-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Mufj29J3DPrP2LS8/KguwTlaoysuaJ0YJ9AoDkumy4XlNG4Gjla1dVKpo9GfanY4 mIAd1Mtt47bEJ+m0RjAQbA== 0000909012-05-000583.txt : 20060817 0000909012-05-000583.hdr.sgml : 20060817 20050712122937 ACCESSION NUMBER: 0000909012-05-000583 CONFORMED SUBMISSION TYPE: CORRESP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20050712 FILER: COMPANY DATA: COMPANY CONFORMED NAME: THINKPATH INC CENTRAL INDEX KEY: 0001070630 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROGRAMMING, DATA PROCESSING, ETC. [7370] IRS NUMBER: 52209027 STATE OF INCORPORATION: A6 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: CORRESP BUSINESS ADDRESS: STREET 1: 55 UNIVERSITY AVE STE 505 STREET 2: TORONTO, ONTARIO, CANADA CITY: M5J 2H7 BUSINESS PHONE: 4163648800 MAIL ADDRESS: STREET 1: 55 UNIVERSITY AVE STE 505 STREET 2: TORONTO, ONTARIO, CANADA CITY: MCJ 2H7 FORMER COMPANY: FORMER CONFORMED NAME: THINKPATH COM INC DATE OF NAME CHANGE: 20000414 FORMER COMPANY: FORMER CONFORMED NAME: IT STAFFING LTD DATE OF NAME CHANGE: 19980917 CORRESP 1 filename1.txt [THINKPATH INC. LOGO OMITTED] THINKPATH INC. 201 Westcreek Blvd. Brampton, Ontario L6T 5S6 Canada TEL: 905-460-3040 FAX: 905-460-3050 July 11, 2005 Craig Wilson Senior Assistant Chief Accountant United States Securities and Exchange Commission Division of Corporate Finance Washington, D.C. 20549 Fax (202) 772-9210 Re: Thinkpath Inc. Form 10-KSB: For the fiscal Year Ended December 31, 2004 Filed April 15, 2005-06-14 Form 10-QSB: For the Quarterly Period Ended March 31, 2005 Filed May 23, 2005 Your File No. 0011-14813 Dear Sirs: We are in receipt of your comment letter dated June 1, 2005 concerning Thinkpath Inc. ("the Company"), and hereby respond as follows (we have numbered our responses to coincide with your comments): 1. The Company believes that contract milestones are an appropriate measure of progress on its fixed price contracts as the milestones are clearly defined as specific tasks or deliverables within the project scope as presented to and accepted by the client at the beginning of the project. Once the deliverable or milestone is completed, a progress report is given to the client which details the work performed to date and the compensation for those services. The client acknowledges their acceptance of this deliverable and authorizes the Company to remit its milestone billing. The Company utilizes a job cost system which contains a budgetary module to set out the full scope of the project, the specific individual tasks involved and estimates the total number of fully burdened labour hours required to complete these tasks as well as any supplies, materials or subcontractor fees. Based on this estimate, the Company determines the costs to be incurred and efforts to be expended at the completion of each deliverable and establishes a corresponding contractual billing cycle. Actual costs are tracked daily in the job cost system by both project and individual task so that the Company can determine at each milestone the percentage of completion. This percentage of completion co-relates to the contractual billings as the actual costs incurred at each milestone do not differ materially from the estimated costs used in the budgetary process which determined the revenue to be recognized at each milestone. [THINKPATH INC. LOGO OMITTED] THINKPATH INC. 201 Westcreek Blvd. Brampton, Ontario L6T 5S6 Canada TEL: 905-460-3040 FAX: 905-460-3050 The portion of total revenue earned is determined by the application of Alternative B, paragraph 81 of SOP 81-1. 2. The Company has not had to apply paragraph 85 of SOP 81-1 that requires a provision for anticipated losses on contracts to be recorded in the period in which the loss becomes evident, as the Company has not entered into any contracts in which losses have occurred. The Company recognizes that its disclosure of its revenue recognition policy should be enhanced and proposes to revise its disclosure in future filings as follows: The Company recognizes revenue under engineering service contracts when a contract has been executed, the contract price is fixed and determinable, delivery of services or products has occurred, and collection of the contract price is considered probable and can be reasonably estimated. Revenue is earned under time-and-materials or fixed-price contracts. The Company recognizes revenue on time-and-materials contracts to the extent of billable rates times hours delivered, plus expenses incurred. For fixed price contracts within the scope of Statement of Position 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts (SOP 81-1), revenue is recognized on the percentage of completion method using costs incurred in relation to total estimated costs or upon delivery of specific products or services, as appropriate. The Company records provisions for estimated losses on uncompleted contracts in the period in which those losses are identified. The Company considers performance-based fees under any contract type to be earned only when it can demonstrate acceptance of a specific performance goal or it receives contractual notification from a customer that the services were satisfactorily performed . In all cases, the Company recognizes revenue only when pervasive evidence of an arrangement exists, services have been rendered, the contract price is fixed or determinable, and collection is reasonably assured. Contract revenue recognition inherently involves estimation. From time to time, facts develop that requires the Company to revise the total estimated costs or revenues expected. In most cases, these changes relate to changes in the contractual scope of the work, and do not significantly impact the expected profit rate on a contract. The Company records the cumulative effects of any revisions to the estimated total costs and revenues in the period in which the facts become known. [THINKPATH INC. LOGO OMITTED] THINKPATH INC. 201 Westcreek Blvd. Brampton, Ontario L6T 5S6 Canada TEL: 905-460-3040 FAX: 905-460-3050 3. When the Company wrote off its remaining investment of $45,668 in Digital Cement at December 31, 2004, it left the previous adjustments to fair value of $161,450 and $300,747 in other comprehensive income. These prior adjustments should have also been recorded as losses at the date of transfer and reflected in the statement of operations at December 31, 2004. The details of the accumulated other comprehensive income account at December 31, 2004 were as follows: Foreign currency translation $ (940,764) Adjustment to market value - Digital Cement (462,197) Adjustment to market value - Conexys 76,548 ------------ $(1,326,413) =========== 4. At December 31, 2004, the Company completed the SFAS No. 142 impairment test (attached hereto as Schedule A) and concluded that there was no impairment of recorded goodwill because the fair value of its reporting unit exceeded the carrying amount of goodwill. In accordance with paragraphs 19 and 20 of SFAS No. 142, the Company compared the fair value of the engineering reporting unit with its carrying amount, including goodwill. The fair value was determined using the present value technique based on certain key assumptions. As the fair value of the engineering unit exceeded its carrying amount, the goodwill was considered not to be impaired and the second step of the impairment test was unnecessary. However, the Company proceeded with the second step of the goodwill impairment test and compared the implied fair value of the engineering unit's goodwill with the carrying value of that goodwill. The implied fair value of the engineering unit's goodwill was estimated by allocating the fair value of the unit to all of the assets and liabilities of that unit. The excess of the fair value of the reporting unit over the amounts assigned to its assets and liabilities was the implied fair value of goodwill. As the carrying amount of the engineering unit's goodwill did not exceed the implied fair value of that goodwill, no impairment loss was recognized. The fair value of the engineering unit at December 31, 2004 was $8,966,470 which exceeded the Company's market capitalization of $1,360,246. The Company believes that the significant difference between its market capitalization and the fair value of the engineering unit is related to the Company's "corporate" or parent company's operations and the many liabilities it has assumed from discontinued reporting units (Information Technology, Technology, Training) of which the related goodwill has been written off. Further, the Company believes that its market capitalization has been negatively impacted by the issuance of convertible debentures and the related dilution of its common stock. The convertible debentures were sold by the Company primarily to raise capital to settle the various debt obligations and legal claims related to its discontinued operations and not the engineering reporting unit. As per paragraph 23 of SFAS No. 142, the Company does not feel that the market capitalization of the Company as a whole is representative of the fair value of the engineering reporting unit in light of the parent company's debt obligations related to its discontinued operations. 5. In accordance with SFAS 121, the impairment of the IT Documentation unit's goodwill resulted in the write down of all of its goodwill in the amount of $2,762,718 in 2001. [THINKPATH INC. LOGO OMITTED] THINKPATH INC. 201 Westcreek Blvd. Brampton, Ontario L6T 5S6 Canada TEL: 905-460-3040 FAX: 905-460-3050 6. The convertible debenture documents issued by the Company do not specify a stated redemption date. In the absence of a stated redemption date, the Company believed that it was prudent to record a beneficial conversion feature as an expense immediately, consistent with EITF 98-5. 7. The calculated beneficial conversion feature was recorded without reference to paragraph 6 of EITF 98-5. That is, the Company did not limit the value of this feature to the amount of proceeds allocated to the convertible instrument. The reference material used to assist the Company in determining the proper accounting treatment for the convertible debentures did not indicate that the value of the calculated beneficial conversion feature should be limited. In both 2003 and 2004, the beneficial conversion feature recorded as interest expense exceeded the amount of the proceeds allocated to the convertible instrument (Attached hereto as Schedule B). The Company valued the warrants and prorated the amount to the warrants based on the proportion of the warrant fair market value over the total of the warrants and the debt principal amount (Attached hereto as Schedule C). The amount allocated to the debt then became the basis for evaluating the embedded beneficial conversion feature as required by EITF 00-27 paragraph 5. As per paragraph 5 of EITF 00-27, the Company used the effective conversion price based on the proceeds received for or allocated to the convertible instrument to compute the intrinsic value of the embedded conversion option. The proceeds received were first allocated to the convertible instrument and the detachable warrants on a relative fair value basis. Then, the Issue 98-5 model was applied to the amount allocated to the convertible instrument, and an effective conversion price was calculated and used to measure the intrinsic value of the embedded conversion option. In accordance with paragraph 8 of EITF 98-5, the discount resulting from allocation of proceeds to the beneficial conversion feature was recognized as interest expense over the minimum period from the date of issuance to the date at which the debt holder can realize that return. In the Company's circumstances as the debt could be immediately converted to shares, the full amount of the beneficial conversion feature was expensed. 8. Neither Roger Walters nor Denise Dunne-Fushi are related parties as defined in SFAS. No. 57. The Company had loans outstanding to Roger Walters to Denise Dunne-Fushi since September 1999 and April 2000 respectively. These loans were subordinated to the Company's senior lenders and as a result of the Company's negative working capital and defaults on it senior loans, payments had not been made to either party on a regular basis for a couple of years. Although the loan agreements with each party allowed for them to enforce their security interests in the event of default, it was understood by all parties that no proceeds would be realized in the event of a bankruptcy or liquidation. As part of the Company's debt restructuring that occurred in November 2004, both parties were unwilling to agree to revised long-term payment schedules and opted instead, to receive one time discounted cash payments. 9. As disclosed in Note 19. Earnings Per Share and Note 2(i). Summary of Significant Accounting Policies, the Company does not include the outstanding warrants in its basic earnings per share. [THINKPATH INC. LOGO OMITTED] THINKPATH INC. 201 Westcreek Blvd. Brampton, Ontario L6T 5S6 Canada TEL: 905-460-3040 FAX: 905-460-3050 We trust these responses and the attached materials address the comments raised in your review of our filings. Please do not hesitate to contact the undersigned if you require clarification or additional materials. In submitting this response, we acknowledge the following: o the Company is responsible for the adequacy and accuracy of the disclosure in the filing; o staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filing; and o the Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under federal securities laws of the United States. Yours truly, Kelly L. Hankinson Chief Financial Officer Thinkpath Inc. Tel (905) 460-3042 Fax (905) 460-3050
Schedule "A" ENGINEERING UNIT GOODWILL IMPAIRMENT ANALYSIS* F G D = (A x 7%) E = (B-C-D) A B C D E 40% 20% Remaining Gross Remaining Branch Costs to Base Upper Lower Active Contract Profit Gross Overhead Maintain Corporate Estimated Range Range Contracts Value 2004 Profit 2004 Contracts Overhead Cashflow Cashflow Cashflow - --------- ----- ---- ------ ---- --------- -------- -------- -------- -------- DETROIT $ 7,895,305 39% $ 3,079,169 35% $ 1,077,709 $ 552,671 $ 1,448,788 $ 2,028,304 $ 1,159,031 COLUMBUS $ 2,425,159 37% $ 897,309 26% $ 233,300 $ 169,761 $ 494,247 $ 691,946 $ 395,398 CINCINNATI $ 907,520 23% $ 208,729 78% $ 162,809 $ 63,526 $ (17,606) $ (24,648) $ (14,085) DAYTON $ 5,267,117 31% $ 1,632,806 54% $ 881,715 $ 368,698 $ 382,393 $ 535,350 $ 305,914 SOUTHEAST REGION $ 452,072 27% $ 122,059 55% $ 67,133 $ 31,645 $ 23,282 $ 32,594 $ 18,625 $16,947,172 31% $ 5,940,073 50% $ 2,422,666 $ 1,186,302 $ 2,331,104 $ 3,263,546 $ 1,864,883 Probability of occurrence 60% 20% 20% $ 1,398,663 $ 652,709 $ 372,977 ----------- ----------- ----------- Assumed Cashflow (E+F+G) $ 2,424,348 Riskless Interest Rate 3.21% Present Value $ 8,966,470 H =========== Carrying Value of Engineering Unit $ 4,989,937 Impairment (if negative) $ 3,976,534 FMV Carrying Value KEY ASSUMPTIONS * Based on expected cashflow approach. A - Remaining Contract Value Based on current order book including contracts and purchase orders B - Remaining Gross Profit Based on 12 month actual GP for each branch office C - Costs to Maintain Contracts Based on 12 month actual branch overheads for each individual office D - Corporate Overhead Based on actual allocation of 7% of revenue per branch which covers accounting and IT support for US operations. E - Base Estimated Cashflow Annual Contract Value less GP less Costs and Overheads; assumes 60% probability of base cashflow based on current market conditions and strong economic outlook for the industries that Thinkpath US (CadCam) services including medical, defense and aerospace. It is also highly probable that these contracts will be renewed past their current end dates based on historic contract renewals (range betweem 12 to 60 months) F - Upper Range Cashflow Assumes a 40% improvement over base cashflow. This would require that existing contracts be maintained and new contracts representing approximately $3.4m be added. Assumes a 20% probability of occurrence based on historic win rate of 20% of existing sales pipeline and outstanding bid opportunities. Assumes a 20% reduction of base cashflow. This would require the early cancellation of approximately $3.4m in contracts. G - Lower Range Cashflow Assumes only a 20% probability of occurrence as it is not very likely that contracts would be terminated early based on current market conditions. Even if some contracts were cancelled, it is highly likely that they would be replaced by new wins and that other contracts would be extended. H - NPV Based on 3-yr Riskless Interest Rate of 3.21% as listed by the Federal Reserve Bank at 12/31/04; Calculated over 4 years, based on typical valuation of engineering firms at 4-6 times earnings. I - Carrying Value Loan Payable Thinkpath for MTP $ 4,035,000 Paid in Capital $ 3,500,000 Original Investment $ 5,518,000 Intercompany Loan $ -- ----------- Net Investment $ 13,053,000 Less Deficiency $ (6,735,610) Less Amortization of GW $ (535,000) Assets 2,569,117 $ 5,782,390 Liabilities (1,327,993) Less Net Deficiency $ (792,453) Goodwill 3,748,813 ----------- Carrying Value $ 4,989,937 Carrying Value $ 4,989,937 ------------ ----------- CONCLUSION: Step 2 Assets BV FMV Increments Current $ 2,279,509.53 $ -- $ 2,279,509.53 Fixed $ 228,045.14 $ -- $ 228,045.14 Additional Capital Assets $ -- $ 652,500.00 $ 652,500.00 Contracts $ -- $ 582,776.08 $ 582,776.08 Customer List $ -- $ 500,000.00 $ 500,000.00 -------------- ------------ -------------- $ 4,242,831 Liabilities $(1,327,993.05) $ -- $(1,327,993) FMV Net Assets $ 2,914,838 FMV Calculation (Purchase Price) $ 8,966,470 Implied Goodwill $ 6,051,633 Carrying Value $ 4,989,937 Writedown required if positive $ (1,061,696) no impairment ============
SCHEDULE "B" CONVERTIBLE DEBENTURES ISSUED DURING 2004 31-DEC-04 Investor: Tazbaz 5 Bristol 7 Tazbaz 6 Bristol 8 Tazbaz 7 Issue Date: 8-Jan-04 25-Mar-04 29-Mar-04 20-May-04 24-May-05 - ----------- -------- --------- --------- --------- --------- Principal: $ 25,000 $ 350,000 $ 100,000 $ 150,000 $ 100,000 Allocate to Warrants: $ 2,778 $ 253,001 $ 68,963 $ 113,192 $ 73,871 Allocate to Debenturess: $ 22,222 $ 96,999 $ 31,037 $ 36,808 $ 26,129 Most Beneficial Conversion Price: $ 0.00115 $ 0.00050 $ 0.00045 $ 0.00040 $ 0.00040 Stock Price @ Issue Date $ 0.0023 $ 0.0010 $ 0.0009 $ 0.0008 $ 0.0008 # of Shares on Conversion 21,739,130 700,000,000 222,222,222 375,000,000 250,000,000 Effective Conversion Price $ 0.001022212 $ 0.000138570 $ 0.000139667 $ 0.000098155 $ 0.000104516 ---------------------------------------------------------------------------------- Beneficial Conversion on Issue $ 27,778 $ 603,001 $ 168,963 $ 263,192 $ 173,871 ================================================================================== Bristol 8 Tazbaz 8 Bristol 10 Alpha 6 Tazbaz 9 18-Jun-04 18-Jun-04 12-Nov-04 12-Nov-04 12-Nov-04 --------- --------- --------- --------- --------- Principal: $ 250,000 $ 200,000 $ 312,500 $ 312,500 $ 250,000 Allocate to Warrants: $ 202,231 $ 157,068 $ 169,290 $ 154,781 $ 123,825 Allocate to Debenturess: $ 47,769 $ 42,932 $ 143,210 $ 157,719 $ 126,175 Most Beneficial Conversion Price: $ 0.00050 $ 0.00050 $ 0.00016 $ 0.00016 $ 0.00016 Stock Price @ Issue Date $ 0.0010 $ 0.0010 $ 0.0002 $ 0.0002 $ 0.0002 # of Shares on Conversion 500,000,000 400,000,000 1,953,125,000 1,953,125,000 1,562,500,000 Effective Conversion Price $ 0.000095538 $ 0.000107330 $ 0.000073324 $ 0.000080752 $ 0.000080752 ---------------------------------------------------------------------------------- Beneficial Conversion on Issue $ 452,231 $ 357,068 $ 247,414 $ 232,906 $ 186,235 ==================================================================================
Schedule "C" Allocation of Fair Market Value Between Debentures and Warrants 31-Dec-04 - ----------------------------------------------------------------------------------------------------------------------- TOTAL ESTIMATED FAIR MARKET VALUE VALUE ATTRIBUTED VALUE ATTRIBUTED DATE RECEIVED DEBENTURE WARRANTS* TOTAL TO WARRANTS TO DEBENTURES - ----------------------------------------------------------------------------------------------------------------------- 1/8/2004 $ 25,000 $ 25,000 $ 3,126 $ 28,126 $ 2,778 $ 22,222 - -------------------------------------------------------------------------------------------------------------------- 3/25/2004 $ 350,000 $ 350,000 $ 912,894 $ 1,262,894 $ 253,001 $ 96,999 - -------------------------------------------------------------------------------------------------------------------- 3/29/2004 $ 100,000 $ 100,000 $ 222,201 $ 322,201 $ 68,963 $ 31,037 - -------------------------------------------------------------------------------------------------------------------- 5/20/2004 $ 150,000 $ 150,000 $ 461,282 $ 611,282 $ 113,192 $ 36,808 - -------------------------------------------------------------------------------------------------------------------- 5/24/2004 $ 100,000 $ 100,000 $ 282,711 $ 382,711 $ 73,871 $ 26,129 - -------------------------------------------------------------------------------------------------------------------- 6/18/2004 $ 250,000 $ 250,000 $ 1,058,372 $ 1,308,372 $ 202,231 $ 47,769 - -------------------------------------------------------------------------------------------------------------------- 6/18/2004 $ 200,000 $ 200,000 $ 731,714 $ 931,714 $ 157,068 $ 42,932 - -------------------------------------------------------------------------------------------------------------------- 11/12/2004 $ 312,500 $ 312,500 $ 369,408 $ 681,908 $ 169,290 $ 143,210 - -------------------------------------------------------------------------------------------------------------------- 11/12/2004 $ 312,500 $ 312,500 $ 306,678 $ 619,178 $ 154,781 $ 157,719 - -------------------------------------------------------------------------------------------------------------------- 11/12/2004 $ 250,000 $ 250,000 $ 245,343 $ 495,343 $ 123,825 $ 126,175 - -------------------------------------------------------------------------------------------------------------------- $ 1,319,000 $ 731,000 ================================ * Per Black Scholes
-----END PRIVACY-ENHANCED MESSAGE-----