![](https://capedge.com/proxy/6-K/0001062993-12-005515/largesand.jpg)
Interim Condensed Consolidated Financial Statements
October 31, 2012
(Unaudited)
SAND Technology Inc.
Interim Condensed Consolidated Financial Statements
October 31, 2012
(Unaudited)
Notice of no auditor review of interim condensed consolidated financial statements
The accompanying unaudited interim condensed consolidated financial statements of SAND Technology Inc. as at and for the three-months ended October 31, 2012 have been prepared by and are the responsibility of the Company’s management. The Company’s independent auditor has not performed a review of these financial statements in accordance with the standards established by the Canadian Institute of Chartered Accountants for a review of interim condensed consolidated financial statements.
SAND Technology Inc.
Condensed Consolidated Balance Sheets
(Expressed in Canadian Dollars)
(Unaudited)
| | | | | October 31, | | | July 31, | |
| | Note | | | 2012 | | | 2012 | |
ASSETS | | | | | | | | | |
Current Assets | | | | | | | | | |
Cash | | | | $ | 435,014 | | $ | 811,655 | |
Trade and other receivables | | 8 | | | 983,376 | | | 476,833 | |
Research and development tax credits receivable | | | | | 502,514 | | | 502,514 | |
Prepaid expenses | | | | | 124,790 | | | 70,039 | |
| | | | | 2,045,694 | | | 1,861,041 | |
| | | | | | | | | |
Other receivables | | 7,9 | | | 194,295 | | | 975,285 | |
Capital assets | | | | | 335,723 | | | 376,352 | |
| | | | $ | 2,575,712 | | $ | 3,212,678 | |
| | | | | | | | | |
LIABILITIES | | | | | | | | | |
Current Liabilities | | | | | | | | | |
Trade and other payables | | 10 | | $ | 839,050 | | $ | 677,099 | |
Deferred revenue | | | | | 727,802 | | | 1,086,802 | |
| | | | | 1,566,852 | | | 1,763,901 | |
| | | | | | | | | |
Deferred revenue | | | | | 266,114 | | | 266,114 | |
Deferred lease inducements | | | | | 127,110 | | | 130,000 | |
Convertible debentures | | 12 | | | 861,973 | | | 834,368 | |
Other financial liabilities | | | | | 154,564 | | | 154,264 | |
| | | | | 2,976,613 | | | 3,148,647 | |
| | | | | | | | | |
SHAREHOLDERS' EQUITY (DEFICIENCY) | | | | | | | | | |
Share capital | | | | | 39,710,565 | | | 39,710,565 | |
Contributed surplus | | | | | 2,483,774 | | | 2,483,774 | |
Deficit | | | | | (42,595,240 | ) | | (42,130,308 | ) |
| | | | | (400,901 | ) | | 64,031 | |
| | | | $ | 2,575,712 | | $ | 3,212,678 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
On behalf of the Board of Directors,
| | |
George Wicker, Director | | P. Wayne Musselman, Director |
3
SAND Technology Inc.
Condensed Consolidated Statements of Comprehensive Income
Three-month periods ended
(Expressed in Canadian Dollars, except for number of common shares)
(Unaudited)
| | | | | October 31, | | | October 31, | |
| | Note | | | 2012 | | | 2011 | |
| | | | | | | | | |
Revenue | | | | $ | 578,223 | | $ | 600,341 | |
Cost of sales and product support | | | | | 115,619 | | | 250,011 | |
Gross profit | | | | | 462,604 | | | 350,330 | |
| | | | | | | | | |
Operating expenses | | | | | | | | | |
Research and development costs, net | | 4 | | | 246,920 | | | 320,002 | |
Selling, general and administrative | | | | | 665,380 | | | 1,296,555 | |
| | | | | 912,300 | | | 1,616,557 | |
Operating loss | | | | | (449,696 | ) | | (1,266,227 | ) |
Net finance expense | | 5 | | | 53,785 | | | 599,384 | |
Loss from continuing operations | | | | | (503,481 | ) | | (1,865,611 | ) |
Gain on sale of discontinued operations | | 7 | | | - | | | 8,571,967 | |
Earnings from discontinued operations, net of tax | | 7 | | | - | | | 62,922 | |
Net income before income taxes | | | | | (503,481 | ) | | 6,769,278 | |
Income tax recovery | | | | | 38,549 | | | - | |
Net income (loss) and comprehensive income (loss) | | | | $ | (464,932 | ) | $ | 6,769,278 | |
| | | | | | | | | |
Basic income (loss) per share | | 14 | | $ | (0.02 | ) | $ | 0.35 | |
From continuing operations | | | | $ | (0.03 | ) | $ | (0.10 | ) |
| | | | | | | | | |
Diluted income (loss) per share | | 14 | | $ | (0.02 | ) | $ | 0.30 | |
From continuing operations | | | | $ | (0.03 | ) | $ | (0.10 | ) |
| | | | | | | | | |
Basic weighted average number of common shares | | 14 | | | 19,637,636 | | | 19,283,636 | |
Diluted weighted average number of common shares | | 14 | | | 19,637,676 | | | 22,705,401 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
SAND Technology Inc.
Condensed Consolidated Statements of Changes in Shareholders’ Equity
Three-month periods ended October 31, 2012, and 2011
(Expressed in Canadian Dollars, except for number of common shares)
(Unaudited)
| | Share Capital | | | | | | | | | | |
| | Number of | | | | | | | | | | | | | |
| | class "A" | | | | | | Contributed | | | | | | Shareholders' | |
| | common shares | | | Amount | | | surplus | | | Deficit | | | equity | |
| | | | | | | | | | | | | | | |
Balance as at July 31, 2011 | | 19,283,636 | | $ | 39,706,665 | | $ | 1,863,006 | | $ | (44,934,005 | ) | $ | (3,364,334 | ) |
Net income and and total comprehensive income | | | | | - | | | - | | | 6,769,278 | | | 6,769,278 | |
Share-based compensation | | | | | - | | | 44,000 | | | - | | | 44,000 | |
Balance as at October 31, 2011 | | 19,283,636 | | $ | 39,706,665 | | $ | 1,907,006 | | $ | (38,164,727 | ) | $ | 3,448,944 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Balance as at July 31, 2012 | | 19,673,636 | | $ | 39,710,565 | | $ | 2,483,774 | | $ | (42,130,308 | ) | $ | 64,031 | |
| | | | | | | | | | | | | | | |
Net income and and total comprehensive income | | | | | - | | | - | | | (464,932 | ) | | (464,932 | ) |
Share-based compensation | | | | | - | | | - | | | - | | | - | |
Balance as at October 31, 2012 | | 19,673,636 | | $ | 39,710,565 | | $ | 2,483,774 | | $ | (42,595,240 | ) | $ | (400,901 | ) |
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
SAND Technology Inc.
Consolidated Statements of Cash Flows
Three-month periods ended
(Expressed in Canadian Dollars)
Unaudited
| | | | | October 31, | | | October 31, | |
| | Note | | | 2012 | | | 2011 | |
OPERATING ACTIVITIES | | | | | | | | | |
Net income (loss) | | | | $ | (464,932 | ) | $ | 6,769,278 | |
Adjustment for non-cash and other items | | | | | | | | | |
Gain on sale of discontinued operations | | 7 | | | - | | | (8,571,967 | ) |
Depreciation of capital assets | | | | | 19,235 | | | 15,713 | |
Stock-based compensation | | | | | - | | | 44,000 | |
Write-down of fixed assets | | | | | 21,393 | | | - | |
Foreign exchange (gain) loss on items denominated in foreign currencies | | | | | (11,887 | ) | | 33,392 | |
Accretion of debt component of convertible debentures | | | | | 27,605 | | | 27,500 | |
Change in fair value of other financial liabilities | | | | | 300 | | | - | |
Interest expense on financial liabilities measured at amortized cost | | | | | - 8,193 | | | - 89,168 | |
Amortization of deferred lease inducement | | | | | (3,250 | ) | | (3,250 | ) |
Cash received prior to working capital variation | | | | | (403,343 | ) | | (1,596,166 | ) |
Net change in working capital items | | 17 | | | 39,443 | | | (191,265 | ) |
Cash flows from operating activities | | | | | (363,900 | ) | | (1,787,431 | ) |
| | | | | | | | | |
INVESTING ACTIVITIES | | | | | | | | | |
Purchase of capital assets | | | | | - | | | (316,008 | ) |
Proceeds from sale of discontinued operations | | 7 | | | - | | | 4,401,533 | |
Cash flows from investing activities | | | | | - | | | 4,085,525 | |
| | | | | | | | | |
FINANCING ACTIVITIES | | | | | | | | | |
Financing interest paid | | | | | (8,193 | ) | | (89,168 | ) |
Deferred lease inducements | | | | | - | | | 143,000 | |
Repayments of due to shareholders | | 16 | | | - | | | (1,352,621 | ) |
Proceeds from bridge loan | | 11 | | | - | | | 1,000,000 | |
Cash flows from financing activities | | | | | (8,193 | ) | | (298,789 | ) |
Effect of exchange rate changes on cash | | | | | (4,548 | ) | | (4,323 | ) |
Net increase in cash | | | | | (376,641 | ) | | 1,994,982 | |
Cash, beginning of year | | | | | 811,655 | | | 810,745 | |
Cash, end of year | | | | $ | 435,014 | | $ | 2,805,727 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
1 | - NATURE AND GENERAL BUSINESS DESCRIPTION |
| |
| SAND Technology Inc. is the ultimate parent company. It is domiciled in Canada and is a federally incorporated company under the Canada Business Corporations Act. SAND Technology Inc. maintains its registered office at 4115 Sherbrooke St. West, Westmount, Quebec, Canada, and is a publicly-traded company listed on the Over-the-Counter (“OTC”) Bulletin Board in the United States under the symbol ‘SNDTF’. Its fiscal year end is July 31. |
| |
| SAND Technology Inc. and its wholly-owned subsidiaries (collectively the “Company”) are involved in the design, development, marketing and support of software products and services that reduce large amounts of data into a small footprint and enable users to retrieve usable business information from large amounts of data. |
| |
2 | -GOING CONCERN |
| |
| These interim condensed consolidated financial statements have been prepared on a going concern basis. The going concern basis of presentation assumes that the Company will continue in operation for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of business. |
| |
| With the exception of the year ended July 31, 2012, the Company has incurred operating losses in the past years and has accumulated a deficit of $ 42,595,240 as at October 31, 2012. The Company has also generated negative cash flows from operations. Historically, the Company financed its operating and capital requirements mainly through issuances of debt and equity. The Company’s continuation as a going concern is dependent upon, amongst other things, attaining a satisfactory revenue level, the support of its customers, a return to profitable operations and the generation of cash from operations, the ability to secure new financing arrangements and new capital. These matters are dependent on a number of items outside of the Company’s control. These material uncertainties cast significant doubt regarding the Company’s ability to continue as a going concern. |
| |
| The Company can give no assurance that it will achieve profitability or be capable of sustaining profitable operations. These consolidated financial statements do not include any adjustments relating to the recoverability and classification of the carrying amounts of assets or the amount and classification of liabilities that might result if the Company is unable to continue as a going concern. |
| |
3 | -SIGNIFICANT ACCOUNTING POLICIES |
a) | Basis of Presentation and Statement of Compliance |
| |
| These condensed consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”), and using the accounting policies disclosed in note 3 of the Company’s annual consolidated financial statements as at and for the year ended July 31, 2012. |
| |
| These condensed consolidated financial statements have been prepared on a going concern basis in accordance with International Accounting Standard (IAS) 34, Interim Financial Reporting. Accordingly, the condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries; however, they do not include all of the information required for full annual financial statements, and should be read in conjunction with the Company’s most recent annual consolidated financial statements as at and for the year ended July 31, 2012. |
7
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
| The unaudited condensed consolidated financial statements as at and for the three-month period ended October 31, 2012 were approved and authorized for issue by the Board of Directors on December 20, 2012. |
| |
b) | Basis of Measurement |
| |
| These condensed consolidated financial statements have been prepared on the historical cost basis except for financial liabilities defined under IFRS as liabilities measured at fair value through profit and loss (“FVTPL”) which are measured at fair value. |
| |
c) | Functional and presentation currency |
| |
| The condensed consolidated financial statements are presented in Canadian dollars, which is the functional currency of the Company and its subsidiaries. |
| |
d) | Critical Accounting Estimates, Judgements and Assumptions |
| |
| The preparation of financial statements in conformity with IFRS requires management to make estimates, judgments and assumptions that affect the application of accounting policies, the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue, costs and expenses for the period. Estimates and underlying assumptions are based on historical experience and other assumptions that are considered reasonable in the circumstances and are reviewed on an on-going basis. Actual results may differ from such estimates and it is possible that the differences could be material. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected. In preparing these condensed consolidated financial statements, the significant judgments made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty are the same as those applied in the annual IFRS consolidated financial statements for the year ended July 31, 2012. |
4 | - RESEARCH AND DEVELOPMENT COSTS |
| |
| Research and development costs presented in the consolidated statements of operations and comprehensive income have been determined as follows: |
| | | Three months | | | Three months | |
| | | ended | | | ended | |
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2011 | |
| | | | | | | |
| Research and development costs | $ | 246,920 | | $ | 514,227 | |
| Government assistance | | | | | | |
| Investment tax credits | | - | | | (57,500 | ) |
| | $ | 246,920 | | $ | 456,727 | |
8
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
| | | Three months | | | Three months | |
| | | ended | | | ended | |
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2011 | |
| | | | | | | |
| Accretion interest on convertitble debentures | $ | 27,605 | | $ | 27,500 | |
| Change in fair value of other financial liabilities | | 300 | | | - | |
| Interest expense - due to shareholders | | - | | | 84,315 | |
| Other Interest | | 8,193 | | | 4,853 | |
| Net foreign exchange loss | | 17,687 | | | 482,716 | |
| Net finance expense | $ | 53,785 | | $ | 599,384 | |
6 | –INFORMATION INCLUDED IN CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
| |
| Depreciation expense of capital assets for the three-month periods ended October 31, 2012 and 2011 amounted to $19,235 and $15,713 respectively. |
| |
7 | – DISCONTINUED OPERATIONS |
| |
| On October 4, 2011, the Company completed the sale of its SAP Information Lifecycle Management (ILM) Product Line to a third party for a consideration of $8,439,200 (US$8,000,000). After deductions for earn-out milestones, customers’ consent holdback, an escrow amount relating to representations and warranties and other amounts, the Company received ( proceeds of $7,443,530 (US$7,200,000) during the year ended July 31, 2012 of which, $4,401,533 (US$4,172,465) was received during the three month period ended October 31,2011. The Company anticipates it will be able to meet all its obligations under the asset purchase agreement governing this transaction to collect the remaining amount due from the sale and an amount of $790,320 (US$800,000) was recorded in other receivables. |
| |
| As a result of this transaction, the Company recorded a gain of $8,571,967 taking into account the full proceeds from the sale that are expected to be recovered (including the transfer of deferred revenues and other working capital elements of $350,650), reduced by a small amount of capital assets transferred and legal and personnel expenses incurred of $217,883. The Company will not have any income taxes to pay on this transaction as it has sufficient income tax loss carryforwards from prior years to offset the gain. |
| |
| As a result of the sale of its SAP Information Lifecycle Management (ILM) Product Line, the Company has presented, for the three-month periods ended October 31, 2012 and 2011, the net earnings from this business segment separately in the consolidated statement of operations. The net earnings are comprised of the revenues derived from and the direct costs associated with the business segment, as follows: |
9
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
| | | Three months | | | Three months | |
| | | ended | | | ended | |
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2011 | |
| | | | | | | |
| Revenue | $ | - | | $ | 237,383 | |
| Direct costs | | - | | | 174,461 | |
| Earnings before income taxes | | - | | | 62,922 | |
| Gain on sale of discontinued operations | | - | | | 8,571,967 | |
| Income taxes | | - | | | - | |
| Net earnings and cashflows generated | $ | - | | $ | 8,634,889 | |
| | | | | | | |
| Basic earnings per share from discontinued operations | $ | - | | $ | 0.45 | |
| Diluted earnings per share from discontinued operations | $ | - | | $ | 0.38 | |
| | | | | | | |
| Basic weighted average number of common shares | | 19,637,636 | | | 19,283,636 | |
| Diluted weighted average number of common shares | | 19,637,636 | | | 22,705,401 | |
8 | – TRADE AND OTHER RECEIVABLES |
| | | | | | October 31, | | | July 31, | |
| | | Note | | | 2012 | | | 2012 | |
| | | | | | | | | | |
| Trade receivables | | | | $ | 148,236 | | $ | 307,937 | |
| Sales tax receivable | | | | | 44,820 | | | 168,896 | |
| Other receivables | | 7 | | | 790,320 | | | - | |
| | | | | $ | 983,376 | | $ | 476,833 | |
| Since most of the Company’s customers are relatively large companies in various industries and with a strong history of payment, the allowance for doubtful accounts was nil as at October 31, 2012 and 2011. |
| |
9 | – OTHER RECEIVABLES |
| | | | | | October 31, | | | July 31, | |
| | | Note | | | 2012 | | | 2012 | |
| | | | | | | | | | |
| Long-term trade receivables | | | | $ | 194,295 | | $ | 184,965 | |
| Receivable from the sale of the SAP ILM product line | | 7 | | | - | | | 790,320 | |
| | | | | $ | 194,295 | | $ | 975,285 | |
10
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
10 | –TRADE AND OTHER PAYABLES |
| | | October 31, | | | July 31, | |
| | | 2012 | | | 2012 | |
| | | | | | | |
| Trade payables and accrued liabilities | $ | 728,702 | | $ | 584,517 | |
| Salaries and commission payable | | 8,223 | | | 12,582 | |
| Payable to related parties | | 102,125 | | | 80,000 | |
| | $ | 839,050 | | $ | 677,099 | |
11 | – BRIDGE LOAN |
| |
| On September 7, 2011, the Company completed a bridge loan with a group of investors. The bridge loan consisted of a loan of $1,000,000 to the Company in exchange for a promissory note of $1,000,000 and 500,000 warrants. The promissory note had a maturity date of November 30, 2011 with an interest rate of 15%. The interest on the promissory note was prepaid from the proceeds of the loan. Each of the 500,000 warrants issued allowed the investors to purchase 1 common share at a price of $0.50 per warrant. The warrants expire on September 7, 2014. The bridge loan was repaid in its entirety at the maturity date of November 30, 2011. |
| |
12 | - CONVERTIBLE DEBENTURES |
| |
| At October 31, 2012, the fair value of the secured convertible debentures was $861,973 (July 31, 2012 — $834,368). For the three months ended October 31, 2012, the net finance costs related to these secured convertible debentures were $27,905 (2011 — $27,500), which included changes in the fair value of the debt component of the convertible debentures of $27,605 (2011 — 27,500) and changes in the fair value of other financial liabilities of $300 (2011 — nil). |
11
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
13 | – STOCK OPTIONS, WARRANTS AND SHARE AWARDS |
a) | Stock Option Plans |
| |
| The following table summarizes information about the Company’s stock options as of October 31, 2012: |
| | | October 31, 2012 | | | July 31, 2012 | |
| | | | | | Weighted | | | | | | Weighted | |
| | | | | | average | | | | | | average | |
| | | Number of | | | exercise | | | Number of | | | exercise | |
| | | options | | | price | | | options | | | price | |
| | | | | | (US $) | | | | | | (US $) | |
| Options outstanding beginning of the period | | 2,134,083 | | | 0.01 | | | 3,473,583 | | | 0.11 | |
| Granted | | - | | | - | | | 567,500 | | | 0.01 | |
| Exercised | | - | | | (0.01 | ) | | (390,000 | ) | | (0.01 | ) |
| Expired | | - | | | (0.01 | ) | | (1,090,000 | ) | | (0.01 | ) |
| Forfeited | | (1,024,415 | ) | | (0.01 | ) | | (427,000 | ) | | (0.84 | ) |
| Options outstanding at the end of the period | | 1,109,668 | | | 0.01 | | | 2,134,083 | | | 0.01 | |
| Options exercisable at the end of the period | | 1,109,668 | | | 0.01 | | | 1,689,385 | | | 0.01 | |
The following table summarizes significant ranges of exercise prices of outstanding and exercisable options held by employees, officers and directors as of October 31, 2012:
| | | October 31, 2012 | | | October 31, 2012 | |
| | | Options Outstanding | | | Options Exercisable | |
| | | | | | Weighted | | | Weighted | | | | | | Weighted | | | Weighted | |
| | | | | | average | | | average | | | | | | average | | | average | |
| | | Number of | | | remaining | | | exercise | | | Number of | | | remaining | | | exercise | |
| | | options | | | life (years) | | | price | | | options | | | life (years) | | | price | |
| | | | | | | | | (US $) | | | | | | | | | (US $) | |
| | | | | | | | | | | | | | | | | | | |
| U.S.$0.01 | | 1,109,668 | | | 5.75 | | | 0.01 | | | 1,109,668 | | | 5.75 | | | 0.01 | |
Share-based compensation expense included in selling, general and administrative expenses for the three-month periods ended October 31, 2012 and 2011 was nil and $44,000 respectively.
12
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
b) | Warrants |
| |
| The following table summarizes information about the Company’s share warrants, which are all fully vested and outstanding: |
| | | October 31, 2012 | | | July 31, 2012 | |
| | | | | | Weighted | | | Weighted | | | | | | Weighted | | | Weighted | |
| | | | | | average | | | average | | | | | | average | | | average | |
| | | Number of | | | remaining | | | exercise | | | Number of | | | remaining | | | exercise | |
| | | warrants | | | life (years) | | | price | | | warrants | | | life (years) | | | price | |
| | | | | | | | | (US$) | | | | | | | | | (US$) | |
| | | | | | | | | | | | | | | | | | | |
| Balance, beginning of the period | | 2,357,147 | | | 1.73 | | | 0.34 | | | 1,857,147 | | | 1.63 | | | 0.29 | |
| Granted | | - | | | - | | | - | | | 500,000 | | | 2.10 | | | 0.50 | |
| Exercised | | - | | | - | | | - | | | - | | | - | | | - | |
| Expired | | - | | | - | | | - | | | - | | | - | | | - | |
| Balance, end of the period | | 2,357,147 | | | 1.73 | | | 0.34 | | | 2,357,147 | | | 1.73 | | | 0.34 | |
14 | –EARNINGS PER SHARE |
| |
| The following table shows the number of stock options, share awards, share warrants, shares issuable upon conversion of the convertible debentures and interest payable in kind for the periods presented: |
| | | October 31, | | | July 31, | |
| | | 2012 | | | 2012 | |
| | | | | | | |
| Stock options | | 1,109,668 | | | 2,134,083 | |
| Warrants | | 2,357,147 | | | 2,357,147 | |
| Convertible debentures, principal | | 2,228,000 | | | 2,228,000 | |
| Convertible debentures, interest | | 802,080 | | | 757,520 | |
| | | 6,496,895 | | | 7,476,750 | |
Basic
The calculation of basic earnings per share at October 31, 2012 was based on the net income (loss) attributable to common shareholders of the Company of $(464,932) (October 31, 2011 – income of $ 6,769,278) and a weighted average number of common shares outstanding of 19,637,636 (July 31, 2011 – 19,283,636).
13
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
The basic earnings per share for three-month periods ended October 31, 2012 and 2011 are as follows:
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2011 | |
| | | | | | | |
| Net income, (loss) for the year | $ | (464,932 | ) | $ | 6,769,278 | |
| Weighted average shares outstanding, basic | | 19,637,636 | | | 19,283,636 | |
| Basic earnings per share | $ | (0.02 | ) | $ | 0.35 | |
Diluted
The calculation of diluted earnings per share at October 31, 2012 was based on net income (loss) attributable to common shareholders of $(464,930) (October 31, 2011 – net income of $ 6,769,279), and a weighted average number of common shares outstanding adjusted to reflect the effects of all options. For the period ended October 31, 2012, 1,109,668 options, 2,357,147 warrants, 2,228,000 shares from the potential conversion of the principal of the convertible debentures and 802,080 shares from the potential conversion of the interests of convertible debentures that may potentially dilute earnings per share in the future were not considered in the computation since the exercise price of these instruments was higher than the average market price. The diluted weighted average number of common share is calculated as follows:
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2011 | |
| | | | | | | |
| Weighted average shares outstanding, basic | | 19,637,636 | | | 19,283,636 | |
| Options | | - | | | 596,364 | |
| Warrants | | - | | | 18,121 | |
| Convertible debentures, principal | | - | | | 2,228,000 | |
| Convertible debentures, interests | | - | | | 579,280 | |
| | | 19,637,636 | | | 22,705,401 | |
For the three-month period ended October 31, 2011, 357,000 options were not considered in the computation since the exercise price of these options was higher than the average market price.
The diluted earnings per share for three-month periods ended October 31, 2012 and 2011 are as follows:
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2012 | |
| | | | | | | |
| Net income, (loss) for the year | $ | (464,932 | ) | $ | 6,769,278 | |
| Weighted average shares outstanding, diluted | | 19,637,636 | | | 22,705,401 | |
| Diluted earnings per share | $ | (0.02 | ) | $ | 0.30 | |
14
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
15 | –SEGMENTED INFORMATION |
| |
| For purposes of segmented information, the Company has identified one reportable business segment and four main geographic areas. The geographic areas of Canada, United States, Europe and Australia market the Company’s products and services. The accounting policies of the Company are consistently applied in the geographic areas of Canada, United States, Europe and Australia. Sales for each geographic area are based on the location of the third party customers. Sales from customers in areas other than Canada, United States, Europe and Australia are included in the geographic area where the sales invoice is initiated. All intercompany transactions between areas have been eliminated. |
| | | | | | United | | | | | | | | | | |
| | | Canada | | | States | | | Europe | | | Australia | | | Total | |
| | | | | | | | | | | | | | | | |
| Three months ended October 31, 2012 | | | | | | | | | | | | | | | |
| Revenue | $ | 197,322 | | $ | 59,785 | | $ | 321,116 | | $ | - | | $ | 578,223 | |
| Current assets | | 1,645,383 | | | 46,238 | | | 307,263 | | | 46,810 | | | 2,045,694 | |
| Net capital assets | | 335,723 | | | - | | | - | | | - | | | 335,723 | |
| | | | | | | | | | | | | | | | |
| Three months ended October 31, 2011 | | | | | | | | | | | | | | | |
| Revenue(1) | | 178,396 | | | 115,106 | | | 306,839 | | | - | | | 600,341 | |
| Current assets | | 7,014,938 | | | 322,753 | | | 718,919 | | | 105,708 | | | 8,162,318 | |
| Net capital assets | | 350,143 | | | 4,821 | | | 25,589 | | | 1,103 | | | 381,656 | |
| (1) | Excluding revenues related to the discontinued operations. |
16 | -RELATED PARTY TRANSACTIONS Key Management Personnel |
| |
| Related party transactions that the Company incurs include those with key management personnel along with other members of the board of directors. They control 14.2% of the voting shares of the Company. |
| |
| Key management personnel compensation is comprised of the following for the three-month periods ended October 31, 2012 and 2011: |
| | | October 31, | | | October 31, | |
| | | 2012 | | | 2011 | |
| Wages, salaries, bonus and other short-term benefits, including amounts paid through their holding companies | $ | 22,125 | | $ | 217,798 | |
| Share-based compensation | | - | | | 44,000 | |
| | $ | 22,125 | | $ | 261,798 | |
15
SAND Technology Inc.
Notes to Condensed Consolidated Financial Statements
October 31, 2012 and 2011
(Unaudited)
(Expressed in Canadian Dollars, unless otherwise stated)
| During the three-month period ended October 31, 2011, payments in the amount of $1,352,621 were made to related parties in relation to amounts due to shareholders. |
| |
| During the fourth quarter of fiscal year ended July 31, 2012, senior management including the Chief Executive Officer, the President, the Chief Financial Officer and the Chief Technology Officer left the Company. The board of directors retained the services of a strategic advisor and a financial consultant to assist them in fulfilling the responsibilities normally associated with these positions. |
| |
| The transactions with related parties occurred in the normal course of business. All outstanding balances with these related parties are to be settled in cash within twelve months of the reporting date. |
| |
17 | –CONSOLIDATED STATEMENT OF CASH FLOWS |
| |
| The changes in working capital items for the three-month periods ended October 31, 2012 and 2011 are as follows: |
| | | October 31, | | | July 31, | |
| | | 2012 | | | 2012 | |
| | | | | | | |
| Trade and other receivable | | 326,925 | | | (253,680 | ) |
| Research and development tax credits receivable | | - | | | 278,844 | |
| Prepaid expenses | | (55,228 | ) | | (82,768 | ) |
| Other receivables | | (45,129 | ) | | - | |
| Trade and other payables | | 163,555 | | | 204,209 | |
| Deferred revenue | | (350,680 | ) | | (337,870 | ) |
| | $ | 39,443 | | $ | (191,265 | ) |
18 | –COMPARATIVE FIGURES |
| |
| Certain comparative figures for 2011 have been reclassified to conform to the presentation adopted in 2012. |
16