:
| 2014 | 2013 | |||||||
| $ | $ | |||||||
| Management fees | 276,758 | 276,758 | ||||||
| Employee salary and benefits | 121,788 | 216,754 | ||||||
| Share based payments to officers and directors | 752,896 | 734,364 | ||||||
| 15 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 10. | Share Capital |
Preferred Shares
The Company is authorized to issue an unlimited number of non-voting, non-transferable Class A preferred shares with a par value of $0.01 per share. The Class A preferred shares cannot be issued at a price less than $2.00 per share. Holders of Class A preferred shares are not entitled to receive any dividends. Each issued and outstanding Class A preferred share shall be converted into one fully paid common share immediately prior to the consummation of any “Change of Control Event”.
The Company is authorized to issue an unlimited amount of Class B preferred shares without par value. The Class B preferred shares allow the Board to fix the number of shares in the series and to fix the preferences, special rights and restrictions, privileges, conditions and limitations attached to the shares of that series, before the issuance of shares of any particular series. The Board has the authority to fix, amongst other things, the number of shares constituting any such series, the voting powers, designation, preferences and relative participation, optional or other special rights and qualifications, limitations or restrictions thereof, including the dividend rights and dividend rate, terms of redemption (including sinking fund provisions), redemption price or prices, conversion rights and liquidation preferences of the shares constituting any series, without any further vote or action by the shareholders of the Company.
As at December 31, 2014, there are no Class A or Class B preferred shares issued and outstanding.
Common Shares
The Company is authorized to issue an unlimited number of common shares without par value.
Escrowed Shares
On October 20, 2010, the Company entered into an Escrow Agreement with certain shareholders in which 9,750,001 common shares would be subject to escrow restrictions for a period of 66 months. Under the terms of the Escrow Agreement, 10% of the shares will be released from escrow one year after the completion of the Company’s IPO, and a further 10% every 6 months thereafter. During the year ended December 31, 2014, 1,950,000 shares were released from escrow. As at December 31, 2014, 3,900,000 shares are held in escrow.
Private Placements
| a) | On July 30, 2014, the Company issued 1,570,903 units at a price of $2.55 per unit for proceeds of $4,005,803. Each unit consisted of one common share and one share purchase warrant exercisable into one additional common share at a price of $3.00 per share until January 30, 2016. |
| b) | On July 31, 2013, the Company issued 744,600 units at a price of $1.10 per unit for gross proceeds of $819,060. Each unit consisted of one common share and one-half of a share purchase warrant. Each whole share purchase warrant is exercisable into one additional common share at a price of $1.50 per share until January 31, 2015. The Company paid finder’s fees of $65,525 and issued 74,460 finders’ warrants with a fair value of $45,855. Each finders’ warrant is exercisable into one common share at a price of $1.10 per share until January 31, 2015. |
| c) | On August 28, 2013, the Company issued 505,454 units at a price of $1.10 per unit for gross proceeds of $555,999. Each unit consisted of one common share and one-half of a share purchase warrant. Each whole share purchase warrant is exercisable into one additional common share at a price of $1.50 per share until February 28, 2015. The Company paid finder’s fees of $33,920 and issued 38,545 finders’ warrants with a fair value of $16,462. Each finders’ warrant isexercisable into once common share at a price of $1.10 per share until February 28, 2015. |
| 16 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 11. | Share Purchase Warrants |
The following table summarizes the continuity of share purchase warrants:
| Number of Warrants | Weighted Average Exercise Price | |||||||
| $ | ||||||||
| Balance, December 31, 2012 | 1,574,812 | 2.05 | ||||||
| Issued | 738,032 | 1.44 | ||||||
| Exercised | (20,300 | ) | 1.10 | |||||
| Expired | (1,574,812 | ) | 2.05 | |||||
| Balance, December 31, 2013 | 717,732 | 1.45 | ||||||
| Issued | 1,570,903 | 3.00 | ||||||
| Exercised | (2,250 | ) | 1.50 | |||||
| Balance, December 31, 2014 | 2,286,385 | 2.51 | ||||||
The following table summarizes information about warrants outstanding and exercisable at December 31, 2014:
| Warrants Outstanding | Exercise Price $ | Expiry Date | ||||||
| 370,050 | 1.50 | January 31, 2015 | ||||||
| 54,160 | 1.10 | January 31, 2015 | ||||||
| 252,727 | 1.50 | February 28, 2015 | ||||||
| 38,545 | 1.10 | February 28, 2015 | ||||||
| 1,570,903 | 3.00 | January 30, 2016 | ||||||
| 2,286,385 | ||||||||
| 12. | Stock Options |
On March 7, 2014 the Company’s stock option plan was amended and replaced in its entirety. The stock option plan provides for the issuance of stock options to its directors, officers and consultants. The stock options are granted in accordance with the policies of the regulatory authorities at an exercise price equal to or higher than the market price of the Company’s stock, with a maximum term of five years on the date of grant, and are not to exceed 20% of the issued and outstanding common shares of the Company. Vesting terms are determined by the policies of the Canadian Securities Exchange or by the board of directors.
On January 8, 2014, the Company entered into an agreement with a third party for financial public relations services to be provided in the United States during an initial 12 month term for a monthly fee of $5,000. The Company also granted bonus incentive options to purchase 130,000 common shares at a price of $4.98 per share, expiring on January 11, 2017. The options vest as to 50,000 immediately, 15,000 on April 10, 2014, 15,000 on July 10, 2014, and 50,000 on the closing of certain proposed capital-raising transactions.
| 17 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 12. | Stock Options (continued) |
The following table summarizes information about the stock options.
| 2014 | 2013 | |||||||||||||||
| Number of Options | Weighted Average Exercise Price $ | Number of Options | Weighted Average Exercise Price $ | |||||||||||||
| Outstanding – beginning of period | 3,144,700 | 1.14 | 2,207,200 | 1.29 | ||||||||||||
| Granted | 2,150,000 | 2.92 | 2,827,200 | 1.09 | ||||||||||||
| Expired | (320,000 | ) | 1.76 | (1,882,200 | ) | 1.25 | ||||||||||
| Exercised | (482,000 | ) | 1.17 | (7,500 | ) | 1.25 | ||||||||||
| Outstanding – end of period | 4,492,700 | 1.95 | 3,144,700 | 1.14 | ||||||||||||
| Exercisable – end of period | 4,292,700 | 1.90 | 3,144,700 | 1.14 | ||||||||||||
The following table summarizes information about stock options outstanding and exercisable as at December 31, 2014.
| Exercise Price $ | Expiry Date | Number of Options Outstanding | Number of Options Exercisable | Weighted Average Remaining Contracted Life (Years) | ||||||||||||
| 1.00 | January 15, 2015 | 470,000 | 470,000 | 0.04 | ||||||||||||
| 1.00 | February 13, 2015 | 558,950 | 558,950 | 0.12 | ||||||||||||
| 1.10 | May 2, 2015 | 165,000 | 165,000 | 0.34 | ||||||||||||
| 1.10 | June 13, 2015 | 650,000 | 650,000 | 0.45 | ||||||||||||
| 1.25 | September 13, 2015 | 523,750 | 523,750 | 0.70 | ||||||||||||
| 4.50 | March 8, 2016 | 385,000 | 385,000 | 1.19 | ||||||||||||
| 2.35 | December 23, 2016 | 1,610,000 | 1,460,000 | 1.98 | ||||||||||||
| 4.98 | January 11, 2017 | 130,000 | 80,000 | 2.03 | ||||||||||||
| 4,492,700 | 4,292,700 | 1.00 | ||||||||||||||
The fair value of stock options granted was determined using the Black-Scholes option pricing model. During the year ended December 31, 2014, the Company granted stock options with a fair value of $4,037,719 (2013 - $1,484,352), of which $3,428,438 (2013 - $1,484,352) was expensed and $609,281 (2013 - $nil) was capitalized as website development costs. The weighted average fair value of the options granted during the year ended December 31, 2014 was $2.00 (2013 - $0.53) per option. The weighted average share price for stock options exercised was $3.28 (2013 - $1.55). Weighted average assumptions used in calculating the fair value of stock-based compensation expense are as follows:
| 2014 | 2013 | |||||||
| Risk-free rate | 1.45 | % | 1.19 | % | ||||
| Dividend yield | 0 | % | 0 | % | ||||
| Volatility | 110 | % | 115 | % | ||||
| Expected forfeitures | – | – | ||||||
| Weighted average expected life of the options (years) | 4.31 | 2.00 | ||||||
The expected volatility used in the Black-Scholes option pricing model is based on the historical volatility of the Company’s common shares.
| 18 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 13. | Capital Management |
The Company manages its capital to maintain its ability to continue as a going concern and to provide returns to shareholders and benefits to other stakeholders. The capital structure of the Company consists of cash and cash equivalents and equity comprised of issued share capital, share-based payment reserve and deficit.
The Company manages its capital structure and makes adjustments to it in light of economic conditions. The Company, upon approval from its board of directors, will balance its overall capital structure through new equity issuances or by undertaking other activities as deemed appropriate under the specific circumstances.
The Company is not subject to externally imposed capital requirements and the Company’s overall strategy with respect to capital risk management remains unchanged from the year ended December 31, 2013
| 14. | Commitments and Contingencies |
The Company had no significant commitments or contractual obligations with any parties respecting executive compensation, consulting arrangements, or other matters other than disclosed below. Management services provided are on a month-to-month basis.
| a) | The Company has entered into leases for the provision of facility space until April 30, 2015. The Company’s future minimum lease payments for the premise leases are as follows: |
| Fiscal year ending December 31, 2015 | $ | 29,300 | ||
| Total: | $ | 29,300 |
| b) | The Company has entered into two leases for Company vehicles until October 28, 2018 and September 21, 2019. The Company’s future minimum lease payments for the vehicle leases are as follows: |
| Fiscal year ending December 31, 2015 | $ | 20,214 | ||
| Fiscal year ending December 31, 2016 | 20,214 | |||
| Fiscal year ending December 31, 2017 | 20,214 | |||
| Fiscal year ending December 31, 2018 | 17,393 | |||
| Fiscal year ending December 31, 2019 | 5,954 | |||
| Total: | $ | 83,989 |
| c) | The Company is actively contesting one threatened legal action in the ordinary course of business and believes the ultimate outcome of this action will not have a material adverse impact on the Company’s financial position, results of operations or liquidity. |
| 15. | Financial Instruments and Risk Management |
The Company is exposed in varying degrees to a variety of financial instrument and related risks. Those risks and management’s approach to mitigating those risks are as follows:
| 19 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 15. | Financial Instruments and Risk Management (continued) |
| (a) | Fair Values |
| Fair Value Measurements Using | ||||||||||||||||
| Quoted prices in active markets for identical instruments (Level 1) $ | Significant other observable inputs (Level 2) $ | Significant unobservable inputs (Level 3) $ | Balance, December 31, 2014 $ | |||||||||||||
| Cash and cash equivalents | 4,517,137 | – | – | 4,517,137 | ||||||||||||
| 4,517,137 | – | – | 4,517,137 | |||||||||||||
The fair values of other financial instruments, which include amounts receivable, due from related parties, accounts payable and accrued liabilities approximate their carrying values due to the relatively short-term maturity of these instruments.
| (b) | Credit Risk |
Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company’s exposure to credit risk is in its cash and receivables. Cash is held with major banks in Canada, which are high credit quality financial institutions as determined by rating agencies. Amounts receivable consists of GST refunds which are due from the Government of Canada. The carrying amount of financial assets represents the maximum credit exposure.
| (c) | Currency Risk |
The Company’s functional currency is the Canadian dollar. There is low foreign exchange risk to the Company as the Company primarily operates within Canada.
| (d) | Interest Rate Risk |
The Company’s exposure to interest rate risk relates to its ability to earn interest income on cash balances at variable rates and its short-term term deposits at prescribed market rates. The fair value of the Company’s cash is not significantly affected by changes in short-term interest rates. The income earned from the bank accounts and short-term term deposits is subject to movements in interest rates.
| (e) | Liquidity and Funding Risk |
Liquidity risk arises through the excess of financial obligations over available financial assets due at any point in time. The Company’s objective in managing liquidity risk is to maintain sufficient readily available capital in order to meet its liquidity requirements. Management maintains sufficient cash to satisfy short-term liabilities in highly liquid investments.
Funding risk is the risk that market conditions will impact the Company’s ability to raise capital through equity markets under acceptable terms and conditions.
| As at December 31, 2014 | Carrying amount $ | Contractual cash flows $ | 1 year or less $ | 1 -5 Years $ | ||||||||||||
| Trade and other payables | 138,160 | 138,160 | 138,160 | - | ||||||||||||
| Obligations under finance lease | 1,987 | 6,897 | 1,987 | 4,910 | ||||||||||||
| 140,147 | 145,057 | 140,147 | 4,910 | |||||||||||||
| 20 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 16. | Income Taxes |
The Company operates in Canada and the United States and is subject to statutory income tax rates of 26% and 35% respectively. The income tax provision differs from the amounts that would be obtained by applying the Canadian statutory income tax rate to net income (loss) before taxes as follows:
| 2014 $ | 2013 $ | |||||||
| Statutory income tax rate | 26.00 | % | 26.00 | % | ||||
| Income tax recovery at statutory rate | (2,038,515 | ) | (1,419,466 | ) | ||||
| Tax effect of: | ||||||||
| Permanent differences and other | 928,552 | 375,036 | ||||||
| True up of prior year difference | 85,500 | (73,265 | ) | |||||
| Change in enacted tax rates | 16,216 | 17,698 | ||||||
| Change in tax benefits not recognized | 1,008,247 | 1,099,997 | ||||||
| Income tax provision | – | – | ||||||
The significant components of unrecognized deferred income tax assets are as follows:
| 2014 $ | 2013 $ | |||||||
| Deferred income tax assets | ||||||||
| Non-capital losses carried forward | 2,271,177 | 1,549,729 | ||||||
| Share issuance costs | 46,943 | 73,047 | ||||||
| Property, equipment and website costs | 407,661 | 309,904 | ||||||
| SR&ED pool carried forward to future years | 215,146 | |||||||
| Net unrecognized deferred income tax asset | 2,940,927 | 1,932,680 | ||||||
As at December 31, 2014, the Company has non-capital losses carried forward of $8,742,193 in Canada and the United States which are available to offset future years’ taxable income. These losses expire as follows:
| Total $ | ||||
| 2029 | 94,951 | |||
| 2030 | 303,915 | |||
| 2031 | 592,844 | |||
| 2032 | 1,535,364 | |||
| 2033 | 2,829,513 | |||
| 2034 | 3,385,606 | |||
| 8,742,193 | ||||
| 21 |
RESAAS SERVICES INC.
Notes to the Consolidated Financial Statements
December 31, 2014
(Expressed in Canadian dollars except shares and options)
| 17. | Subsequent Events |
| (a) | In January 2015, the Company issued 595,940 common shares for proceeds of $754,275 upon the exercise of stock options and warrants at prices ranging from $1.00 per share to $1.50 per share. |
| (b) | In February 2015, the Company issued 422,272 common shares for proceeds of $551,671 upon the exercise of stock options and warrants at prices ranging from $1.00 per share to $1.50 per share. |
| (c) | In March 2015, the Company issued 4,400 common shares for proceeds of $7,840 upon the exercise of stock options at prices ranging from $1.10 per share to $2.35 per share. |
| (d) | In April 2015, the Company issued 15,000 common shares for proceeds of $45,000 upon the exercise of stock options at a price of $3.00 per share. |
| 22 |