DYNAMOTIVE ENERGY SYSTEMS CORPORATION
 | Angus Corporate Center 230 – 1700 West 75thAve Vancouver BC Canada V6P 6G2 | 877.863.2268 – Toll Free 604.267.6000 – Telephone 604.267.6005 – Facsimile www.dynamotive.com |
NOTICE TO READER OF THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
The financial statements of Dynamotive Energy Systems Corporation and the accompanying interim consolidated balance sheet as at September 30, 2006 and the interim consolidated statements of loss, deficit and cash flows for the nine months period then ended are the responsibility of the Company’s management. These consolidated financial statements have not been reviewed on behalf of the shareholders by the independent external auditors of the Company.
The interim consolidated financial statements have been prepared by management and include the selection of appropriate accounting principles, judgments and estimates necessary to prepare these financial statements in accordance with Canadian generally accepted accounting principles.
/s/ R. Andrew Kingston | | /s/ Brian Richardson |
R. Andrew Kingston | | Brian Richardson |
President & Chief Executive Officer | | Chief Financial Officer |
Vancouver, Canada | | Vancouver, Canada |
November 29, 2006 | | November 29, 2006 |
Q3/2006 Restated Financial Statements
|
DYNAMOTIVE ENERGY SYSTEMS CORPORATION |
Unaudited Interim Consolidated Financial Statements |
For the nine months ended September 30, 2006 |
(In U.S. Dollars) |
|
Contents |
|
Q3/2006 Restated Financial Statements
Dynamotive Energy Systems Corporation
Unaudited Consolidated Balance Sheets
(expressed in U.S. dollars)
| | September 30, | | | December 31, | |
| | 2006 | | | 2005 | |
| | (Unaudited) | | | (Audited) | |
| | (restated, | | | | |
| | Note 3) | | | | |
| | $ | | | $ | |
| | | | | | |
ASSETS | | | | | | |
Current | | | | | | |
Cash and cash equivalents | | 11,768,579 | | | 1,428,468 | |
Restricted cash | | — | | | 172,813 | |
Accounts receivable | | 310,207 | | | 40,326 | |
Government grants receivable | | 1,138,878 | | | 627,582 | |
Prepaid expenses and deposits | | 780,848 | | | 235,127 | |
Total current assets | | 13,998,512 | | | 2,504,316 | |
Long term investment | | 100,000 | | | — | |
Capital assets | | 20,491,103 | | | 14,199,148 | |
Patents | | 268,364 | | | 259,109 | |
TOTAL ASSETS | | 34,857,979 | | | 16,962,573 | |
| | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | |
Current | | | | | | |
Accounts payable and accrued liabilities[Note 4] | | 3,530,317 | | | 7,314,856 | |
Project advance[Note 5] | | 500,000 | | | — | |
Convertible debenture[Note 6] | | — | | | 546,461 | |
Total current liabilities | | 4,030,317 | | | 7,861,317 | |
Deferred revenue[Note 7] | | 400,000 | | | — | |
Long-term debt[Note 8] | | — | | | 808,848 | |
Total liabilities | | 4,430,317 | | | 8,670,165 | |
| | | | | | |
Shareholders’ equity | | | | | | |
Share capital | | 82,216,230 | | | 51,849,476 | |
Shares to be issued[Note 9c] | | 1,067,171 | | | 2,677,832 | |
Contributed surplus | | 15,637,805 | | | 13,047,158 | |
Cumulative translation adjustment | | 494,560 | | | (434,661 | ) |
Deficit | | (68,988,104 | ) | | (58,847,397 | ) |
Total shareholders’ equity | | 30,427,662 | | | 8,292,408 | |
TOTAL LIABILITIES AND SHAREHOLDERS’ | | | | | | |
EQUITY | | 34,857,979 | | | 16,962,573 | |
The accompanying notes are an integral part of these financial statements
Approved on behalf of the Board: | | | |
“R. Andrew Kingston” | Director | “Richard C H Lin” | Director |
| Q3/2006 Restated Financial Statements | 2 |
Dynamotive Energy Systems Corporation
Unaudited Consolidated Statements Of Loss
(expressed in U.S. dollars)
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, | | | September 30, | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | (restated, | | | | | | (restated, | | | | |
| | Note 3) | | | | | | Note 3) | | | | |
| | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | |
EXPENSES | | | | | | | | | | | | |
Marketing and business development | | 464,385 | | | 195,909 | | | 1,394,025 | | | 551,751 | |
Research and development | | 974,743 | | | 492,733 | | | 3,050,615 | | | 1,640,337 | |
General and administrative expenses | | 1,784,153 | | | 1,323,353 | | | 5,282,125 | | | 3,589,818 | |
Depreciation and amortization | | 28,997 | | | 35,294 | | | 84,597 | | | 102,202 | |
Interest expense | | 24,524 | | | 925,533 | | | 446,877 | | | 1,084,352 | |
Exchange (gain) loss | | 1,445 | | | (29,244 | ) | | 248,563 | | | (28,636 | ) |
| | 3,278,247 | | | 2,943,578 | | | 10,506,802 | | | 6,939,824 | |
Loss from operations | | (3,278,247 | ) | | (2,943,578 | ) | | (10,506,802 | ) | | (6,939,824 | ) |
| | | | | | | | | | | | |
OTHER REVENUE AND EXPENSES | | | | | | | | | | | | |
Interest and other income | | 191,283 | | | 19,505 | | | 366,095 | | | 20,710 | |
Loss for the period | | (3,086,964 | ) | | (2,924,073 | ) | | (10,140,707 | ) | | (6,919,114 | ) |
| | | | | | | | | | | | |
Weighted average number of common | | | | | | | | | | | | |
shares outstanding | | 162,278,171 | | | 109,672,315 | | | 148,705,520 | | | 104,389,515 | |
| | | | | | | | | | | | |
Basic and diluted loss per common share | | 0.02 | | | 0.03 | | | 0.07 | | | 0.07 | |
The accompanying notes are an integral part of these financial statements.
Unaudited Consolidated Statements Of Deficit
(expressed in U.S. dollars)
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, | | | September 30, | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | (restated, | | | | | | (restated, | | | | |
| | Note 3) | | | | | | Note 3) | | | | |
| | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | |
Deficit, beginning of period | | (65,901,140 | ) | | (50,845,094 | ) | | (58,847,397 | ) | | (46,850,053 | ) |
Loss for the period | | (3,086,964 | ) | | (2,924,073 | ) | | (10,140,707 | ) | | (6,919,114 | ) |
Deficit, end of period | | (68,988,104 | ) | | (53,769,167 | ) | | (68,988,104 | ) | | (53,769,167 | ) |
See accompanying notes
| Q3/2006 Restated Financial Statements | 3 |
Dynamotive Energy Systems Corporation
Unaudited Consolidated Statements Of Cashflow
(expressed in U.S. dollars)
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, | | | September 30, | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | (restated, | | | | | | (restated, | | | | |
| | Note 3) | | | | | | Note 3) | | | | |
| | $ | | | $ | | | $ | | | $ | |
OPERATING ACTIVITIES | | | | | | | | | | | | |
Loss for the period | | (3,086,964 | ) | | (2,924,073 | ) | | (10,140,707 | ) | | (6,919,114 | ) |
Add items not involving cash: | | | | | | | | | | | | |
Depreciation and amortization | | 28,997 | | | 35,294 | | | 84,597 | | | 102,202 | |
Interest-accretion on convertible loan | | — | | | — | | | 233,017 | | | — | |
Stock based compensation | | 686,494 | | | 1,334,142 | | | 3,211,828 | | | 2,436,945 | |
Translation (gain) loss | | 1,445 | | | (29,324 | ) | | 248,563 | | | (49,770 | ) |
Net change in non-cash working capital balances | | | | | | | | | | | | |
related to operations[Note 11] | | (1,805,135 | ) | | (883,127 | ) | | (3,907,156 | ) | | 354,019 | |
Cash used in operating activities | | (4,175,163 | ) | | (2,467,088 | ) | | (10,269,858 | ) | | (4,075,718 | ) |
| | | | | | | | | | | | |
FINANCING ACTIVITIES | | | | | | | | | | | | |
Increase in convertible note – short term | | — | | | (500,000 | ) | | — | | | 825,000 | |
Increase in short term advance | | — | | | — | | | — | | | (42,331 | ) |
Decrease in long term loan | | — | | | — | | | (830,013 | ) | | — | |
Increase in Joint-Venture deposit received | | — | | | — | | | 500,000 | | | — | |
Decrease in project deposits | | — | | | — | | | — | | | (164,298 | ) |
Decrease (increase) in government grants receivable | | 381,773 | | | (616,765 | ) | | (474,036 | ) | | (781,850 | ) |
Increase in deferred revenue | | 50,000 | | | — | | | 400,000 | | | — | |
Share capital issued | | 1,015,924 | | | 3,305,069 | | | 24,723,410 | | | 6,206,650 | |
Shares to be issued | | 253,333 | | | 115,000 | | | 253,333 | | | 279,298 | |
Cash provided by financing activities | | 1,701,030 | | | 2,303,304 | | | 24,572,694 | | | 6,322,469 | |
| | | | | | | | | | | | |
INVESTING ACTIVITIES | | | | | | | | | | | | |
Increase in long term investments | | (100,000 | ) | | — | | | (100,000 | ) | | — | |
Increase in patent costs | | (6,417 | ) | | (10,238 | ) | | (16,651 | ) | | (20,769 | ) |
Purchase of capital assets (net of government grants) | | (2,363,994 | ) | | 650,791 | | | (4,065,042 | ) | | (1,856,925 | ) |
Decrease in restricted cash | | — | | | — | | | 172,813 | | | — | |
Cash used in investing activities | | (2,470,411 | ) | | 640,553 | | | (4,008,880 | ) | | (1,877,694 | ) |
| | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | (4,944,544 | ) | | 476,769 | | | 10,293,956 | | | 369,057 | |
Effects of foreign exchange rate changes on cash | | (4,378 | ) | | 7,533 | | | 46,155 | | | 48,832 | |
Increase (decrease) in cash and cash equivalents | | | | | | | | | | | | |
during the period | | (4,948,922 | ) | | 484,302 | | | 10,340,111 | | | 417,889 | |
Cash and cash equivalents, beginning of period | | 16,717,501 | | | 70,558 | | | 1,428,468 | | | 136,971 | |
Cash and cash equivalents, end of period | | 11,768,579 | | | 554,860 | | | 11,768,579 | | | 554,860 | |
The accompanying notes are an integral part of these financial statements.
| Q3/2006 Restated Financial Statements | 4 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
1. DESCRIPTION OF BUSINESS
In this Report, unless the context otherwise requires, the terms the "Company" and "Dynamotive" refer to Dynamotive Energy Systems Corporation and its subsidiaries. The Company is listed on the over-the-counter bulletin board (OTCBB) under the symbol: DYMTF.OB. The executive office of the Company is Suite 230 – 1700 West 75thAvenue, Vancouver, British Columbia, Canada V6P 6G2 (Telephone: 1-604-267-6000).
Dynamotive was incorporated on April 11, 1991 under the laws of the Province of British Columbia. The Company changed its name from Dynamotive Technologies Corporation on June 26, 2001. Dynamotive is focused on the development of innovative energy solutions on its patented fast pyrolysis system. The Company’s focus is to commercialize its patented BioOil production technology and establish this technology for production of BioOil clean fuels.
Dynamotive Energy Systems Corporation (the “Company” and or “Dynamotive”) is a leader in biomass-to-liquid fuel conversion, a process known as “Fast Pyrolysis”. Its principal business is the development and commercialization of its renewable energy process called “Fast Pyrolysis”, which is a fast pyrolysis process that produces liquid BioOil fuel from biomass or biomass waste feedstocks. BioOil is a clean, renewable fuel which can replace natural gas, diesel and other fossil fuels to produce power, mechanical energy and heat in industrial boilers, fuel gas turbines and fuel reciprocating engines. The Company aims to unleash significant amounts of energy production, in the form of BioOil fuels, based upon utilization of abundant biomass waste streams from agricultural and forest operations and other post-industrial biomass residues. In many cases, the feedstock sources are costly to dispose of and therefore are available at zero cost or are potentially revenue generating when converted into BioOil. The process of biomass to energy conversion is sustainable, renewable and greenhouse gas neutral, and is consistent with other renewable energy sources such as wind, hydro and solar. The significant advantage of biomass energy over other renewable forms of energy, is that biomass is capable of delivering energy on a 24/7 basis, whereas wind, hydro and solar energy sources are all subject to natural fluctuations.
These consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries Dynamotive Corporation, incorporated under the laws of Rhode Island, U.S.A.; Dynamotive Europe Limited, incorporated under the laws of the United Kingdom; Dynamotive Canada Inc., federally incorporated under the laws of Canada; Dynamotive Biomass Resource Corporation, provincially incorporated under the laws of British Columbia, Canada. In addition, the Company owns 99.9% of the West Lorne BioOil Co-Generation Limited Partnership formed under the law of Ontario and has accounted for its proportionate share of the partnership.
These financial statements have been prepared on the going concern basis, which presumes the Company will be able to realize its assets and discharge its liabilities in the normal course of operations for the foreseeable future.
| Q3/2006 Restated Financial Statements | 5 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
2. UNAUDITED INTERIM FINANCIAL STATEMENTS
The unaudited balance sheet at September 30, 2006 and the unaudited interim statements of loss and deficit and cash flows for the nine-month periods ended September 30, 2006 and 2005, in the opinion of management, have been prepared on the same basis as the audited consolidated financial statements of the Company for the year ended December 31, 2005. These interim financial statements include all adjustments necessary for the fair statement of results of the interim periods. The data disclosed in the notes to the interim consolidated financial statements for this period are also unaudited. Results for the nine months ended September 30, 2006 are not necessarily indicative of the results to be expected for the full year. These interim consolidated financial statements should be read in conjunction with the annual audited consolidated financial statements for the year ended December 31, 2005, and the summary of significant accounting policies included therein.
The accounts of the Company and its consolidated subsidiaries are measured using the Canadian dollar as the functional currency. Monetary items denominated in foreign currencies are translated into Canadian dollars using exchange rates in effect at the balance sheet date and non-monetary items are translated using historical exchange rates. Exchange gains or losses arising on the translation or settlement of foreign currency denominated monetary items are included in the determination of net income.
The Company uses the U.S. dollar as the reporting currency for its consolidated financial statements. Assets and liabilities are translated into U.S. dollars using current exchange rates in effect at the balance sheet date and revenue and expense accounts are translated using the average exchange rate during the nine months. Gains and losses resulting from this process are recorded in shareholders’ deficit as an adjustment to the cumulative translation adjustment account.
3. RESTATEMENT
On May 1, 2007, the Company announced that it was amending and restating its unaudited financial results for the third quarter of 2006 in order to correct an inadvertent accounting error which led to an overstatement of expenditure.
During the third quarter of 2006 the company recorded an asset write-down of $2.3 million related to the West Lorne plant upgrade, as certain equipment is being removed and disposed of. This estimate of assets impairment has been reviewed as at December 31, 2006 and an updated estimate has confirmed that no write-down is required.
The Company’s balance sheet was also restated to reflect an increase in capital assets from $18,191,103 to $20,491,103.
4. GUARANTEE PROVIDED BY DYNAMOTIVE
In 2001, Border Biofuels Limited (“BBL”) a company 75% owned by Dynamotive, entered into a credit facility with Bank of Scotland for a maximum of $374,520 (£200,000). The credit facility is denominated in British Pounds Sterling. Interest is charged at the bank’s base rate plus 3%. The credit facility is guaranteed by the Company. During 2002 BBL became insolvent. If the Bank is unable to realize on its security with BBL, it has the right to seek settlement from the Company for payment. Although there is currently no indication that the Bank will pursue the Company, the Company has recognized the full amount of the guarantee as a current liability and included the impact as part of the 2002 (December) loss from discontinued operations. As BBL remains in liquidation at September 30, 2006, there has been no change in status regarding the settlement of the credit facility.
| Q3/2006 Restated Financial Statements | 6 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
5. JOINT VENTURE DEPOSIT RECEIVED
During the first quarter of 2006, the Company received $500,000 as an initial equity investment for a 49% interest in Dynamotive Biomass Resource Corporation (“DBRC”) to be established in cooperation with Consensus Business Group ("CBG") of the United Kingdom. CBG has also agreed to pay the Company a further $1.5 million on the condition that the Company transfer certain project opportunities to DBRC, invest $500,000 in DBRC’s equity and loan $1 million to DBRC on commercial terms. As at September 30, 2006, DBRC has been incorporated and the Company is holding the deposit until it is advanced to DBRC as CBG's initial equity investment.
See also Note 13(a), Subsequent Event.
6. CONVERTIBLE DEBENTURES
In 2005, the Company issued $1,825,000 of convertible debentures including $175,000 of debentures issued to officers and directors (or companies controlled by officers and directors) of the Company. These debentures were due between June and September 2006, have an interest rate of 10% payable in shares and are convertible into Company common shares at rates between $0.40 and $0.425 per share. These debentures were collateralized by certain government receivables and guaranteed by the Company. In September and December 2005, $1,150,000 of the debentures were converted into 2,727,941 common shares and 681,985 Series U warrants. In addition, 101,071 shares and 25,267 Series U warrants were issued in 2005 as an interest payment on the debenture. During the first six months of 2006, the remaining $675,000 of the debentures were converted into 1,613,969 common shares and 484,787 Series U warrants. In addition, 109,370 shares and 29,493 Series U warrants were issued in 2006 as an interest payment on the debenture. As at September 30, 2006, no debentures were outstanding.
The original proceeds of the debenture have been allocated to the debenture and the conversion feature at December 31, 2005 based on their relative fair values. Accordingly, $1,173,409 was originally allocated to the debenture and $651,591 was allocated to the conversion feature. The carrying value of the debt is being accreted up to its face value over the term to maturity. The accretion of the debt discount began in June 2005 and $96,695 was accreted during the period to December 31, 2005. The amount of $426,357 was expensed in the 2005 due to the conversion of the debentures. During the first six months of 2006, $20,645 was accreted of the debt discount and $107,894 was expensed due to conversion of the remaining debentures.
As at December 31, 2005, restricted funds of $172,813 were held by the Company’s lawyer as collateral for short-term convertible debentures. In January 2006, debenture holders converted the same amount to company shares and these funds became non-restricted.
7. DEFFERED REVENUE
As at September 30, 2006 the Company has received $500,000 from Rika Ltd. as payment for a Master License to develop project opportunities the Ukraine and the Baltic republics using Dynamotive’s patented pyrolysis technology. This $500,000 is non-refundable. Dynamotive has loaned $250,000 to Rika on commercial terms as a short-term loan receivable. The $500,000 License payment less the $250,000 loan has been recorded as deferred revenue on the Company’s balance sheet.
The Company has also received $150,000 from Classic Power as an initial payment on a Plant License for Guelph, Ontario, Canada. This $150,000 is non-refundable and has been recorded as deferred revenue.
See also Note 13(b), Subsequent Event.
| Q3/2006 Restated Financial Statements | 7 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
8. LONG-TERM DEBT
In 2004, the West Lorne BioOil Co-Generation LP (the “LP”) entered into a loan agreement with a Bahamas Corporation for an $830,013 (C$1,000,000) loan. The loan bears interest at 1.25% per month with interest due monthly and the principal due August 11, 2007. The LP may repay the loan at any time without penalty. The loan agreement also called for the Company to issue 312,500 warrants to purchase common shares of the Company, exercisable at $0.50 per share for a period of three years, as part of the loan financing. The loan was collateralized by the assets of the LP and guaranteed by the Company.
The proceeds of the loan have been allocated to the debt and warrants based on their relative fair values. In 2004, $760,209 was allocated to the loan and $69,804 was allocated to the warrants. The carrying value of the debt will be accreted up to its face value over the term to maturity. The accretion of the debt discount began in January 2005 and $22,591 was accreted in 2005. During first five months of 2006, $9,459 was accreted of the debt discount and $37,754 was expensed due to the repayment of the loan in June 2006. The loan was repaid in full in June 2006.
9. SHARE CAPITAL
[a] Authorized share capital
The Company’s authorized capital consists of an unlimited number of common shares (2005 - unlimited common shares) with no par value and unlimited Class A preferred shares with no par value (2005 – unlimited preferred shares with a par value of $5.00 each), having attached special rights and restrictions. No preferred shares were issued and outstanding at September 30, 2006.
[b] Issued and outstanding share capital
| | September 30, | | | December 31, | |
| | 2006 | | | 2005 | |
| | $ | | | $ | |
| | | | | | |
Issued and outstanding | | | | | | |
Common Shares 166,352,898 [December 31, 2005 – 123,211,875] | | 82,216,230 | | | 51,849,476 | |
| | | | | | Number of | |
| Common Share Issuance Summary for the Period | | $ | | | Shares | |
| | | | | | | |
| Share Capital, December 31, 2005 | | 51,849,476 | | | 123,211,875 | |
| Private placement issued for cash, net of finder’s fee | | 18,681,856 | | | 24,001,489 | |
| Share issued from exercised of option for cash | | 346,898 | | | 951,050 | |
| Share issued from exercised of warrants for cash | | 5,436,964 | | | 12,878,589 | |
| Share issued for settlement of fees payable | | 2,042,811 | | | 1,599,907 | |
| Share issued for commercial services | | 3,137,103 | | | 2,542,649 | |
| Share issued on conversion of convertible debentures | | 726,056 | | | 1,723,339 | |
| Cancellation of escrow shares | | (4,934 | ) | | (556,000 | ) |
| | | | | | | |
| Share Capital, September 30, 2006 | | | | | | |
| Common shares without par value | | 82,216,230 | | | 166,352,898 | |
| | | | | | | |
| Q3/2006 Restated Financial Statements | 8 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
9. SHARE CAPITAL (CONT’D)
[c] Shares to be issued
At September 30, 2006, the Company has 1,410,037 common shares to be issued which are comprised of:
(i) 972,855 common shares for a total of $813,838 to be issued to Directors or companies controlled by Directors of the Company (487,959 common shares) and non-employees for services rendered under compensation arrangements (484,896 common sharers).
(ii) Of the remaining 437,182 common shares are related to exercise of warrants and exercise of options. At September 30, 2006, the Company has received $253,333 in cash for these shares to be issued.
[d] Stock options
At September 30, 2006, the following stock options to Directors, employees and others were outstanding:
| Options Outstanding | Options Exercisable |
| Number | Weighted- | Weighted- | Number | Weighted- |
Range of | Outstanding | Average | Average | Outstanding | Average |
Exercise | at Sept 30, | Remaining | Exercise | at Sept 30, | Exercise |
Prices | 2006 | Contractual | Price | 2006 | Price |
| | Life | | | |
| | | | | |
$0.20 - $0.23 | 4,885,617 | 6.83 years | $0.21 | 4,885,617 | $0.21 |
$0.33 - $0.50 | 7,575,833 | 3.18 years | $0.47 | 7,495,833 | $0.47 |
$0.58 - $0.90 | 569,083 | 1.00 years | $0.73 | 569,083 | $0.73 |
$1.00 | 120,000 | 3.35 years | $1.00 | 120,000 | $1.00 |
$1.50 - $1.60 | 872,500 | 2.88 years | $1.59 | 872,500 | $1.59 |
| 14,023,033 | | | 13,943,033 | |
From time to time, the Company has provided incentives in the form of share purchase options to the Company’s directors, officers, employees and others. The Company has reserved 24,952,935 (15%) of common shares for issuance upon the exercise of stock options of which at September 30, 2006, 7,492,356 are available to be granted. The exercise price and the vesting terms of the options are determined by the Compensation Committee. The exercise price will generally be at least equal to the market price of the common shares at the date of the grant. Stock options granted are also subject to certain vesting provisions as determined by the Compensation Committee.
Stock option transactions for the respective periods and the number of stock options outstanding are summarized as follows:
| | | No. Common | | | Weighted Average | |
| | | Shares Issuable | | | Exercise Price | |
| | | | | | | |
| Balance, December 31, 2005 | | 13,913,250 | | | 0.39 | |
| Options granted | | 1,235,833 | | | 1.20 | |
| Options forfeited or expired | | (170,000 | ) | | 0.50 | |
| Options exercised | | (956,050 | ) | | 0.37 | |
| Balance, September 30, 2006 | | 14,023,033 | | | 0.47 | |
| Q3/2006 Restated Financial Statements | 9 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
9. SHARE CAPITAL (CONT’D)
[e] Common share purchase warrants
At September 30, 2006 the common share purchase warrants outstanding were as follows:
| | No. of Common | Exercise | |
| | Shares Issuable | Price | Expiration Date |
| Series P Warrants | 855,522 | $0.33 to $0.40 | December 23, 2006 |
| Series Q Warrants | 4,094,981 | $0.20 to $0.75 | November 07, 2006 – August 31, 2008 |
| Series R Warrants | 2,500,000 | $0.20 | August 31, 2008 |
| Series S Warrants | 22,470,747 | $0.44 to $2.06 | October 07, 2006 – May 31, 2011 |
| Series U Warrants | 946,348 | $0.46 to $0.53 | September 22, 2008 - January 21, 2009 |
| Total | 30,867,598 | | |
Summary of warrants exercised and issued during the nine month period ending September 30, 2006:
| | Number of Common Shares Issuable | |
| | | via Warrants | | | |
| | | exercised/ | | | |
| | | cancelled | via Warrants | | |
| | | during the 9- | Issued during | | |
| | | month Period | the 9-month | | |
| | at December | ending Sept 30, | Period ending | at Sept 30, | |
| | 31, 2005 | 2006 | Sept 30, 2006 | 2006 | Exercise Price |
| Series P Warrants | 3,735,482 | (2,879,960) | — | 855,522 | $0.33 to $0.40 |
| Series Q Warrants | 10,357,295 | (6,262,314) | — | 4,094,981 | $0.20 to $0.75 |
| Series R Warrants | 2,500,000 | — | — | 2,500,000 | $0.20 |
| Series S Warrants | 15,998,808 | (2,615,208) | 9,087,147 | 22,470,747 | $0.44 to $2.06 |
| Series T Warrants | 312,500 | (312,500) | — | — | $0.49 |
| Series U Warrants | 1,207,252 | (808,942) | 548,038 | 946,348 | $0.46 to $0.53 |
| | 34,111,337 | (12,878,924) | 9,635,185 | 30,867,598 | |
[f] Stock appreciation rights
During 1998, the Company established a stock appreciation rights plan whereby the participants will be entitled to require the Company to redeem the stock appreciation rights (“SA Rights”) for an amount equal to the excess of the market value of the underlying common shares over the initial value of the SA Right at the date of grant.
The SA Rights vest as the Company achieves stock value targets as defined in the agreement: the remaining 1/3 of the SA Rights issued may be redeemed upon the Company achieving a capitalized stock value of $100 million for a consistent twenty day trading period. On February 6, 2006 the Company’s market capitalization exceeded $100 million for the 20th consecutive trading days and as a result the balance of unvested 100,000 SA Rights were vested.
The Company also has the right to redeem the SA Rights at its option under certain circumstances. The Company has the sole exclusive election to redeem the SA Rights in cash, shares or in a combination of cash and shares. The number of SA Rights that can be granted under the plan until December 31, 2008 cannot exceed 2,500,000.
There were 300,000 SA Rights with an initial value of $0.40 outstanding at December 31, 2005 and September 30, 2006. These SA Rights will expire on December 31, 2008.
| Q3/2006 Restated Financial Statements | 10 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
9. SHARE CAPITAL (CONT’D)
[g] Escrow Shares
On March 27, 2006, 556,000 common shares were cancelled and returned to the Treasury as the milestone at a rate of one share for each $0.17 of “cash flow” as defined in the agreement, generated by the Company was not reached. $4,934 (Cdn$6,950) has been credited to contributed surplus due to the cancellation.
On February 6, 2006 the Company’s market capitalization exceeded $100 million for the 20th consecutive trading days and as a result 225,334 shares were released from escrow and were issued to the holders.
During the quarter ended March 31, 2006, 225,334 [2005 - nil] common shares were released from escrow as the milestone was reached and at September 30, 2006, nil [2005 - 781,334] common shares are held in escrow.
10. RELATED PART TRANSACTIONS
The transactions with related parties are in the normal course of operations and are recorded at amounts established and agreed between the related parties. The Company had the following transactions with related parties during the period:
| (a) | Consulting fees and salaries of $326,898 for the quarter (2005 - $157,100) have been accrued and paid to Directors (or companies controlled by Directors) of the Company. Included in the amount above, is $29,500 (2005 - $ nil) paid by stock based compensation. For the nine month period ended September 30, 2006, consulting fees and salaries of $852,151 (2005 - $479,209) have been accrued and paid to Directors (or companies controlled by Directors) of the Company. Included in the amount above, is $29,500 (2005 - $ nil) paid by stock based compensation. |
| | |
| (b) | As at September 30, 2006, $101,482 (2005 - $57,170) was paid to a Director of the Company in connection with research and development for the Company’s BioOil technology and related products. |
| Q3/2006 Restated Financial Statements | 11 |
Dynamotive Energy Systems Corporation | |
| |
Notes to Consolidated Financial Statements (Unaudited) |
|
Nine Months Ended September 30, 2006 and 2005 | (in U.S. dollars) |
11. SUPPLEMENTARY CASH FLOW INFORMATION
Components of changes in non-cash balances related to operations are:
| | Three Months Ended | | | Nine Months Ended | |
| | September 30, | | | September 30, | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | |
Account receivable | | (80,771 | ) | | (1,993 | ) | | (253,256 | ) | | 144,910 | |
Prepaid expenses and deposits | | (477,305 | ) | | (47,283 | ) | | (525,823 | ) | | (99,792 | ) |
Accounts payable and accrued liabilities | | (1,247,059 | ) | | (833,851 | ) | | (3,128,077 | ) | | 308,901 | |
| | (1,805,135 | ) | | (883,127 | ) | | (3,907,156 | ) | | 354,019 | |
12. SEGMENTED FINANCIAL INFORMATION
In 2006 and 2005, the Company has only one reportable segment, BioOil Power Generation. The BioOil Power Generation segment relates to the biomass-to-energy technology. Substantially all of the Company’s operations and assets are in Canada and are solely focused on the development and commercialization of its Fast Pyrolysis technology. BioOil Power Generation is a biomass-to-energy technology that converts low value forest waste and agricultural by-products into BioOil for use in power generation or other industrial energy purposes.
All of the loss for the nine month periods ended September 30, 2006 ($10,140,707) and September 30, 2005 ($6,919,114) is attributable to the BioOil segment.
13. SUBSEQUENT EVENT
| (a) | In October 2006 the Company received $1,000,000 from Consensus Business Group and transferred these funds, along with $500,000 held as Project advance, to its subsidiary Dynamotive Biomass Resource Corporation. (See also Note 5) |
| | |
| (b) | In October 2006, the Company received $200,000 from Renewable Oil Corporation (formerly known as Enecon Pyrolysis Pty. Ltd.) as a non-refundable payment for a Master License from Dynamotive for the Australian market. These funds will be recorded as deferred revenue in the forth quarter of 2006. |
| Q3/2006 Restated Financial Statements | 12 |