EX-99.1 2 exhibit99-1.htm INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE THIRD QUARTER ENDED MAY 31, 2005 Filed by Automated Filing Services Inc. (604)609-0244 - Sungold International Holdings Corp. - Exhibit 99.1

SUNGOLD INTERNATIONAL HOLDINGS CORP.

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)


NOTICE TO READER

In accordance with Canadian Securities Administrators National Instrument 51-102, Sungold International Holdings Corp. discloses that these unaudited financial statements for the third financial quarter ended May 31, 2005 have not been reviewed by our auditors, Loewen, Stronach & Co., Chartered Accountants.

Toronto, ON

July 28, 2005


SUNGOLD INTERNATIONAL HOLDINGS CORP.

INTERIM CONSOLIDATED BALANCE SHEET

MAY 31, 2005

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

(Unaudited - Prepared by Management)

    (Unaudited)    (Audited) 
    May 31    August 31 
    2005    2004 
     
 
ASSETS
 
CURRENT ASSETS         
           Cash and GST receivable    128,206    185,657 
           Prepaid expenses and deposits    35,592    58,768 
    163,798    244,425 
PRE-DEVELOPMENT COSTS (Note 4)    470,764    825,154 
EQUIPMENT (Note 5)    414,201    522,455 
    1,048,763    1,592,034 
 
LIABILITIES
 
CURRENT LIABILITIES         
           Accounts payable and accrued liabilities    196,760    200,334 
           Loans payable      9,696 
           Leases payable – current portion (Note 7)    4,201   
    200,961    210,030 
 
LONG TERM LIABILITIES         
           Leases payable – long term, net of current portion (Note 7)    19,977   
    220,938    210,030 
 
SHAREHOLDERS’ EQUITY
 
SHARE CAPITAL (Note 6)    20,859,961    19,959,566 
CONTRIBUTED SURPLUS (Note 6)    20,745    51,922 
DEFICIT    (20,052,881)    (18,629,484) 
    827,825    1,382,004 
    1,048,763    1,592,034 

(See accompanying notes to interim consolidated financial statements)

APPROVED BY THE DIRECTORS:

"Art Cowie"  Director
Art Cowie, Director  


SUNGOLD INTERNATIONAL HOLDINGS CORP.

INTERIM CONSOLIDATED STATEMENT OF LOSS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

    Third quarter ended    Year-to-date 
 
    May 31   May 31   May 31   May 31 
    2005    2004   2005   2004 
      $   $   $
REVENUE                 
           Sales         
           Interest income and miscellaneous         
           Gain on disposition of marketable securities         
         
EXPENSES                 
           Advertising and promotion    20,687    57,999    45,504    104,316 
           Management fees      91,000      255,608 
           Professional and consulting fees    119,818    70,565    366,482    217,706 
           Investor relations    34,610    299    111,093    299 
           Travel and conference    9,458    54,262    78,661    122,230 
           Office and miscellaneous    9,456    11,241    44,109    54,017 
           Internet services    10,507    7,488    20,182    18,120 
           Amortization    26,563    31,317    77,124    95,583 
           Office rent and services    15,695    17,891    36,324    55,252 
           Transfer agent and filing fees    9,182    17,068    21,600    44,290 
           Insurance    250    187    583    562 
           Interest on capital leases    2,610      2,610    1,005 
           Interest and bank charges    6,768    346    7,057    2,455 
           Loss on disposition of equipment            823 
           Loss on disposition of capital assets         
           Foreign exchange loss (gain)    7,396    (238)    (16,178)    536 
    273,000    359,425    795,151    972,802 
           Impairment write-down of pre-development costs and investment        628,246   
    273,000    359,425    1,423,397    972,802 
LOSS    273,000    359,425    1,423,397    972,802 
DEFICIT ACCUMULATED DURING DEVELOPMENT STAGE – BEGINNING    19,779,881    18,031,143    18,629,484    17,417,766 
DEFICIT ACCUMULATED DURING DEVELOPMENT STAGE – ENDING    20,052,881    18,390,568    20,052,881    18,390,568 
 
Weighted average number of shares    114,983,870    89,877,514    114,983,870    89,877,514 
 
Loss per share    0.0024    0.0040    0.0124    0.0108 

(See accompanying notes to interim consolidated financial statements)


SUNGOLD INTERNATIONAL HOLDINGS CORP.

INTERIM CONSOLIDATED STATEMENT OF CASH FLOW

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

    Third quarter ended    Year-to-date 
 
    May 31   May 31   May 31   May 31
     2005   2004   2005   2004
    $   $   $   $
OPERATING ACTIVITIES                 
           Loss    (273,000)    (359,425)    (1,423,397)    (972,802) 
           Items not involving cash:                 
                   Amortization    26,563    31,317    77,124    95,583 
                   Debt settled by issuance of private placement units      103,235    607,979    786,625 
                   Stock-based compensation    116,620      116,620    823 
                   Write-down of pre-development costs and investment        628,246   
    (129,817)    (224,873)    6,572    (89,771) 
           Cash provided by changes in non-cash working capital items:                 
                   Prepaid expenses    (2,867)    11,264    23,176    2,104 
                   Accounts payable and accrued liabilities    33,966    (7,758)    (3,573)    (125,281) 
                   Loans payable (repaid)      246,713    (9,696)    239,250 
    (98,718)    25,346    16,479    26,302 
INVESTING ACTIVITIES                 
           Pre-development costs    (62,388)    (10,000)    (204,276)    (28,977) 
           Acquisition of capital assets    (11,490)      (38,451)   
    (73,878)    (10,000)    (242,727)    (28,977) 
FINANCING ACTIVITIES                 
           Proceeds (repayment) of capital leases    80      24,178    (17,253) 
           Purchase of Warrants    (31,177)      (31,177)   
           Sale of treasury shares    175,796      175,796    23,685 
    144,699      168,797    6,432 
(DECREASE) INCREASE IN CASH    (27,897)    15,346    (57,451)    3,757 
CASH – beginning    156,103    36,339    185,657    47,928 
CASH – ending    128,206    51,685    128,206    51,685 

Notes to statement of cash flow:

1)

During the period, the Company issued no private placement units to settle debts (year-to-date 9,700,000 private placement units to settle $607,979 of debts)

2)

During the period, the Company issued 2,503,260 private placement units for cash of $175,796

3)

During the period, the Company issued 1,335,000 private placement units to pay for services of $116,620

(See accompanying notes to interim consolidated financial statements)


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

Note 1

BASIS OF PRESENTATION

The accompanying unaudited interim financial statements have been 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 has been condensed, or omitted. In the opinion of management, these financial statements include 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 financial statements of the Company for the year ended August 31, 2004. 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

The principal activity is developing and promoting a proprietary pari-mutuel wagering virtual horseracing product, internet payment system 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 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.

   
Note 3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Consolidation

These consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Horsepower Broadcasting Network (HBN) International Ltd., SafeSpending Inc., and Racing Unified Network (R.U.N.) Inc. All inter-company transactions and balances have been eliminated.

... /2


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

PAGE - 2 -

Note 4 PRE-DEVELOPMENT COSTS
     
  a)

Vancouver Racecourse / Richmond Equine Training Centre project

In July 2004, the Company obtained an option to purchase 126 acres of land southwest of No. 8 Road and Westminster Highway in Richmond, BC, Canada (“Land”) for the purpose of developing a horse training complex, subject to approval of all zoning and regulatory authorities. The agreement gave the Company the option to purchase the Land for $10,500,000 until January 2, 2005. As the Company did not exercise this option and is not pursuing the project at this time, it is expensing these development costs in this quarter.


    August 31        Impairment    May 31
    2004   Additions   Write off   2005
    $   $   $   $
  Consulting and legal fees  616,718    -   616,718    -
  Options  10,000    -   10,000    -
  Other direct costs  1,528    -   1,528    -
    628,246    -   628,246    -

  b)

Horsepower project

 

Horsepower World Pool Virtual Horse Racing System is a proprietary, pari-mutual wagering product operated by Horsepower Broadcasting Network (HBN) International Ltd., a subsidiary of the Company. The product is being offered to Licensed facilities and Authorized Racetrack Affiliates. Development of this project is largely complete but there are no operating installations as of the date of this statement. Development costs related to this project of $206,224 were reclassified in the second quarter from Software – Horsepower where they were reported in the November 30, 2004 statement. See Note 5.


      August 31       Impairment    May 31
      2004   Additions    Write off    2005
      $   $   $   $
  Legal and consulting fees    79,119    270,352       349,471 

  c)

SafeSpending project

 

In May 2001, a subsidiary of the Company, SafeSpending Inc., acquired all the rights to an internet payment system technology which is a spending system that can be used to make anonymous purchases online from merchants and individuals. The agreement provides SafeSpending Inc. with all copyrights, trademarks, source codes and intellectual property and the Company has patents pending in 105 countries for the SafeSpending Inc. anonymous payment system.


      August 31       Impairment   May 31
      2004   Additions    Write off   2005
          $  
  Acquisition cost    62,300                   -   -   62,300 
  Legal and consulting fees    55,489    3,504    -   58,993 
      117,789    3,504    -   121,293 


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

PAGE - 3 -

Note 4 PRE-DEVELOPMENT COSTS (continued)

      August 31       Impairment   May 31
      2004   Additions    Write off   2005
      $   $   $   $
 
  TOTAL PRE-DEVELOPMENT COSTS    825,154    273,856    628,246     470,764 

Note 5 EQUIPMENT

          (Unaudited)        (Audited) 
          May 31        August 31 
          2005        2004 
      Cost    Less    Net Book    Net Book 
          Accumulated    Value    Value 
          Amortization         
           
  Software – Horsepower    761,104    440,349    320,755    446,938 
  Computer equipment    324,274    255,793    68,481    75,517 
  Leased equipment    26,961    2,246    24,715   
  Office equipment    270    20    250   
 
      1,112,609    698,408    414,201    522,455 

Software – Horsepower costs of $761,104, reported in the November 30, 2004, statements as $967,328, were reduced by $206,224 which was reclassified in the second quarter as pre-development costs. See Note 4b.

Note 6 SHARE CAPITAL

      (Unaudited)    (Audited) 
      May 31    August 31 
      2005    2004 
       
  Authorized:         
             Unlimited common shares without par value         
             100,000,000 Class “A” preference shares         
                 without par value         
             100,000,000 Class “B” preference shares         
                 without par value         
 
  Issued and outstanding:         
             117,903,000 common         
                 (August 31, 2004 – 103,364,740 common)       20,859,961       19,959,566 

... /4


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

PAGE - 4 -

Note 6 SHARE CAPITAL (continued)
     
  a) Shares issued during the period:

      Third quarter ended    Year-to-date 
         May 31, 2005    May 31, 2005 
               $ 
  Private placements:                 
  For debt                 -    9,700,000    607,979 
  For services     1,335,000    116,620    1,335,000    116,620 
  For working capital     2,503,260    175,796    2,503,260    175,796 
 
       3,838,260    292,416    13,538,260    900,395 

  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 incentive share purchase options outstanding:


Date of Grant  Price  Balance
Aug 31, 2004
Granted  Exercised
/ Expired
/ Cancelled
Balance
May 31, 2005
Expiration date 
Feb 16, 2001  US$0.1500  100,000  100,000  Feb 16, 2006 
Feb 28, 2001  US$0.0600  1,050,000  1,050,000  Feb 28, 2006 
Mar 5, 2001  US$0.0850  79,900  79,900  Mar 5, 2006 
Aug 10, 2001  US$0.1200  300,000  300,000  Aug 10, 2006 
Dec 20, 2001  US$0.0900  100,000  100,000  Dec 20, 2006 
Jan 4, 2002  US$0.0800  730,764  730,764  Jan 4, 2007 
Jan 24, 2002  US$0.0725  400,000  400,000  Jan 24, 2007 
Oct 11, 2002  US$0.1500  200,000  200,000  Oct 11, 2007 
Oct 16, 2002  US$0.1500  300,000  300,000  Oct 16, 2007 
Jan 23, 2003  US$0.1100  136,000  136,000  Jan 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 
             
    3,610,664  3,610,664   

In 2001, the Canadian Institute of Chartered Accountants issued Section 3870 for Stock-based Compensations, which requires the use of fair value based method for fiscal years beginning on or after January 1, 2002, and applied to awards granted on or after the date of adoption. The Company adopted the recommendations prospectively for the fiscal year starting September 1, 2002.

Under this fair value based method, the value of a stock-based compensation plan is the sum of two component parts: its intrinsic value and its time value. The intrinsic value reflects the extent to which it is “in the money” at any date, and the time value is the value of the potential increases to the plan holder at any given time. The estimated time value is added to the intrinsic value to determine the fair value of the plan at any time.

... /5


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

PAGE - 5 -

Note 6 SHARE CAPITAL (continued)
     
  b)

Stock options and stock based compensation (continued):

 

During the period, no options were granted. In fiscal 2003, the Company granted 850,000 share purchase option, all to non-employees as follows:


Date of Grant  Price  Granted
#
Exercisable
#
Exercised
#
Compensation
$
Expiration date 
Oct 11, 2002  US$0.1500  200,000  200,000  16,600  Oct 11, 2007 
Oct 16, 2002  US$0.1500  300,000  300,000  24,900  Oct 16, 2007 
Jan 23, 2003  US$0.1100  136,000  136,000  8,282  Jan 23, 2008 
May 27, 2003  US$0.0500  64,000  64,000  640  May 27, 2008 
May 28,2003  US$0.0500  150,000  150,000  1,500  May 28, 2008 
           
    850,000  850,000  51,922   

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

  Risk-free interest rate  3.00%   
  Dividend yield   
  Estimated hold period prior to exercise (years)   
  Volatility in the price of the Company’s common shares  150%   

The Black-Scholes valuation model was developed for use in estimating the fair value of traded options which are fully transferable and highly traded. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company’s stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its director stock options.

Outstanding share purchase options which were issued prior to January 1, 2002, have neither been charged to income nor included in the calculation of the pro forma loss, in accordance with Section 3870 of the CICA Handbook, which is to take effect prospectively.

... /6


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

PAGE - 6 -

Note 6 SHARE CAPITAL (continued)
     
  c)

Share purchase warrants: The Corporation made agreements with the warrant holders to cancel all warrants issued prior to May 1, 2005 in consideration for a payment to the Estate of Kim N. Hart of $31,177 which has been recorded as a reduction of Contributed Surplus, and the payment was made in June 2005.


Date of Grant  Price  Balance
Aug 31,
2004
Granted  Exercised  Expired /
Cancelled 
Balance
May 31, 2005
Expiration date
Sep 7, 2001  US$0.200  1,000,000  1,000,000  Cancelled 
Oct 24, 2001  US$0.150  420,000  420,000  Cancelled 
Nov 4, 2001  US$0.150  1,000,000  1,000,000  Cancelled 
Dec 14, 2001  US$0.060  2,333,334  2,333,334  Cancelled 
Jan 7, 2002  US$0.060  1,700,000  1,700,000  Cancelled 
Jan 30, 2002  US$0.060  1,000,000  1,000,000  Cancelled 
Mar 1, 2002  US$0.110  300,000  300,000  Expired 
Mar 26, 2002  US$0.170  1,000,000  1,000,000  Expired 
Apr 4, 2002  US$0.165  1,000,000  1,000,000  Cancelled 
May 7, 2002  US$0.160  400,000  400,000  Cancelled 
May 30, 2002  US$0.150  600,000  600,000  Cancelled 
Jul 10, 2002  US$0.075  2,500,000  2,500,000  Cancelled 
Jul 24, 2002  US$0.080  250,000  250,000  Cancelled 
Jul 23, 2002  US$0.080  1,500,000  1,500,000  Cancelled 
Aug 21, 2002  US$0.090  100,000  100,000  Cancelled 
Sep 27, 2002  US$0.080  3,000,000  3,000,000  Cancelled 
Nov 1, 2002  US$0.070  3,000,000  3,000,000  Cancelled 
Mar 26, 2003  US$0.050  3,000,000  3,000,000  Cancelled 
Apr 10, 2003  US$0.040  3,750,000  3,750,000  Cancelled 
May 16, 2003  US$0.030  3,000,000  3,000,000  Cancelled 
Jun 11, 2003  US$0.030  3,000,000  3,000,000  Cancelled 
Jul 7, 2003  US$0.031  2,500,000  2,500,000  Cancelled 
Aug 21, 2003  US$0.075  1,000,000  1,000,000  Cancelled 
Sep 5, 2003  US$0.060  2,000,000  2,000,000  Cancelled 
Oct 31, 2003  US$0.060  2,000,000  2,000,000  Cancelled 
Feb 10, 2004  US$0.040  4,000,000  4,000,000  Cancelled 
Feb 18, 2004  US$0.045  2,500,000  2,500,000  Cancelled 
Mar 30, 2004  US$0.0525  1,500,000  1,500,000  Cancelled 
Jun 04, 2004  US$0.060  3,000,000  3,000,000  Cancelled 
Aug 20, 2004  US$0.060  4,500,000  4,500,000  Cancelled 
Oct 1, 2004  US$0.060  2,500,000  2,500,000  Cancelled 
Dec 31, 2004  US$0.050  4,000,000  4,000,000  Cancelled 
Jan 19, 2005  US$0.045  3,200,000  3,200,000  Cancelled 
May 2, 2005  US$0.150  250,000  250,000  May 31, 2007 
May 31, 2005  US$0.050  300,000  300,000  May 31, 2007 
May 31, 2005  US$0.050  300,000  300,000  May 31, 2007 
May 31, 2005  US$0.050  793,266  793,266  May 31, 2007 
               
    56,853,334  11,343,266  66,553,334  1,643,266   

... /7


SUNGOLD INTERNATIONAL HOLDINGS CORP.

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THIRD QUARTER ENDED MAY 31, 2005

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

(Unaudited – Prepared by Management)

PAGE - 7 -

Note 7

CAPITAL LEASES

The Company arranged two capital leases to finance computer equipment, having a total cost of $26,961. Details are as follows:


          (Unaudited)        (Audited) 
          May 31        August 31 
          2005        2004 
      Current    Long Term         
  Lessor    Portion    Portion    Total    Total 
           
  National Leasing, having an original                 
  principal of $20,975, repayable in                
  monthly payments of $640         3,156               16,666    19,822   
 
  Bodkin Capital, having an original                 
  principal of $5,986, repayable in                
  monthly payments of $203         1,045    3,311    4,356   
 
           4,201               19,977    24,178   

Note 8

RELATED PARTY TRANSACTIONS

The following is a summary of related party transactions for the current year:

     
  a) Consulting fees paid

Related Party  1st Qtr Ending
Nov 30, 2004
$
2nd Qtr Ending
Feb 28, 2005
$
3rd Qtr Ending
May 31, 2005
$
Year to Date
Totals
$
K.N. Hart, officer  101,200  24,072  5,350  130,622 
A. Cowie, officer  4,000  8,000  4,000  16,000 
D.R. Harris, director  3,094  3,094 
L. Simpson, officer  10,000  7,500  10,431  27,931 
T.K. Blackwell, officer  13,622  13,622 
Total  115,200  42,666  33,403  191,269 

  b) Share capital awarded at fair market value:

Related Party 1st Qtr Ending
Nov 30, 2004
$
2nd Qtr Ending
Feb 28, 2005
$
3rd Qtr Ending
May 31, 2005
$
Year to Date
Totals
$
T. Currie, officer  44,000               44,000 
T.K. Blackwell, officer  17,200               17,200 
Total  61,200               61,200 
Combined Totals  115,200  42,666 94,603  252,469