EX-99.1 2 exhibit99-1.htm INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE QUARTER ENDED MAY 31, 2004 Filed by Automated Filing Services Inc. (604) 609-0244 - Sungold International Holdings Corp. - Exhibit 99.1

SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2004

(A Development Stage Company)

(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)


NOTICE TO READER

We have compiled the interim consolidated balance sheet of Sungold International Holdings Corp. (formerly Sungold Entertainment Corp.) (A development stage Company) as at May 31, 2004 and the interim consolidated statements of loss and deficit and cash flows for the nine months ended May 31, 2004 and for the cumulative period from April 7, 1986 (inception) to May 31, 2004 from information provided by the Company's management. We have not audited, revi ewed or otherwise attempted to verify the accuracy or completeness of such information. Readers are cautioned that these interim consolidated statements may not be appropriate for their purposes.

  "Loewen, Stronach & Co." 
   
  Chartered Accountants 
Vancouver, BC   
   
July 27, 2004   


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

INTERIM CONSOLIDATED BALANCE SHEET

MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited - Notice to Reader)

  (Unaudited)   (Audited)  
  May 31   August 31  
  2004   2003  
  $   $  
         
ASSETS  
         
CURRENT ASSETS     
           Cash  51,685   47,928  
           Prepaid expenses and deposits  2,050   4,154  
  53,735   52,082  
PRE -DEVELOPMENT COSTS (Note 3)  791,019   762,042  
EQUIPMENT (Note 4)  484,191   604,282  
  1,328,945   1,418,406  
         
         
LIABILITIES  
     
CURRENT LIABILITIES     
           Accounts payable and accrued liabilities  49,957   175,238  
           Loans payable  256,640   17,390  
           Obligation under capital leases (Note 5)  -   17,253  
  306,597   209,881  
         
SHAREHOLDERS' EQUITY  
         
SHARE CAPITAL (Note 6)  19,360,994   18,574,369  
CONTRIBUTED SURPLUS  51,922   51,922  
DEFICIT  (18,390,568 (17,417,766
  1,022,348   1,208,525  
  1,328,945   1,418,406  

APPROVED BY THE DIRECTORS:   
   
                       "Art Cowie"  Director 
Director   
   
   
                      "Walter Wolff"  Director
Director  

 (See accompanying notes to interim consolidated financial statements)


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)
INTERIM CONSOLIDATED STATEMENT OF LOSS
FOR THE THIRD QUARTER ENDED MAY 31, 2004 
(A Development Stage Company)
(Presented in Canadian Dollars)
(Unaudited - Notice to Reader)

    Third quarter ended    Year - to- date   
  April 7, 1986                
  (inception) to   May 31   May 31     May 31         May 31   
  May 31, 2004   2004   2003    2004    2003   
  $   $        
REVENUE                 
           Sales  33,179   -   446      1,305   
           Interest income and miscellaneous  43,336   -        
           Gain on disposition of marketable securities  838,947   -        
  915,462   -   446      1,305   
EXPENSES                 
           Advertising and promotion  3,243,571   57,999   56,839    104,316    571,972   
           Professional and consulting fees  2,184,539   70,565   132,616    217,706    257,168   
           Management fees  2,084,861   91,000   75,976    255,608    211,670   
           Investor relations  1,001,614   299   50,522    299    121,257   
           Travel and conference  988,079   54,262   30,499    122,230    150,737   
           Office and miscellaneous  787,987   11,241   15,872    54,017    68,047   
           Internet services  764,304   7,488   59,305    18,120    166,883   
           Amortization  622,793   31,317   35,572    95,583    104,034   
           Office rent and services  511,719   17,891   23,086    55,252    58,871   
           Transfer agent and filing fees  336,610   17,068   100    44,290    10,249   
           Insurance  262,952   187   21,205    562    63,614   
           Financing fees  218,000   -        
           Finder fees  154,031   -        
           Interest on capital leases  141,330   -   2,459    1,005    8,237   
           Stock based compensation  51,922   -        
           Settlement agreement  40,000   -        
           Prizes  34,726   -       5,641   
           Fees and commissions  29,741   -        
           Interest and bank charges  26,974   346   1,508    2,455    3,346   
           Loss on disposition of equipment  823   -     823     
           Quebec capital tax  500   -   250      250   
           Foreign exchange (gain) loss  (13,104 (238 9,671    536    8,327   
  13,473,972   359,425   515,480    972,802    1,810,303   
           Impairment write- down of pre - development costs and investment  5,832,058   -        
  19,306,030   359,425   515,480    972,802    1,810,303   
LOSS  18,390,568   359,425   515,034    972,802    1,808,998   
DEFICIT – BEGINNING  -   18,031,143   14,093,772     17,417,766    12,799,808   
DEFICIT – ENDING  18,390,568   18,390,568   14,608,806     18,390,568    14,608,806   
                 
Weighted average number of shares 89,877,514   59,735,600    89,877,514    59,735,600   
Adjusted for September 8, 2003, 21 for 20 stock split (Note 7) -   3,993,531      3,993,531   
Adjusted weighted average number of shares 89,877,514   63,729,131    89,877,514    63,729,131   
                 
Loss per share 0.0040   0.0081    0.0109    0.0284   

 (See accompanying notes to interim consolidated financial statements) 


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)
INTERIM CONSOLIDATED STATEMENT OF CASH FLOW
FOR THE THIRD QUARTER ENDED MAY 31, 2004
(Unaudited - Notice to Reader)

    Third quarter ended   Year - to- date  
  April 7, 1986                  
  (inception) to   May 31   May 31   May 31   May 31  
  May 31, 2004   2004   2003   2004   2003  
  $   $   $   $   $  
OPERATING ACTIVITIES           
           Loss  (18,390,568 (359,425 (515,034 (972,802 (1,808,998
           Item not involving cash:           
                   Amortization  622,793   31,317   35,572   95,583   104,034  
                   Debt settled by issuance of private placement units  1,369,186   103,235   -   786,625   -  
                   Loss on disposition of equipment  14,855   -   -   -   -  
                   Stock- based compensation  51,922   -   -   823   -  
                   Write- down of pre - development costs and investment  5,832,057   -   -   -   -  
                   Gain on disposition of marketable securities  (838,947 -   -   -   -  
  (11,338,702 (224,873 (479,462 (89,771 (1,704,964
           Cash provided by changes in non- cash working capital items:           
                   Account receivable  -   -   (122,052 -   (122,052
                   Prepaid expenses  (2,050 11,264   99,109   2,104   239,976  
                   Accounts payable and accrued liabilities  49,957   (7,758 (81,649 (125,281 89,626  
                   Loans payable (repaid)  256,640   246,713   29,137   239,250   (253,050
  (11,034,155 25,346   (554,917 26,302   (1,750,464
                     
INVESTING ACTIVITIES           
           Pre- development costs  (5,235,692 (10,000 -   (28,977 (8,154
           Acquisition of equipment  (1,103,025 -   (48,145 -   (157,502
  (6,338,717 (10,000 (48,145 (28,977 (165,656
                     
FINANCING ACTIVITIES           
           Repayment of capital leases liability  (57,029 -   (5,233 (17,253 (15,813
           Proceeds of disposition of equipment  38,031   -     23,685   -  
           Issuance of shares  15,717,808   -     -   -  
           Proceeds of disposition of marketable securities  1,725,747   -   591,214   -   1,959,767  
  17,424,557   -   585,981   6,432   1,943,954  
                     
INCREASE (DECREASE) IN CASH  51,685   15,346   (17,081 3,757   27,834  
CASH – beginning  -   36,339   68,687   47,928   23,772  
CASH – ending  51,685   51,685   51,606   51,685   51,606  

Notes to statement of cash flow:
1)      Cash consists of balances with banks
2)      Interest and income taxes paid:
Interest paid  168,304    346    3,967    3,460    11,583   
Income taxes paid           
3) During the quarter, the Company issued 1,500,000 private placement units to settle $103,235 of debts (year- to- date 12,000,000 private placement units to settle $786,625 of debts) 

(See accompanying notes to interim consolidated financial statements)


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

Note 1

BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The accompanying interim unaudited consolidated financial statements have be prepared in accordance with Canadian generally accepted accounting principles for interim financial information and, accordingly, certain information and note disclosure normally included in financial statements prepared in accordance with Canadian generally accepted accounting principles have been condensed, or omitted. In the opinion of management, these financial statements included all adjustments necessary for the fair presentation of the results of the interim periods presented. These financial statements have been prepared using the same accounting policies as used in the annual financial statements and should be read in conjunction with the audited consolidated financial statements of the Company for the year ended August 31, 2003. The results of operations for any interim period are not necessarily indicative of the results of operations of any other interim period or full fiscal year.

   
Note 2

GOING CONCERN AND NATURE OF OPERATIONS

On December 12, 2003, the Company changed its name from Sungold Entertainment Corp. to Sungold International Holdings Corp. ("the Company") and continued under the Canada Business Corporate Act from the British Columbia Company Act. In connection with the Company's name change and continuation the Company changed its trading symbol from "SGGNF" to "SGIHF" on the OTC Bulletin Board. The principal activity is developing and promoting horseracing, virtual horseracing, internet payment systems and other internet related products. To date, the Company has not earned significant revenues and is considered to be in a development stage.

The recoverability of the amounts shown for pre-development costs is primarily dependent on the ability of the Company to put its pre-development projects into economically viable products in the future. The Company plans to meet anticipated financing needs in connection with its obligations by the exercise of stock options, share purchase warrants, and through private placements, public offerings or joint-venture participation by others.

These interim unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses from operations that raise substantial doubt about its ability to continue as a going concern. These financial statements do not include any adjustments that might result from the outcome of this uncertainty.

The Company's shares are trading in the United States on the O.T.C. bulletin board and on the Frankfurt Stock Exchange, Germany.

/2


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

PAGE – 2 –

NOTE 3 PRE-DEVELOPMENT COSTS
     
  a) Vancouver Racecourse / Richmond Equine Training Centre project

      August 31        Impairment    May 31   
      2003    Additions    Write off    2004   
             
                 Consulting and legal fees  613,799        613,799   
                 Options    10,000        10,000   
                 Other direct costs  1,528        1,528   
      615,327    10,000      625,327   
     
  b) HorsepowerTM Software Development project 

      August 31        Impairment    May 31   
      2003    Additions    Write off    2004   
             
                 Legal and consulting fees  58,999        58,999   
         
c) SafeSpending project 

      August 31        Impairment    May 31   
      2003    Additions    Write off    2004   
             
                 Acquisition cost  62,300        62,300   
                 Legal and consulting fees  25,416    18,977      44,393   
      87,716    18,977      106,693   
                     
      August 31        Impairment    May 31   
      2003    Additions    Write off    2004   
             
                     
    TOTAL PRE-DEVELOPMENT COSTS  762,042    28,977      791,019   

/3


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

PAGE – 3–

Note 4 EQUIPMENT 

          May 31        August 31   
          2004        2003   
      Cost    Less    Net Book    Net Book   
          Accumulated    Value    Value   
          Amortization           
             
    Internet software – HorsepowerTM 761,104    360,162    400,942    471,697   
    Computer equipment (1), (2) 313,057    229,808    83,249    85,619   
    Computers under capital leases (1)        23,784   
    Furniture and fixtures (2)        23,182   
                     
      1,074,161    589,970    484,191    604,282   

  (1)     
During the second quarter, the Company paid out its capital leases, as a result, all computers under capital leases were reclassified to computer equipment.
     
  (2)     
During the second quarter, furniture and fixtures, and a computer were sold to a management consultant of the Company at market value.

Note 5  OBLIGATION UNDER CAPITAL LEASES       
             
      May 31    August 31  
      2004    2003  
        $  
    Total minimum lease payments  -   18,252  
    Less amount representing interest  -   (999
    Balance of obligations  -   17,253  
    Less current portion  -   (17,253
    Non -current portion  -   -  
             
  During the second quarter, the Company paid out its capital leases.       

/4


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

PAGE – 4–

Note 6 SHARE CAPITAL 

      May 31    August 31   
      2004    2003   
         
    Authorized: (See Subsequent events note 9)         
              Unlimited common shares without par value         
              100,000,000 Class "A" preference shares         
                        without par value (1)         
              100,000,000 Class "B" preference         
                        shares without par value (2)         
             
    Issued and outstanding:         
              95,864,740 common         
                         (August 31, 2003 – 79,871,209 common)  19,360,994    18,574,369   

    (1)      On December 12, 2003, 100,000,000 Class "A" Preference shares with a par value of $10 each were amended to be without par value.
       
    (2)      On December 12, 2003, 100,000,000 Class "B" Preference shares with a par value of $50 each were amended to be without par value.

  a) Shares issued during the period: 
                     
                     
      Third quarter ended    Year-to -date   
      May 31, 2004    May 31, 2004   
             
                     
    For debt – private placements  1,500,000    103,235    12,000,000    786,625   
    21 for 20 stock split – Sept 8, 2003      3,993,531     
      1,500,000    103,235    15,993,531    786,625   

   

On September 8, 2003, the Company issued 3,993,531 shares to its existing shareholders of record September 1, 2003 pursuant to a 21 for 20 stock split approved by the Board of Directors on July 28, 2003.

CICA handbook section 3500 – Earnings per Share requires the computation of earnings per share is based on the new number of outstanding shares after stock-split and adjusted retroactively for all periods presented to reflect that change.

/5


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

PAGE – 5–

Note 6 SHARE CAPITAL (continued)
     
  b)

Stock options and stock based compensation

The Company has a fixed stock option plan on the issuance of options of up to 10% of the Company's issued share capital. The following are outstanding incentive share purchase options:


 Date of Grant Price Balance
Aug 31, 2003 
Granted Exercised
/ Expired
Balance
May 31, 2004 
Expiration date
Feb. 16, 2001 US$0.1500  100,000  100,000  February 16, 2006 
Feb. 28, 2001 US$0.0600  1,050,000  1,050,000  February 28, 2006 
Mar. 5, 2001 US$0.0850  79,900  79,900  March 5, 2006 
Aug. 10, 2001 US$0.1200  300,000  300,000  August 10, 2006 
Oct. 22, 2001 US$0.1000  100,000  100,000  October 22, 2006 
Oct. 23, 2001 US$0.1200  100,000  100,000  October 23, 2006 
Dec. 20, 2001 US$0.0900  100,000  100,000  December 20, 2006 
Jan. 4, 2002 US$0.0800  802,764  802,764  January 4, 2007 
Jan. 24, 2002 US$0.0725  400,000  400,000  January 24, 2007 
May 17, 2002 US$0.0200  272,000  272,000  May 17, 2007 
Oct. 11, 2002 US$0.1500  200,000  200,000  October 11, 2007 
Oct. 16, 2002 US$0.1500  300,000  300,000  October 16, 2007 
Jan. 23, 2003 US$0.1100  136,000  136,000  January 23, 2008 
May 27, 2003 US$0.0500  64,000  64,000  May 27, 2008 
May 28, 2003 US$0.0500  150,000  150,000  May 28, 2008 
             
    4,154,664  4,154,664   

/6


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

PAGE – 6–

Note 6 SHARE CAPITAL (continued)
     
  c) Share purchase warrants: 

 Date of Grant Price Balance
 Aug 31, 2003
Granted Exercised Expired /
Cancelled
Balance
May 31, 2004
Expiration date
Oct.12, 2000  US$0.200  319,000  319,000  October 12, 2003 
Sep.7, 2001  US$0.200  1,000,000  1,000,000  September 7, 2004 
Oct.24, 2001  US$0.150  420,000  420,000  October 24, 2004 
Nov.4, 2001  US$0.150  1,000,000  1,000,000  November 4, 2004 
Dec.14, 2001  US$0.060  2,333,334  2,333,334  December 14, 2004 
Jan.7, 2002  US$0.060  1,700,000  1,700,000  January 7, 2005 
Jan.30, 2002  US$0.060  1,000,000  1,000,000  January 30, 2005 
Mar.1, 2002  US$0.110  300,000  300,000  March 1, 2005 
Mar.26, 2002  US$0.170  1,000,000  1,000,000  March 26, 2005 
Apr. 4, 2002  US$0.165  1,000,000  1,000,000  April 4, 2005 
May 7, 2002  US$0.160  400,000  400,000  May 7, 2005 
May 30, 2002  US$0.150  600,000  600,000  May 30, 2005 
Jul. 10, 2002  US$0.075  2,500,000  2,500,000  July 10, 2005 
Jul. 24, 2002  US$0.080  250,000  250,000  July 24, 2005 
Jul. 23, 2002  US$0.080  1,500,000  1,500,000  July 23, 2005 
Aug. 21, 2002  US$0.090  100,000  100,000  August 21, 2005 
Sep. 27, 2002  US$0.080  3,000,000  3,000,000  September 27, 2005 
Nov. 1, 2002  US$0.070  3,000,000  3,000,000  November 1, 2005 
Jan. 24, 2003  US$0.100  2,000,000  2,000,000  January 24, 2006 
Mar. 26, 2003  US$0.050  3,000,000  3,000,000  March 26, 2006 
Apr. 10, 2003  US$0.040  3,750,000  3,750,000  April 10, 2006 
May 16, 2003  US$0.030  3,000,000  3,000,000  May 16, 2006 
Jun. 11, 2003  US$0.030  3,000,000  3,000,000  June 11, 2006 
Jul. 7, 2003  US$0.031  2,500,000  2,500,000  July 7, 2006 
Aug. 21, 2003  US$0.075  1,000,000  1,000,000  August 21, 2006 
Sept. 5, 2003  US$0.060  2,000,000  2,000,000  September 5, 2006 
Oct. 31, 2003  US$0.060  2,000,000  2,000,000  October 31, 2006 
Feb. 10, 2004  US$0.040  4,000,000      4,000,000  February 10, 2007 
Feb. 18, 2004  US$0.045  2,500,000      2,500,000  February 18, 2007 
March 30, 2004      1,500,000      1,500,000  March 20, 2007 
               
    39,672,334  12,000,000  2,319,000  49,353,334   

/7


SUNGOLD INTERNATIONAL HOLDINGS CORP.
(Formerly Sungold Entertainment Corp.)

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED MAY 31, 2004

(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited - Notice to Reader)

PAGE – 7–

Note 7
RELATED PARTY TRANSACTIONS
     
 
a)     
Loans payable of $256,640 (August 31, 2003 - $17,390) are from a director and officer of the Company's subsidiary, Horsepower Broadcasting Network (HBN) International Ltd.
     
 
b)     
During the nine months period management fees of $255,608 [August 31, 2003 - $286,603] were paid to the directors and officers.
     
 
c)     
During the nine months period consulting fees of $131,078 [August 31, 2003 - $168,730] were paid to the directors or companies with common directors.
     
Note 8

SUBSEQUENT EVENTS

In June 2004, the Company issued 3,000,000 private placements @US$0.06 as part of a settlement of the loans payable.

   
Note 9

COMPARATIVE FIGURES

The comparative figures have been reclassified where applicable in order to conform to the presentation used in the current period.