HIGH WIRE NETWORKS, INC. - Quarter Report: 2010 November (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended November 30, 2010
or
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________to______________
Commission File Number 000-53461
MANTRA VENTURE GROUP
LTD.
(Exact name of registrant as specified in its
charter)
British Columbia | 26-0592672 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
#4 2119, 152nd Street, Surrey, British Columbia, Canada | V4A 4N7 |
(Address of principal executive offices) | (Zip Code) |
(604) 535 4145
(Registrants telephone number,
including area code)
N/A
(Former name, former address and former
fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
[X] YES [ ] NO
Indicate by check mark whether the registrant has submitted
electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation
S-T (§232.405 of this chapter) during the preceding 12 months (or for such
shorter period that the registrant was required to submit and post such
files).
[ ] YES [ ] NO
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a small reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | [ ] | Accelerated filer | [ ] | |
Non-accelerated filer | [ ] | (Do not check if a smaller reporting company) | Smaller reporting company | [X] |
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act
[ ] YES [X] NO
APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PRECEDING FIVE YEARS
Check whether the registrant has filed all documents and reports
required to be filed by Sections 12, 13 or 15(d) of the Exchange Act after the
distribution of securities under a plan confirmed by a court.
[ ] YES [ ]
NO
APPLICABLE ONLY TO CORPORATE ISSUERS
Indicate the number of shares outstanding of each of the
issuers classes of common stock, as of the latest practicable date.
37,890,631 common shares issued and outstanding as of January 14,
2011
Table of Contents
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
The unaudited interim consolidated financial statements of Mantra Venture Group Ltd. (the Company, Mantra, we, our, us) follow. All currency references in this report are in US dollars unless otherwise noted.
1
MANTRA VENTURE GROUP LTD.
(A development stage
company)
Consolidated financial statements
(Expressed in U.S. dollars)
November 30, 2010
(unaudited)
Index | |
Consolidated balance sheets | F1 |
Consolidated statements of operations | F2 |
Consolidated statements of cash flows | F3 |
Notes to the consolidated financial statements | F4 |
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Consolidated balance sheets |
(Expressed in U.S. dollars) |
November 30, | May 31, | |||||
2010 | 2010 | |||||
$ | $ | |||||
(unaudited) | ||||||
ASSETS | ||||||
Current assets | ||||||
Cash | 3,001 | 4,325 | ||||
Amounts receivable | 13,698 | 13,744 | ||||
Prepaid expenses and deposits | 8,317 | 1,078 | ||||
Total current assets | 25,016 | 19,147 | ||||
Property and equipment | 57,890 | 74,673 | ||||
Total assets | 82,906 | 93,820 | ||||
LIABILITIES AND STOCKHOLDERS DEFICIT | ||||||
Current liabilities | ||||||
Accounts payable and accrued liabilities | 451,597 | 449,481 | ||||
Due to related parties (Note 3) | 355,837 | 294,712 | ||||
Loans payable (Note 4) | 66,790 | 61,708 | ||||
Convertible debentures | 250,000 | 250,000 | ||||
Total liabilities | 1,124,224 | 1,055,271 | ||||
Going concern (Note 1) | ||||||
Commitments (Note 8) | ||||||
Subsequent events (Note 9) | ||||||
Stockholders deficit | ||||||
Preferred stock Authorized: 20,000,000 shares, par value $0.00001 Issued and outstanding: Nil shares |
|
|
||||
Common stock Authorized: 100,000,000 shares, par value $0.00001 Issued and outstanding: 37,615,649 shares (May 31, 2010 34,034,868 shares) |
376 |
340 |
||||
Additional paid-in capital | 4,354,538 | 4,036,294 | ||||
Common stock subscribed (Note 5) | 193,800 | 45,885 | ||||
Deficit accumulated during the development stage | (5,590,032 | ) | (5,043,970 | ) | ||
Total stockholders deficit | (1,041,318 | ) | (961,451 | ) | ||
Total liabilities and stockholders deficit | 82,906 | 93,820 |
(The accompanying notes are an integral part of these consolidated financial statements)
F-1
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Consolidated statements of operations |
(Expressed in U.S. dollars) |
(unaudited) |
Accumulated from | |||||||||||||||
Three months | Six months | January 22, 2007 | |||||||||||||
ended | ended | (Inception) to | |||||||||||||
November 30, | November 30, | November 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | |||||||||||
$ | $ | $ | $ | $ | |||||||||||
Revenues | 1,970 | | 1,970 | | 21,868 | ||||||||||
Expenses | |||||||||||||||
Business development | 24,843 | 7,131 | 24,843 | 59,890 | 275,936 | ||||||||||
Consulting and advisory | 89,356 | (4,838 | ) | 108,148 | 23,203 | 541,260 | |||||||||
Depreciation and amortization | 8,001 | 8,782 | 16,783 | 17,564 | 109,745 | ||||||||||
Foreign exchange loss | 9,315 | 13,510 | 4,890 | 18,583 | 30,561 | ||||||||||
General and administrative (Note 3) | 52,899 | 7,590 | 64,419 | 30,234 | 388,516 | ||||||||||
License fees | | | | | 28,438 | ||||||||||
Management fees (Note 3) | 26,459 | 112,188 | 75,023 | 164,809 | 845,910 | ||||||||||
Professional fees | 28,397 | 108,439 | 37,242 | 157,098 | 694,100 | ||||||||||
Public listing costs | 2,637 | 6,865 | 3,230 | 10,943 | 207,061 | ||||||||||
Rent | 5,734 | 12,917 | 16,680 | 26,383 | 172,854 | ||||||||||
Research and development | | 44,725 | | 106,969 | 418,206 | ||||||||||
Shareholder communications and awareness | 28,739 | 7,566 | 29,209 | 91,387 | 608,983 | ||||||||||
Travel and promotion | 27,054 | 19,476 | 40,783 | 31,247 | 361,333 | ||||||||||
Wages and benefits | 21,263 | 53,285 | 52,558 | 67,872 | 653,288 | ||||||||||
Website and corporate identity | | | | | 195,451 | ||||||||||
Write down of intangible assets | | | | | 37,815 | ||||||||||
Total expenses | 324,697 | 397,636 | 473,808 | 806,182 | 5,569,457 | ||||||||||
Loss before other income (expense) | (322,727 | ) | (397,636 | ) | (471,838 | ) | (806,182 | ) | (5,547,589 | ) | |||||
Other income (expense) | |||||||||||||||
Accretion of discounts on convertible debentures | | (7,655 | ) | | (18,382 | ) | (45,930 | ) | |||||||
Loss on settlement of debt | (61,895 | ) | | (61,895 | ) | | (61,895 | ) | |||||||
Government grant income | | 58,640 | | 72,438 | 118,324 | ||||||||||
Interest | (6,164 | ) | (5,747 | ) | (12,329 | ) | (12,048 | ) | (52,942 | ) | |||||
Total other income (expense) | (68,059 | ) | 45,238 | (74,224 | ) | 42,008 | (42,443 | ) | |||||||
Net loss for the period | (390,786 | ) | (352,398 | ) | (546,062 | ) | (764,174 | ) | (5,590,032 | ) | |||||
Loss per share, basic and diluted | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.02 | ) | |||||||
Weighted average number of shares outstanding | 36,406,602 | 31,413,663 | 35,555,566 | 30,969,856 |
(The accompanying notes are an integral part of these consolidated financial statements)
F-2
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Consolidated statements of cash flows |
(Expressed in U.S. dollars) |
(unaudited) |
Accumulated | |||||||||
from | |||||||||
Six months | Six months | January 22, 2007 | |||||||
ended | ended | (Inception) to | |||||||
November 30, | November 30, | November 30, | |||||||
2010 | 2009 | 2010 | |||||||
$ | $ | $ | |||||||
Operating activities | |||||||||
Net loss for the period | (546,062 | ) | (764,174 | ) | (5,590,032 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||
Accretion of discounts on convertible debentures | | 18,382 | 45,930 | ||||||
Depreciation and amortization | 16,783 | 17,564 | 109,745 | ||||||
Foreign exchange loss | 841 | | 841 | ||||||
Loss on settlement of debt | 61,895 | 61,895 | |||||||
Stock-based compensation | 50,000 | 103,780 | 1,268,510 | ||||||
Write-down of intangible assets | | | 37,815 | ||||||
Changes in operating assets and liabilities | |||||||||
Amounts receivable | 46 | (5,920 | ) | (13,698 | ) | ||||
Prepaid expenses and deposits | (7,239 | ) | 6,536 | (8,317 | ) | ||||
Other assets | | | (12,000 | ) | |||||
Accounts payable and accrued liabilities | 41,116 | 296,505 | 767,077 | ||||||
Due to related parties | 61,125 | 56,874 | 355,837 | ||||||
Net cash used in operating activities | (321,495 | ) | (270,453 | ) | (2,976,397 | ) | |||
Investing activities | |||||||||
Purchase of property and equipment | | | (155,635 | ) | |||||
Net cash used in investing activities | | | (155,635 | ) | |||||
Financing activities | |||||||||
Proceeds from loans payable | 4,871 | | 65,949 | ||||||
Bank indebtedness | | | | ||||||
Proceeds from issuance of convertible debentures | | | 250,000 | ||||||
Proceeds from issuance of common stock/ subscriptions received |
315,300 | 270,400 | 2,819,084 | ||||||
Net cash provided by financing activities | 320,171 | 270,400 | 3,135,033 | ||||||
Change in cash | (1,324 | ) | (53 | ) | 3,001 | ||||
Cash, beginning of period | 4,325 | 3,320 | | ||||||
Cash, end of period | 3,001 | 3,267 | 3,001 | ||||||
Non-cash investing and financing activities: | |||||||||
Common stock issued to settle debt | 90,895 | 15,000 | 367,375 | ||||||
Common stock issued and stock options granted
for acquisition of intangible assets |
| | 37,815 | ||||||
Supplemental disclosures: | |||||||||
Interest paid | | | | ||||||
Income taxes paid | | | |
(The accompanying notes are an integral part of these consolidated financial statements)
F-3
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Notes to the consolidated financial statements |
(Expressed in U.S. dollars) |
November 30, 2010 |
(unaudited) |
1. | Basis of Presentation |
The accompanying consolidated financial statements of Mantra Venture Group Ltd. (the Company) should be read in conjunction with the consolidated financial statements and accompanying notes filed with the U.S. Securities and Exchange Commission in the Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2010. In the opinion of management, the accompanying financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Companys financial position and the results of its operations and its cash flows for the periods shown. |
|
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be expected for the full year. |
|
These consolidated financial statements have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities in the normal course of business. The Company has not generated significant revenues since inception and is unlikely generate earnings in the immediate or foreseeable future. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability of the Company to obtain necessary equity financing to continue operations, and the attainment of profitable operations. As at November 30, 2010, the Company has a working capital deficit of $1,099,208 and has accumulated losses of $5,590,032 since inception. These factors raise substantial doubt regarding the Companys ability to continue as a going concern. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. |
|
2. | Recent Accounting Pronouncements |
In January 2010, the FASB issued an amendment to ASC 820, Fair Value Measurements and Disclosures, to require reporting entities to separately disclose the amounts and business rationale for significant transfers in and out of Level 1 and Level 2 fair value measurements and separately present information regarding purchase, sale, issuance, and settlement of Level 3 fair value measures on a gross basis. This standard is effective for interim and annual reporting periods beginning after December 15, 2009 with the exception of disclosures regarding the purchase, sale, issuance, and settlement of Level 3 fair value measures which are effective for fiscal years beginning after December 15, 2010. The adoption of the applicable standard on June 1, 2010 did not have a material effect on the Companys financial statements. |
|
The Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations. |
|
3. | Related Party Transactions |
a) | During the six months ended November 30, 2010, the Company incurred management fees of $48,023 (2009 - $ 43,000) to the President of the Company. |
|
b) | During the six months ended November 30, 2010, the Company incurred administration fees of $18,659 (2009 - $24,458) to the spouse of the President of the Company. |
|
c) | During the six months ended November 30, 2010, the Company incurred management fees of $31,760 (2009 - $63,180) to directors of the Company. |
F-4
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Notes to the consolidated financial statements |
(Expressed in U.S. dollars) |
November 30, 2010 |
(unaudited) |
3. | Related Party Transactions (continued) |
|
d) | During the six months ended November 30, 2010, the Company incurred management fees of $18,000 (2009 - $12,000) to the Chief Financial Officer of the Company. |
|
e) | During the six months ended November 30, 2010, the Company incurred management fees of $nil (2009 - $5,000) to the former Chief Financial Officer of the Company |
|
f) | During the six months ended November 30, 2010, the Company incurred management fees of $27,000 (2009 - $nil) to a Vice President of the Company. |
|
g) | As at November 30, 2010, the Company owes a total of $167,899 (May 31, 2010 - $173,738) to the President of the Company and a company controlled by the President of the Company which is non-interest bearing, unsecured, and due on demand. |
|
h) | As at November 30, 2010, the Company owes $31,453 (May 31, 2010 - $21,045) to the spouse of the President of the Company which is non-interest bearing, unsecured and due on demand. |
|
i) | As at November 30, 2010, the Company owes $54,429 (May 31, 2010 - $17,608) to a director of the Company which is non-interest bearing, unsecured, and due on demand. |
|
j) | As at November 30, 2010, the Company owes $9,179 (May 31, 2010 - $9,179) to the former Chief Financial Officer of the Company which is non-interest bearing, unsecured, and due on demand. |
|
k) | As at November 30, 2010, the Company owes $53,290 (May 31, 2010 - $38,550) to an accounting firm where the Chief Financial Officer of the Company is a partner which is non- interest bearing, unsecured, and due on demand. |
|
l) | As at November 30, 2010, the Company owes $39,587 (May 31, 2010 - $34,592) to a Vice President of the Company which is non-interest bearing, unsecured, and due on demand. |
|
4. | Loans Payable |
|
a) | As at November 30, 2010, the amount of $51,919 (May 31, 2010 - $51,078) (Cdn$53,300) is owed to a non-related party which is non-interest bearing, unsecured, and due on demand. |
|
b) | As at November 30, 2010, the amount of $10,000 (May 31, 2010 - $10,000) is owed to a non- related party which is non-interest bearing, unsecured, and due on demand. |
|
c) | As at November 30, 2010, the amount of $4,871 (Cdn$5,000) (May 31, 2010 $nil) is owed to a non-related party which is non-interest bearing, unsecured, and due on demand. |
|
5. | Common Stock |
|
a) | On June 3, 2010, the Company issued 573,567 units at $0.08 per unit for proceeds of $45,885 which was recorded as common stock subscribed as at May 31, 2010. Each unit consisted of one share of common stock and one non-transferable share purchase warrant exercisable at $0.20 per share expiring on the earlier of two years or five business days after the Companys common stock trades at least one time per day on the FINRA Over the Counter Bulletin Board at a price at or above $0.40 per share for seven consecutive trading days. |
|
b) | On August 9, 2010, the Company issued 518,750 units at $0.08 per unit for proceeds of $41,500. Each unit consisted of one common share and one non-transferrable share warrant to purchase one additional share of common stock at an exercise price of $0.20 per share expiring on the earlier of two years or five business days after the Companys common stock trades at least one time per day on the FINRA Over the Counter Bulletin Board at a price at or above $0.40 per share for seven consecutive trading days. |
F-5
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Notes to the consolidated financial statements |
(Expressed in U.S. dollars) |
November 30, 2010 |
(unaudited) |
5. | Common Stock (continued) |
c) | On September 23, 2010, the Company issued 400,000 shares of common stock with a fair value of $60,000 for consulting services. |
|
d) | On September 25, 2010, the Company issued 400,000 shares of common stock with a fair value of $72,000 to settle accounts payable of $10,000. |
|
e) | On October 22, 2010, the Company issued 62,500 units at $0.08 per unit for proceeds of $5,000. Each unit consisted of one common share and one common share purchase warrant. Each whole common share purchase warrant is exercisable for a period of 24 months from the date of closing at a price of US$0.20 per share or five business days after the Companys common stock trades at least one time per day on the FINRA Over-the-Counter Bulletin Board at a price at or above US$0.40 per share for seven consecutive trading days. |
|
f) | On October 22, 2010, the Company issued 1,500,000 units at $0.05 per unit for proceeds of $75,000. Each unit consisted of one common share and one common share purchase warrant. Each whole common share purchase warrant is exercisable for a period of 24 months from the date of closing at a price of US$0.20 per share or five business days after the Companys common stock trades at least one time per day on the FINRA Over-the-Counter Bulletin Board at a price at or above US$0.40 per share for seven consecutive trading days. |
|
g) | On November 15, 2010, the Company issued 125,964 shares of common stock with a fair value of $18,895 to settle debt of $19,000. |
|
h) | The Company received share subscriptions for 475,000 units at $0.10 per unit for proceeds of $47,500 which is included in common stock subscribed as at November 30, 2010. Each unit will consist of one common share and non-transferrable share purchase warrant to purchase one additional share of common stock at an exercise price of $0.20 per share expiring on the earlier of two years or five business days after the companys common stock trades at least one time per day on the FINRA Over the Counter Bulletin Board at a price at or above $0.40 per share for seven consecutive trading days. |
|
i) | The Companys subsidiary, Climate ESCO Ltd., received share subscriptions for 1,463,000 units at $0.10 per unit for proceeds of $146,300 which is included in common stock subscribed as at November 30, 2010. Each unit will consist of one common share and non-transferrable share purchase warrant to purchase one additional share of common stock at an exercise price of $0.20 per share expiring on the earlier of two years or five business days after the companys common stock trades at least one time per day on the FINRA Over the Counter Bulletin Board at a price at or above $0.40 per share for seven consecutive trading days. |
6. | Stock Options |
The following table summarizes the continuity of the Companys stock options: |
Weighted | |||||||||||||
Weighted | average | Aggregate | |||||||||||
average | remaining | intrinsic | |||||||||||
Number | exercise price | contractual life | value | ||||||||||
of options | $ | (years) | $ | ||||||||||
Outstanding, May 31, 2010 | 1,608,333 | 0.25 | |||||||||||
Cancelled/expired | (833,333 | ) | 0.23 | ||||||||||
Outstanding and exercisable, November 30, 2010 | 775,000 | 0.27 | 0.7 | |
F-6
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Notes to the consolidated financial statements |
(Expressed in U.S. dollars) |
November 30, 2010 |
(unaudited) |
6. | Stock Options (continued) |
Additional information regarding stock options as of November 30, 2010, is as follows: |
Exercise | ||
Number of | Price | |
Options | $ | Expiry Date |
75,000 | 0.15 | June 1, 2011 |
250,000 | 0.25 | November 1, 2012 |
75,000 | 0.27 | February 10, 2011 |
375,000 | 0.30 | January 1, 2011 |
775,000 |
The fair values for stock options granted have been estimated using the Black-Scholes option pricing model assuming no expected dividends and the following weighted average assumptions:
Six months | Six months | |||||
ended | ended | |||||
November 30, | November 30, | |||||
2010 | 2009 | |||||
Risk-free Interest rate | | 0.48% | ||||
Expected life (in years) | | 1.0 | ||||
Expected volatility | | 90% |
The weighted average fair value of the stock options granted during the six months ended November 30, 2010 was $nil (2009 - $0.12) per option.
7. | Share Purchase Warrants |
The following table summarizes the continuity of share purchase warrants: |
Weighted | |||||||
Average | |||||||
Exercise | |||||||
Number of | Price | ||||||
Warrants | $ | ||||||
Balance, May 31, 2010 | 6,726,163 | 0.31 | |||||
Issued | 2,654,817 | 0.20 | |||||
Expired | (860,000 | ) | 0.50 | ||||
Balance, November 30, 2010 | 8,520,980 | 0.22 |
F-7
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Notes to the consolidated financial statements |
(Expressed in U.S. dollars) |
November 30, 2010 |
(unaudited) |
7. | Share Purchase Warrants (continued) |
As at November 30, 2010, the following share purchase warrants were outstanding: |
Exercise | ||
Number of | Price | |
Warrants | $ | Expiry Date |
199,998 | 0.40 | March 10, 2011 |
859,625 | 0.30 | April 1, 2011 |
71,152 | 0.30 | April 3, 2011 |
292,500 | 0.30 | April 6, 2011 |
860,000 | 0.30 | April 16, 2011 |
88,000 | 0.30 | May 20, 2011 |
321,333 | 0.30 | May 28, 2011 |
466,334 | 0.30 | July 16, 2011 |
118,000 | 0.30 | July 24, 2011 |
594,333 | 0.30 | August 24, 2011 |
68,000 | 0.30 | October 15, 2011 |
555,999 | 0.30 | November 27, 2011 |
33,333 | 0.30 | December 5, 2011 |
1,337,556 | 0.20 | April 5, 2012 |
573,567 | 0.20 | June 3, 2012 |
518,750 | 0.20 | August 9, 2012 |
1,562,500 | 0.20 | October 22, 2012 |
8,520,980 |
8. | Commitments |
|
a) | On September 2, 2009, the Company entered into an agreement with a company to acquire a worldwide, exclusive license for the Mixed Reactant Flow-By Fuel Cell technology. The term of the agreement is for twenty years or the expiry of the last patent licensed under the agreement, whichever is later. The Company agreed to pay the licensor the following license fees: |
an initial license fee of Cdn$10,000 payable in two installments: Cdn$5,000 upon execution of the agreement (paid) and Cdn$5,000 within thirty days of September 2, 2009 (accrued); | ||
a further license fee of Cdn$15,000 to be paid within ninety days of September 2, 2009; and | ||
an annual license fee, payable annually on the anniversary of the date of the agreement as follows: |
September 1, 2010 | Cdn$10,000 |
September 1, 2011 | Cdn$20,000 |
September 1, 2012 | Cdn$30,000 |
September 1, 2013 | Cdn$40,000 |
September 1, 2014 and each successive anniversary | Cdn$50,000 |
F-8
MANTRA VENTURE GROUP LTD. |
(A development stage company) |
Notes to the consolidated financial statements |
(Expressed in U.S. dollars) |
November 30, 2010 |
(unaudited) |
8. | Commitments (continued) |
The Company is to pay the licensor a royalty calculated as 2% of the gross revenue and 15% of any and all consideration directly or indirectly received by the Company from the grant of any sublicense rights. The Company will pay interest at a rate of 1% per month on any amounts past due. In addition, the Company is responsible for the timely payment of all future costs relating to patent expenses and any new or useful art, process, machine, manufacture or composition of matter arising out of any licensor improvements or joint improvements licensed under this agreement and identified by the licensor as potentially patentable. The Company must also invest a minimum of Cdn$250,000 in research and development directly associated with the technology. |
||
b) | On September 14, 2010, the Company entered into a management agreement with an unrelated company for a period of five years. The Company has agreed to issue 4,000,000 share purchase warrants. Each share purchase warrant is exercisable into one common share for a period of three years from the date of issuance at an exercise price as follows: |
$0.30 per share for 800,000 warrants to be issued on September 1, 2010; | ||
$0.40 per share for 800,000 warrants to be issued on September 1, 2011; | ||
$0.50 per share for 800,000 warrants to be issued on September 1, 2012; | ||
$0.60 per share for 800,000 warrants to be issued on September 1, 2013; and | ||
$0.70 per share for 800,000 warrants to be issued on September 1, 2014. |
This agreement was cancelled subsequently.
9. | Subsequent Events |
|
a) | On December 21, 2010, a lawsuit was brought against the Company by a convertible debt holder demanding repayment of the $150,000 debt plus interest at 10% per annum to the date of payment and costs. The Company has properly recorded the principal and interest as per the terms of the convertible debt agreement. |
|
b) | The Company issued 275,000 of the units described in Note 5(h). |
F-9
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward Looking Statements
This quarterly report on Form 10-Q contains forward-looking statements that involve risks and uncertainties. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology including "could", "may", "will", "should", "expect", "plan", "anticipate", "believe", "estimate", "predict", "potential" and the negative of these terms or other comparable terminology. These statements are only predictions. Actual events or results may differ materially.
While these forward-looking statements, and any assumptions upon which they are based, are made in good faith and reflect our current judgment regarding the direction of our business, actual results will almost always vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance suggested in this report.
Business Overview
We are building a portfolio of companies and technologies that mitigate negative environmental and health consequences that arise from the production of energy and the consumption of resources. On November 2, 2007, through our wholly owned subsidiary, Mantra Energy Alternatives Ltd., we entered into a technology assignment agreement with 0798465 BC Ltd. whereby we acquired 100% ownership of an invention for the electro-reduction of carbon dioxide.
Our mission is to develop and commercialize alternative energy technologies and services to enable the sustainable consumption, production and management of resources on residential, commercial and industrial scales. We plan to develop or acquire technologies and services which include electrical power system monitoring technology, wind farm electricity generation, online retail of environmental sustainability solutions through a carbon reduction marketplace, and media solutions to promote awareness of corporate actions that support the environment. To carry out our business strategy we intend to acquire or license from third parties technologies that require further development before they can be brought to market. We also intend to develop such technologies ourselves, and we anticipate that to complete commercialization of some technologies we will enter into joint ventures, partnerships, or other strategic relationships with third parties who have expertise that we may require. We also plan to enter into formal relationships with consultants, contractors, retailers and manufacturers who specialize in the areas of environmental sustainability in order to carry out our online retail strategy.
Results of Operations for the Three Month Periods Ended November 30, 2010 and November 30, 2009.
Revenues
The following summary of our results of operations should be read in conjunction with our financial statements for the quarter ended November 30, 2010 which are included herein.
Our operating results for three month periods ended November 30, 2010 and November 30, 2009 are summarized as follows:
2
Change Between | |||||||||
Three Month Period | |||||||||
Three Months | Ended | ||||||||
Three Months | Ended | November 30, 2010 | |||||||
Ended November | November 30, | and November 30, | |||||||
30, 2010 | 2009 | 2009 | |||||||
($) | ($) | ($) | |||||||
Revenue | 1,970 | - | 1,970 | ||||||
Operating expenses | 324,697 | 397,636 | 72,939 | ||||||
Net Income (Loss) | (390,786 | ) | (352,398 | ) | 38,388 |
We have had limited operational history since our inception on January 22, 2007. From our inception on January 22, 2007 to November 30, 2010 we have generated $21,868 in revenues. For the three months ended November 30, 2010 we generated $1,970 in revenues compared to no revenues generated during the same period in 2009. Since our inception on January 22, 2007 to November 30, 2010, we have an accumulated deficit of $5,590,032. We anticipate that we will incur substantial losses over the next year and our ability to generate additional revenues in the next 12 months remains uncertain.
Expenses
Our operating expenses for the three month periods ended November 30, 2010 and November 30, 2009 are summarized as follows:
Three Months Ended | ||||||
November 30, | ||||||
2010 | 2009 | |||||
($) | ($) | |||||
Business development | 24,843 | 7,131 | ||||
Consulting and advisory | 89,356 | (4,838 | ) | |||
Depreciation and amortization | 8,001 | 8,782 | ||||
Foreign exchange loss | 9,315 | 13,510 | ||||
General and administrative | 52,899 | 7,590 | ||||
Management fees | 26,459 | 112,188 | ||||
Professional fees | 28,397 | 108,439 | ||||
Public listing costs | 2,637 | 6,865 | ||||
Rent | 5,734 | 12,917 | ||||
Research and development | | 44,725 | ||||
Shareholder communications and awareness | 28,739 | 7,566 | ||||
Travel and promotion | 27,054 | 19,476 | ||||
Wages and benefits | 21,263 | 53,285 |
For the three months ended November 30, 2010, we incurred total expenses of $324,697 compared to total operating expenses for the three months ended November 30, 2009 of $397,636. The 72,939 decrease is primarily due to a decrease in wages and benefits, research and development expenses as well as management and professional fees.
Net Loss
Since our inception on January 22, 2007 to November 30, 2010, we have incurred a net loss of $5,590,032. For the three months ended November 30, 2010 we have incurred a net loss of $390,786 compared to a net loss of $352,398 for the same period in 2009. Our net loss per share for the three months ended November 30, 2010 was $0.01, the same as for the same period in 2009.
3
Results of Operations for the Six Month Periods Ended November 30, 2010 and November 30, 2009.
Revenues
For the six months ended November 30, 2010 we generated revenues of $1,970 compared to no revenues generated during the same period in 2009.
Our operating results for the six month periods ended November 30, 2010 and November 30, 2009 are summarized as follows:
Change Between | |||||||||
Three Month Period | |||||||||
Ended | |||||||||
Six Months Ended | November 30, 2010 | ||||||||
November 30, | Six Months Ended | and November 30, | |||||||
2010 | November 30, 2009 | 2009 | |||||||
($) | ($) | ($) | |||||||
Revenue | 1,970 | - | 1,970 | ||||||
Operating expenses | 473,808 | 806,182 | 332,374 | ||||||
Net Income (Loss) | (546,062 | ) | (764,174 | ) | 218,112 |
We have had limited operational history since our inception on January 22, 2007. For the six months ended November 30, 2010 we generated $1,970 in revenue compared to no revenue generated during the same period in 2009. We anticipate that we will incur substantial losses over the next year and our ability to generate additional revenues in the next 12 months remains uncertain.
Expenses
Our operating expenses for the six month periods ended November 30, 2010 and November 30, 2009 are summarized as follows:
Six Months Ended | ||||||
November 30, | ||||||
2010 | 2009 | |||||
($) | ($) | |||||
Business development | 24,843 | 59,890 | ||||
Consulting and advisory | 108,148 | 23,203 | ||||
Depreciation and amortization | 16,783 | 17,564 | ||||
Foreign exchange loss | 4,890 | 18,583 | ||||
General and administrative | 64,419 | 30,234 | ||||
Management fees | 75,023 | 164,809 | ||||
Professional fees | 37,242 | 157,098 | ||||
Public listing costs | 3,230 | 10,943 | ||||
Rent | 16,680 | 26,383 | ||||
Research and development | | 106,969 | ||||
Shareholder communications and awareness | 29,209 | 91,387 | ||||
Travel and promotion | 40,783 | 31,247 | ||||
Wages and benefits | 52,558 | 67,872 |
For the six months ended November 30, 2010, we incurred total expenses of $473,808 compared to total operating expenses for the six months ended November 30, 2009 of $806,182. The $332,374 decrease was primarily due to a decrease in management and professional fees, research and development expenses and shareholder communication and awareness costs.
4
Net Loss
For the six months ended November 30, 2010, we have incurred a net loss of $546,062 compared to a net loss of $764,174 for the same period in 2009. Our net loss per share for the period ended November 30, 2010 was $0.02, the same as during the same period in 2009.
Liquidity and Capital Resources
As of November, 2010, we had $3,001 cash in our bank accounts and a working capital deficit of $1,099,208. As of November 30, 2010, we had total assets of $82,906 and total liabilities of $1,124,224.
From January 22, 2007 (date of inception) to November 30, 2010, we raised net proceeds of $2,819,084 in cash from the issuance of common stock and share subscriptions received, $65,949 from loans payable and $250,000 from proceeds from the issuance of convertible debentures for a total of $3,135,033 of cash provided by financing activities for the period.
We received net cash of $321,495 from financing activities for the six months ended November 30, 2010 compared to $270,400 for the same period in 2009. During the period in 2010 we raised cash primarily from the issuance of our common stock and share subscriptions received.
We used net cash of $321,495 in operating activities for the six months ended November 30, 2010 compared to $270,453 for the same period in 2009. We used net cash of $2,976,397 in operating activities for the period from January 22, 2007 (date of inception) to November 30, 2010.
We did not use any cash in investing activities for the six months ended November 30, 2010 and for the six months ended November 30, 2009.
During the six months ended November 30, 2010 we had a decrease of $1,324 in our cash position compared to a decrease of $53 for the same period in 2009. Our monthly cash requirements for six month period ended November 30, 2010 was approximately $45,665 compared to $45,076 for the same period in 2009. At our current cash position and if this cash requirement continues, we do not have sufficient cash to cover our expenses for one month.
We expect that our total expenses will increase over the next year as we increase our business operations. We have not been able to reach the break-even point since our inception and have had to rely on outside capital resources. We do not anticipate making significant revenues for the next year. Over the next 12 months, we plan to primarily concentrate on commercializing our ERC technology and associated projects. Below is a summary of our anticipated expenditures over the next 12 months:
Description | Estimated expenses |
($) | |
Research and Development | 275,000 |
Consulting Fees | 100,000 |
Acquisition of new technologies | 500,000 |
Commercialization of ERC | 1,200,000 |
Shareholder communication and awareness | 250,000 |
Professional Fees | 200,000 |
Wages and Benefits | 150,000 |
Management Fees | 400,000 |
Total | 3,075,000 |
In order to fully carry out our business plan, we need additional financing of approximately $3,075,000 for the next 12 months. In order to improve our liquidity, we intend to pursue additional equity financing from private placement sales of our equity securities or shareholders loans. We do not presently have sufficient financing to undertake our planned business activities. Issuances of additional shares will result in dilution to our existing shareholders.
5
We currently do not have any arrangements in place for the completion of any further private placement financings and there is no assurance that we will be successful in completing any further private placement financings. If we are unable to achieve the necessary additional financing, then we plan to reduce the amounts that we spend on our business activities and administrative expenses in order to be within the amount of capital resources that are available to us.
Off-Balance Sheet Arrangements
We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.
Inflation
The amounts presented in the financial statements do not provide for the effect of inflation on our operations or financial position. The net operating losses shown would be greater than reported if the effects of inflation were reflected either by charging operations with amounts that represent replacement costs or by using other inflation adjustments.
Critical Accounting Policies
Our financial statements are impacted by the accounting policies used and the estimates and assumptions made by management during their preparation. A complete summary of these policies is included in note 2 of the notes to our consolidated financial statements for the year ended May 31, 2010 filed in an Annual Report on Form 10-K. We have identified below the accounting policies that are of particular importance in the presentation of our financial position, results of operations and cash flows, and which require the application of significant judgment by management.
Use of Estimates
The preparation of financial statements in conformity with US generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. We regularly evaluate estimates and assumptions related to allowance for doubtful accounts, the recoverability of intangible and long lived assets, valuation of convertible debt, stock-based compensation and deferred income tax asset valuation allowances. We base our estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by us may differ materially and adversely from our estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
Long-lived Assets
In accordance with ASC 360, Property, Plant and Equipment, we test long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value.
6
Stock-based Compensation
We record stock-based compensation in accordance with ASC 718, Compensation Stock Compensation, using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
We use the Black-Scholes option pricing model to calculate the fair value of stock-based awards. This model is affected by our stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to our expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the consolidated statement of operations over the requisite service period.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As a smaller reporting company, we are not required to provide the information required by this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures, under the Securities Exchange Act of 1934, that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms and that such information is accumulated and communicated to our management, including our chief executive officer (also our principal executive officer) and chief financial officer (also our principal financial officer and principal accounting officer), as appropriate to allow timely decisions regarding required disclosure.
We carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer (also our principal executive officer) and chief financial officer (also our principal financial officer and principal accounting officer), of the effectiveness of the design and operation of our disclosure controls and procedures as of November 30, 2010. Based on the evaluation of these disclosure controls and procedures, and in light of the weaknesses identified in our internal controls over financial reporting which were enumerated in our Annual Report on Form 10-K for the period ended May 31, 2010, the chief executive officer (also our principal executive officer) and chief financial officer (also our principal financial officer and principal accounting officer) concluded that our disclosure controls and procedures were not effective.
Changes in Internal Controls
During the period covered by this report there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
On December 21, 2010, one of our convertible debenture holders filed suit in the Supreme Court of British Columbia for re-payment of a $150,000 convertible debenture, including 10% annual interest from October 28, 2008, the date the loan was provided. On January 11, 2011, we filed a response to the claim and a counterclaim against an associate of the debenture holder. We will defend this claim aggressively and are confident of a favorable outcome for our company.
7
We know of no other material, existing or pending legal proceedings against our company, nor are we involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered beneficial shareholder, is an adverse party or has a material interest adverse to our interest.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
a) | On September 23, 2010, the Company issued 400,000 shares of common stock with a fair value of $60,000 for consulting services. | |
b) | On September 25, 2010, the Company issued 400,000 shares of common stock with a fair value of $72,000 to settle accounts payable of $10,000. | |
c) |
On October 22, 2010, we issued 62,500 units at $0.08 per unit for proceeds of $5,000. Each unit consisted of one common share and one common share purchase warrant. Each whole common share purchase warrant is exercisable for a period of 24 months from the date of closing at a price of US$0.20 per share or five business days after our common stock trades at least one time per day on the FINRA Over-the-Counter Bulletin Board at a price at or above US$0.40 per share for seven consecutive trading days. | |
d) |
On October 22, 2010, we issued 1,500,000 units at $0.05 per unit for proceeds of $75,000. Each unit consisted of one common share and one common share purchase warrant. Each whole common share purchase warrant is exercisable for a period of 24 months from the date of closing at a price of US$0.20 per share or five business days after our common stock trades at least one time per day on the FINRA Over-the-Counter Bulletin Board at a price at or above US$0.40 per share for seven consecutive trading days. | |
e) |
On November 15, 2010, we issued 125,964 shares of common stock with a fair value of $18,895 to settle debt of $19,000. | |
f) |
The Company received share subscriptions for 475,000 units at $0.10 per unit for proceeds of $47,500 which is included in common stock subscribed as at November 30, 2010. Each unit will consist of one common share and non-transferrable share purchase warrant to purchase one additional share of common stock at an exercise price of $0.20 per share expiring on the earlier of two years or five business days after the company’s common stock trades at least one time per day on the FINRA Over the Counter Bulletin Board at a price at or above $0.40 per share for seven consecutive trading days. | |
g) |
The Company’s subsidiary, Climate ESCO Ltd., received share subscriptions for 1,463,000 units at $0.10 per unit for proceeds of $146,300 which is included in common stock subscribed as at November 30, 2010. Each unit will consist of one common share and non-transferrable share purchase warrant to purchase one additional share of common stock at an exercise price of $0.20 per share expiring on the earlier of two years or five business days after the company’s common stock trades at least one time per day on the FINRA Over the Counter Bulletin Board at a price at or above $0.40 per share for seven consecutive trading days. |
We completed these offerings of our securities pursuant to Rule 903 of Regulation S of the Securities Act on the basis that the sale of the common stock was completed in an "offshore transaction", as defined in Rule 902(h) of Regulation S. We did not engage in any directed selling efforts, as defined in Regulation S, in the United States in connection with the sale of the securities. Each investor was not a US person, as defined in Regulation S, and was not acquiring the securities for the account or benefit of a US person.
Item 3. Defaults Upon Senior Securities
None.
Item 4. [Removed and Reserved]
Item 5. Other Information
None
8
Item 6. Exhibits
Exhibit No. | Description | |
(10) | Material Contracts | |
10.1 | Development Agreement with 3M dated October 28, 2009 (incorporated by reference to our current report on Form 8-K filed on November 6, 2009) | |
10.2 | Management Agreement with Con Buckley October 1, 2009 (incorporated by reference to our current report on Form 8-K filed on October 7, 2009) | |
(31) | Rule 13a-14 / 15d-14 Certifications | |
31.1* | Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
(32) | Section 1350 Certifications | |
32.1* | Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
*Filed herewith.
9
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Mantra Venture Group Ltd. | |
(Registrant) | |
/s/ Larry Kristof | |
Date: January 19, 2011 | Larry Kristof |
President, Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer and Director | |
(Principal Executive Officer, Principal Accounting Officer) |
10