Annual Statements Open main menu

HIGH WIRE NETWORKS, INC. - Quarter Report: 2011 February (Form 10-Q)

Mantra Venture Group Ltd.: Form 10-Q - Filed by newsfilecorp.com

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 February 28, 2011

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
(Registrant’s 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 issuer’s classes of common stock, as of the latest practicable date. 40,180,756 common shares issued and outstanding as of April 19, 2011


Table of Contents

PART I - FINANCIAL INFORMATION 3
   
     Item 1. Financial Statements 3
   
     Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 4
   
     Item 3. Quantitative and Qualitative Disclosures About Market Risk 9
   
     Item 4. Controls and Procedures 9
   
PART II – OTHER INFORMATION 10
   
     Item 1. Legal Proceedings 10
   
     Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 10
   
     Item 3. Defaults Upon Senior Securities 10
   
     Item 4. [Removed and Reserved] 10
   
     Item 5. Other Information 10
   
     Item 6. Exhibits 11
   
SIGNATURES 13

2


PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

The unaudited interim consolidated financial statements of Mantra Venture Group Ltd. (“we”, “us”, “our”, “our company”) follow. All currency references in this report are in US dollars unless otherwise noted.

3



MANTRA VENTURE GROUP LTD.
(A development stage company)
Consolidated financial statements
(Expressed in U.S. dollars)
February 28, 2011
(unaudited)

  Index
   
Consolidated balance sheets F–1
   
Consolidated statements of operations F–2
   
Consolidated statements of cash flows F–3
   
Notes to the consolidated financial statements F–4



MANTRA VENTURE GROUP LTD.
(A development stage company)
Consolidated balance sheets
(Expressed in U.S. dollars)

    February 28,     May 31,  
    2011     2010  
   $    $  
    (unaudited)        
ASSETS            
             
Current assets            
             
   Cash   2,938     4,325  
   Amounts receivable   18,320     13,744  
   Prepaid expenses and deposits   23,998     1,078  
             
Total current assets   45,256     19,147  
Property and equipment   51,699     74,673  
Total assets   96,955     93,820  
             
LIABILITIES AND STOCKHOLDERS’ DEFICIT            
             
Current liabilities            
             
   Accounts payable and accrued liabilities   471,610     449,481  
   Due to related parties (Note 3)   382,030     294,712  
   Loans payable (Note 4)   80,424     61,078  
   Convertible debentures   250,000     250,000  
Total liabilities   1,184,064     1,055,271  
             
Going concern (Note 1)            
Commitments (Note 8)            
Contingent liability (Note 9)            
Subsequent event (Note 10)            
             
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: 39,838,774 shares (May 31, 2010 – 34,034,868 shares)
 

398
   

340
 
   Additional paid-in capital   4,556,656     4,036,294  
   Common stock subscribed (Note 5)   194,600     45,885  
   Deficit accumulated during the development stage   (5,838,763 )   (5,043,970 )
Total stockholders’ deficit   (1,087,109 )   (961,451 )
Total liabilities and stockholders’ deficit   96,955     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     Nine months     January 22, 2007  
    ended     ended     (Inception) to  
    February 28,     February 28,     February 28,  
    2011     2010     2011     2010     2011  
   $    $    $    $    $  
                               
Revenues   288     14,530     2,258     86,968     22,156  
                               
Expenses                              
   Business development       (2,556 )   24,843     57,334     275,936  
   Consulting and advisory   88,290     3,229     196,438     26,432     629,550  
   Depreciation and amortization   6,191     8,782     22,974     26,346     115,936  
   Foreign exchange loss   26,233     4,525     31,123     23,108     56,794  
   General and administrative (Note 3)   22,619     17,545     87,038     47,779     411,135  
   License fees                   28,438  
   Management fees (Note 3)   34,458     51,701     109,481     216,510     880,368  
   Professional fees   12,033     53,299     49,275     210,397     706,133  
   Public listing costs   2,425     2,824     5,655     13,767     209,486  
   Rent   2,656     10,733     19,336     37,116     175,510  
   Research and development       38,398         145,367     418,206  
   Shareholder communications and awareness   (6,722 )   16,346     22,487     107,733     602,261  
   Travel and promotion   16,918     19,148     57,701     50,395     378,251  
   Wages and benefits   37,822     35,063     90,380     102,935     691,110  
   Website and corporate identity                   195,451  
   Write down of intangible assets                   37,815  
Total expenses   242,923     259,037     716,731     1,065,219     5,812,380  
                               
Loss before other income (expense)   (242,635 )   (244,507 )   (714,473 )   (978,251 )   (5,790,224 )
Other income (expense)                              
   Accretion of discounts on convertible debentures               (18,382 )   (45,930 )
   Loss on settlement of debt           (61,895 )       (61,895 )
   Government grant income                   118,324  
   Interest expense   (6,096 )   (6,730 )   (18,425 )   (18,778 )   (59,038 )
Total other income (expense)   (6,096 )   (6,730 )   (80,320 )   (37,160 )   (48,539 )
Net loss for the period   (248,731 )   (251,237 )   (794,793 )   (1,015,411 )   (5,838,763 )
                               
Loss per share, basic and diluted   (0.01 )   (0.01 )   (0.02 )   (0.03 )      
                               
Weighted average number of shares outstanding   37,615,649     32,305,561     34,991,373     31,417,671      

(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  
    Nine months     Nine months     January 22, 2007  
    ended     ended     (Inception) to  
    February 28,     February 28,     February 28,  
    2011     2010     2011  
            $    $    $  
                   
Operating activities                  
   Net loss for the period   (794,793 )   (1,015,411 )   (5,838,763 )
   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   22,974     26,346     115,936  
       Foreign exchange loss   4,181         4,181  
       Loss on settlement of debt   61,895    
    61,895  
       Stock-based compensation   130,790     161,187     1,349,300  
       Write-down of intangible assets           37,815  
   Changes in operating assets and liabilities                  
       Amounts receivable   (4,576 )   (2,749 )   (18,320 )
       Prepaid expenses and deposits   (22,920 )   6,536     (23,998 )
       Other assets           (12,000 )
       Deferred revenue       12,300      
       Accounts payable and accrued liabilities   51,129     444,886     777,090  
       Due to related parties   87,318     41,019     382,030  
Net cash used in operating activities   (464,002 )   (307,504 )   (3,118,904 )
                   
Investing activities                  
   Purchase of property and equipment           (155,635 )
Net cash used in investing activities           (155,635 )
Financing activities                  
   Proceeds from loans payable   15,165         76,243  
   Proceeds from issuance of convertible debentures           250,000  
   Proceeds from issuance of common stock/ subscriptions received   447,450     305,231     2,951,234  
Net cash provided by financing activities   462,615     305,231     3,277,477  
                   
Change in cash   (1,387 )   (2,273 )   2,938  
Cash, beginning of period   4,325     3,320      
Cash, end of period   2,938     1,047     2,938  
Non-cash investing and financing activities:                  
   Common stock issued to settle debt   90,895     65,862     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)
February 28, 2011
(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 Company’s 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 Company’s 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 February 28, 2011, the Company has a working capital deficit of $1,138,808 and has accumulated losses of $5,838,763 since inception. These factors raise substantial doubt regarding the Company’s 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 Company’s 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 nine months ended February 28, 2011, the Company incurred management fees of $44,481 (2010 - $64,000) to the President of the Company.

     
b)

During the nine months ended February 28, 2011, the Company incurred administration fees of $26,903 (2010 - $36,173) to the spouse of the President of the Company.

     
c)

During the nine months ended February 28, 2011, the Company incurred management fees of $50,000 (2010 - $67,164) to directors of the Company.

F-1



MANTRA VENTURE GROUP LTD.
(A development stage company)
Notes to the consolidated financial statements
(Expressed in U.S. dollars)
February 28, 2011
(unaudited)

3.

Related Party Transactions (continued)

     
d)

During the nine months ended February 28, 2011, the Company incurred management fees of $18,000 (2010 - $39,000) to the former Chief Financial Officer of the Company.

     
e)

During the nine months ended February 28, 2011, the Company incurred management fees of $39,000 (2010 - $nil) to the former Vice President of the Company.

     
f)

During the nine months ended February 28, 2011, the Company incurred management fees of $nil (2009 - $5,000) to a company controlled by the former Chief Financial Officer of the Company.

     
g)

As at February 28, 2011, the Company owes a total of $170,270 (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 February 28, 2011, the Company owes $25,448 (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 February 28, 2011, the Company owes $68,323 (May 31, 2010 - $17,608) to a director of the Company which is non-interest bearing, unsecured, and due on demand.

     
j)

As at February 28, 2011, 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 February 28, 2011, the Company owes $53,290 (May 31, 2010 - $38,550) to an accounting firm where the former Chief Financial Officer of the Company is a partner, which is non-interest bearing, unsecured, and due on demand.

     
l)

As at February 28, 2011, the Company owes $55,521 (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 February 28, 2011, the amount of $65,290 (Cdn$63,300) (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 February 28, 2011, 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 February 28, 2011, the amount of $5,134 (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 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.

F-2



MANTRA VENTURE GROUP LTD.
(A development stage company)
Notes to the consolidated financial statements
(Expressed in U.S. dollars)
February 28, 2011
(unaudited)

5.

Common Stock (continued)

     
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 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.

     
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 $0.20 per share 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.

     
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 $0.20 per share 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)

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)

On December 10, 2010, the Company issued 275,000 units at $0.10 per unit for proceeds of $27,500. 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 $0.20 per share 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.

     
i)

On December 25, 2010, the Company issued 400,000 units at $0.05 per unit for proceeds of $20,000. 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 $0.20 per share 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.

     
j)

On January 13, 2011, the Company issued 500,000 shares of common stock with a fair value of $60,000 for consulting services.

     
k)

On January 27, 2011, the Company issued 1,048,125 units at $0.08 per unit for proceeds of $83,850. 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 $0.20 per share 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.

F-3



MANTRA VENTURE GROUP LTD.
(A development stage company)
Notes to the consolidated financial statements
(Expressed in U.S. dollars)
February 28, 2011
(unaudited)

6.

Common Stock (continued)

     
l)

The Company has received share subscriptions for 172,500 units at $0.08 per unit for proceeds of $13,800, which is included in common stock subscribed as at February 28, 2011. Each unit will consist 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 $0.20 per share 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

     
m)

The Company’s subsidiary, Climate ESCO Ltd., has received share subscriptions for 1,808,000 units at $0.10 per unit for proceeds of $180,800 which is included in common stock subscribed as at February 28, 2011. 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.

     
6.

Stock Options

     

The following table summarizes the continuity of the Company’s 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              
     Granted   250,000     0.15              
     Cancelled/expired   (1,283,333 )   0.25              
  Outstanding and exercisable, February 28, 2011   575,000     0.19     1.1      

Additional information regarding stock options as of February 28, 2011, is as follows:

    Exercise  
  Number of Price  
  Options $ Expiry Date
       
  75,000 0.15 June 1, 2011
  250,000 0.25 November 1, 2012
  250,000 0.15 January 13, 2012
       
  575,000    

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:

    Nine months Nine months
    ended ended
    February 28, February 28,
    2011 2010
  Risk-free Interest rate 0.26% 0.39%
  Expected life (in years) 1.0 1.0
  Expected volatility 111% 92%

F-4



MANTRA VENTURE GROUP LTD.
(A development stage company)
Notes to the consolidated financial statements
(Expressed in U.S. dollars)
February 28, 2011
(unaudited)

6.

Stock Options (continued)

   

The weighted average fair value of the stock options granted during the nine months ended February 28, 2011 was $0.04 (2010 - $0.10) per option.

   
7.

Share Purchase Warrants

   

The following table summarizes the continuity of share purchase warrants:


      Weighted
      Average
      Exercise
    Number of Price
         Warrants $
    (a) (b)
  Balance, May 31, 2010 6,726,163                0.31
     Issued 2,815,442                0.20
     Expired (860,000)                0.50
  Balance, February 28, 2011 8,681,605                0.25

As at February 28, 2011, the following share purchase warrants were outstanding:

   Exercise 
   Price 
  Number of 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
  275,000 0.20 December 10, 2012
  400,000 0.20 December 25, 2012
  1,048,125 0.20 January 27, 2013
       
  8,681,605    

F-5



MANTRA VENTURE GROUP LTD.
(A development stage company)
Notes to the consolidated financial statements
(Expressed in U.S. dollars)
February 28, 2011
(unaudited)

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

    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.

    c)

    On February 23, 2011, the Company entered into a finder’s fee agreement with an unrelated company. The fee shall be calculated as 7% of the transaction financed through this company in acquiring an interest, equity or joint venture. This 7% will be payable as 4% in cash and 3% in shares of the Company. The Company will also pay a consulting fee of $2,000 per month for a period of one year in the event a transaction is reached between the two parties.

    F-6



    MANTRA VENTURE GROUP LTD.
    (A development stage company)
    Notes to the consolidated financial statements
    (Expressed in U.S. dollars)
    February 28, 2011
    (unaudited)

    9.

    Contingent Liability

         

    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 does not dispute the amount owing and has properly recorded the principal and interest as per the terms of the convertible debt agreement.

         
    10.

    Subsequent Events

         
    a)

    On March 4, 2011, the Company entered into an investor relations agreement with an unrelated company for a period of six months. The Company has agreed to issue 192,000 restricted common shares of the Company during the initial quarter for the period March 15, 2011 through to June 15, 2011, in addition to issuance of shares equivalent to $24,000 in the second quarter for the period June 16, 2011 through September 1, 2011.

         
    b)

    On March 9, 2011, the Company entered into an investor relations agreement with an unrelated company for a period of six months. The Company has agreed to issue 150,000 restricted common shares of the Company upon execution of the agreement and 150,000 restricted common shares of the Company on or before June 15, 2011; in addition to a monthly fee of $2,500 commencing April 15, 2011.

    F-7


    Item 2. Management’s 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 February 28, 2011 and February 28, 2010.

    Revenues

    The following summary of our results of operations should be read in conjunction with our financial statements for the quarter ended February 28, 2011 which are included herein.

    Our operating results for three month periods ended February 28, 2011 and February 28, 2010 are summarized as follows:

    4



                    Change  
                    Between  
                    Three Month  
                    Period  
                    Ended  
        Three Months     Three Months     February 28,  
        Ended     Ended     2011 and  
        February 28,     February 28,     February 28,  
        2011     2010     2010  
        ($)     ($)     ($)  
    Revenue   288     14,530     (14,242 )
    Operating expenses   242,923     259,037     (16,114 )
    Net Income (Loss)   (248,731 )   (251,237 )   2,506  

    We have had limited operational history since our inception on January 22, 2007. From our inception on January 22, 2007 to February 28, 2011 we have generated $22,156 in revenues. For the three months ended February 28, 2011 we generated $288 in revenues compared to revenues of $14,530 generated during the same period in 2010. Since our inception on January 22, 2007 to February 28, 2011, we have an accumulated deficit of $5,838,763. 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 February 28, 2011 and February 28, 2010 are summarized as follows:

          Three Months Ended  
          February 28,  
          2011     2010  
          ($)     ($)  
      Business development   Nil     (2,556 )
      Consulting and advisory   88,290     3,229  
      Depreciation and amortization   6,191     8,782  
      Foreign exchange loss   26,233     4,525  
      General and administrative   22,619     17,545  
      Management fees   34,458     51,701  
      Professional fees   12,033     53,299  
      Public listing costs   2,425     2,824  
      Rent   2,656     10,733  
      Research and development   Nil     38,398  
      Shareholder communications and awareness   (6,722 )   16,346  
      Travel and promotion   16,918     19,148  
      Wages and benefits   37,822     35,063  

    For the three months ended February 28, 2011, we incurred total expenses of $242,923 compared to total operating expenses for the three months ended February 28, 2010 of $259,037. The $16,114 decrease is primarily due to a decrease in management fees, professional fees, rent, shareholder communications and awareness, and research and development offset by an increase in foreign exchange loss, general and administrative, and consulting and advisory.

    Net Loss

    Since our inception on January 22, 2007 to February 28, 2011, we have incurred a net loss of $5,838,763. For the three months ended February 28, 2011 we have incurred a net loss of $248,731 compared to a net loss of $251,237 for the same period in 2010. Our net loss per share for the three months ended February 28, 2011 was $0.01, the same as for the same period in 2010.

    5


    Results of Operations for the Nine Month Periods Ended February 28, 2011 and February 28, 2010.

    Revenues

    Our operating results for the nine month periods ended February 28, 2011 and February 28, 2010 are summarized as follows:

                    Change  
                    Between Nine  
                    Month Period  
                    Ended  
        Nine Months     Nine Months     February 28,  
        Ended     Ended     2011 and  
        February 28,     February 28,     February 28,  
        2011     2010     2010  
        ($)     ($)     ($)  
    Revenue   2,258     86,968     (84,710 )
    Operating expenses   716,731     1,065,219     (348,488 )
    Net Income (Loss)   (794,793 )   (1,015,411 )   220,618  

    We have had limited operational history since our inception on January 22, 2007. For the nine months ended February 28, 2011 we generated $2,258 in revenue compared to $86,968 generated during the same period in 2010. 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 nine month periods ended February 28, 2011 and February 28, 2010 are summarized as follows:

        Nine Months Ended  
        February 28,  
        2011     2010  
        ($)     ($)  
    Business development   24,843     57,334  
    Consulting and advisory   196,438     26,432  
    Depreciation and amortization   22,974     26,346  
    Foreign exchange loss   31,123     23,108  
    General and administrative   87,038     47,779  
    Management fees   109,481     216,510  
    Professional fees   49,275     210,397  
    Public listing costs   5,655     13,767  
    Rent   19,336     37,116  
    Research and development   Nil     145,367  
    Shareholder communications and awareness   22,487     107,733  
    Travel and promotion   57,701     50,395  
    Wages and benefits   90,380     102,935  

    For the nine months ended February 28, 2011, we incurred total expenses of $716,731 compared to total operating expenses for the nine months ended February 28, 2010 of $1,065,219. The $348,488 decrease was primarily due to a decrease in business development, management fees, professional fees, rent, shareholder communications and awareness, public listing costs, and research and development offset by an increase in consulting and advisory, general and administrative, foreign exchange loss, and travel and promotion.

    6


    Net Loss

    For the nine months ended February 28, 2011, we have incurred a net loss of $794,793 compared to a net loss of $1,015,411 for the same period in 2010. Our net loss per share for the period ended February 28, 2011 was $0.02, whereas our net loss per share during the same period in 2010 was $0.03.

    Liquidity and Capital Resources

    As of February 28, 2011, we had $2,938 cash in our bank accounts and a working capital deficit of $1,138,808. As of February 28, 2011, we had total assets of $96,955 and total liabilities of $1,184,064.

    From January 22, 2007 (date of inception) to February 28, 2011, we raised net proceeds of $2,951,234 in cash from the issuance of common stock and share subscriptions received, $76,243 from loans payable and $250,000 from proceeds from the issuance of convertible debentures for a total of $3,277,477 of cash provided by financing activities for the period.

    We received net cash of $447,450 from financing activities for the nine months ended February 28, 2011 compared to $305,231 for the same period in 2010. During the period in 2011 we raised cash primarily from the issuance of our common stock and share subscriptions received.

    We used net cash of $464,002 in operating activities for the nine months ended February 28, 2011 compared to $307,504 for the same period in 2010. We used net cash of $3,118,904 in operating activities for the period from January 22, 2007 (date of inception) to February 28, 2011.

    We did not use any cash in investing activities for the nine months ended February 28, 2011 and for the nine months ended February 28, 2011.

    During he nine months ended February 28, 2011 we had a net decrease of $1,387 in our cash position compared to a net decrease of $2,273 for the same period in 2010. Our monthly cash requirements for the nine month period ended February 28, 2011 was approximately $51,556 compared to $34,167 for the same period in 2010. 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

    7


    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.

    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.

    8


    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 and chief financial officer (our principal executive officer, 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 and chief financial officer (our principal executive officer, principal financial officer and principal accounting officer), of the effectiveness of the design and operation of our disclosure controls and procedures as of February 28, 2011. 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 year ended May 31, 2010, the chief executive officer and chief financial officer (our principal executive officer, 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.

    9


    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. Our company does not dispute the amount owing and has properly recorded the principal and interest as per the terms of the convertible debt agreement.

    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 December 10, 2010, we issued 275,000 units at $0.10 per unit for proceeds of $27,500. 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 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 US$0.40 per share for seven consecutive trading days.

         
      b)

    On December 25, 2010, we issued 400,000 units at $0.05 per unit for proceeds of $20,000. 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 $0.20 per share or five business days after our 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.

         
      c)

    On January 13, 2011, we issued 500,000 shares of common stock with a fair value of $60,000 for consulting services.

         
      d)

    On January 27, 2011, we issued 1,048,125 units at $0.08 per unit for proceeds of $83,850. 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 $0.20 per share or five business days after our 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.

    Item 3. Defaults Upon Senior Securities

    None.

    Item 4. [Removed and Reserved]

    Item 5. Other Information

    On January 18, 2011 Con Buckley resigned as our chief financial officer and principal accounting officer. Consequently we appointed Larry Kristof, our president, chief executive officer, secretary, treasurer and a director of our company, as our chief financial officer and principal accounting officer.

    On February 28, 2011 John Russell resigned as a director of our company. Consequently, we appointed Jonathan Michael Boughen as a director.

    10


    Item 6. Exhibits

    Exhibit Description
    No.  
       
    (3) (i) Articles (ii) By-laws
       
    3.1 Table 1 Articles adopted December 4, 2008 (incorporated by reference to our Current Report on Form 8-K filed on December 12, 2008)
       
    3.2  Notice of Articles (incorporated by reference to our Current Report on Form 8-K filed on December
    12, 2008)
       
    (10) Material Contracts
       
    10.1 Revolving Line of Credit Agreement between our company and Larry Kristof dated October 15, 2008 (incorporated by reference to our Quarterly Report on Form 10-Q filed on January 14, 2009)
       
    10.2 Management Agreement between our company and Q4 Financial Group Inc. dated January 7, 2009  (incorporated by reference to our Current Report on Form 8-K filed on January 9, 2009)
       
    10.3 Contractor Proposal Agreement between our wholly owned subsidiary, Mantra Energy Alternatives Ltd., and Kemetco Research Inc. dated January 29, 2009 (incorporated by reference to our Current Report on Form 8-K filed on February 4, 2009)
       
    10.4 Option Agreement with Synergy BioMetals Recovery Systems Inc. dated February 27, 2009 (incorporated by reference to our Current Report on Form 8-K filed on March 2, 2009)
       
    10.5 Contractor Proposal Agreement between our wholly owned subsidiary, Mantra Energy Alternatives Ltd., and Kemetco Research Inc. dated March 18, 2009 (incorporated by reference to our Current Report on Form 8-K filed on March 26, 2009)
       
    10.6 License Agreement between our wholly owned subsidiary, Mantra Energy Alternatives Ltd., and 0798465 B.C. Ltd. dated September 2, 2009 (incorporated by reference to our Current Report on Form 8-K filed on September 9, 2009)
       
    10.7 Option Extension Agreement between our company and BioMetals Recovery Systems Inc. dated May 1, 2009 (incorporated by reference to our Annual Report on Form 10-K filed on September 15, 2009)
       
    10.8 Amendment to Management Agreement between our company and Q4 Financial Group Inc. dated March 1, 2009 (incorporated by reference to our Annual Report on Form 10-K filed on September 15, 2009)
       
    10.9 Amendment to Management Agreement between our company and Q4 Financial Group Inc. dated July 1, 2009 (incorporated by reference to our Annual Report on Form 10-K filed on September 15, 2009)
       
    10.10 Director Agreement between our company and Shawn Kim dated June 8, 2009 (incorporated by reference to our Current Report on Form 8-K filed on September 23, 2009)
       
    10.11 Development Agreement between our company and 3M Industrial and Transportation Business dated October 28, 2009 (incorporated by reference to our Current Report on Form 8-K filed on November 6, 2009)
       
    10.12 2009 Stock Compensation Plan (incorporated by reference to our Registration Statement on Form S-8 filed on November 24, 2009)
       
    10.13 2009 Stock Option Plan (incorporated by reference to our Registration Statement on Form S-8 filed on November 24, 2009)
       
    10.14 Technology Development Cooperation Agreement between our company, Korea Southern Power Co., Ltd. and KC Cottrell Co. Ltd. entered into on August 16, 2010 (incorporated by reference to our Current Report on Form 8-K filed on August 17, 2010)

    11



    Exhibit Description
    No.  
       
    (21) Subsidiaries
       
      Mantra Energy Alternatives Ltd.
       
    (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.

    12


    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: April 19, 2011 Larry Kristof
      President, Chief Executive Officer, Chief Financial
      Officer, Secretary, Treasurer and Director
      (Principal Executive Officer, Principal Financial Officer
      and Principal Accounting Officer)

    13