EX-99.1 9 exhibit99-1.htm AUDITED FINANCIAL STATEMENTS FOR THE FISCAL YEARS ENDED DECEMBER 31, 2005 AND 2004 Filed by Automated Filing Services Inc. (604) 609-0244 - Spur Ventures Inc. - Exhibit 99.1

Management’s Responsibility for Financial Reporting

The accompanying consolidated financial statements of the company have been prepared by management in accordance with Canadian generally accepted accounting principles and include a summary prepared by management reconciling significant differences between Canadian and United States generally accepted accounting principles as they affect these financial statements. The financial statements contain estimates based on management’s judgement. Management maintains an appropriate system of internal controls to provide reasonable assurance that transactions are authorized, assets safeguarded, and proper records maintained.

The Audit Committee of the Board of Directors has met with the company’s independent auditors to review the scope and results of the annual audit and to review the consolidated financial statements and related financial reporting matters prior to submitting the consolidated financial statements to the Board for approval.

The company’s independent auditors, PricewaterhouseCoopers LLP, are appointed by the shareholders to conduct an audit of the annual financial statements, and their report follows.

Robert J. Rennie (Michael) Gong Chen
Chief Executive Officer Chief Financial Officer
   
March 17, 2006  

Independent Auditors’ Report

To the Shareholders of Spur Ventures Inc.

We have audited the consolidated balance sheets of Spur Ventures Inc. as at December 31, 2005 and 2004 and the consolidated statements of operations and deficit and cash flows for each of the three years in the period ended December 31, 2005. These financial statements are the responsibility of the company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.

In our opinion, these consolidated financial statements present fairly, in all material respects, the financial position of the company as at December 31, 2005 and 2004 and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2005 in accordance with Canadian generally accepted accounting principles.

Comments by Auditors for U.S. Readers on Canada-U.S. Reporting Difference

In the United States, reporting standards for auditors require the addition of an explanatory paragraph (following the opinion paragraph) when there is a change in accounting principles that has a material effect on the comparability of the company’s financial statements, such as the change described in note 2 to the financial statements. Our report to the shareholders dated March 17, 2006 is expressed in accordance with Canadian reporting standards which do require a reference to such a change in accounting principles in the auditor’s report when the change is properly accounted for and adequately disclosed in the financial statements.


Chartered Accountants
Vancouver, British Columbia

March 17, 2006

1


CONSOLIDATED BALANCE SHEETS | As at December 31, 2005 and 2004 | Expressed in Canadian dollars

    2005     2004  
    $     $  
Assets            
Current assets            
Cash and cash equivalents (note3)   29,133,624     9,484,991  
Short-term investments (note 4)   6,724,459     5,510,500  
Accounts receivable   468,443     188,415  
Inventory (note 5)   3,036,798     1,125,024  
Prepaid expenses   326,764     96,034  
Due from YPCC (note 11)   368,806     371,103  
             
    40,058,894     16,776,067  
Property, plant and equipment (note 6)   9,996,868     8,438,916  
Land use rights - net (note 7)   806,318     482,639  
Mineral properties (note 8)   2,981,975     2,417,338  
Other assets (note 9)   490,693     -  
    54,334,748     28,114,960  
             
Liabilities            
Current liabilities            
Accounts payable and accrued liabilities   2,456,221     1,181,390  
Customer deposits   163,182     494,632  
Other payable   319,004     273,153  
Bank loans (note 12)   3,106,757     3,853,100  
    6,045,164     5,802,275  
Minority interest   503,203     971,098  
             
Shareholders’ Equity            
Capital stock (note 13(b))            
Authorized            
   Unlimited common shares without par value            
   Unlimited number preferred shares without par value            
Issued            
   58,090,520 common shares (2004 - 39,889,328)   56,513,439     27,550,651  
Stock options and warrants (note 13(c) and (d))   3,463,750     2,763,003  
Cumulative translation adjustment   (294,890 )   (408,187 )
Deficit   (11,895,918 )   (8,563,880 )
    47,786,381     21,341,587  
    54,334,748     28,114,960  

Nature of operations (note 1)
Commitments (note 19)
Subsequent events (note 20)

Approved by the Board of Directors

 
Robert Atkinson, Director Robert J. Rennie, Director  

The accompanying notes are an integral part of these consolidated financial statements.

2


CONSOLIDATED STATEMENTS OF OPERATIONS AND DEFICIT | For the years ended December 31, 2005, 2004 and 2003 | Expressed in Canadian dollars

    2005     2004     2003  
    $     $     $  
Sales   8,265,374     4,810,302     -  
Cost of sales   8,165,421     4,860,560     -  
    99,953     (50,258 )   -  
                   
Expenses                  
Consulting fees   176,193     355,112     255,243  
Depreciation and amortization on administration   129,190     58,027     -  
Interest   210,543     191,300     997  
Management fees   -     -     27,833  
Office and miscellaneous   492,868     236,827     59,812  
Printing and mailing   50,404     31,785     13,582  
Professional fees   275,806     180,725     123,361  
Rent   101,807     49,317     31,009  
Repairs and maintenance   52,757     18,134     -  
Selling expenses   322,987     134,127     -  
Stock-based compensation expenses   764,321     1,257,040     -  
Transfer agent and filing fees   29,568     38,991     21,501  
Travel, advertising and promotion   290,788     227,910     68,190  
Wages and benefits   487,355     164,295     3,235  
Writedown of mineral properties   -     -     760,490  
Writedown of marketable securities   -     -     6,000  
    3,384,587     2,943,590     1,371,253  
Operating loss   (3,284,634 )   (2,993,848 )   (1,371,253 )
                   
Other income and expense                  
Gain on disposal of marketable securities   -     2,333     10,340  
Interest income   438,209     183,608     38,845  
Investment income   -     825     10,867  
Other income   -     90,661     -  
Foreign exchange (loss) gain   (953,508 )   82,908     1,147  
    (515,299 )   360,335     61,199  
                   
Loss before minority interest   (3,799,933 )   (2,633,513 )   (1,310,054 )
Minority interest   467,895     207,758     -  
Loss for the year   (3,332,038 )   (2,425,755 )   (1,310,054 )
                   
Deficit - Beginning of year                  
As previously reported   (8,563,880 )   (4,732,692 )   (3,422,638 )
Stock-based compensation   -     (1,405,433 )   -  
As restated   (8,563,880 )   (6,138,125 )   (3,422,638 )
Deficit - End of year   (11,895,918 )   (8,563,880 )   (4,732,692 )
Basic and diluted loss per common share   (0.07 )   (0.07 )   (0.06 )
Weighted average number of common shares outstanding   47,857,350     34,667,716     22,265,095  

The accompanying notes are an integral part of these consolidated financial statements.

3


CONSOLIDATED STATEMENTS OF CASH FLOWS | For the years ended December 31, 2005, 2004 and 2003 | Expressed in Canadian dollars

    2005     2004     2003  
    $     $     $  
Cash flows from operating activities                  
Loss for the year   (3,332,038 )   (2,425,755 )   (1,310,054 )
Items not affecting cash                  
Depreciation and amortization   634,130     256,865     5,178  
Writedown of mineral properties   -     -     760,490  
Stock-based compensation   764,321     1,257,040     21,445  
Unrealized foreign exchange (gain) loss   953,508     (82,908 )   (1,147 )
Loss on the disposal of fixed assets   17,748     12,806     9,082  
Gain of marketable securities   -     (2,333 )   (4,340 )
Minority interest   (467,895 )   971,098     -  
Other operating   27,334     (1,149,729 )   (7,935 )
                   
    (1,402,892 )   (1,162,916 )   (527,281 )
Changes in non-cash working capital                  
Accounts receivable   (280,028 )   150,861     (37,140 )
Inventory   (1,911,774 )   (293,339 )   -  
Prepaid expenses   (230,730 )   383,542     -  
Accounts payable and accrued liabilities   1,274,831     162,993     (16,590 )
Customer deposits   (331,450 )   482,639     -  
    (2,882,043 )   (276,220 )   (581,011 )
                   
Cash flows from investing activities                  
Capital expenditures   (3,185,677 )   (4,507,363 )   (75,623 )
Acquisition of other assets   (491,215 )   (572,255 )   -  
Purchase of marketable securities/short-term investments - net of proceeds   (1,213,959 )   (5,409,667 )   840  
    (4,890,851 )   (10,489,285 )   (74,783 )
                   
Cash flows from financing activities                  
Issuance of shares for cash - net of issue costs   28,850,554     15,784,724     5,635,456  
Bank indebtedness repayment   (744,000 )   (130,860 )   -  
    28,106,554     15,653,864     5,635,456  
Effect of exchange rate changes   (685,027 )   (368,939 )   -  
Increase in cash and cash equivalents   19,648,633     4,519,420     4,979,662  
Cash and cash equivalents (bank overdraft) - Beginning of year   9,484,991     4,965,571     (14,091 )
Cash and cash equivalents - End of year   29,133,624     9,484,991     4,965,571  
                   
Supplemental cash flow disclosure                  
Interest received   371,050     157,778     38,845  
Interest paid   (171,577 )   (161,724 )   (997 )

4


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | December 31, 2005, 2004 and 2003 | Expressed in Canadian dollars

1. Nature of operations

Spur Ventures Inc. (the company) is developing a fully integrated fertilizer business in the People’s Republic of China (China). The recoverability of the amounts shown as mineral properties is dependent upon the existence of economically recoverable reserves, the ability of the company to obtain the necessary financing to complete the development of the properties, and future profitable production or proceeds from the sale of fertilizer products.

Management acknowledges that for the Yichang Phosphate Project to be successful it will require significant equity and/or debt financing. Management has successfully raised financing in the past for the early stages of this project; however, there is no assurance that the company will be successful in raising this financing in the future. Management considers that the company has sufficient funding to meet its obligations and maintain administrative and operational expenditures for at least the next 12 months.

In addition, the company has entered into agreements securing the title of the mineral properties, by forming a 78.72% controlled Joint Venture Company, Yichang Maple Leaf Chemicals Ltd. (YMC), with Hubei Yichang Phosphorous Chemical Co. Ltd. (YPCC) in December 2003 to undertake the development of the phosphate mines and to build compound phosphate fertilizer production facilities. YMC has not yet commenced active operations. The titles to the two primary mining properties are legally in the possession of our Joint Venture partner, YPCC, and are in the process of being formally transferred to YMC. Although these arrangements are in accordance with industry standards for the stage of development of such properties, these procedures do not guarantee the company’s title. Property title may also be subject to unregistered prior agreements and regulatory requirements.

To accelerate the production of compound fertilizers, the company acquired Xinyuan Chemicals Ltd. in 2004 and formed a 72.18% controlled Joint Venture Company called Yichang Spur Chemicals Ltd. (YSC), which owns a 100,000 tonnes per annum (tpa) NPK (Nitrogen, Phosphate, Potassium), The other two minority partners are YPCC which owns 16.69% and Yichang Yuanfeng Chemical (Yuanfeng) which owns 11.13%.

2. Significant Accounting Policies

Principles of consolidation and preparation of financial statements

These consolidated financial statements are prepared in accordance with Canadian generally accepted accounting principles (GAAP) and differ in certain material respects from the requirements of United States GAAP, as disclosed in note 17).

These consolidated financial statements include the accounts of the company, its two sino-foreign Joint Venture companies, YSC and YMC, which are controlled by the company, and its wholly owned subsidiaries, Spur Chemicals (BVI) Inc. and International Phosphate Mining Corporation (International Phosphate). International Phosphate was incorporated to carry out mineral exploration and development programs in China. All significant intercompany transactions and accounts have been eliminated. Certain comparative figures have been reclassified to conform to the current period’s presentation.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenditures during the reporting period. Items subject to significant management estimates include the amounts recorded for stock-based compensation and the assessment of recoverable values. Actual results could differ from those reported.

Cash and cash equivalents

Cash and cash equivalents consist of cash and short-term deposits maturing within ninety days of the original date of acquisition and are stated at cost, which approximates fair value. To limit its exposure, the company deposits its funds with large financial institutions in either US dollars or Canadian dollars.

Marketable securities & Short Term Investments

Marketable securities are carried at the lower of cost and market value. Short term investments with an original maturity of greater than 90 days and less than 1 year are stated at cost, which approximates fair value.

Inventory

Inventory, consisting primarily of fertilizers and raw materials, is valued at the lower of cost and net realizable value. Net realizable value represents the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale. Cost is calculated using the weighted average method comprising all costs of purchases, costs of conversion and other costs incurred, including overhead allocation, in bringing the inventories to their present location and condition.

Property, plant and equipment

Property, plant and equipment assets are recorded at cost less accumulated depreciation. Depreciation is computed using the straight-line method at the following rates calculated to depreciate the cost of the assets less their residual values over their estimated useful lives:

Building 5.00%
Machinery and equipment 8.33% - 10.00%
Motor vehicle 20.00%
Office equipment and furniture 20.00%
Computer equipment 33.33%
Leasehold improvement 50%

Land use right

The land use right is for 50 years. It is amortized on a straight-line basis over the initial term of the YSC business license of 30 years.

Impairment of long-lived assets

Management of the company regularly reviews the net carrying value of each long-lived asset. Where information is available and conditions suggest impairment, estimated future net cash flows are calculated using estimated future prices, proven and probable reserves, selling prices for fertilizer products, and operating, capital and reclamation costs on an undiscounted basis. Reductions in the carrying value of long-lived assets would be recorded to the extent the net book value of the related assets exceeds the estimated future cash flows.

Where estimates of future net cash flows are not available and where other conditions suggest impairment, management assesses if the carrying value can be recovered.

Management’s estimates of mineral prices, recoverable proven and probable reserves, selling prices for fertilizer products, and operating, capital and reclamation costs are subject to certain risks and uncertainties which may affect the recoverability of long-lived assets. Although management has made its best estimate of these factors, it is possible that changes could occur in the near term, which could adversely affect management’s estimate of the net cash flow to be generated from its assets.

Mineral properties

The company records its interest in mineral properties at cost. Exploration and development expenditures relating to properties with mineralization are deferred and will be amortized against future production following commencement of commercial production, or written off if the properties are sold, allowed to lapse, abandoned or if impairment is evident.

The acquisition of title to mineral properties is a detailed and time-consuming process. The titles of the mining properties have been issued to our Joint Venture Company partner, YPCC, for the exclusive use of YPCC’s equity contribution to the YMC Joint Venture. In Canada, our sino-foreign joint venture agreement with YPCC would be sufficient protection to proceed with mining but in China, for greater certainty, we are ensuring the formal transfer of the titles from YPCC to the YMC joint venture. This is a time-consuming process required only for foreign investors in China.

Asset retirement obligations

The accounting for asset retirement obligation encompasses the accounting for legal obligation associated with the retirement of a tangible long-lived asset that results from the acquisition, construction or development and/or the normal operation of a long-lived asset. The retirement of a long-lived asset is its other than temporary removal from service, including its sale, abandonment, recycling or disposal in some other manner.

According to current Chinese environmental regulations and contracts of the company, there is no obligation for the company to dismantle and remove plant and equipment or to remediate sites upon the cessation of operations. The company pays an annual environmental fee to the local government as the cost of operating a chemical site. This fee is calculated as a percentage of the annual revenues and is expensed as incurred. Future changes to Chinese environmental regulation may have a material impact on the assessment of asset retirement obligations.

Loss per common share

The basic loss per share is computed by dividing the net loss by the weighted average number of common shares outstanding during the year. The diluted loss per share reflects the potential dilution of common share equivalents, such as outstanding stock options and share purchase warrants, in the weighted average number of common shares outstanding during the year, if dilutive. For this purpose, the “treasury stock method” is used whereby the assumed proceeds upon the exercise of stock options and warrants are used to purchase common shares at the average market price during the year.

5


Income taxes

The company follows the asset and liability method for accounting for income taxes. Under this method, future income tax assets and liabilities are determined based on the differences between the tax basis of assets and liabilities and the amounts reported in the financial statements. The future tax assets or liabilities are calculated using the tax rates for the periods in which the differences are expected to be settled. Future tax assets are recognized to the extent that they are considered more likely than not to be realized.

Revenue recognition

The company recognizes revenues to external customers when the product is shipped and title passes along with the risks and rewards of ownership, provided collection is reasonably assured. Transportation costs are recovered from the customer through product pricing.

Foreign currency translations

The consolidated financial statements are presented in Canadian dollars (CAD) and the functional currency of YSC and YMC is Chinese Yuan Renminbi (RMB). YSC is considered a self-sustaining operation and is translated into Canadian dollars using current rate method. Under this method, assets and liabilities are translated at period-end exchange rates and items included in the statements of operations and deficit and cash flows are translated at the rates in effect at the time of the transaction. The gain or loss on translation is charged to cumulative translation adjustment in shareholders’ equity.

YMC is considered an integrated operation and is translated into Canadian dollars using the temporal method. Under this method, monetary assets and liabilities are translated at year-end exchange rates and items included on the statements of operations and cash flows are translated at rates in effect at the time of the transaction. Non-monetary assets and liabilities are translated at historical rates. The gain or loss on translation is charged to the statement of operations.

Financial instruments

The carrying values of cash and cash equivalents, short-term investments, accounts receivable, and accounts payable and accrued liabilities approximate their fair values due to the short periods to maturity. Bank loans are carried at current value, as discussed in notes 11 and 12.

Stock-based compensation

Effective January 1, 2004, the company adopted the new requirements of the Canadian Institute of Chartered Accountants (CICA) Standard 3870, which requires an expense to be recognized in the financial statements for all forms of employee stock-based compensation. Previously, the company did not record any compensation cost on the granting of stock options to employees and directors as the exercise price was equal to or greater than the market price at the date of the grants.

Accordingly, the opening deficit for 2004 was restated on a retroactive basis to show the effect of compensation expense associated with stock option grants to employees and directors from January 1, 2002 to December 31, 2003, which amounted to $1,405,433, and an increase of $94,600 to share capital and $1,310,833 to stock options.

Variable Interest Entities

Effective January 1, 2005, the company adopted Accounting Guideline AcG-15, Consolidation of Variable Interest Entities, which establishes when a company should consolidate a variable interest entity in its financial statements. AcG-15 provides the definition of a variable interest entity to be consolidated if a company is at risk of absorbing the variable interest entity’s expected losses, or is entitled to receive a majority of the variable interest entity’s returns or both. The company has determined that it has no variable interest entities.

3. Cash and cash equivalents

Cash and cash equivalents of $29,133,624 include US Treasury Bills and Guaranteed Investment Certificates (GIC’s) with major Canadian financial institutions. Included in cash balances is a balance of approximately $11,105,852 held in accounts in the Chinese subsidiaries, the repatriation to Canada of which is subject to certain restrictions.

4. Short-term investments

Short-term investments of $6,724,459 consist of GIC’s and US Treasury Bills, with more than 90 days maturity periods.

5. Inventory

    2005     2004  
    $     $  
Raw materials   1,046,689     421,922  
Finished goods   1,865,614     613,753  
Other consumables   124,495     89,349  
    3,036,798     1,125,024  

In the last quarter of 2005, the company recorded $300,114 in Cost of Sales for an inventory write-down due to the decrease in NPK fertilizer price.

6. Property, plant and equipment

                2005  
          Accumulated        
    Cost     depreciation     Net  
    $     $     $  
Building   3,933,238     220,312     3,712,926  
Construction in progress   583,654     -     583,654  
Machinery and equipment   6,136,133     639,524     5,496,609  
Motor vehicle   120,298     27,579     92,719  
Office equipment and furniture   105,923     30,802     75,121  
Leasehold improvement   37,725     1,886     35,839  
    10,916,971     920,103     9,996,868  
                   
                2004  
          Accumulated        
    Cost     depreciation     Net  
    $     $     $  
Building   1,657,698     60,073     1,597,625  
Construction in progress   4,435,561     -     4,435,561  
Machinery and equipment   2,487,541     171,182     2,316,359  
Motor vehicle   43,709     6,151     37,558  
Office equipment and furniture   56,849     11,668     45,181  
Leasehold improvement   19,898     13,266     6,632  
    8,701,256     262,340     8,438,916  

7. Land use rights

                2005  
          Accumulated        
    Cost     amortization     Net  
    $     $     $  
Land use rights   843,087     36,769     806,318  
                   
                2004  
          Accumulated        
    Cost     amortization     Net  
    $     $     $  
Land use rights   492,365     9,726     482,639  

Land use rights refer to the ability of the company to operate a fertilizer and phosphoric acid facility on the YSC property for a period of 50 years. These land use rights are provided by the municipal government and are being amortized over the initial 30-year term of YSC’s business license as this is currently believed to approximate the estimated useful life.

8. Mineral properties

    $  
Exploration and development costs      
   Balance - December 31, 2003   2,046,045  
   Care and maintenance for YMC   310,114  
   Consulting   53,309  
   Travel   7,870  
Balance - December 31, 2004   2,417,338  
   Care and maintenance for YMC   352,078  
   Consulting   64,041  
   Travel   148,518  
Balance - December 31, 2005   2,981,975  

In 1996, the company entered into an agreement with YPCC for the exclusive right to develop the Yichang phosphate deposit, which is located in Hubei province in China. The company can earn a 90% interest in the property by taking the property to production. The Chinese government will earn a 10% interest by contributing land and the mineral rights. In 1999, the company completed the preliminary feasibility study report conducted jointly by the Northern China Chemical Mine Planning and Design Institute and China Wuhan Chemical Engineering Corp. Final project approval was also received from the Chinese government. In November 2000, a feasibility study and an environmental impact assessment study were completed. During 2001, the China Environment Protection Bureau approved the environmental study of the Yichang project. In April 2002, a feasibility study was updated by Jacobs Engineering Corporation.

In early 2002, the company commenced its application for a mining permit through YPCC. In 2003, the company and YPCC formed a Joint Venture Company, YMC, to undertake the development of the project. Since inception, all activities

6


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | December 31, 2005, 2004 and 2003 | Expressed in Canadian dollars

at YMC have been centered on the mining license transfer, with costs incurred in engineering studies, coordination of government relations and public relations activities. All YMC costs have been classified as mining exploration costs and capitalized to mineral properties.

During 2003, $760,490 of deferred mineral property expenditures was written off. The amount related to the Jacobs Engineering Corporation study on the development of a plant, as the construction of the facility will no longer be required due to the purchase of the existing fertilizer facility which was completed in 2004.

9. Other assets

Included in Other Assets, is an amount of $394,364 related to due diligence and legal opinions costs in connection with the proposed Tianren acquisition. In June 2005, the company signed a binding agreement to acquire the fertilizer related businesses of Hebei Tianren Chemical Corporation, a Chinese holding company and to merge the management teams and assets of both companies. Commercial and legal due diligence was completed late in the fourth quarter. The company continues at the negotiation stage with Hebei Tianren and is working with the Chinese authorities on the approval processes. If the acquisition is closed, these costs will be allocated to the identifiable assets acquired and liabilities assumed. If the negotiation indicates the transaction will most likely not be closed, the company will expense all the expenditures related to the proposed acquisition at that time.

10. Acquisition of YSC

On April 20, 2004, the company formed YSC, a 72.18% controlled Joint Venture Company. The remaining 27.82% of YSC is held by YPCC and Yidu Yuanfeng Chemical Industrial Company Limited (Yuanfeng). YSC owns the 100,000 tpa fertilizer facility near the City of Yidu, Hubei Province. The company made a contribution of $3,351,934 (US$2.5 million) to YSC to acquire its interest. These funds were applied to finance the construction of a 60,000 tpa phosphoric acid plant, which was completed and commissioned in the first quarter of 2005.

The acquisition of the fertilizer facility and operations has been accounted for as an acquisition of a business using the purchase method and results of operations have been consolidated since the date of acquisition. The following table summarizes the purchase price allocation based on the fair values of the assets acquired and liabilities assumed:

     
Cash and short-term deposits   2,779,623  
Inventory   831,685  
Other current assets   1,940,739  
Fixed assets   4,935,548  
Land use right   538,933  
Long-term loan   (3,166,000 )
Current liabilities   (3,218,569 )
    4,641,959  
Less: Minority interest   (1,290,025 )
Cash paid by the company   3,351,934  

11. Amounts outstanding with minority shareholders

As of December 31, 2005, the company has the following amounts outstanding with minority shareholders of YSC:

          2005               2004  
    RMB     $         RMB     $  
Bank loan for the benefit of YPCC (note 12)   6,900,000     997,052         6,900,000     1,003,260  
Loan from YPCC   (4,475,375 )   (646,693 )       (4,475,375 )   (650,720 )
Net exposure of YSC on loans   2,424,625     350,359         2,424,625     352,540  
Other amounts due from YPCC and its subsidiaries   127,662     18,447         127,663     18,563  
Total due from YPCC   2,552,287     368,806         2,552,288     371,103  

Following the formation of YSC and the acquisition of the fertilizer operations, the company discovered that YSC was liable for a loan facility of RMB7,400,000($1,069,302) from the Agricultural Bank of China (ABC), the funds of which were advanced directly to YPCC prior to the date of acquisition. The company understands that the proceeds of this loan were used in YPCC’s business and YSC has received no benefits from this loan. YPCC has guaranteed repayment of this loan to the company and the bank and the company is advised that YPCC has been paying the related interest to the bank. Prior to December 31, 2004, YPCC repaid RMB500,000 of the loan balance, accordingly at December 31, 2005, RMB6,900,000 ($997,052) was outstanding on this facility. The company has recorded an amount receivable from YPCC of RMB500,000 ($997,052) at December 31, 2005, being the amount due from YPCC required for the repayment of the remaining outstanding loan balance.

YSC has also received a working capital loan from YPCC of RMB4,475,375 ($646,693) and YPCC has requested repayment of this loan. YSC has received a written authorization for YPCC to apply this amount to offset the amount receivable from YPCC should YPCC fail to repay the bank loan and YSC is required to make payment of the loan directly to the bank. Accordingly, the company has accounted for the amount receivable from YPCC and the amount payable to YPCC on a net basis.

The company believes the net exposure of RMB2,424,625 ($350,359) to be fully recoverable from YPCC, however, the ultimate collection of this amount remains uncertain and it is possible that the amount may not be fully recoverable. The company is still in discussion with YPCC and the ABC regarding the full repayment of the bank loan, which came due in December 2004 (note 12).

The company also owes the third YSC Joint Venture partner Yuanfeng $119,358 due to additional land use right acquisition from Yuanfeng. The amount owed to Yuanfeng was $44,290 in 2004.

12. Bank loans

The company has two bank loans totalling RMB14,600,000 ($2,109,705) (December 31. 2004 - $2,849,840) from Industry & Commerce Bank of China (ICBC), in addition to the loan mentioned in note 11.

As at December 31, 2005, information about the bank loans is as follows:

Principal amount    
RMB CA$ Annual interest rate Maturity date
11,900,000 1,719,554 5.84% October 27, 2005
2,700,000 390,151 5.58% November 3, 2005
    6.588%  
6,900,000 997,052   December 27, 2004
    (note 11) total  
21,500,000 3,106,757    

As mentioned in note 11, the bank loan of RMB6,900,000 ($991,052) was incurred in YSC’s name for the benefit of YPCC. This loan was not paid in full as of the end of 2005, because YSC, YPCC and the ABC were still in discussions on repaying the loan in full. ABC has verbally advised the company that no penalty will be charged on the loan.

The company has held discussions with ICBC bank on the two loans due in late October and early November. The company and the bank are in discussion on a renewal agreement or a schedule to repay the bank loans over a period of next 12 months.

13. Shareholders’ equity

a) Authorized capital stock

Unlimited common shares without par value
Unlimited number of preferred shares without par value, issuable in series and with special rights and restrictions to be determined on issuance

b) Issued and outstanding capital stock

    Number of common      Amount  
    shares      
Balance - December 31, 2002   17,949,328     6,231,555  
Issued for exercise of options   300,000     210,000  
Issued for cash under private placement   5,370,000     2,800,000  
Issued for exercise of warrants   4,670,000     2,802,000  
Commission and finder’s fee for private placement   -     (196,779 )
Balance - December 31, 2003   28,289,328     11,846,776  
Issued for exercise of warrants   400,000     240,000  
Issued for exercise of options   200,000     150,000  
Issued for cash under private placement   11,000,000     15,372,725  
Fair value of warrants issued to brokers for private placement services   -     (224,400 )
Reallocation from stock options and warrants account            
Prior year   -     94,600  
Current year   -     70,950  
Balance - December 31, 2004   39,889,328     27,550,651  
Exercise of options            
Cash received   350,000     255,000  
Reclassification from stock options/warrant account   -     112,235  
Issued for exercise of warrants   708,334     942,501  
Issued for cash under private placement   17,142,858     30,000,001  
Commission and related issuance costs for private placement   -     (2,346,949 )
Balance - December 31, 2005   58,090,520     56,513,439  

On July 28, 2005, the company completed a private placement of 17,142,858 units at a price of $1.75 per unit; each unit comprises one common share and one half share purchase warrant. Each whole warrant is exercisable for two years to acquire a common share at ($)2.00 per share. All shares and warrants had a hold period expiring on November 28, 2005. The brokers received a 6% commission, or $1,800,000, and the company has incurred direct costs of $546,949. The net proceeds will be used to fund the company’s development projects in China and for general corporate purposes.

7


c) Stock options

Under the 2005 Employee Stock Option Plan, the company may grant options to its directors, officers, and service providers for up to 8,000,000 common shares or such additional amount as may be approved from time to time by the shareholders of the company. Under the plan, the exercise price of each option is not less than the market price of the company’s stock on the date of grant and an option’s maximum term is 5 years. The directors of the company may determine and impose terms upon which each option shall become vested in respect of option shares.

A summary of the company’s options at December 31, 2005, 2004 and 2003 and the changes for the years then ended is presented below:

                Weighted average  
                exercise  
    Options  outstanding     Amount     price  
        $     $  
Balance - December 31, 2002   1,000,000     21,445     0.90  
Granted   3,185,000     1,405,434     0.79  
Exercised   (300,000 )   (94,600 )   0.75  
Balance - December 31, 2003   3,885,000     1,332,279     0.77  
Granted   1,850,000     1,257,040     1.50  
Exercised   (200,000 )   (92,395 )   0.75  
Balance - December 31, 2004   5,535,000     2,496,924     1.02  
Granted   700,000     834,426     1.71  
Exercised   (350,000 )   (92,000 )   0.73  
Balance - December 31, 2005   5,885,000     3,239,350     1.12  

On March 3, 2005, the company granted incentive stock options to a director to purchase 500,000 shares at a price of $1.80 per share exercisable up to March 1, 2010. 50% of the options become vested on March 1, 2006 and the remaining 50% become vested on March 1, 2007.

On September 16, 2005, the Company granted incentive stock options to an officer to purchase 200,000 shares at a price of $1.50 per share exercisable up to September 16, 2010. 100,000 of the options will vest on August 29, 2006 and the remainder 100,000 will vest on August 29, 2007.

The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with assumptions for the grant as follows:

Risk-free interest rate 3.41% - 3.64%
Expected life of options in years 2 to 5 years
Expected volatility 367% - 57%
Dividend per share $nil

The following table summarizes information about the options outstanding and exercisable at December 31, 2005:

    Options outstanding     Options exercisable
Range of
exercise prices
$

Number
outstanding at
December 31,
2005

Weighted
average
remaining
contractual
life (years)
Weighted
average exercise
price
$
  Number
exercisable at
December 31,
2005


Weighted
average exercise
price
$
             
0.60 2,000,000 2.35 1.60   2,000,000 0.60
             
0.90 700,000 0.46 0.90   700,000 0.90
             
1.20 635,000  2.47 1.20   635,000 1.20
             
1.50 2,050,000 3.69 1.50   1,668,750 1.50
             
1.80 500,000 4.16 1.80   - 1.80
             
0.60 to 1.80 5,885,000 2.76 1.12   5,003,750 1.02

In the year ended December 31, 2003, the company elected not to follow the fair value method of accounting for stock options granted to employees and directors. Accordingly, no compensation expense is recorded on the grant of share options to employees and directors where the exercise price is equal to the market price at the date of grant. In accordance with the new accounting policy as stated in note 2, the opening deficit was restated on a retroactive basis to show the effect of compensation expense associated with stock option grants to employees and directors from January 1, 2002 to December 31, 2003, which amounted to $1,405,433 and an increase of $94,600 to share capital and $1,310,833 to stock options.

Pro forma information determined under the fair value method of accounting for stock options is as follows:

    2003  
     
Loss for the year      
   As reported   (1,310,054 )
   Compensation expense   (1,405,433 )
Pro forma loss for the year   (2,715,487 )
Basic and diluted loss per share      
   As reported   (0.06 )
   Compensation expense   (0.14 )

d) Warrants

The following is a summary of warrant transactions at December 31, 2005, 2004 and 2003 and the changes for the years the ended:

                Weighted average  
                exercise  
    Number of warrants     Amount     price  
          $     $  
                   
Balance - December 31, 2002   -     -     -  
Granted   5,370,000     20,235     0.63  
Exercised   (4,670,000 )   -     0.60  
Balance - December 31, 2003   700,000     20,235     0.81  
Granted   5,830,000     224,000     1.50  
Exercised   (400,000 )   -     0.60  
Balance - December 31, 2004   6,130,000     244,235     1.48  
Granted   8,571,429     -     2.00  
Exercised   (708,334 )   (20,235 )   1.33  
Balance - December 31, 2005   13,993,095     224,000     1.81  

Of the outstanding warrants at December 31, 2005, 5,421,666 had an exercise price of $1.50 with an expiry date in June 2006, and 8,571,429 had an exercise price of $2.00, with an expiry date in July 2007.

There were 8,571,429 warrants granted on July 28, 2005, as part of the private placement. No warrants were cancelled during the year ended December 31, 2005. 408,334 warrants at $1.50 each and 300,000 warrants at $1.10 each were exercised during the year ended December 31, 2005. The following table summarizes information about warrants outstanding at December 31, 2005:

Number of      
warrants Exercise price Expiry date
  $  
5,421,666 1.50 June 22, 2006
8,571,429 2.00 July 28, 2007
13,993,095    

14. Related party transactions

Included in expenses are the following amounts paid to companies controlled by directors:

    2005     2004     2003  
    $     $     $  
Consulting fees   236,489     335,654     282,754  
Management fees   -     -     27,833  
    236,489     335,654     310,587  

Directors of the company receive consulting fees for their services. A total of $236,489 was paid in 2005 to companies controlled by three directors and two officers (2004 - $335,654; 2006 - $282,754). Account payables to these companies for the consulting services were $11,334 at the end of 2005. Except for the account receivable of RMB2,424,625 ($350,359) from YPCC related to the YSC loan (note 11), there was no other account receivables from the related party.

15. Segmented information

Management considers developing an integrated fertilizer business, which includes the development of the phosphate project in China, to be the company’s principal activity. All revenues are earned from sales to customers located in China.

8


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | December 31, 2005, 2004 and 2003 | Expressed in Canadian dollars

                2005  
                   
    Canada     China     Consolidated  
    $     $     $  
Current assets   24,947,059     15,111,835     40,058,894  
Property, plant and equipment - net   49,724     9,947,144     9,996,868  
Land used right - net   -     806,318     806,318  
Mineral properties   -     2,981,975     2,981,975  
Other assets   396,364     94,329     490,693  
    25,393,147     28,941,601     54,334,748  
                   
                2004  
                   
    Canada     China     Consolidated  
    $     $     $  
Current assets   15,931,184     844,883     16,776,067  
Property, plant and equipment - net   18,694     8,420,222     8,438,916  
Land used right - net   -     482,639     482,639  
Mineral properties   -     2,417,338     2,417,338  
    15,949,878     12,165,082     28,114,960  

16. Income taxes

A reconciliation of the combined Canadian federal and provincial income taxes at statutory rates and the company’s effective income tax expense is as follows:

    2005     2004  
    $     $  
Income tax provision at statutory rates   (1,161,548 )   (864,053 )
Increase in taxes from:            
Non-deductible items   421,387     449,094  
Foreign losses subject to different tax rates   24,013     14,123  
Losses not recognized   716,148     400,836  
    -     -  

The company’s controlled Joint Venture Company YSC, has a future income tax liability associated with its capital assets and land use right. It has a potential future income tax asset related to its tax losses, inventory and accounts receivable. The potential future income tax asset related to its tax losses more than offset its future income tax liability associated with its capital assets. Given the losses incurred by YSC and its history, management has determined that it would not be appropriate to recognize a net future income tax asset. As a Joint Venture Company with foreign parties, YSC has a tax exemption during its first two profitable years and a 50% tax exemption in the third year. What effect this will have on the future taxes payable is unknown at this time since it its dependant on what the profit will be in those reduced tax years.

The company has significant Canadian loss carryforwards with no revenue generating operations (other than interest income) in Canada. Therefore, management has determined that it is appropriate that no future income tax asset is recorded for the Canadian entity.

Temporary differences related to the following assets and tax loss carryforwards that may rise to potential future income assets as at December 31, 2005 and 2004 are described below:

    2005     2004  
    $     $  
Tax loss carryforwards and other amounts   4,297,869     3,361,197  
Fixed assets   (157,551 )   (88,280 )
Land use right   (134,084 )   (116,062 )
Mineral properties   172,669     254,107  
    4,178,903     3,410,962  
Valuation allowance   (4,178,903 )   (3,410,962 )
Future income tax assets   -     -  

At December 31, 2005, the company has the following unused tax losses available for application against taxable income of future years, and they expire as follows:

           
2006   1,566,593        
2007   2,132,467        
2008   927,382        
2009   999,224        
2010   1,693,875        
2014   1,020,332        
2014   907,596        
Total   9,247,469        

17. Differences between Canadian and U.S. generally accepted accounting principles

a)
The company’s consolidated financial statements have been prepared in accordance with generally accepted accounting principles in Canada. The material measurement differences between GAAP in Canada and the United States that would have an effect on these financial statements are as follows:

    2005     2004     2003  
    $     $     $  
Mineral properties - under Canadian GAAP   2,981,975     2,417,338     2,046,045  
Feasibility study/technical evaluation   (2,981,975 )   (2,417,338 )   (2,046,045 )
Mineral properties - under U.S. GAAP   -     -     -  
Marketable securities - under Canadian GAAP   -     -     98,500  
Adjustment for fair market value   -     -     3,600  
Marketable securities - under U.S. GAAP   -     -     102,100  
Total shareholders’ equity                  
Capital stock - under Canadian GAAP   56,513,439     27,550,651     11,846,776  
Compensatory escrow release value   697,500     697,500     697,500  
Flow-through share premium   (135,000 )   (135,000 )   (135,000 )
Pro rata allocation of units value to warrants   (5,678,151 )   (2,840,612 )   -  
Capital stock - under U.S. GAAP   51,397,788     25,272,539     12,409,276  
Stock options and warrants - under Canadian GAAP   3,463,750     2,763,003     41,680  
Pro rata allocation of units value of warrants   5,678,151     2,840,612     -  
Stock-based compensation   (1,405,433 )   (1,405,433 )   -  
Stock options and warrants - under U.S. GAAP   7,736,468     4,198,182     41,680  
Deficit - under Canadian GAAP   (11,895,918 )   (8,563,880 )   (4,732,692 )
Interest expenses related to construction   118,874     49,823     (2,046,045 )
Feasibility study/technical evaluation   (2,981,975 )   (2,417,338 )   (697,500 )
Compensatory escrow release value   (697,500 )   (697,500 )   135,000  
Deferred taxes   135,000     135,000     -  
Stock-based compensation   1,405,433     1,405,433     -  
Deficit - under U.S. GAAP   (13,916,086 )   (10,088,462 )   (7,341,237 )
                   
Cumulative other comprehensive income   -     -     -  
- under Canadian GAAP                  
Fair market value of marketable securities   -     -     3,600  
Cumulative translation adjustment   294,890     408,187     -  
Cumulative other comprehensive income - under U.S. GAAP   294,890     408,187     3,600  
Total shareholders’ equity - under U.S. GAAP   (13,621,196 )   (9,680,275 )   (7,337,637 )

The impact on the consolidated statements of operations and deficit would be as follows:

    2005     2004     2003  
             
Loss for the year - under Canadian GAAP   (3,332,038 )   (2,425,755 )   (1,310,054 )
Feasibility study/technical evaluation   (564,637 )   (371,293 )   (53,951 )
Mineral property written off in year   -     -     760,490  
Interest expenses related to construction   69,052     49,823     -  
Loss for the year - under U.S. GAAP   (3,827,623 )   (2,747,225 )   (603,515 )
Other comprehensive income                  
Marketable securities   -     (3,600 )   3,600  
Cumulative translation adjustment   (113,297 )   408,187     -  
Comprehensive loss   (3,940,920 )   (2,342,638 )   (599,915 )
Basic and diluted loss per common share - under U.S. GAAP   (0.08 )   (0.08 )   (0.03 )

b) Income taxes

Under U.S. GAAP, the sale of flow-through shares resulted in a deferred credit being recognized for the excess of the purchase price paid by investors over the fair value of common shares without the flow-through feature. The fair value of the shares was recorded as equity. When the tax deductibility of the qualifying expenditures is renounced, a temporary difference arises. A deferred tax liability was established in the amount of the tax benefit foregone, and tax expense was recorded for the difference between the deferred tax liability and the premium received upon issuance of the flow-through shares. This deferred tax liability reversed due to loss carry-forwards available.

c) Accounting for stock-based compensation

Effective January 1, 2004 for Canadian GAAP, the company adopted CICA 3870, Stock-based Compensation and Other Stock-based Payments which requires an expense to be recognized in the financial statements for all forms of employee stock-based compensation. Adoption of CICA 3870 was applied retroactively, without restatement, as permitted by the standard. For U.S. GAAP purposes, the company adopted FAS 148, “Accounting for Stock based Compensation Transition-and Disclosure”. FAS 148 provides alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. For U.S. GAAP, effective January 1, 2004, the company applied the modified prospective method of adoption included in FAS 148 which recognizes stock-based employee

9


compensation for 2004 as if the fair value based accounting method in this statement had been used to account for all employee awards granted, modified or settled in fiscal years beginning after December 31, 1994. Since all stock options granted from that date to January 1, 2004 vested immediately, application of the modified prospective method for U.S. GAAP purposes in 2004 did not have any additional impact on the stock-based compensation charge for 2004 or on total shareholders’ equity under U.S. GAAP.

d) Mineral property expenditures

Mineral property expenditures are accounted for in accordance with Canadian GAAP as disclosed in note 2. For U.S. GAAP purposes, the company expenses exploration or property maintenance expenditures relating to mineral properties as they are incurred. When proven and probable reserves are indicated by a bankable feasibility study for a property, subsequent development costs of the property are capitalized. The capitalized costs of such properties would then be measured periodically to ensure that the carrying value can be recovered on an undiscounted cash flow basis. If the carrying value cannot be recovered on this basis, the mineral properties would be written down to fair value using a discounted cash flow basis.

e) Capitalization of interest

Under U.S. GAAP, capitalization of interest is calculated for certain qualifying assets that require a period of time to get them ready for their intended use. Under Canadian GAAP, capitalization of interest is permitted, but not required. The company’s interest expense related to construction in progress was $69,052 and $49,823 respectively in 2005 and 2004, which has been expensed for Canadian GAAP purposes.

f) Comprehensive income

Under US GAAP, comprehensive income is recognized and measured in accordance with FASB Statement No. 130 “Reporting Comprehensive Income”. Comprehensive income includes all changes in equity other than those resulting from investments by owners and distributions to owners. Comprehensive income includes two components, net income and other comprehensive income. Other comprehensive income includes amounts that are recorded as an element of shareholders’ equity but are excluded from net income as these transactions or events were attributable to changes from non-owner sources. These items include minimum pension liability adjustments, holding gains and losses on certain investments, gains and losses on certain derivative instruments and foreign currency gains and losses related to self-sustaining foreign operations (cumulative translation adjustment). A standard for comprehensive income and other comprehensive income is not yet effective under Canadian GAAP.

g) Issue of escrow shares

U.S. GAAP requires that compensation expense be recorded for the excess of the quoted market price over the price granted to employees and directors under escrow share agreements that are based on more than mere passage of time and require performance. The compensation expense was recorded under US GAAP when the shares became eligible for release. Under Canadian GAAP, no compensation expense was recorded for these escrow share agreements.

h) Supplemental cash flow information

Under U.S. GAAP, the consolidated statements of cash flows for 2005, 2004 and 2003 would not show exploration expenditures under investing activities. These balances of $564,637, $371,293 and $53,951, respectively, would instead be included in cash flow from operating activities. This would result in cash flow from operating activities for 2005, 2004 and 2003 of ($3,446,678), $647,513) and ($634,962), respectively.

i) Marketable securities

For U.S. GAAP purposes, unrealized gains and losses for available-for-sale securities are included in comprehensive income, a separate component of shareholders’ equity, except where the decline in value is other than temporary in which case Canadian and U.S. GAAP are the same.

j) Issue of units

Under U.S. GAAP, the proceeds on the sale of units comprising shares and warrants are allocated to each instrument on a pro rata basis using the total fair value to determine the pro rata allocation.

k) Cash flow from operating activities

Under U.S. GAAP, cash flow from operating activities must be presented as the amount calculated after taking into effect the changes in non-cash working capital items. The disclosure of a subtotal referring to the amount of cash flow from operating activities before changes to working capital items is not permitted.

l) Recent accounting pronouncements

Accounting standards that the company expects to adopt subsequent to December 31, 2005 on a prospective basis when applicable include the following:

  • Financial instruments-recognition and measurement, hedges, and comprehensive income In January 2005, the CICA issued three new standards:“Financial instruments-recognition and measurement, hedges, and comprehensive income.” The main consequences of implementing standards are described below. The new standards will be effective for interim and annual financial statement commencing in 2007. Earlier adoption is permitted. Most significantly for the company, the new standards will require presentation of a separate statement of comprehensive income. Investment in marketable securities will be recorded in the consolidated balance sheet at fair value. Changes in the fair value of marketable securities will be recorded in income and changes in the fair value of investments reported in comprehensive income. The company is undertaking analysis of the impact of the new standards.
  • Deferred stripping costs
    In June 2005, the Emerging Issues Task Force issued EITF 04-06 – Accounting for Post-Production Stripping Costs in the Mining Industry. The EITF requires that stripping costs incurred during the production phase of a mine are variable production costs that should be included in the costs of the inventory produced during the period that the stripping costs are incurred. The company has not yet reached the production phase of the YMC properties and as such, has no inventory in which to include any stripping costs. Once the company goes into production, it will account for stripping costs as per EITF 04-06 for U.S. GAAP purposes. However, this may result in GAAP differences based on the proposed Canadian EIC D56 - Accounting for Deferred Stripping costs in the mining industry.
  • Accounting for changes and error corrections
    During June 2005, the FASB issued SFAS No. 154, Accounting for Changes and Error Corrections. The new standard requires that entities which make a voluntary change in accounting principle apply that change retroactively to prior period financial statements, unless this would be impracticable. For changes in methods of depreciation, amortization or depletion for long-lived assets, the change must be accounted for prospectively, as a change in estimate. SFAS No. 154 is effective for the company’s 2006 financial statements.

18. Financial instruments and concentration of risk

Fair values

The company’s financial instruments include cash and cash equivalents, short term investments, accounts receivable, customer deposits, accounts payable and accrued liabilities, other payable, bank loans, and amount due from YPCC. The fair values of these financial instruments approximate their carrying values.

Credit risk

The company maintains a substantial portion of its cash and cash equivalents with major financial institutions in Canada and China. Financial instruments that potentially subject the company to concentration of credit risk are primarily receivables. Management believes that any risk of loss is reduced due to the financial strength of the company’s major customers.

Foreign currency risk

A substantial portion of the company’s business is carried out in Chinese Renminbi, and the company maintains Renminbi denominated bank accounts. The company also has short-term investments in US dollars. Fluctuations in exchange rates between the Canadian dollar and PRC Renminbi and US dollar could have a material effect on the business, results of operations and financial condition of the company.

19. Commitments

During the upcoming years, the company has the following contractual commitments:

    2006     2007  
    $     $  
Vancouver rental commitment   87,600     87,600  
Engineering study -   462,401     -  
Nanjing Chemical Engineering Design Institute            
    550,001     87,600  

20. Subsequent events

In March, 2006, the company granted options to a new officer to purchase 200,000 common shares of the company at the exercise price of $1.50 per share. 50% of the options become vested on March 14th, 2007 and the remaining 50% become vested on March 14th, 2008.

10