Reg Technologies Inc.
NOTICE OF NO AUDITOR REVIEW OF INTERIM FINANCIAL STATEMENTS
Under National Instrument 51-102, Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of the interim financial statements, they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.
The Company’s independent auditor has not performed a review of these financial statements in accordance with standards established by the Canadian Institute of Chartered Accountants for a review of interim financial statements by an entity’s auditor.
Reg Technologies Inc.
(A Development Stage Company)
Consolidated Financial Statements
(Unaudited)
October 31, 2006
Reg Technologies Inc.
Consolidated Balance Sheets
(expressed in Canadian dollars)
(Unaudited)
October 31, | April 30, | |||||
2006 | 2006 | |||||
$ | $ | |||||
(audited) | ||||||
ASSETS | ||||||
Current Assets | ||||||
Cash and cash equivalents | 505,539 | 427,777 | ||||
GST receivable | 9,120 | 5,074 | ||||
Prepaid expenses | 150,196 | 67,205 | ||||
664,855 | 500,056 | |||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Current Liabilities | ||||||
Accounts payable and accrued liabilities | 79,019 | 78,168 | ||||
Due to related parties [Note 5] | 72,305 | 46,681 | ||||
151,324 | 124,849 | |||||
Shareholders’ Equity | ||||||
Share Capital [Note 3] | 11,351,064 | 11,343,564 | ||||
Contributed Surplus | 573,656 | 553,067 | ||||
Foreign Currency Translation Adjustments | (40,306 | ) | 39,977 | |||
Deficit | (11,370,883 | ) | (11,561,401 | ) | ||
513,531 | 375,207 | |||||
664,855 | 500,056 | |||||
Commitments [Note 6] | ||||||
Subsequent Events [Note 7] |
Approved on behalf of the Board
"John Robertson" (signed)
John G. Robertson, Director
"Jennifer Lorette" (signed)
Jennifer Lorette, Director
(The accompanying notes are an integral part of these consolidated financial statements)
Reg Technologies Inc.
Consolidated Statements of Operations and Deficit
(expressed in Canadian dollars)
(Unaudited)
Three Months | Three Months | Six Months | Six Months | |||||||||
Ended | Ended | Ended | Ended | |||||||||
October 31, | October 31, | October 31, | October 31, | |||||||||
2006 | 2005 | 2006 | 2005 | |||||||||
$ | $ | $ | $ | |||||||||
Operating Expenses | ||||||||||||
Foreign exchange | 1,533 | 1,156 | (4,932 | ) | (1,070 | ) | ||||||
General and administrative | 233,634 | 742,123 | 560,965 | 977,050 | ||||||||
Research and development | 19,687 | 80,218 | 46,766 | 80,218 | ||||||||
Operating Loss | (254,854 | ) | (823,497 | ) | (602,799 | ) | (1,056,198 | ) | ||||
Other Income | ||||||||||||
Recovery of intangible assets written off | – | 184,830 | – | – | ||||||||
Gain on sale of subsidiary’s shares | – | 30,000 | 590,032 | 55,096 | ||||||||
Gain on issue by subsidiary of its own shares | ||||||||||||
outside the consolidated group | 3,833 | 13,546 | 23,584 | 13,546 | ||||||||
Interest | 4,987 | 1 | 9,247 | 426 | ||||||||
Non-controlling interest | 9,274 | (95 | ) | 170,454 | 401 | |||||||
Net Income (Loss) for the Period | (236,760 | ) | (595,215 | ) | 190,518 | (986,729 | ) | |||||
Deficit - Beginning of Period | (11,134,123 | ) | (11,677,256 | ) | (11,561,401 | ) | (11,285,742 | ) | ||||
Deficit - End of Period | (11,370,883 | ) | (12,272,471 | ) | (11,370,883 | ) | (12,272,471 | ) | ||||
Basic Earnings (Loss) Per Share | (0.01 | ) | (0.03 | ) | 0.01 | (0.04 | ) | |||||
Weighted Average Common Shares Outstanding | 23,899,000 | 23,784,000 | 23,912,000 | 23,810,000 |
(The accompanying notes are an integral part of these consolidated financial statements)
Reg Technologies Inc.
Consolidated Statements of Cash Flows
(expressed in Canadian dollars)
(Unaudited)
Three Months | Three Months | Six Months | Six Months | |||||||||
Ended | Ended | Ended | Ended | |||||||||
October 31, | October 31, | October 31, | October 31, | |||||||||
2006 | 2005 | 2006 | 2005 | |||||||||
$ | $ | $ | $ | |||||||||
Operating Activities | ||||||||||||
Net loss | (236,760 | ) | (595,215 | ) | 190,518 | (986,729 | ) | |||||
Items not involving cash | ||||||||||||
Stock-based compensation | 5,760 | 78,968 | 20,589 | 89,766 | ||||||||
Non-controlling interest | (9,274 | ) | – | (170,454 | ) | – | ||||||
Gain on issue by subsidiary of its own | ||||||||||||
shares | (3,834 | ) | – | (23,584 | ) | |||||||
Donated services | – | 51,900 | – | 103,800 | ||||||||
Gain on sale of subsidiary’s shares | – | – | (590,032 | ) | – | |||||||
Changes in non-cash working capital items | ||||||||||||
Amounts receivable | (2,259 | ) | (927 | ) | (4,049 | ) | 398 | |||||
Temporary investments | 395,928 | – | – | – | ||||||||
Prepaid expenses | (20,508 | ) | 170,310 | (15,472 | ) | (230,332 | ) | |||||
Accounts payable and accrued liabilities | (35,136 | ) | 16,232 | 685 | 24,998 | |||||||
Net Cash Used In Operating Activities | 93,917 | (278,732 | ) | (591,799 | ) | (998,099 | ) | |||||
Financing Activities | ||||||||||||
Shares issued | 1,875 | 265,487 | 7,500 | 286,843 | ||||||||
Advances from related parties | (9,241 | ) | (127,060 | ) | 15,327 | 308,533 | ||||||
Proceeds from subsidiary’s shares issued | 15,790 | – | 53,142 | – | ||||||||
Subscriptions received for shares of subsidiary | – | 148,624 | – | 232,495 | ||||||||
Net Cash Provided by Financing Activities | 8,424 | 287,051 | 75,969 | 827,871 | ||||||||
Investing Activities | ||||||||||||
Proceeds on sale of subsidiary’s shares | – | – | 593,145 | – | ||||||||
Net Cash Provided by Investing Activities | – | – | 593,145 | – | ||||||||
Effect of Exchange Rate Changes on Cash | 382 | 4,150 | 447 | 21,075 | ||||||||
Increase in Cash and Cash Equivalents | 102,723 | 12,469 | 77,762 | (149,153 | ) | |||||||
Cash and Cash Equivalents - Beginning of Period | 402,816 | 5,112 | 427,777 | 166,734 | ||||||||
Cash and Cash Equivalents - End of Period | 505,539 | 17,581 | 505,539 | 17,581 | ||||||||
Supplemental Disclosures | ||||||||||||
Interest paid | – | – | – | – | ||||||||
Income tax paid | – | – | – | – |
(The accompanying notes are an integral part of these consolidated financial statements)
Reg Technologies Inc.
Notes to the Consolidated Financial Statements
October 31, 2006
(expressed in Canadian dollars)
(Unaudited)
1. | NATURE OF OPERATIONS AND CONTINUANCE OF BUSINESS |
Reg Technologies Inc. (the “Company”) is in the business of developing and commercially exploiting an improved axial vane type rotary engine known as the Rand Cam™/Direct Charge Engine and other RandCam™ applications, such as compressors and pumps (the “Technology”). The worldwide marketing and intellectual rights, other than the U.S., are held by the Company, which owns approximately 6.3 million shares of REGI U.S., Inc. (“REGI”) (a U.S. public company). REGI owns the U.S. marketing and intellectual rights. The Company and REGI have a project cost sharing agreement whereby these companies each fund 50% of the development of the Technology. | |
The Company is still in the development stage. These financial statements have been prepared on the basis of a going-concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has not generated any revenues from the sale or licensing of the Technology or related applications or achieved operational profitability since inception. The Company’s activities are in the development stage and additional costs for the further advancement and application diversification of the Technology must be incurred. There is substantial doubt as to the Company’s ability to generate revenues and to continue as a going-concern. The continuation of the Company as a going-concern is dependent on its ability to obtain financing and/or the attainment of revenues and profitable operations. | |
2. | INTERIM FINANCIAL STATEMENTS |
The unaudited interim financial statements have been prepared in accordance with Canadian generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The unaudited interim financial statements have been prepared in accordance with the accounting principles and policies described in the Company’s annual financial statements for the year ended April 30, 2006, and should be read in conjunction with those statements. In the opinion of management, all adjustments (consisting of normal and recurring accruals) considered necessary for fair presentation of the Company’s financial position, results of operations and cash flows have been included. Operating results for the six-month period ended October 31, 2006 are not necessarily indicative of the results that may be expected for the year ended April 30, 2007. | |
3. | SHARE CAPITAL |
Authorized: |
50,000,000 | Common shares without par value | ||
10,000,000 | Preferred shares with a $1 par value, redeemable for common shares on the basis of 1 common share for 2 preferred shares | ||
5,000,000 | Class A non-voting shares without par value. Special rights and restrictions apply. |
Number of | |||||||
Common shares issued: | Shares | Amount | |||||
Balance issued, April 30, 2006 | 24,116,431 | 11,387,049 | |||||
Issued during the year: | |||||||
Pursuant to the exercise of stock options | 25,000 | 7,500 | |||||
Balance, October 31, 2006 | 24,141,431 | 11,394,549 | |||||
Less: treasury stock owned | (217,422 | ) | (43,485 | ) | |||
Balance Issued and outstanding, October 31, 2006 | 23,924,009 | 11,351,064 |
Reg Technologies Inc.
Notes to the Consolidated Financial Statements
October 31, 2006
(expressed in Canadian dollars)
(Unaudited)
3. | SHARE CAPITAL (Continued) | ||
[a] | Escrowed shares | ||
93,750 shares are held in escrow, the release of which is subject to the direction and determination of regulatory authorities. | |||
[b] | Treasury shares | ||
At October 31, 2006, Rand owns 217,422 shares of the Company. | |||
[c] | Stock options | ||
The Company has implemented a stock option plan (the "Plan") to be administered by the Board of Directors. Pursuant to the Plan, the Board of Directors has discretion to grant options for up to a maximum of 10% of the issued and outstanding common shares of the Company at the date the options are granted. The option price under each option shall be not less than the discounted market price on the grant date. The expiry date of an option shall be set by the Board of Directors at the time the option is awarded, and shall not be more than five years after the grant date. No more than 25% of an option may be exercised during any 90-day period during the term of the option; and each optionee is restricted from selling more than 25% of the shares that may be acquired upon exercise of an option during any 90-day period. Options granted to consultants engaged in investor relations activities will vest in stages over a minimum period of 12 months with no more than 25% of the options vesting in any three-month period. | |||
On October 20, 2005, the Company granted 750,000 stock options to an officer exercisable at $0.30 per share, up to October 20, 2010. These options have the following vesting schedule: | |||
[i] | Up to 25% of the options may be exercised at any time during the term of the option, such initial exercise is referred to as the “First Exercise”. | ||
[ii] | The second 25% of the options may be exercised at any time after 90 days from the date of First Exercise, such second exercise is referred to as the “Second Exercise”. | ||
[iii] | The third 25% of the options may be exercised at any time after 90 days from the date of Second Exercise, such third exercise is referred to as the “Third Exercise”. | ||
[iv] | The fourth and final 25% of the options may be exercised at any time after 90 days from the date of the Third Exercise. | ||
The following table summarizes activity under the Plan for the period ended October 31, 2006: |
Weighted | |||||||
average | |||||||
Number | exercise price | ||||||
of shares | $ | ||||||
Outstanding, April 30, 2006 | 1,168,750 | 0.27 | |||||
Exercised | (25,000 | ) | 0.30 | ||||
Outstanding, October 31, 2006 | 1,143,750 | 0.27 |
Reg Technologies Inc.
Notes to the Consolidated Financial Statements
October 31, 2006
(expressed in Canadian dollars)
(Unaudited)
3. | SHARE CAPITAL (Continued) |
Additional information regarding options outstanding at October 31, 2006 and April 30, 2006 is as follows:
Exercise | ||||||||
Price | October 31, | April 30, | ||||||
Expiry Date | $ | 2006 | 2006 | |||||
September 18, 2008 | 0.30 | 118,750 | 143,750 | |||||
March 4, 2009 | 0.19 | 250,000 | 250,000 | |||||
April 8, 2009 | 0.14 | 25,000 | 25,000 | |||||
October 20, 2010 | 0.30 | 750,000 | 750,000 | |||||
Options outstanding | 1,143,750 | 1,168,750 | ||||||
Options exercisable | 300,000 | 606,250 | ||||||
Weighted average price for options exercisable | $0.31 | $0.25 |
The fair value of each option granted was estimated on the grant date using the Black-Scholes option pricing model and the weighted average fair value of stock options granted during the six month period ended October 31, 2005 was $0.28.
The assumptions used in the option pricing model were as follows:
Six Months | Six Months | ||||||
Ended | Ended | ||||||
October 31, | October 31, | ||||||
2006 | 2005 | ||||||
Expected dividend yield | – | 0% | |||||
Risk-free interest rate | – | 4.14% | |||||
Expected volatility | – | 155% | |||||
Expected option life (in years) | – | 3.0 |
Reg Technologies Inc.
Notes to the Consolidated Financial Statements
October 31, 2006
(expressed in Canadian dollars)
(Unaudited)
4. | SHARE CAPITAL ACTIVITY OF REGI U.S., INC. |
The following table summarizes the share capital activities of REGI for the six month periods ended October 31, 2005 and 2006:
Number of | Amount | ||||||
Common shares issued: | shares | US$ | |||||
Balance, April 30, 2005 | 23,720,725 | 5,838,841 | |||||
Stock issued for cash pursuant to: | |||||||
Options exercised | 81,250 | 19,063 | |||||
Warrants exercised | 10,000 | 3,500 | |||||
Balance, October 31, 2005 | 23,811,975 | 5,861,404 | |||||
Balance, April 30, 2006 | 25,839,125 | 6,915,482 | |||||
Shares issued for services | 29,000 | 60,000 | |||||
Stock issued for cash pursuant to: | |||||||
Options exercised | 61,000 | 13,188 | |||||
Warrants exercised | 38,333 | 29,024 | |||||
Balance, October 31, 2006 | 25,967,458 | 7,017,694 |
[a] | At October 31, 2006, the Company owned 3,320,000 shares. | |
[b] | At October 31, 2006, Rand owned 2,962,116 shares. The Company owns 51% of Rand. | |
[c] | A total of 1,139,750 shares are reserved for the exercise of stock options, exercisable at a weighted average price of US$0.39 per share with a weighted average remaining life of 5.13 years. | |
[d] | As at October 31, 2006, 718,667 share purchase warrants were outstanding. Each whole warrant may be exercised at a price of US$0.80 per share in the first year and $1 per share for the second year. |
5. | RELATED PARTY TRANSACTIONS | |
[a] | At October 31, 2006, the Company is indebted to related parties for an aggregate of $72,305 (April 30, 2006 - $46,681). The transactions are recorded at their exchange amounts, and the amounts owing are unsecured, non-interest bearing and due on demand. These companies are related due to the president of the Company controlling or significantly influencing these related companies. | |
[b] | The Company entered into an agreement with a professional law firm (the “Law Firm”) in which a partner of the firm is an officer and director of the Company. The Company agreed to pay a cash fee equal to 5% of any financings with parties introduced to the Company by the Law Firm. The Company also agreed to pay an equity fee equal to 5% of the equity issued by the Company to parties introduced by the Law Firm, in the form of options, warrants or common stock. During the six month period ended October 31, 2006, $58,130 (October 31, 2005 - $19,227) for legal services have been paid to the Law Firm. | |
[c] | During the six month period ended October 31, 2006, rent of $6,942 (October 31, 2005 - $7,231) was paid to a company having common officers and directors. | |
[d] | During the six month period ended October 31, 2006, project management fees of $8,904 (October 31, 2005 - $27,747) were paid to a company having common officers and directors. | |
[e] | During the six month period ended October 31, 2006, administrative fees, public relations expenses, management fees and directors’ fees were paid to the officers, directors and companies controlled by officers and directors totalling $119,606 (October 31, 2005 – $81,928) for services rendered. |
Reg Technologies Inc.
Notes to the Consolidated Financial Statements
October 31, 2006
(expressed in Canadian dollars)
(Unaudited)
5. | RELATED PARTY TRANSACTIONS (Continued) | |
[f] | On June 14, 2005, REGI entered into a consulting agreement with Clearvision Inc. (the “Consulting Agreement”) for the provision of MediaBlitz!® campaign services to REGI, in consideration for 500,000 shares of REGI’s common stock at an agreed value of $0.70, which represented the market value of the stock at the closing date. These shares were provided to Clearvision by an affiliate, JGR Petroleum Inc. (“JGR”), a private company controlled by the president of the Company. JGR then received a cash reimbursement of $350,000 in respect of this transaction. |
The above noted transactions have been in the normal course of operations and, in management’s opinion, undertaken with the same terms and conditions as transactions with unrelated parties. | |
6. | COMMITMENTS |
[a] | In connection with the acquisition of Rand, the Company has the following royalty obligations: | ||
[i] | A participating royalty is to be paid to the inventor to a maximum amount of $10,000,000. The participating royalty is to be paid in minimum annual instalments of $50,000 per year beginning on the date the first revenues are derived from the license or sale of the patented technology and after shares are issued per the above. As part of the minimum payment, the Company is to pay 5% of all net profits from sales, licenses, royalties or income derived from the patented technology. | ||
[ii] | Pursuant to a letter of understanding between the Company, REGI and REGI (collectively called the grantors) and West Virginia University Research Corporation (WVURC), the grantors have agreed that WVURC shall own 5% of all patented technology and will receive 5% of all net profits from sales, licenses, royalties or income derived from the patented technology. | ||
[iii] | 1% net profit royalty will be payable to a director on all U.S.-based sales. | ||
[b] | During the year ended April 30, 2006, REGI entered into a consulting agreement for the provision of consulting services from February 15, 2006 to May 31, 2006 in consideration for $4,500 upon the signing of the agreement (paid), $4,000 payable 30 days after the signing of the agreement (paid), and $4,000 payable 60 days after the signing of the agreement (payable). | ||
[c] | On June 15, 2006, the Company entered into a lease agreement to lease office premises for the period of one year and the option to renew the lease for one additional term of three years, in consideration for $16,994 per year. |
7. | SUBSEQUENT EVENT | |
[a] | Subsequent to October 31, 2006, the Company issued 12,500 shares of common stock upon the exercise of options for cash proceeds of $3,750. | |
[b] | Subsequent to October 31, 2006, REGI issued 18,750 shares of common stock upon the exercise of options for cash proceeds of $3,750. |