Financial Statements
(Expressed in United States Dollars)
CLEARLY CANADIAN BEVERAGE CORPORATION
for the nine month period ended September 30, 2006
The accompanying Financial Statements for the nine months ended September 30, 2006 have not been reviewed or audited by the Company’s Auditors.
CLEARLY CANADIAN BEVERAGE CORPORATION
September 30, 2006
INDEX
FINANCIAL STATEMENTS
Clearly Canadian Beverage Corporation |
Consolidated Balance Sheets |
As of September 30, 2006 and December 31, 2005 |
(in thousands of United States dollars, except where indicated) |
| | Unaudited | | | | |
| | Sept 30 2006 | | | Dec 31 2005 | |
| | $ | | | $ | |
Assets | | | | | | |
Current assets | | | | | | |
Cash and cash equivalents | | 6,140 | | | 520 | |
Accounts receivable (note 6) | | 821 | | | 475 | |
Inventories (note 6) | | 606 | | | 781 | |
Prepaid expenses, deposits and other assets | | 626 | | | 803 | |
| | 8,193 | | | 2,579 | |
Long-term investments | | - | | | 29 | |
Assets held for sale(note 6) | | - | | | 343 | |
Property, plant and equipment(note 6) | | 1,266 | | | 1,831 | |
Prepaid contracts(note 15(b)) | | 1,174 | | | 1,477 | |
| | 10,633 | | | 6,259 | |
Liabilities | | | | | | |
Current liabilities | | | | | | |
Bank indebtedness (note 5) | | - | | | 361 | |
Accounts payable and accrued liabilities (note 6) | | 1,979 | | | 2,094 | |
Capital lease obligation, current portion (note 9) | | 3 | | | 3 | |
Short-term debt (note 6) | | - | | | 567 | |
| | 1,982 | | | 3,025 | |
Capital lease obligation, net of current portion(note 9) | | 8 | | | 9 | |
Long-term debt(note 10) | | - | | | 1,501 | |
| | 1,990 | | | 4,535 | |
Shareholders’ Equity | | | | | | |
Capital stock(notes 12 and 13) | | | | | | |
Authorized | | | | | | |
Unlimited common shares without par value | | | | | | |
Unlimited multiple voting shares without par value | | | | | | |
2,000,000 Class A preferred shares | | | | | | |
2,000,000 Class B preferred shares | | | | | | |
Outstanding - 2,000,000 (2005 – 2,000,000) Class B preferred shares | | 2,000 | | | 2,000 | |
Issued – 12,248,281 (2005 – 6,901,652) common shares without par value | | | | | | |
| | | | | | |
Outstanding – 12,210,981 (2005 – 6,864,352) common shares without par value | | 75,119 | | | 64,756 | |
Share subscription receivable | | - | | | (198 | ) |
Contributed surplus | | 7,844 | | | 4,809 | |
Cumulative translation account | | (730 | ) | | (929 | ) |
Deficit | | (75,590 | ) | | (68,714 | ) |
| | 8,643 | | | 1,724 | |
| | 10,633 | | | 6,259 | |
Going concern(note 1) | | | | | | |
Commitments and contingencies(note 15) | | | | | | |
Approved by the Board of Directors | | |
Brent Lokash, Director | | Marco Markin, Director |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
Clearly Canadian Beverage Corporation |
Consolidated Statements of Changes in Shareholders’ Equity |
As of September 30, 2006 and December 31, 2005, 2004 |
(in thousands of United States dollars, except where indicated) |
| | | | | | | | | | | Class A Preferred | | | Class B Preferred | | | | | | | | | | | | | |
| | Common Shares | | | | | | Shares | | | Shares | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Share- | |
| | | | | | | | Share | | | | | | | | | | | | | | | | | | Cumulative | | | | | | holders’ | |
| | Number of | | | | | | subscription | | | Number | | | | | | Number of | | | | | | Contributed | | | translation | | | | | | equity | |
| | shares | | | Amount | | | receivable | | | of | | | Amount | | | shares | | | Amount | | | surplus | | | account | | | Deficit | | | (deficiency) | |
| | | | | $ | | | (payable) | | | shares | | | $ | | | | | | $ | | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2003 | | 679,568 | | | 58,272 | | | - | | | - | | | - | | | - | | | - | | | 485 | | | (1,352 | ) | | (56,280 | ) | | 1,125 | |
Adoption of new accounting standards | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(note 3) | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 523 | | | - | | | (523 | ) | | - | |
Issued during the year - bonus shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on short term debt-$2.70 per share | | 213,500 | | | 547 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 547 | |
Share purchase warrant granted in | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
connection with short term debt | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 29 | | | - | | | - | | | 29 | |
Private placement issued December 10, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2004 at CA $2.50 per unit | | 103500 | | | 216 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 216 | |
Loss for the year | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (5,086 | ) | | (5,086 | ) |
Exchange difference | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 99 | | | - | | | 99 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2004 | | 996,568 | | | 59,035 | | | - | | | - | | | - | | | - | | | - | | | 1,037 | | | (1,253 | ) | | (62,334 | ) | | (3,515 | ) |
Private placement issued January 14, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2005 at CA $2.50 per unit prior to | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
consolidation | | 46,500 | | | 97 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 97 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A preferred shares issued on | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
conversion of loan May 5, 2005 | | - | | | - | | | - | | | 1,000,000 | | | 1,000 | | | - | | | - | | | - | | | - | | | - | | | 1,000 | |
Private placement of class A preferred | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
shares issued May 5, 2005 at USD | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$1.00 per share | | - | | | - | | | - | | | 1,000,000 | | | 1,000 | | | - | | | - | | | - | | | - | | | - | | | 1,000 | |
Private placement issued May 16, 2005 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $1.00 per share | | 2,260,000 | | | 2,260 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 2,260 | |
Private placement issued May 24, 2005 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $1.00 per share | | 815,000 | | | 815 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 815 | |
Finders fees - private placement - May | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16, 2005 and May 24, 2005 issued at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD $1.42 per share | | 450,000 | | | 639 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 639 | |
Share issue cost - private placement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 16, 2005 and May 24, 2005 | | - | | | (1,003 | ) | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (1,003 | ) |
Stock dividend on class A preferred | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
shares issued May 24, 2005 issued | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at market USD $1.50 per share | | 7,506 | | | 11 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (11 | ) | | - | |
Class A preferred shares converted to | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
class B preferred shares | | - | | | - | | | - | | | (2,000,000 | ) | | (2,000 | ) | | 2,000,000 | | | 2,000 | | | - | | | - | | | - | | | - | |
Stock dividend on class B preferred | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
shares issued May 24, 2005 issued | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at market USD $1.50 per share | | 200,000 | | | 300 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (300 | ) | | - | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
4
Clearly Canadian Beverage Corporation |
Consolidated Statements of Changes in Shareholders’ Equity |
As of September 30, 2006 and December 31, 2005, 2004 |
(in thousands of United States dollars, except where indicated) |
| | | | | | | | Class A Preferred | | | Class B Preferred | | | | | | | | | | | | | | | | |
| | Common Shares | | | Shares | | | Shares | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Share- | |
| | | | | | | | Share | | | | | | | | | | | | | | | | | | Cumulative | | | | | | holders’ | |
| | Number of | | | | | | subscription | | | Number | | | | | | Number of | | | | | | Contributed | | | translation | | | | | | equity | |
| | shares | | | Amount | | | receivable | | | of | | | Amount | | | shares | | | Amount | | | surplus | | | account | | | Deficit | | | (deficiency) | |
| | | | | $ | | | (payable) | | | shares | | | $ | | | | | | $ | | | $ | | | $ | | | $ | | | $ | |
Private placement issued May 27, 2005 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $1.00 per share | | 635,953 | | | 634 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 634 | |
Shares issued on September 30, 2005 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at market USD $1.17 per share | | 225,000 | | | 263 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 263 | |
Share issued on October 17, 2005 at | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
market USD $1.38 per share | | 25,000 | | | 34 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 34 | |
Option exercised at USD $1.00 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 105,000 | | | 105 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 105 | |
Shares issued on November 30, 2005 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $2.00 per share | | 222,825 | | | 446 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 446 | |
Shares issued on November 30, 2005 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $2.00 per share | | 75,000 | | | 150 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 150 | |
Private placement issued December 28, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2005 at USD $1.25 per share | | 800,000 | | | 1,000 | | | - | | | - | | | - | | | | | | - | | | 35 | | | - | | | - | | | 1,035 | |
Share issue cost - private placement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 28, 2005 | | - | | | (30 | ) | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | (30 | ) |
Share subscription receivable | | - | | | - | | | (198 | ) | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (198 | ) |
Fair value of stock options issued | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 1,612 | | | - | | | - | | | 1,612 | |
Fair value of warrants issued for | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
consulting services | | - | | | - | | | - | | | - | | | - | | | | | | - | | | 1,904 | | | - | | | - | | | 1,904 | |
Restructuring cost | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 221 | | | - | | | - | | | 221 | |
Loss for the year | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (6,069 | ) | | (6,069 | ) |
Exchange difference | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 324 | | | - | | | 324 | |
| | | | | | | | - | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2005 | | 6,864,352 | | | 64,756 | | | (198 | ) | | - | | | - | | | 2,000,000 | | | 2,000 | | | 4,809 | | | (929 | ) | | (68,714 | ) | | 1,724 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share subscription received in January, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 | | - | | | - | | | 198 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 198 | |
Shares issued for settlement of debt on | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
February 27,2006 at USD $2.00 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 100,000 | | | 238 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 238 | |
Option exercised at USD $1.00 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 1,122,500 | | | 1,122 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 1,122 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on March 1, 2006 at CAD $2.30 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 28,260 | | | 58 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 58 | |
Shares issued for settlement of debt on | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
March 28, 2006 at USD $2.62 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 40,000 | | | 102 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 102 | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
5
Clearly Canadian Beverage Corporation |
Consolidated Statements of Changes in Shareholders’ Equity |
As of September 30, 2006 and December 31, 2005, 2004 |
(in thousands of United States dollars, except where indicated) |
| | | | | | | | | | | Class A Preferred | | | Class B Preferred | | | | | | | | | | | | | |
| | Common Shares | | | | | | Shares | | | Shares | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Share- | |
| | | | | | | | Share | | | | | | | | | | | | | | | | | | Cumulative | | | | | | holders’ | |
| | Number of | | | | | | subscription | | | Number | | | | | | Number of | | | | | | Contributed | | | translation | | | | | | equity | |
| | shares | | | Amount | | | receivable | | | of | | | Amount | | | shares | | | Amount | | | surplus | | | account | | | Deficit | | | (deficiency) | |
| | | | | $ | | | (payable) | | | shares | | | $ | | | | | | $ | | | $ | | | $ | | | $ | | | $ | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on March 31, 2006 at USD $2.39 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 2,089 | | | 5 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 5 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on March 31, 2006 at USD $2.30 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 2,175 | | | 5 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 5 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on April 12, 2006 at USD $2.56 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 1,954 | | | 5 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 5 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on April 12, 2006 at USD $2.56 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 29,308 | | | 75 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 75 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on April 17, 2006 at USD $2.45 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 20,442 | | | 50 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 50 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on April 19, 2006 at USD $2.35 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 18,915 | | | 44 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 44 | |
Shares issued for settlement of debt on | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 2, 2006 at USD $2.62 per share | | 88,885 | | | 233 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 233 | |
Option exercised at USD $1.00 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 45,000 | | | 45 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 45 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on May 4, 2006 at USD $2.41 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 8,300 | | | 20 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 20 | |
Private placement issued May 10, 2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $2.00 per share | | 1,032,500 | | | 2,065 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 2,065 | |
Private placement issued May 12, 2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $2.00 per share | | 275,000 | | | 550 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 550 | |
Private placement issued May 15, 2006 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
at USD $2.00 per share | | 5,000 | | | 10 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 10 | |
Share issue cost - private placement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
May 10, 2006 to May 15, 2006 | | - | | | (314 | ) | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | (314 | ) |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on June 7, 2006 at USD $2.05 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 19,630 | | | 40 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 40 | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on June 9, 2006 at USD $2.80 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 4,075 | | | 11 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 11 | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
6
Clearly Canadian Beverage Corporation |
Consolidated Statements of Changes in Shareholders’ Equity |
As of September 30, 2006 and December 31, 2005, 2004 |
(in thousands of United States dollars, except where indicated) |
| | | | | | | | | | | Class A Preferred | | | Class B Preferred | | | | | | | | | | | | | |
| | Common Shares | | | | | | Shares | | | Shares | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Share- | |
| | | | | | | | Share | | | | | | | | | | | | | | | | | | Cumulative | | | | | | holders’ | |
| | Number of | | | subscription | | | | | | Number | | | | | | Number of | | | | | | Contributed | | | translation | | | | | | equity | |
| | shares | | | Amount | | | receivable | | | of | | | Amount | | | shares | | | Amount | | | surplus | | | account | | | Deficit | | | (deficiency) | |
| | | | | $ | | | (payable) | | | shares | | | $ | | | | | | $ | | | $ | | | $ | | | $ | | | $ | |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on June 13, 2006 at USD $2.80 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 10,715 | | | 30 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 30 | |
Option exercised at USD $1.19 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 16,106 | | | 19 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 19 | |
Warrant exercised at USD $1.25 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 30,000 | | | 37 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 37 | |
Shares issued for services on July 25, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 at USD $3.29 per share | | 9,312 | | | 31 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 31 | |
Shares issued for settlement of lawsuits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on July 13, 2006 at USD $3.69 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 24,314 | | | 89 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 89 | |
Shares issued for settlement of lawsuits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on July 13, 2006 at USD | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$2.40 per share | | 600,000 | | | 1,440 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 1,440 | |
Private placement issued on July 6, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 to July 13, 2006 at USD | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$2.75 per share | | 1,205,000 | | | 3,314 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 3,314 | |
Share issue cost - private placement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
July 6, 2006 to July 13, 2006 | | - | | | (397 | ) | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (397 | ) |
Shares issued for services on July 10, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 at USD $3.92 per share | | 4,197 | | | 16 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 16 | |
Option exercised at USD $2.00 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 75,000 | | | 150 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 150 | |
Option exercised at USD $1.00 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 30,000 | | | 30 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 30 | |
Option exercised at USD $1.19 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 16,102 | | | 19 | | | - | | | - | | | - | | | | | | - | | | - | | | - | | | - | | | 19 | |
Shares issued for services on Aug 16, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 at USD $3.28 per share | | 4,121 | | | 13 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 14 | |
Shares issued for services on Aug 1, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 at USD $2.30 per share | | 140,000 | | | 322 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 322 | |
Private placement completed Aug 31, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 at USD $3.00 per share | | 333,334 | | | 1,000 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 1,000 | |
Share issue cost - private placement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aug 31, 2006 | | - | | | (120 | ) | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (120 | ) |
Shares issued for settlement of services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
on Aug 1, 2006 at USD $2.30 per | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
share | | 4,395 | | | 14 | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 14 | |
Fair value of stock options issued for | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
the 9 months ended Sept 30, 2006 | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 2,731 | | | - | | | - | | | 2,731 | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
7
Clearly Canadian Beverage Corporation |
Consolidated Statements of Changes in Shareholders’ Equity |
As of September 30, 2006 and December 31, 2005, 2004 |
(in thousands of United States dollars, except where indicated) |
| | | | | | | | | | | Class A Preferred | | | Class B Preferred | | | | | | | | | | | | | |
| | Common Shares | | | | | | Shares | | | Shares | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Share- | |
| | | | | | | | Share | | | | | | | | | | | | | | | | | | Cumulative | | | | | | holders’ | |
| | Number of | | | | | | subscription | | | Number | | | | | | Number of | | | | | | Contributed | | | translation | | | | | | equity | |
| | shares | | | Amount | | | receivable | | | of | | | Amount | | | shares | | | Amount | | | surplus | | | account | | | Deficit | | | (deficiency) | |
| | | | | $ | | | (payable) | | | shares | | | $ | | | | | | $ | | | $ | | | $ | | | $ | | | $ | |
Fair value of warrants issued for the 9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
months ended Sept 30, 2006 | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | 304 | | | - | | | - | | | 304 | |
Loss for the 9 months ended | | | | | | | | - | | | | | | | | | | | | | | | | | | | | | | | | | |
Se[ptember 30,, 2006 | | - | | | - | | | | | | - | | | - | | | - | | | - | | | - | | | - | | | (6,876 | ) | | (6,876 | ) |
Exchange difference | | - | | | (9 | ) | | - | | | - | | | - | | | - | | | - | | | - | | | 199 | | | - | | | 190 | |
Balance – September 30, 2006 | | 12,210,982 | | | 75,119 | | | - | | | - | | | - | | | 2,000,000 | | | 2,000 | | | 7,844 | | | (730 | ) | | (75,590 | ) | | 8,643 | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
8
Clearly Canadian Beverage Corporation
Consolidated Statements of Operations
(in thousands of United States dollars, except where indicated)
| | Unaudited | | | Undaudited | |
| | For the 3 months ended | | | For the 9 months ended | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | Sept 30 | | | Sept 30 | | | Sept 30 | | | Sept 30 | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | $ | | | $ | | | $ | | | $ | |
Sales | | 2,022 | | | 2,777 | | | 6,397 | | | 6,835 | |
| | | | | | | | | | | | |
Cost of sales | | 1,402 | | | 2,008 | | | 4,654 | | | 4,976 | |
| | | | | | | | | | | | |
Gross profit | | 620 | | | 769 | | | 1,743 | | | 1,859 | |
| | | | | | | | | | | | |
General and administration expenses | | 893 | | | 535 | | | 2,955 | | | 1,743 | |
Selling expenses | | 704 | | | 806 | | | 2,069 | | | 2,041 | |
Amortization of property, plant and equipment | | 18 | | | 30 | | | 78 | | | 90 | |
Royalty revenue (note 4) | | - | | | (4 | ) | | (125 | ) | | (30 | ) |
(Interest income) | | (64 | ) | | - | | | (70 | ) | | - | |
Other (income) expense | | 3 | | | 11 | | | (10 | ) | | (126 | ) |
Financing costs | | - | | | 13 | | | 132 | | | 104 | |
Interest on short-term debt | | - | | | 28 | | | 125 | | | 124 | |
Interest on long-term debt | | 1 | | | 14 | | | 25 | | | 39 | |
Stock-based compensation | | 475 | | | 231 | | | 2,731 | | | 1,328 | |
Gain on sale of investments | | - | | | - | | | (201 | ) | | - | |
Loss on settlement of lawsuits (note 16) | | 798 | | | | | | 798 | | | - | |
Restructuring | | - | | | 567 | | | 112 | | | 567 | |
| | | | | | | | | | | | |
| | 2,828 | | | 2,231 | | | 8,619 | | | 5,880 | |
| | | | | | | | | | | | |
Loss for the period | | (2,208 | ) | | (1,462 | ) | | (6,876 | ) | | (4,021 | ) |
| | | | | | | | | | | | |
Basic and diluted loss per share(note 2) | | | | | | | | | | | | |
(expressed in dollars) | | (0.19 | ) | | (0.27 | ) | | (0.74 | ) | | (1.26 | ) |
| | | | | | | | | | | | |
Going concern(note 1) | | | | | | | | | | | | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
9
Clearly Canadian Beverage Corporation
Consolidated Statements of Cash Flows
(in thousands of United States dollars, except where indicated)
| | Unaudited | | | Unaudited | |
| | For the 3 months ended | | | For the 9 months ended | |
| | Sept 30 | | | Sept 30 | | | Sept 30 | | | Sept 30 | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | $ | | | $ | | | $ | | | $ | |
Cash flows from operating activities | | | | | | | | | | | | |
Loss for the period | | (2,208 | ) | | (1,462 | ) | | (6,876 | ) | | (4,021 | ) |
Items not involving cash (note 16(a)) | | 1,676 | | | 535 | | | 4,412 | | | 1,775 | |
Changes in non-cash working capital balances | | | | | | | | | | | | |
related to operations (note 16(b)) | | 78 | | | (120 | ) | | 61 | | | (2,431 | ) |
| | | | | | | | | | | | |
| | (454 | ) | | (1,047 | ) | | (2,403 | ) | | (4,677 | ) |
| | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | |
Proceeds from sale of property, plant and | | | | | | | | | | | | |
equipment | | - | | | - | | | 358 | | | - | |
Proceeds from sale of long-term investment | | - | | | - | | | 230 | | | - | |
Purchase of property, plant and equipment | | - | | | (6 | ) | | (24 | ) | | (6 | ) |
| | | | | | | | | | | | |
| | - | | | (6 | ) | | 564 | | | (6 | ) |
| | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | |
Proceeds on issuance of short-term debt | | - | | | - | | | - | | | 1,277 | |
Proceeds from issuance of capital stock and | | | | | | | | | | | | |
warrants | | 3,179 | | | - | | | 7,728 | | | 4,443 | |
Repayment of short-term debt | | - | | | - | | | - | | | (578 | ) |
Increase (decrease) in bank indebtedness | | (50 | ) | | 423 | | | (361 | ) | | 151 | |
Repayment of long-term debt | | - | | | - | | | - | | | (528 | ) |
| | | | | | | | | | | | |
| | 3,129 | | | 423 | | | 7,367 | | | 4,765 | |
| | | | | | | | | | | | |
Effect of exchange rates on cash and cash | | | | | | | | | | | | |
equivalents | | (102 | ) | | 91 | | | 92 | | | 248 | |
| | | | | | | | | | | | |
Increase (decrease) in cash and cash | | | | | | | | | | | | |
equivalents | | 2,573 | | | (539 | ) | | 5,620 | | | 330 | |
| | | | | | | | | | | | |
Cash and cash equivalents - Beginning of | | | | | | | | | | | | |
period | | 3,567 | | | 947 | | | 520 | | | 78 | |
| | | | | | | | | | | | |
Cash and cash equivalents - End of period | | 6,140 | | | 408 | | | 6,140 | | | 408 | |
| | | | | | | | | | | | |
Interest paid | | 1 | | | - | | | 150 | | | - | |
| | | | | | | | | | | | |
Income taxes paid | | - | | | - | | | 36 | | | - | |
| | | | | | | | | | | | |
Supplementary cash flow information | | | | | | | | | | | | |
(note 17(c)) | | | | | | | | | | | | |
The accompanying notes form an integral part of these consolidated financial statements.
Unaudited-Prepared by Management
10
3rd quarter report 2006
Notes to Consolidated Financial Statements:
1 | Going concern |
| |
| The accompanying financial statements have been prepared using Canadian generally accepted accounting principles applicable to a going concern. |
| |
| While these accompanying financial statements have been prepared on the assumption that the Company is a going concern and will be able to realize its assets and discharge its liabilities in the normal course of business, certain events and conditions cast substantial doubt on this assumption. The Company had a loss of $6,876,000 for the nine months ended September 30, 2006. At September 30, 2006 it has working capital of $6,211,000. Operations for the nine months ended September 30, 2006 have been funded primarily from the issuance of capital stock. |
| |
| Management has continued to take steps to try to improve the Company’s financial results and cash flows. These steps include liquidation of non-core investments and pursuing equity financing to fund working capital requirements. The Company’s ability to continue operations is contingent on its ability to obtain financing. Management believes that it will be able to secure the necessary financing; however, there is no assurance that management will be successful in achieving these objectives. |
| |
| These financial statements do not reflect adjustments to the carrying value of assets and liabilities, the reported revenues and expenses and balance sheet classifications used that would be necessary if the going concern assumption were not appropriate. Such adjustments could be material. |
| |
2 | Summary of significant accounting policies |
| |
| Nature of operations |
| |
| The Company produces, distributes and markets beverage products and flavoured beverages. The Company’s products are sold principally in the United States and Canada. |
| |
| Principles of accounting |
| |
| These unaudited interim financial statements have been prepared in accordance with the accounting principles generally accepted in Canada for interim financial information and, follow the same accounting policies and methods of their application as the Company’s most recent annual financial statements. These interim financial statements do not include all of the disclosure included in the annual financial statements, and accordingly, they should be read in conjunction with the annual financial statements for the year ended December 31, 2005. In the opinion of management, all adjustments considered necessary for fair presentation have been included in these financial statements. The results of operations for the interim periods are not necessarily indicative of the results of operations for the entire year. |
| |
| These interim financial statements have been prepared in accordance with accounting principles generally accepted in Canada. These principles differ in certain respects from those accounting principles and practices that the Company would have followed had its consolidated financial statements been prepared in accordance with accounting principles and practices generally accepted in the United States. |
| |
| The accompanying Financial Statements for the nine months ended September 30, 2006 have not been reviewed or audited by the Company’s Auditors. |
Unaudited-Prepared by Management | 11 |
3rd quarter report 2006
Consolidation
These consolidated financial statements include the accounts of Clearly Canadian Beverage Corporation and its wholly owned subsidiaries, Clearly Canadian Beverage (International) Corporation, CC Beverage (US) Corporation and Blue Mountain Springs Ltd.
In view of the consolidated nature of these financial statements, the term “Company”, as used herein, is sometimes used to refer to all of the consolidated companies collectively and, where the context or specific transactions require, is sometimes used to refer to certain of the consolidated companies individually.
Foreign currency translation
The Company uses the United States dollar as its reporting currency. The assets and liabilities of the Canadian operations are translated into United States dollars at the rates of exchange at the balance sheet dates, and revenue and expenses are translated at the average rates of exchange for the periods of operation. Unrealized gains and losses arising on translation are recorded as a separate component of shareholders’ equity.
Realized gains and losses on foreign currency transactions are included in the determination of loss for the period.
Revenue recognition
Revenue is recognized at the time that shipment of product to the customer is confirmed by the shipper, which is the point at which the customer takes ownership of the product, provided that collectibility is reasonably assured. The Company does not engage in bill and hold transactions. Distributors are contractually obligated to the Company for complete payment of products sold to them regardless of their ability to sell to retailers. A provision for returns is recorded in the period management becomes aware that it is probable that the product may be returned.
Royalty revenue is recognized as the Company is notified of the sale of the licensed product and when collectibility is reasonably assured.
Funds received in advance of revenues being recognized are recorded as customer deposits.
Effective January 1, 2006 the Company adopted EIC-156 of the Canadian Institute of Chartered Accountants concerningAccounting By A Vendor for Consideration Given to a Customer (Including a Reseller of the Vendors Products. All sales incentives to direct or indirect customers of the Company, including slotting fees, contractual marketing payments, coupons, rebates, free product and similar sales incentives are accounted for as a reduction of revenue when recognized by the Company in its Statement of Operations. Gross sales and selling expenses for all comparative periods presented have been reclassified to reflect such expenses in accordance with EIC-156.
Unaudited-Prepared by Management | 12 |
3rd quarter report 2006
Inventories
Inventories consist of raw materials and finished goods. Raw materials are valued at the lower of cost and market. Finished goods are valued at the lower of cost and net realizable value. Cost is determined on a first-in first-out basis.
Long-term investments
Long-term investments are recorded at cost less write-downs for impairments in value that are other than temporary.
Property, plant and equipment
Property, plant and equipment are recorded at cost less accumulated amortization. Amortization is provided on a straight-line basis over the following periods which represent estimated useful life:
| Buildings | 30 years |
| Equipment | 5 - 15 years |
| Leasehold improvements | term of the lease |
These assets will be written down to the recoverable amount if carrying value exceeds that amount.
Stock-based compensation plan
The Company has stock option plans which are described in note 13. Stock options granted are expensed based on their fair value.
Consideration paid for stock on exercise of stock options is credited to capital stock.
Cash and cash equivalents
Cash and cash equivalents consist of cash on hand and short-term investments with original maturities of 90 days or less at the time of purchase.
Use of estimates
The preparation of financial statements in accordance with Canadian generally accepted accounting principles requires management to make estimates that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the dates of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Significant areas requiring the use of management estimates relate to the assessment of the fair market value of stock options and the carrying value of land and water sources. Actual results could differ materially from those estimates.
Unaudited-Prepared by Management | 13 |
3rd quarter report 2006
Financial instruments
| a) | Fair value of financial instruments |
| | |
| | The fair value of cash and cash equivalents, accounts receivable, bank indebtedness, and accounts payable and accrued liabilities corresponds to their carrying value due to their short-term nature. |
| | |
| | The carrying value of long-term debt and capital lease obligation approximates their fair value based upon the discount rates applied. See notes 9 and 10. |
| | |
| b) | Concentration of credit risk |
| | |
| | The Company grants credit to its customers in the normal course of business. Credit valuations are performed on a regular basis and the financial statements take into account an allowance for bad debts. At September 30, 2006, three customers represented 51.91% (2005 - three customers represented 58.42%) of total accounts receivable. |
| | |
| c) | Interest rate risk |
| | |
| | The short-term bank credit facility bears interest at U.S. prime rate plus 4%. The long-term debt bears interest at a fixed rate as disclosed in note 10. |
| | |
| | The Company does not use derivative instruments to manage its exposure to interest rate risk. |
| | |
| d) | Foreign exchange rate risk |
| | |
| | The majority of the Company’s revenues and selling costs, together with a material portion of its production costs are incurred in United States dollars. General and administration costs are incurred in Canadian dollars and the Company is therefore subject to risk due to fluctuations in exchange rates. The Company does not use derivative instruments to manage its exposure to foreign exchange rate risk. |
Marketing costs
The Company expenses all marketing costs as incurred. For the nine months ended September 30, 2006, the Company incurred marketing costs of $485,795 (September 30, 2005 - $156,330). These costs are included in selling expenses.
Unaudited-Prepared by Management | 14 |
3rd quarter report 2006
| Earnings (loss) per share |
| | |
| Basic earnings (loss) per share are computed by dividing the earnings (loss) for the period by the weighted average number of common shares outstanding. The weighted average number of shares outstanding during the three month period ended Sept 30, 2006 was 11,754,491 (three months ended Sept 30, 2005 – 5,413,973), and for the nine months ended Sept 30, 2006 was 9,331,203 (nine months ended Sept 30, 2005 – 3,180,965). The loss per share reflects the ten for one consolidation of the common shares during 2005. Diluted earnings (loss) per share are computed using the treasury method by including other potential common stock from exercise of stock options and warrants in the weighted average number of common shares outstanding for a period, if dilutive. |
| | |
| Diluted earnings (loss) per share is the same as basic earnings (loss) per share since the conversion of the convertible debenture and exercise of stock options and warrants would be anti-dilutive. |
| | |
2 | Significant accounting policies |
| | |
| These unaudited interim financial statements have been prepared in accordance with the accounting principles generally accepted in Canada for interim financial information and, follow the same accounting policies and methods of their application as the Company’s most recent annual financial statements. These interim financial statements do not include all of the disclosure included in the annual financial statements, and accordingly, they should be read in conjunction with the annual financial statements for the year ended December 31, 2005. In the opinion of management, all adjustments considered necessary for fair presentation have been included in these financial statements. The results of operations for the interim periods are not necessarily indicative of the results of operations for the entire year. |
| | |
3 | Prior year comparatives |
| | |
| Certain comparative figures have been reclassified to conform to the current year’s presentation. |
| | |
4 | Royalty revenue |
| | |
| a) | Cascade Clear brand |
| | |
| | The Company received $Nil royalty revenue during the nine months ended September 30, 2006 (September 30, 2005 - $1,600). |
| | |
| b) | Co-pack business |
| | |
| | The Company received $125,000 in royalty revenue during the nine months ended September 30, 2006 (September 30, 2005 - $28,700). |
Unaudited-Prepared by Management | 15 |
3rd quarter report 2006
5 | Bank indebtedness |
| |
| The Company’s subsidiary, CC Beverage (US) Corporation (CC Beverage), has an operating line of credit with an unspecified term available with a United States bank, which bears interest at U.S. prime rate plus 4%. The borrowing facility is collateralized by a first lien on all accounts receivable and inventories of CC Beverage. CC Beverage can borrow up to the lesser of $1,000,000 and 80% of trade accounts receivable outstanding less than 60 days (as of period ending September 30, 2006 - $399,990, September 30, 2005 - $655,000). The weighted average interest rate for 9 months ended September 30, 2006 was 11.86% (September 30, 2005 - 10.38%); As of the period ending September 30, 2006 $NIL (September 30, 2005 - $423,000) has been drawn on this line of credit. This operating line of credit is also secured by a corporate guarantee from the Company. |
| |
6 | Balance sheet components |
| |
| Accounts receivable |
| | | Sept 30, | | | December 31 | |
| | | 2006 | | | 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| Trade accounts receivable - net of allowance of $34,700 | | | | | | |
| (December 31, 2005 - $36,000) | | 768 | | | 435 | |
| Other receivables | | 53 | | | 40 | |
| | | | | | | |
| | | 821 | | | 475 | |
Inventories
| | | September | | | | |
| | | 30, | | | December 31 | |
| | | 2006 | | | 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| Finished goods | | 407 | | | 586 | |
| Raw materials | | 199 | | | 195 | |
| | | | | | | |
| | | 606 | | | 781 | |
Unaudited-Prepared by Management | 16 |
3rd quarter report 2006
Property, plant and equipment and assets held for sale
| | | | | | | | | | | | September | |
| | | | | | | | | | | | 30, | |
| | | | | | | | | | | | 2006 | |
| | | | | | | | | | | | | |
| | | | | | Accumulated | | | | | | | |
| | | Cost | | | amortization | | | Write-down | | | Net | |
| | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | |
| Land and water sources | | 1,081 | | | - | | | - | | | 1,081 | |
| Buildings | | 1,094 | | | 1,047 | | | - | | | 47 | |
| Equipment | | 1,190 | | | 1,052 | | | - | | | 138 | |
| Leasehold improvements | | 70 | | | 70 | | | - | | | - | |
| | | | | | | | | | | | | |
| | | 3,435 | | | 2,169 | | | - | | | 1,266 | |
| Held for sale | | | | | | | | | | | | |
| Land and water sources | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | |
| | | 3,435 | | | 2,169 | | | - | | | 1,266 | |
On April 17, 2006, the Company entered into an agreement of purchase and sale with Fern Brook Springs Bottled Water Company Limited relating to the sale, for CA$400,000 of certain water equipment assets owned by the Company and used in connection with it’s Thornton, Ontario well site, which the Company is no longer using and in respect of which the Company has terminated its lease as of July, 2007.
Refer to Note 16 for particulars of land disposed of in settlement of the Blue Mountain Springs lawsuit.
| | | | | | | | | | | | December | |
| | | | | | | | | | | | 31, 2005 | |
| | | | | | | | | | | | | |
| | | | | | Accumulated | | | | | | | |
| | | Cost | | | amortization | | | Write-down | | | Net | |
| | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | |
| Land and water sources | | 1,603 | | | - | | | - | | | 1,603 | |
| Buildings | | 1,326 | | | 996 | | | 280 | | | 50 | |
| Equipment | | 1,116 | | | 938 | | | - | | | 178 | |
| Leasehold improvements | | 67 | | | 67 | | | - | | | - | |
| | | | | | | | | | | | | |
| | | 4,112 | | | 2,001 | | | 280 | | | 1,831 | |
| | | | | | | | | | | | | |
| Held for sale | | | | | | | | | | | | |
| Land and water sources | | 445 | | | - | | | 102 | | | 343 | |
| | | | | | | | | | | | | |
| | | 4,557 | | | 2,001 | | | 382 | | | 2,174 | |
Included in the table above are changes arising from the change in the exchange rate between the Canadian and U.S. dollar.
Unaudited-Prepared by Management | 17 |
3rd quarter report 2006
In 2005, the Company wrote down building, land and water source by $280,000 and $102,000 respectively to its estimated net recoverable amount. In 2004, land and water sources, buildings and equipment were written down by $721,000 (2003 - $NIL). The carrying value represents management’s best estimate of the net recoverable amount of the land and water sources, buildings and equipment. If the assumptions used by management are not borne out, the net recoverable amount of the assets may differ materially from the recorded amount.
Accounts payable and accrued liabilities
| | | September | | | December | |
| | | 30, 2006 | | | 31, 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| Trade accounts payable | | 1,051 | | | 1,303 | |
| Marketing fees | | 498 | | | 474 | |
| Other accrued liabilities | | 430 | | | 317 | |
| | | | | | | |
| | | 1,979 | | | 2,094 | |
Short-term debt
| | | September | | | December | |
| | | 30, 2006 | | | 31, 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| Mortgage payable with land and buildings pledged as collateral, | | | | | | |
| bearing interest at 3.95%, repayable at CA $1,125 per month, | | | | | | |
| maturing in August 2006 (see note 16 ) | | - | | | 139 | |
| Global (GMPC) Holdings Inc. (CA $187,910), bearing no interest, | | | | | | |
| repayable May, 2006 | | - | | | 428 | |
| | | | | | | |
| | | | | | | |
| | | - | | | 567 | |
7 Long-term investments
| | | September | | | December | |
| | | 30, 2006 | | | 31, 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| Public companies (quoted market value $Nil; December 31, 2005 - | | | | | | |
| $223,000) | | - | | | 29 | |
Unaudited-Prepared by Management | 18 |
3rd quarter report 2006
8 | Distribution rights |
| |
| The carrying value of distribution rights previously acquired were written down to nil based on management’s assessment of their impairment in the 2003 and 2004 years. |
| |
9 | Capital lease obligation |
| |
| The Company entered into a lease arrangement to acquire computer equipment. The liability under the capital lease represents the minimum lease payments payable net of imputed interest at an average rate of 18% per annum and is secured by the computer equipment. |
| | | September | | | December | |
| | | 30, 2006 | | | 31, 2005 | |
| The Company’s obligation under the capital lease consists of: | | $ | | | $ | |
| | | | | | | |
| Minimum lease payments payable | | 14 | | | 15 | |
| Less: portion representing interest to be recorded over the remaining | | | | | | |
| term of the lease | | 3 | | | 3 | |
| | | | | | | |
| | | 11 | | | 12 | |
| Less: current portion | | 3 | | | 3 | |
| | | | | | | |
| Long-term portion | | 8 | | | 9 | |
Future minimum annual lease payments under the capital lease are as follows:
| | $ | |
| | | |
2006 | | 1 | |
2007 | | 5 | |
2008 | | 5 | |
| | | |
| | 11 | |
| | | September | | | December | |
| | | 30, 2006 | | | 31, 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| Convertible promissory notes of CA $1,750,000, unsecured, | | | | | | |
| non-interest bearing, repayable in cash or equivalent value of | | | | | | |
| common shares at the option of the Company (see note 16) | | - | | | 1,501 | |
| | | | | | | |
| | | | | | | |
| | | - | | | 1,501 | |
Unaudited-Prepared by Management | 19 |
3rd quarter report 2006
11 | Convertible debenture |
| | | |
| During the year ended December 31, 2002, the Company issued 670 debenture units, raising gross proceeds of CA $670,000, of which CA $345,000 was raised from certain directors and officers of the Company (related parties). Each debenture unit consisted of a convertible debenture of CA $1,000 and 1,250 share purchase warrants at CA $0.80 per share exercisable until December 2, 2004. The debenture units were originally repayable by December 1, 2003 and bore interest at 10% per annum.. |
| | | |
| During the year ended December 31, 2003, the debenture holders consented to extend the term of the debenture to December 1, 2006. For accounting purposes, the extension was accounted for as a settlement and the difference in the fair value of the original terms of the debenture and the modified terms ( $81,000) was recorded as a gain for the year ended December 31, 2003. The corresponding discount on the carrying value of the debenture was accreted on a straight-line basis over the extended term of the debenture units. During the year ended December 31, 2005 accretion expense of $30,000 was recorded. |
| | | |
| At December 31, 2005, there were no remaining debentures owing. |
| | | |
12 | Capital stock |
| | | |
| On January 14, 2005 the Company completed a private placement of 465,000 pre-consolidated shares at a price of CA $0.25 per share (46,500 shares at a price of $2.50 per share, on a post consolidated basis). The shares were issued as part of the Company’s 1,500,000 pre-consolidation share private placement announced in December 2004. |
| | | |
| At a special and general shareholder meeting held on April 29, 2005, the Company’s shareholders approved the Company’s corporate restructuring plan and, in connection therewith: |
| | | |
| 1. | The Company’s authorized share structure, its Notice of Articles and its Articles were altered by: |
| | | |
| | a. | increasing the 200,000,000 common shares without par value to an unlimited number of common shares without par value; |
| | b. | eliminating the 10,000,000 preferred shares with a par value of $1.00 per share, none of which preferred shares were issued and outstanding; and |
| | c. | deleting the special rights and restrictions contained in Part 26 of the Articles of the Company. |
| | | |
| 2. | The Company’s authorized share structure, its Notice of Articles and its Articles were also altered by: |
| | | |
| | d. | creating a class of 2,000,000 Class A Preferred Shares with special rights and restrictions (i); |
| | e. | creating a class of 2,000,000 Class B Preferred Shares with special rights and restrictions (ii). |
| | | |
| | | (1) The Class A Preferred Shares include the right to dividends in the amount of 10% per annum payable quarterly in advance (payable by the issuance of common shares of the Company calculated at a share price equal to the ten day average closing price of the Company’s common shares on the OTC Bulletin Board market preceding the date of issuance of such dividend shares), the right to one vote for each Class A Preferred Share on any vote of the common shares of the Company, and the right of conversion into common shares of the Company at a conversion price equal to the ten day average trading price of the Company’s common shares on the OTC Bulletin Board market preceding the date of conversion. |
Unaudited-Prepared by Management | 20 |
3rd quarter report 2006
(2) The Class B Preferred Shares include the right to dividends in the amount of 10% per annum payable, in the first year, in advance, by the issuance of common shares of the Company at a price of U.S.$1.00 per share, and thereafter in advance in monthly cash instalments. Each Class B Preferred Share has the right to five votes on any vote of the common shareholders. The Class B Preferred Shares are convertible, in whole but not in part, into such number of common shares of the Company as would equal 50% of the number of fully diluted common shares of the Company immediately prior to the conversion of the Class B Preferred Shares.
Effective May 2, 2005, the Company affected a reverse split (consolidation) on a ten (10) old for one (1) new share basis.
On May 5, 2005, BG Capital Group Ltd. (“BG Capital”) converted its $1,000,000 loan with the Company into 1,000,000 Class A Preferred Shares at $1.00 per preferred share and concurrently the Company issued BG Capital an additional 1,000,000 Class A Preferred Shares at $1.00 per preferred share.
On May 16, 2005, the Company completed a brokered private placement of 1,010,000 common shares of the Company at a price of $1.00 per share with Standard Securities Capital Corporation. The Company also completed a non-brokered private placement of 2,065,000 common shares of the Company. The non-brokered private placement was completed in two issuances, with the first issuance of 1,250,000 shares on May 16, 2005 and the second issuance of 815,000 shares on May 25, 2005, all such shares were issued at a price of $1.00 per share.
On May 24, 2005, an aggregate of 207,506 common shares were issued to BG Capital in respect of dividends payable on the Class A and the Class B Preferred Shares. Also, on May 24, 2005, 450,000 shares were issued to BG Capital as a finder’s fee in connection with the Company’s recently completed private placements.
On the same date, BG Capital exchanged class A preferred shares of the Company for class B shares.
The Company completed an additional non-brokered private placement for gross proceeds of $635,953. In that respect, a total of 635,953 common shares were issued on May 27, 2005 at $1.00 per share. Directors, officers, and employees of the Company subscribed for 585,953 shares. Prior to this additional financing, the Company redeemed all of its outstanding convertible debentures and debenture holders who held a majority of the debentures reinvested their debenture redemption proceeds in this private placement.
As part of its 2005 corporate restructuring and to reduce future obligations and cost, the Company negotiated certain amendments to consulting agreements and the Company's office lease. In connection with these amendments, the Company issued 225,000 shares at a market value of $1.17 per share, $117,000 in cash, and 25,000 shares at a market value of $1.38 per share.
On November 30, 2005, Global (GMPC) Holdings Inc. converted CAD$500,000 of principal amount of loan into common shares at conversion price of $2.00 U.S. per share and extended the maturity date of the loan to May 2, 2006 for the balance of CAD$500,000 of principal amount of loan. The company issued 75,000 common shares to Global at market price of $2.00 per share for extending the maturity date to May 2, 2006 and amending the agreement that no interest will be payable on the remaining principal amount of loan.
On December 28, 2005, the Company completed a private placement of 800,000 units at $1.25 per unit raising $1,000,000. Each unit consisted of one common share of the Company and six and quarter share purchase series A warrant at vested price of $1.25, six and a quarter share purchase series B warrant at vested price of $1.50, six and a quarter share purchase series C warrant at vested price of $2.00, and six and quarter share purchase series D warrant at vested price of $4.00. Series A warrant must be exercised by December 31, 2006. Series B warrant will be fully vested if Series A warrant are fully exercised and exercised by December 31, 2007, Series C warrant will be fully vested if Series B warrant are fully exercised and exercised by December 31, 2008, Series D warrant will be fully vested if Series C warrant are fully exercised and exercised by December 31, 2009.
Unaudited-Prepared by Management | 21 |
3rd quarter report 2006
On February 27, 2006, March 28, 2006 and May 2, 2006, Global (GMPC) Holdings Inc. converted CAD$222,570, CAD $89,250 and CAD $188,000 of principal amount of loans into common shares at conversion price of $2.00 U.S. per share. The company issued 100,000, 40,000 and 88,885 shares respectively.
On March 16, 2006, a special general meeting of shareholders was held, and the shareholders approved (a) the re-designation of the common shares as “Limited Voting Shares” and (b) the creation of a class of “Variable Multiple Voting Shares.” Holders of Variable Multiple Voting Shares are entitled to multiple votes at all meetings of common shareholders, and the number of votes attached to each Variable Multiple Voting Share is equal to the greater of (i) ten and (ii) ten times a fraction the numerator of which is the number of issued common shares and the denominator of which is the number of issued common shares on March 16, 2006. To date no Variable Multiple Voting Shares have been issued.
On May 12, 2006, the company entered into a agreement to surrender all of the Series A, B, C and D warrants issued in connection with the December 28, 2005 . In consideration therefore certain of the investors were granted Series A warrants for the purchase of a total of 4,120,000 shares at a price of $1.25 USD, exerciseable within two years following the effective date on which the warrants are registered pursuant to a registration statement filed with the U.S. Securities and Exchange Commission.
In May, 2006, the Company completed a brokered private placement of 1,312,500 common shares issued at $2.00 USD per share raising a total of $2,625,000.00. The Company paid broker’s fees of $183,050 and granted broker warrants to purchase 91,525 common shares at $2.25 USD per share, vesting upon issuance and expiring in May, 2007. The Company paid an additional finders fee of $130,750 to BG Capital, a controlling shareholder of the Company, BG Capital has the right until May 2007 to convert any or all of the finder’ fee into shares at a price of $2.00 USD per share.
In July, 2006, the Company completed a brokered private placement of 1,205,000 common shares issued at $2.75 USD per share raising a total of $3,314,000.00. The Company paid broker’s fees of $259,462 and granted broker warrants to purchase 84,350 common shares at $3.00 USD per share, vesting upon issuance and expiring in July, 2007. The Company paid an additional finders fee of $138,187 to BG Capital, a controlling shareholder of the Company, BG Capital has the right until July, 2007 to convert any or all of the finder’s fee into shares at a price of $2.75 USD per share.
In August, 2006, the Company settled litigation with respect to its Blue Mountain Springs subsidiary. The terms of the settlement detailed in Note 16 include the issuance of 1,524,314 shares in the period at a recorded value of $1,529,000.
In August, 2006, the company issued 140,000 common shares at $2.30 USD per share to BG Capital, a controlling shareholder of the Company, under the terms of a management services contract now expired.
In August, 2006, the Company completed a brokered private placement of 333,334 common shares issued at $3.00 USD per share , together with a warrant to purchase 333,334 common shares at $3.25 USD per share, vesting upon issuance and expiring in September, 2008, raising a total of $1,000,000. The Company paid broker’s fees of $70,000 and granted broker warrants to purchase 23,333 common shares at $3.25 USD per share, vesting upon issuance and expiring in August, 2007. The Company paid an additional finders fee of $50,000 to BG Capital, a controlling shareholder of the Company, BG Capital has the right until August, 2007 to convert any or all of the finder’s fee into shares at a price of $3.00 USD per share.
Unaudited-Prepared by Management | 22 |
3rd quarter report 2006
13 | Stock options, warrants, Shareholders’ Rights Plan, and other commitments to issue shares |
| |
| Stock options |
| |
| Under the April 29, 2005 stock plan, the Company may grant options to purchase up to 1,750,000 common shares of the Company, and under the 2006 equity incentive plan, the Company may grant options to purchase up to 10,000,000 common shares of the Company. Options may be issued under the stock option plan as determined at the sole discretion of the Company’s board of directors. Options may be issued for a term of up to 10 years at an exercise price to be determined by the Company’s board of directors, provided that the exercise price is not less than the average closing price of the Company’s shares for the 10 trading days proceeding the date on which the options are granted. All options vest immediately on issuance. |
| |
| A summary of stock options granted by the Company is as follows: |
| | | | | | Weighted | |
| | | Number of | | | average | |
| | | options | | | exercise price | |
| | | (000’s | ) | | USD$ | |
| | | | | | | |
| Options outstanding at December 31, 2003: | | 162 | | | 9.10 | |
| Granted | | 10 | | | 4.00 | |
| Expired | | (3 | ) | | 7.90 | |
| | | | | | | |
| Options outstanding at December 31, 2004: | | 169 | | | 8.70 | |
| Granted | | 1,709 | | | 1.21 | |
| Expired | | (56 | ) | | 7.24 | |
| Exercised | | (105 | ) | | 1.17 | |
| Surrendered | | (100 | ) | | 1.17 | |
| Options outstanding at December 31, 2005: | | 1,617 | | | 1.77 | |
| | | | | | | |
| Granted | | 2,206 | | | 1.77 | |
| Expired | | (14 | ) | | 3.35 | |
| Exercised | | (1,305 | ) | | 1.06 | |
| Surrendered | | - | | | - | |
| Option outstanding at September 30, 2006 | | 2,504 | | | 1.96 | |
The number of options and their weighted average exercise price has been adjusted to reflect the ten for one consolidation of the common shares on May 2, 2005.
Unaudited-Prepared by Management | 23 |
3rd quarter report 2006
For the nine months ended September 30, 2006, the Company granted 2,206,000 options under its stock option plans, of which options to acquire 2,100,000 shares were granted to members of its Advisory Board, Directors and management (2005 – 1,340,834 total). The fair value of the options granted for the nine months ended September 30, 2006 is approximately $2.28 to 2.92 per grant. Stock based compensation of $2,731,000 (2005 - $1,328,000) has been recorded as expense for the nine month period. Stock based compensation of an additional $3,208,000 attributed to these grants has been allocated to services to be provided in the future. This amount will be recorded to contributed surplus and charged to operations over a 3 year period based on the estimated service life inherent in the grants.
The Company has estimated the fair value of each option on the date of grant using the Black-Scholes Options Pricing model with the following weighted average assumptions:
| Risk-free interest rate | 4.38% to 5.06% |
| Expected life of options | 1 to 5 years |
| Expected volatility in the market price of the shares | 107% to 185% |
| Expected dividend yield | 0.0% |
Warrants
The following table summarizes information about common share purchase warrants granted in equity financings to date which remain outstanding:
| Balance - | | | | | Balance - | |
Exercise price per | December 31, | | | | | September | |
share | 2005 | Cancelled | Granted | Expired | Exercised | 30, 2006 | Expiry date |
| | | | | | | |
U.S.$2.80 (CA $3.40) | 25,000 | | - | (25,000) | - | - | March 2006 |
U.S.$1.25 (CA $1.46) | 5,000,000 | (5,000,000) | - | - | - | - | December 2006 |
U.S.$1.50 (CA $1.76) | 5,000,000 | (5,000,000) | - | - | - | - | December 2007 |
U.S.$2.00 (CA $2.34) | 5,000,000 | (5,000,000) | - | - | - | - | December 2008 |
U.S.$4.50 (CA $5.27) | 5,000,000 | (5,000,000) | - | - | - | - | December 2009 |
U.S.$2.25 (CA $2.51) | - | - | 91,525 | - | - | 91,525 | May 2007 |
U.S.$3.00 (CA $3.35) | - | - | 84,350 | | | 84,350 | July 2007 |
U.S.$3.25 (CA $3.62) | | | 356,667 | | | 356,667 | Sept 2008 |
U.S.$1.25 (CA $1.39) | - | - | 4,120,000 | - | (30,000) | 4,090,000 | December 2007 |
U.S.$2.00 (CA $2.34) | 1,000,000 | - | 100,000 | - | - | 1,000,000 | October 2010 |
U.S.$2.00 (CA $2.23) | | | | | | 100,000 | July 2011 |
| | | | | | | |
| 21,025,000 | (20,000,000) | 4,752,542 | (25,000) | (30,000) | 5,722,542 | |
Unaudited-Prepared by Management | 24 |
3rd quarter report 2006
| Shareholders’ Rights Plan |
| |
| The Company has a Shareholders’ Rights Plan which is contained within a Rights Agreement dated October 1, 1990, and a Supermajority Amendment, which forms part of the Company’s articles. The Rights Plan expires on December 31, 2009. |
| |
| In general terms, the rights issuable under the Rights Plan permit shareholders to purchase the Company’s shares at 50% of the market price at the time of the occurrence of certain Triggering Events. Generally, a Triggering Event is where a party (Acquiring Person) endeavours to merge, amalgamate, acquire assets or acquire greater than 20% of the voting shares of the Company without the approval of the Company’s directors. An Acquiring Person who causes the Triggering Event to occur is specifically excluded from acquiring shares under the adjustment formula provided for in the Rights Agreement. The rights adjustment does not occur where an offer to acquire shares is determined to be a Qualified Offer. A Qualified Offer is an offer for all outstanding shares on terms determined by a majority of the Company’s directors as being in the best interest of the Company and its shareholders. |
| |
14 | Related party transactions |
| |
| In the ordinary course of business, the Company enters into transactions with related parties. All related party transactions are recorded at their exchange amounts. |
| |
| In the nine months ended September 30, 2005, the Company paid $55,000 for the lease of its office premises to a limited partnership in which certain ex-directors of the Company had an interest. The Company terminated this lease on December 31, 2005 and has moved to different premises. |
| |
| In the nine months ended September 30, 2006 the Company recorded management fees of $322,000 in connection with a contract for service provided by BG Capital Group Ltd., our controlling shareholder. The contract was terminated on March 15, 2006. In August, 2006 the Company issued 140,000 shares at $2.30 USD per share as settlement of services provided.. |
| |
| In the nine months ended September 30, 2006 the Company paid $190,000 in corporate development and financing costs and $318,937 in private placement of stock finder’s fees to BG Capital Group Ltd. |
| |
15 | Commitments and contingencies |
| |
| a) Operating leases |
The Company has entered into operating leases for certain office equipment and premises (note 15). Total payments required under these leases are as follows:
| | | September | | | December | |
| | | 30, 2006 | | | 31, 2005 | |
| | | $ | | | $ | |
| | | | | | | |
| 2006 | | 15 | | | Nil | |
Unaudited-Prepared by Management | 25 |
3rd quarter report 2006
| b) | Consulting contracts |
| | |
| | On November 1, 2005, the Company entered into a consulting agreement with a term of five years. The Company issued a warrant to purchase 1,000,000 common shares of the Company at $2.00 per share as consideration. The fair value of the warrant as determined using the Black-Scholes method was $1,904,000.The Company is recognizing the expense related to the agreement over the five year term of the agreement. During the 9 month period ended Sept 30, 2006, the Company expensed $285,600 (2005- Nil) and recorded $380,400 as a current prepaid item leaving a balance of $1,174,200 as a long-term prepaid contract. |
| | |
| c) | Dispute with D. Bruce Horton and Continental Consulting Ltd. |
| | |
| | In August 1999, a claim was filed against the Company in the Supreme Court of British Columbia by D. Bruce Horton and his company, Continental Consulting Ltd. (Continental). Mr. Horton is claiming compensation from the Company for allegedly constructively dismissing him as an officer of the Company. Continental is claiming compensation from the Company alleging that the Company terminated its management agreement without cause. Mr. Horton and Continental are claiming an aggregate of CA $2,400,000 plus interest and costs. The Company does not accept Mr. Horton’s and Continental’s allegations, and has filed statements of defence and has further filed counterclaims against Mr. Horton and Continental for monies owed and damages. The Company has made an accrual based on its expected costs. |
| | |
| d) | Ordinary course business proceedings |
| | |
| | The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. Management is of the opinion that such claims will not have a material adverse effect on the Company’s future operations or financial position. |
| | |
| e) | With respect to the long-term indebtedness assumed by the purchaser of the private label co-pack bottling business during the year ended December 31, 2001, the Company’s subsidiary, CC Beverage, still remains as the primary borrower; however, the purchaser is under an obligation to obtain a release of such indebtedness. The purchaser holds a letter of credit with a United States bank to secure the long- term indebtedness. The Company has assessed its liability under this guarantee and determined the fair value to be $NIL. |
16 | Lawsuits settlement |
| |
| The litigation which the Company has settled relates to all claims surrounding its subsidiary, Blue Mountain Springs Ltd (Blue Mountain). This litigation was commenced in 1997 and involved a claim against the Company and Blue Mountain to repay an outstanding CDN $1.75 million debt owed by the Company to the former owners of Blue Mountain. The Company had withheld payment of this debt in order to set off another claim against the Company by a third party for entitlement to shares in Blue Mountain. |
Unaudited-Prepared by Management | 26 |
3rd quarter report 2006
The terms of the settlement concluded in Q3-2006 required the Company to issue 624,314 common shares, issue a common share purchase warrant expiring July 14, 2011 for the purchase of a further 100,000 shares at a price of $2.00 per share, transfer 42 acres of residential land in Ontario to a plaintiff, grant a plaintiff the right of first refusal to purchase 4 acres of land with a water source in Ontario, and issue a further approximately 14,000 shares of the Company.
In consideration of the above and the settlement of the litigation the Cdn $1.75 million debt was extinguished, and the plaintiff assumed a mortgage registered against the 42 acre parcel of land above.
Full provision has been made in these interim financial statements for the settlement of the litigation, as follows:
Long-term debt extinguished | $ | 1,547 | |
| | | |
Mortgage assigned to plaintiffs and discharged | | 155 | |
| | | |
Deemed value of shares issued into escrow 1,524,314 | | (1,529 | ) |
| | | |
Deemed value of shares to be issued (13,477) | | (45 | ) |
| | | |
Ascribed value of warrants granted | | (303 | ) |
| | | |
Book of land transferred | | (594 | ) |
| | | |
Write down of receivable | | (29 | ) |
| | | |
Cost of lawsuit settlement | | (798 | ) |
The 624,314 shares and the share purchase warrant have been issued into escrow, to be released in scheduled tranches beginning on the earlier of three months from the date the securities are registered by an effective registration statement filed with the US Securities Exchange Commission, or July 29, 2007 (the “First Release Date”), and ending 24 months thereafter. The settlement terms includes a provision that requires the Company to issue additional shares to ensure that the initial 424,314 shares issued into escrow have a value of $1,100,000 (approximately $2.59 per share ) based on the average trading price of the shares for the 10 day period preceding the First Release Date. In the event that there is a shortfall, the Company will be required to issue additional shares at the average trading price above to meet the $1,100,000 value. At the balance sheet date, there were no additional shares issuable.
Unaudited-Prepared by Management | 27 |
3rd quarter report 2006
17 | Supplementary cash flow information |
| | | | Unaudited | | | Unaudited | |
| | | | For the 3 months ended | | | For the 9 months ended | |
| | | | Sept 30, 2006 | | | Sept 30, 2005 | | | Sept 30, 2006 | | | Sept 30, 2005 | |
| | | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | | |
| a) | Items not involving cash | | | | | | | | | | | | |
| | Amortization of property, plant and | | | | | | | | | | | | |
| | equipment | | 18 | | | 30 | | | 78 | | | 90 | |
| | Stock-based compensation | | 475 | | | 231 | | | 2,731 | | | 1,328 | |
| | Gain on sale of investment | | - | | | - | | | (201 | ) | | - | |
| | Services paid in stock | | 396 | | | - | | | 739 | | | - | |
| | Settlement of debt paid in stock | | 573 | | | - | | | 573 | | | - | |
| | Repayment of short term debt from | | | | | | | | | | | | |
| | issuance of stock | | (584 | ) | | - | | | (584 | ) | | - | |
| | Cost of lawsuit settlement | | 798 | | | - | | | 798 | | | - | |
| | Stock issued on restructuring | | - | | | 263 | | | | | | 263 | |
| | Loss on settlement of debt | | - | | | - | | | 158 | | | - | |
| | Interest accretion on convertible debenture | | | | | | | | | | | | |
| | and short-term debt | | - | | | 11 | | | 120 | | | 94 | |
| | | | | | | | | | | | | | |
| | | | 1,676 | | | 535 | | | 4,412 | | | 1,775 | |
| | | | | | | | | | | | | | |
| b) | Changes in non-cash working capital | | | | | | | | | | | | |
| | balances related to operations | | | | | | | | | | | | |
| | Accounts receivable | | 330 | | | 26 | | | (317 | ) | | (439 | ) |
| | Inventories | | 263 | | | 226 | | | 175 | | | (595 | ) |
| | Prepaid expenses, deposits and other | | | | | | | | | | | | |
| | assets | | 128 | | | 10 | | | 74 | | | 95 | |
| | Prepaid contracts | | 96 | | | - | | | 286 | | | - | |
| | Accounts payable and accrued liabilities | | (739 | ) | | (382 | ) | | (157 | ) | | (1,433 | ) |
| | Customer deposits | | - | | | - | | | - | | | (59 | ) |
| | | | | | | | | | | | | | |
| | | | 78 | | | (120 | ) | | 61 | | | (2,431 | ) |
Unaudited-Prepared by Management | 28 |
3rd quarter report 2006
| c) | Non-cash investing and financing | | | | | | | | | | | | |
| | activities | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | Reduction of debt on exchange for | | | | | | | | | | | | |
| | preferred shares | | - | | | (1,000 | ) | | - | | | (1,000 | ) |
| | Preferred shares issued in exchange of | | | | | | | | | | | | |
| | debt | | - | | | 1,000 | | | - | | | 1,000 | |
| | Long term debt extinguished on lawsuit | | | | | | | | | | | | |
| | settlement | | (1,547 | ) | | - | | | (1,547 | ) | | - | |
| | Mortgage assigned on lawsuit settlement | | (155 | ) | | | | | (155 | ) | | | |
| | Book value of land transferred on lawsuit | | | | | | | | | | | | |
| | settlement | | 594 | | | - | | | 594 | | | | |
| | Ascribed value of warrants granted in | | | | | | | | | | | | |
| | lawsuit settlement | | 303 | | | - | | | 303 | | | - | |
| | Common shares issued for settlement of | | | | | | | | | | | | |
| | debt | | - | | | - | | | 573 | | | - | |
| | Common shares issued for settlement of | | | | | | | | | | | | |
| | lawsuits | | 1,529 | | | - | | | 1,529 | | | - | |
18 | Segmented information |
| |
| The presentation of the segmented information is based on the way that management organizes the business for making operating decisions and assessing performance. The Company operates solely in the beverage industry, selling flavoured water and carbonated beverages, and management uses geographic areas to monitor the business. The “other” segment represents sales outside North America. Management evaluates the performance of each segment based on the earnings (loss) from operations before the write-down of property, plant and equipment. |
| |
| The transactions between segments are measured at the exchange value, which is the amount of consideration established and agreed to by each segment. |
Unaudited-Prepared by Management | 29 |
3rd quarter report 2006
| | Unaudited | | | Unaudited | |
| | For the 3 months ended | | | For the 9 months ended | |
| | September | | | September | | | September | | | September | |
| | 30, 2006 | | | 30, 2005 | | | 30, 2006 | | | 30, 2005 | |
| | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | |
Sales | | | | | | | | | | | | |
Canada | | | | | | | | | | | | |
Total sales | | 355 | | | 397 | | | 1,110 | | | 1,429 | |
Less: Sales to other segments | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | |
Sales to external customers | | 355 | | | 397 | | | 1,110 | | | 1,429 | |
| | | | | | | | | | | | |
United States | | | | | | | | | | | | |
Total sales | | 1,667 | | | 2,380 | | | 5,287 | | | 5,406 | |
Less: Sales to other segments | | (74 | ) | | (71 | ) | | (157 | ) | | (247 | ) |
| | | | | | | | | | | | |
Sales to external customers | | 1,593 | | | 2,309 | | | 5,130 | | | 5,159 | |
| | | | | | | | | | | | |
Other | | | | | | | | | | | | |
Sales to external customers | | 74 | | | 71 | | | 157 | | | 247 | |
| | | | | | | | | | | | |
Total sales to external customers | | 2,022 | | | 2,777 | | | 6,397 | | | 6,835 | |
| | | | | | | | | | | | |
Sales to external customers by product line | | | | | | | | | | | | |
Carbonated product | | 1,333 | | | 1,739 | | | 4,109 | | | 5,050 | |
Non-carbonated product | | 689 | | | 1,038 | | | 2,288 | | | 1,785 | |
| | | | | | | | | | | | |
| | 2,022 | | | 2,777 | | | 6,397 | | | 6,835 | |
| | | | | | | | | | | | |
Interest expense on short-term and long-term | | | | | | | | | | | | |
debt | | | | | | | | | | | | |
Canada | | - | | | 27 | | | 128 | | | 129 | |
United States | | 1 | | | 15 | | | 22 | | | 34 | |
| | | | | | | | | | | | |
| | 1 | | | 42 | | | 150 | | | 163 | |
| | | | | | | | | | | | |
Amortization | | | | | | | | | | | | |
Canada | | 18 | | | 30 | | | 78 | | | 90 | |
United States | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | |
| | 18 | | | 30 | | | 78 | | | 90 | |
| | | | | | | | | | | | |
Loss before income taxes, amortization of | | | | | | | | | | | | |
intangible assets and write-down of | | | | | | | | | | | | |
property, plant and equipment | | | | | | | | | | | | |
Canada | | (1,904 | ) | | (632 | ) | | (6,105 | ) | | (1,715 | ) |
United States | | (304 | ) | | (830 | ) | | (771 | ) | | (2,306 | ) |
Other | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | |
| | (2,208 | ) | | (1,462 | ) | | (6,876 | ) | | (4,021 | ) |
| | | | | | | | | | | | |
Loss for the period before income taxes | | (2,208 | ) | | (1,462 | ) | | (6,876 | ) | | (4,021 | ) |
Unaudited-Prepared by Management | 30 |
3rd quarter report 2006
| | September | | | September | |
| | 30, 2006 | | | 30, 2005 | |
| | $ | | | $ | |
| | | | | | |
| | | | | | |
Assets | | | | | | |
Canada | | 9,671 | | | 4,013 | |
United States | | 934 | | | 986 | |
Other | | 28 | | | 28 | |
| | | | | | |
| | 10,633 | | | 5,027 | |
| | | | | | |
Assets held for sale | | | | | | |
Canada | | - | | | 431 | |
United States | | - | | | - | |
| | | | | | |
| | - | | | 431 | |
| | | | | | |
Total assets | | 10,633 | | | 5,458 | |
| | | | | | |
Property, plant and equipment additions | | | | | | |
Canada | | 24 | | | 6 | |
United States | | - | | | - | |
| | | | | | |
| | 24 | | | 6 | |
| With respect to third parties, the Company has two customers (2005 - two customers) that represent more than 10% of sales. Sales are on an unsecured open account basis under specific credit terms. The agreements allow the Company to make alternative distribution arrangements within the relevant territories under certain conditions, including a business failure of a distributor. |
| |
19 | Restructuring Cost |
| |
| The expenses so classified for the nine months ended September 30, 2006 represent the cost of management contract settlements ($142,000) less a recovery of $30,000 on the settlement of a contract with a computer software supplier. For the nine months ended September 30, 2006 restructuring cost of $567,000 relates to the cost of settling management contracts and a related party lease. |
Unaudited-Prepared by Management | 31 |
3rd quarter report 2006
CORPORATE PROFILE
Board of Directors
Marco P. Markin
Brent Lokash
Cameron Strang
David Parkes
Corporate Head Office
Clearly Canadian Beverage Corporation
2267 W. 10th Avenue, Vancouver
British Columbia, Canada V6K 2J1
1-800-735-7180 (U.S.A and Canada)
1-800-742-5300 (International)
www.clearly.ca
e-mail:info@clearly.ca or consumer.relations@cleary.ca
U.S. Subsidiary
CC Beverage (U.S.) Corporation
P.O. Box 326, Burlington
Washington, USA 98233
Stock Exchange
OTCBB (trading symbol: CCBEF)
Registrar and Transfer Agent
Pacific Corporate Trust Company
Vancouver, British Columbia, Canada
1-877-288-6822
Shareholder Information
Shareholder Relations
Email: investor@clearly.ca
Phone: 1 (800) 983-0993
Unaudited-Prepared by Management | 32 |