EX-99.1 2 exhibit99-1.htm INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED MAY 31, 2008 Filed by sedaredgar.com - Sungold International Holdings Corp. - Exhibit 99.1

 

 

 

 

 

 

Sungold International Holdings Corp.
(A Development Stage Company)

Consolidated Financial Statements
(Presented in Canadian Dollars)

(Unaudited – Prepared by Management)

May 31, 2008


Sungold International Holdings Corp.
(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 second financial quarter ended May 31, 2008, have not been reviewed by our auditors, MSCM LLP, Chartered Accountants.

 

Toronto, ON

July 30, 2008

2


Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited – Prepared by Management)

Consolidated Balance Sheets
May 31, 2008

    (Unaudited)     (Audited)  
    May 31     August 31  
    2008     2007  
Assets            
   Current assets            
           Cash $  27,845   $  -  
           Sundry receivables   63,148     38,073  
           Prepaid expenses and deposits   265     640  
    91,258     38,713  
             
   Pre-development costs (note 4)   306,460     270,288  
   Equipment (note 5)   338,588     387,588  
   Investment and advances to related and affiliated companies (note 6)   308,808     105,400  
   Marketing rights (note 7)   3,991     12,870  
  $ 1,049,105   $  814,859  
             
Liabilities            
   Current liabilities            
           Bank overdraft $  -   $  17,152  
           Accounts payable and accrued liabilities (note 8(c))   1,069,567     875,291  
           Loans payable (note 8(d))   135,016     92,974  
           Current obligation under capital leases (note 9)   1,673     6,518  
    1,206,256     991,935  
Shareholders’ (deficiency) equity            
   Share capital (note 10)   23,415,714     22,639,945  
   Contributed surplus (note 11)   1,099,580     941,722  
Deficit   (24,672,445 )   (23,758,743 )
    (157,151 )   (177,076 )
  $  1,049,105   $  814,859  

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

Going concern (note 1)

Approved by the Directors:

“Art Cowie” Director
   
“Donald Harris” Director

3


Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited – Prepared by Management)

Consolidated Statements of Loss And Deficit
for the third quarter ended May 31

    April 7, 1986     Third quarter Ended     Year-to-Date  
    (inception) to     May 31     May 31     May 31     May 31  
    May 31, 2008     2008     2007     2008     2007  
                               
Revenue                              
   Gain on disposition of marketable securities $ 838,947     -     -     -     -  
                               
Expenses                              
   Impairment write-down of                              
   pre-development costs $  6,460,304   $  -   $  -   $  -   $  -  
   Professional and consulting fees (note 8(a))   4,018,525     36,110     58,329     214,676     179,442  
   Advertising and promotion   3,465,580     891     5,561     7,003     12,370  
   Management fees and salaries (note 8(a))   2,892,318     84,299     105,041     263,105     234,849  
   Investor relations   1,508,729     11,501     459     65,753     67,990  
   Travel and conference   1,194,676     8,818     14,548     14,192     28,177  
   Amortization   1,117,904     24,673     36,495     74,020     87,780  
   Office and miscellaneous   925,272     7,570     10,771     21,797     24,447  
   Internet services   848,915     235     18,783     1,546     20,453  
   Stock-based compensation (note 10(b))   686,879     -     37,594     -     127,272  
   Office rent and services (note 8(b))   741,147     22,240     19,236     65,640     50,006  
   Transfer agent and filing fees   459,110     12,785     15,134     22,031     31,548  
   Insurance   263,953     -     -     -     -  
   Financing fees   237,433     -     -     -     10,000  
   Interest and bank charges   176,800     2,851     2,741     21,887     7,240  
   Finder fees   154,031     -     -     -     -  
   Settlement agreements   71,178     -     -     -     -  
   Equity loss on investment (note 6)   200,429     39,037     (12,505 )   140,330     (12,505 )
   Interest on capital leases   35,397     1,051     359     1,450     1,253  
   Fees and commissions   39,943     -     -     -     1,000  
   Loss on disposition of equipment   16,402     -     -     -     606  
   Foreign exchange (gain) loss   (3,533 )   1,973     742     272     9,667  
    25,511,392     254,034     339,749     913,702     908,056  
                               
Net loss   24,672,445     254,034     339,749     913,702     908,056  
                               
Deficit, beginning   -     24,418,411     22,758,622     23,758,743     22,190,315  
                               
Deficit, end $ 24,672,445   $ 24,672,445   $ 23,098,371   $ 24,672,445   $ 23,098,371  
                               
Weighted average number of shares         149,703,208     135,506,909     144,215,652     130,635,717  
                               
Loss per share         0.0017     0.0025     0.0063     0.0070  

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

4


Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)

(Unaudited – Prepared by Management)

Consolidated Statements of Cash Flow
for the third quarter ended May 31

    April 7, 1986     Third quarter Ended     Year-to-Date  
    (inception) to     May 31     May 31     May 31     May 31  
    May 31, 2008     2008     2007     2008     2007  
                               
Operating activities                              
         Net loss $ (24,672,444 ) $ (254,033 ) $ (339,749 ) $ (254,033 ) $ (908,056 )
         Items not involving cash                              
             Write-down of pre-development costs   6,460,304     -     -     -     -  
             Amortization   1,117,904     24,673     36,495     24,673     87,780  
             Stock-based compensation   686,879           37,594           127,272  
             Issuance of common shares for services   948,819     15,058     -     15,058     78,106  
             Gain on disposition of marketable   (838,947 )   -     -     -     -  
                     securities                              
             Acquisition of marketing rights   (28,835 )   -     (248,220 )   -     (273,960 )
             Equity loss   200,429     39,037           39,037        
             Loss on disposition of equipment   16,402     -     -     -     606  
    (16,109,489 )   (175,265 )   (265,660 )   (175,265 )   (614,292 )
         Cash provided (used) by changes in                              
                   non- cash operating items                              
             Sundry receivables   (63,148 )   (10,318 )   (7,215 )   (10,318 )   2,435  
             Prepaid expenses and deposits   (265 )   640     (3,000 )   640     (3,000 )
             Accounts payable and                              
                   accrued liabilities   1,080,900     36,476     204,560     36,476     187,703  
    (15,092,002 )   (148,467 )   (71,315 )   (148,467 )   (427,154 )
                               
Investing activities                              
         Pre-development costs   (5,357,385 )   (13,698 )   (10,499 )   (13,698 )   (19,891 )
         Proceeds of disposition of equipment   43,134     -     -     -     1,208  
         Investment and advances                     (103,081 )      
                   to related companies   (379,591 )   (103,081 )                  
         Acquisition of equipment   (1,419,890 )   -     (324 )   -     (11,613 )
    (7,113,732 )   (116,779 )   (259,043 )   (116,779 )   (304,256 )
                               
Financing activities                              
         Loans payable (ii)   2,710,743     51,268     16,766     51,268     16,766  
         Repayment of obligation - capital leases   (81,130 )   (1,405 )   (1,560 )   (1,405 )   (4,505 )
         Issuance of shares   17,878,219     228,144     339,567     228,144     746,927  
         Proceeds of disposition   1,725,747     -     -     -     -  
                     of marketable securities                              
    22,233,579     278,007     342,268     278,007     746,683  
Change in Cash (bank overdraft)   27,845     12,761     11,910     12,761     15,273  
(Bank overdraft) cash, beginning   -     15,084     444     15,084     (2,919 )
Cash (bank overdraft), ending $  27,845   $ 27,845   $  12,354   $  27,845   $  12,354  
                               
(i) Interest paid: $  231,632   $  3,902   $  3,100   $  23,337   $  8,493  

(ii)

During the quarter, the Company issued no shares to settle loans. Since April 7, 1986 (inception) to May 31, 2008, the Company issued 43,132,044 shares to settle $2,707,363 of debts.

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

5



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

1.

Nature of Operations and Going Concern

   

Sungold International Holdings Corp. (the “Company” or “Sungold”) was incorporated under the Canada Business Corporations Act and is a publicly traded company on the OTC bulletin board. The principal activities are developing and promoting the Horsepower® World Pool live and virtual Lottery systems, ‘Racing the World’, an Advanced Deposit Wagering site, and ThoroughbredStyle Magazine. To date, the Company has not earned significant revenues and is considered to be in a development stage.

   

These consolidated financial statements have been prepared on a going concern basis in accordance with Canadian generally accepted accounting principles. The going concern basis of presentation assumes that the Company will continue in operation for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of business.

   

The recoverability of the amounts shown for pre-development costs is primarily dependant 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.

   

There is significant doubt about the appropriateness of the use of the going concern assumption because the Company experienced significant recurring losses from operations and has experienced significant negative cash flows from operations over a number of years.

   

The ability of the Company to continue as a going concern and to realize the carrying value of its assets and discharge its liabilities when due is dependent on the successful completion of the actions taken or planned, which management believes will mitigate the adverse conditions and events which raise doubt about the validity of the going concern assumption used in preparing these consolidated financial statements. There is no assurance that the Company will be successful in its efforts.

   

These consolidated financial statements do not reflect adjustments that would be necessary if the going concern assumption were not appropriate. If the going concern basis did not prove to be appropriate for these consolidated financial statements, then adjustments would be necessary in the carrying value of assets and liabilities, the reported revenues and expenses, and the balance sheet classifications used.

   
2.

Summary of Significant Accounting Policies

   

The consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (“GAAP”) and are presented in Canadian dollars.

6



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

2.

Summary of Significant Accounting Policies - continued

       
a)

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 upon consolidation.

       
b)

Translation of Foreign Currencies

       

The Company has determined that all of its Subsidiaries’ operations are integrated; as such, the Company translates foreign currencies into U.S. dollars using the temporal method. Under this method, accounts recorded in foreign currency have been converted to Canadian dollars as follows:

       

Monetary assets and liabilities at the exchange rate in effect at the balance sheet date;

Other assets at historical rates;

Revenues and expenses at the average rate of exchange for the month incurred except amortization which is translated at the same rates as those used in the translation of the corresponding assets. Gains and losses resulting from the fluctuation of foreign exchange rates are included in the determination of net loss.

       
c)

Pre-development costs

       

The Company is in the development stage and capitalizes all costs related to its pre-development projects in accordance with Accounting Guideline No. 11, “Enterprises in the Development Stage”, issued by the Canadian Institute of Chartered Accountants. These costs will be amortized on the basis of revenue generated in relation to the project following commencement of operations. When management decides a project is to be abandoned, costs of the abandoned project are written off to operations. Costs related to regular maintenance of the pre-development projects are expensed as incurred.

       

The costs deferred at any time do not necessarily reflect present or future values. The ultimate recovery of such amounts depends on the Company successfully developing the project.

       
d)

Equipment

       

Equipment is recorded at cost with amortization provided on a declining balance as follows:


Software – Horsepower® 20%
Computer hardware 30%
Leased computer equipment 30%
Office equipment 20%
Computer software 100%

The above rates have been utilized to reflect the anticipated life expectancy. In the year acquired and put in use, only one-half the normal rate is applied.

7



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

2.

Summary of Significant Accounting Policies - continued

     
e)

Long-lived and Intangible Assets

     

The Company reviews the recoverability of long-lived and intangible assets with definite lives whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. The assessment of possible impairment is based upon the Company’s ability to recover the carrying value of the asset or asset group from the expected pre-tax cash flows, undiscounted and without interest charges, of the related operations. If these cash-flows are less than the carrying value of such asset or asset group, an impairment loss is recognized for the difference between estimated fair value and carrying value. The measurement of impairment requires management to estimate future cash-flows and the fair value of long-lived assets. The Company’s intangible assets are amortized using the straight-line method over the following estimated useful lives:

     

Marketing rights: 2 years

     
f)

Income Taxes

     

The Company accounts for income taxes using the asset and liability method of accounting. Under this method, future income tax assets and future income tax liabilities are recorded based on temporary differences between the financial reporting basis of the Company's assets and liabilities and their corresponding tax basis. The future benefits of income tax assets, including unused tax losses, are recognized subject to a valuation allowance, to the extent that it is more likely than not that such losses will be ultimately utilized. These future income tax assets and liabilities are measured using substantively enacted tax rates and laws that are expected to apply when the tax assets or liabilities are to be settled or realized.

     
g)

Loss Per Share

     

Loss per share is calculated using the weighted-average number of shares outstanding during the period. Diluted loss per share is calculated using the treasury stock method whereby all options, warrants and equivalents are assumed to have been exercised at the beginning of the period and the proceeds from the exercise are assumed to have been used to purchase common shares at the average market price during the period. Stock options and warrants outstanding are not included in the computation of diluted loss per share if their inclusion would be anti-dilutive.

     
h)

Long-term investment

     

The Company uses the equity method of accounting for its investment in shares of a company over which it has significant influence. Under the equity method of accounting, investments are carried at the original cost plus the Company’s cumulative share of earnings (loss), less any dividends received, netted with advances made to the company.

8



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

2.

Summary of Significant Accounting Policies - continued

     
i)

Stock-based Compensation

     

The Company has in effect a Stock Option Plan (“the Plan”), which is described in note 10(b). Stock options are accounted for using the fair value-based method. Fair value is calculated using the Black- Scholes model with the assumptions described in note 10(b). On the exercise of stock options, consideration received and the accumulated contributed surplus amount is credited to share capital.

     
j)

Measurement uncertainty

     

The preparation of financial statements in conformity with Canadian 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 expenses during the reporting period. Actual results could differ from those reported.

     

The Black-Scholes pricing model, used by the Company to determine fair values, was developed for use in estimating the fair value of freely traded options. This model requires the input of highly subjective assumptions including future stock price volatility and expected time until exercise. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing model does not necessarily provide a reliable single measure of the fair value of the Company's stock options granted during the year.

     
k)

Reclassifications

     

Certain amounts from prior years have been reclassified to conform to the current year’s presentation.

     
3.

Future Changes in Accounting Policies

     

Financial Instruments - Recognition and Measurement and Comprehensive Income and Equity

     

In January 2005, the CICA released new Handbook Section 3855, “Financial Instruments - Recognition and Measurement”, Handbook Section 3861, “Financial Instruments – Disclosure and Presentation”, Handbook Section 1530, “Comprehensive Income”, and Section 3251, “Equity”, effective for annual and interim periods beginning on or after October 1, 2006. The Company will adopt these standards on September 1, 2007.

     

As a result of adopting these standards, a new category, accumulated other comprehensive income, will be added to the shareholders’ equity and certain unrealized gains and losses will be reported in other comprehensive income until realization. Effective September 1, 2007, certain financial assets and liabilities will be measured at fair value and others at amortized cost. Any adjustment of the previous carrying amounts will be recognized as an adjustment to either accumulated other comprehensive income or deficit at September 1, 2007, and prior period consolidated financial statements will not be restated. The adoption of these standards is not expected to have a material impact on the consolidated financial statements of the Company.

9



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

3.

Future Changes in Accounting Policies - continued

     

Capital Disclosures

     

In December 2006, the CICA issued Handbook Section 1535, “Capital Disclosures”. This new section requires disclosure of an entity's objectives, policies and processes for managing capital, quantitative data about what the entity regards as capital and whether the entity has complied with any capital requirements and, if it has not complied, the consequences of such non-compliance. This standard is effective for annual and interim periods beginning on or after October 1, 2007 and will be adopted on September 1, 2008. The adoption of this section is not expected to have a material impact on the Company's consolidated financial statements.

     

Financial Instruments - Disclosure and Presentation

     

In December 2006, the CICA released new Handbook Sections 3862, “Financial Instruments – Disclosures” and 3863, “Financial Instruments – Presentation”, which will replace Section 3861, “Financial Instruments – Disclosure and Presentation”. These standards are effective for annual and interim periods beginning on or after October 1, 2007 and will be adopted on September 1, 2008. The adoption of these sections is not expected to have a material impact on the Company’s consolidated financial statements.

     
4.

Pre-development Costs

     
a)

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™ anonymous payment system.


      August 31           Impairment     May 31  
      2007     Additions     Write off     2008  
  Acquisition cost $  62,300   $  -   $  -   $  62,300  
  Legal and consulting fees   83,191     -     -     83,191  
    $ 145,491   $  -   $  -   $ 145,491  

10



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

4.

Pre-development Costs - continued

     
(b)

Horsepower® project

     

Horsepower® World Pool Virtual Horse Racing System is a proprietary, pari-mutuel 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 May 31, 2008.

     

The hardware and software development costs are capitalized under equipment and amortized annually at 20%.


    August 31           Impairment     May 31  
    2007     Additions     Write off     2008  
                         Legal and consulting fees $ 124,797   $  -   $  -   $ 124,797  

  (c)

Breezestreams project

     
 

The Breezestreams concept, acquired in the first quarter, is a method to archive Thoroughbred workouts for handicapping purposes.


      August 31           Impairment     May 31  
      2007     Additions     Write off     2008  
              Acquisition costs $  -   $  22,474   $  -   $ 22,474  
                           
      August 31           Impairment     May 31  
      2007     Additions     Write off     2008  
  (d)        Horsepower 8 Lottery $  -   $  13,698   $  -   $ 13,698  
                           
      August 31           Impairment     May 31  
      2007     Additions     Write off     2008  
  (e)          Total pre development costs $ 270,288   $  36,172   $  -   $ 306,460  

11



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

5.

Equipment


          May 31           August 31  
          2008           2007  
    Cost     Less     Net Book     Net Book  
          Accumulated     Value     Value  
          Amortization              
Software – Horsepower® $ 1,033,216   $  739,549   $ 293,667   $ 345,490  
Computer hardware   327,801     295,156     32,645     27,183  
Leased computer equipment   10,488     6,341     4,147     5,352  
Office equipment   10,723     2,594     8,129     9,563  
  $ 1,382,228   $ 1,043,640   $ 338,588   $ 387,588  

6.

Investment and Advances to Related and Affiliated Companies

   

During the 2007 fiscal year, the Company acquired a 37.87% interest in a US-based private company, Silks Media Corporation (“Silks Media”) valued at $8,765. During the third quarter of this year, the Company made advances valued at $61,499 to Silks Media, which are unsecured, non-interest bearing with no specific terms of repayment.

   

Silks Media is related to the Company by common directors. The investment in Silks Media is accounted for using the equity method. At May 31, 2008, the Company recorded an equity loss of $39,037 in Silks Media, and reduced the carrying value of its investment accordingly which resulted in a value of $304,560.

   

In February of this year, the Company incorporated Silks Corporation and published its intention to distribute the shares to Sungold shareholders. As of May 31, 2008, the Company had made advances of $4,248 to Silks Corporation, which are unsecured, non-interest bearing with no specific terms of repayment.

   
7.

Marketing Rights


  August 31   Accumulated May 31
  2007 Additions Amortization 2008
  $25,740 $3,095 $24,844 $3,991

12



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

8.

Related Party Transactions and Balances

     
a)

During the quarter, salaries, directors’ fees, and bookkeeping services of $59,610 (May 2007 - $79,700) were paid in cash to directors and officers of the Company and subsidiaries of the Company.

     
b)

Accounts payable includes $165,518 owed to directors, officers and management for salaries, management fees and consulting services rendered (May 2007 – $155,487). The amounts are unsecured, non-interest bearing and have no repayment terms.

     
c)

The loans payable of $135,016 are unsecured, non-interest bearing advances from shareholders and directors and have no specified repayment terms (May 2007 – $24,266).

     
9.

Capital Leases

     

The Company has a lease agreement for computers accounted for as capital leases. Current payments are $640 monthly, expiring July 2008. The following is a schedule of future lease payments:


      May 31     August 31  
      2008     2007  
  Total minimum lease payments $ 1,673   $  7,038  
  Less amount representing interest   -     (520 )
  Balance of obligations   1,673     6,518  
  Less current portion   (1,673 )   (6,518 )
  Non-current portion $  -   $  -  

13



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

10.

Share Capital


      May 31     August 31  
      2008     2007  
  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:            
       152,944,178 common            
                 (August 31, 2007 – 136,926,215 common) $ 23,415,714   $ 22,639,945  

  a)

Shares issued during the period:


      Third quarter ended     Year-to-Date  
      May 31, 2008     May 31, 2008  
      #     $     #     $  
                           
  For cash   4,563,260     228,144     12,842,795     696,283  
  Non-cash transactions:                        
       - for services provided   300,000     15058     3,175,168     237,344  
  Amount allocated for warrants                        
       to Contributed Surplus         (40,505 )         (157,858 )
      4,863,260     202,697     16,017,963     775,769  

  b)

Stock options and stock-based compensation

     
 

The Company has a fixed stock option plan for the granting of options to directors, officers and employees of up to 10% of the Company’s issued share capital. The terms of the awards under the Plan are determined by the Board of Directors. The following is a summary of outstanding options:

14



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

10.

Share Capital - continued

   

b)        Stock options and stock-based compensation – continued


Date of
Grant
Exercise
Price
Balance
August 31
2007
Granted Exercised /
Expired /
Cancelled
Balance
May 31 2008
Expiration date
Aug 10, 2001 US$0.12 300,000            -                    - 300,000 Aug 10, 2008
Oct 11, 2002 US$0.15 200,000            -                    - 200,000 Oct 11, 2007
Jan 15, 2003 US$0.11 136,000            -                    - 136,000 Jan 15, 2008
May 27, 2003 US$0.05 64,000            -                    - 64,000 May 27, 2008
Mar 1, 2006 US$0.50 200,000            -                    - 200,000 Feb 28, 2008
Mar 10, 2006 US$0.15 495,000            -                    - 495,000 Mar 31, 2008
Sep 1, 2006 US$0.50 200,000            -                    - 200,000 Jul 31, 2008
Sep 5, 2006 US$0.20 2,800,000            -                    - 2,800,000 Sep 30, 2008
Oct 31, 2006 US$0.50 100,000            -                    - 100,000 Oct 31, 2009
Feb 14, 2007 US$0.75 175,000            -                    - 175,000 Feb 28, 2009
Feb 14, 2007 US$0.30 500,000            -                    - 500,000 Feb 28, 2009
Mar 15, 2007 US$0.50 300,000            -                    - 300,000 Mar 31, 2009
    5,470,000            -                    - 5,470,000  

At May 31, 2008, 5,470,000 options are outstanding and exercisable. The weighted-average price of these options is $0.29 and the weighted-average remaining contractual life is 0.78 years.

There were no options granted in the third quarter ended May 31, 2008. In the 2007 fiscal year, the Company recognized $432,292 (2006 - $64,130) in stock-based compensation expense using the Black-Scholes option pricing model with the following assumptions:

    2007 2006
  Risk-free interest rate 3.92% - 4.5% 2.82% - 3.0%
  Dividend yield NIL NIL
  Expected life 2 - 3 years 2 - 3 years
  Volatility 160% - 172% 120% - 150%

15



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

10.

Share Capital - continued

   

c)        Share purchase warrants



Date of Grant

Price
Balance
August 31, 2007

Granted

Exercised
Expired /
Cancelled
Balance
May 31, 2008

Expiration date
Oct 3, 2005 US$0.15 35,750 - - 35,750 - Sep 30, 2007
Oct 3, 2005 US$0.15 35,750 - - 35,750 - Sep 30, 2007
Oct 3, 2005 US$0.15 53,750 - - 53,750 - Oct 31, 2007
Nov 15, 2005 US$0.15 30,150 - - 30,150 - Nov 30, 2007
Nov 29, 2005 US$0.15 53,500 - - 53,500 - Nov 30, 2007
Dec 2, 2005 US$0.15 608,333 - - 608,333 - Nov 30, 2007
Dec 8, 2005 US$0.15 25,000 - - 25,000 - Dec 31, 2007
Dec 20, 2005 US$0.35 11,400 - - 11,400 - Dec 31, 2007
Dec 29, 2005 US$0.50 195,750 - - 195,750 - Dec 31, 2007
Jan 2, 2006 US$0.45 110,000 - - 110,000 - Dec 31, 2007
Jan 3, 2006 US$0.50 7,250 - -          7,250 - Jan 31, 2008
Jan 4, 2006 US$0.42 50,000 - - 50,000 - Dec 31, 2007
Jan 12, 2006 US$0.60 14,750 - - 14,750 - Jan 31, 2008
Jan 31, 2006 US$0.55 8,000 - -          8,000 - May 31, 2008
May 10, 2006 US$0.30 32,250 - - 32,250 - May 31, 2008
May 31, 2006 US$0.26 35,000 - - 35,000 - May 31, 2008
Jul 7, 2006 US$0.25 21,000 - - - 21,000 Jul 31, 2008
Aug 11, 2006 US$0.18 50,000 - - - 50,000 Aug 15, 2008
Aug 18, 2006 US$0.20 62,500 - - - 62,500 Aug 31, 2008
Sep 17, 2006 US$0.15 75,000 - - - 75,000 Sep 30, 2008
Sep 14, 2006 US$0.20 62,500 - - - 62,500 Sep 30, 2008
Sep 14, 2006 US$0.20 62,500 - - - 62,500 Sep 15, 2008
Oct 19, 2006 US$0.10 400,000 - - - 400,000 Oct 31, 2008
Nov 20, 2006 US$0.10 150,000 - - - 150,000 Nov 30, 2008
Nov 30, 2006 US$0.11 250,000 - - - 250,000 Nov 30, 2008
Dec 28, 2006 US$0.11 934,091 - - - 934,091 Dec 31, 2008
Dec 15, 2006 US$0.10 400,000 - - - 400,000 Dec 31, 2008
Jan 22, 2007 US$0.14 285,715 - - - 285,715 Jan 23, 2009
Feb 27, 2007 US$0.11 650,000 - - - 650,000 Feb 28, 2009
Feb 27, 2007 US$0.16 412,500 - - - 412,500 Feb 28, 2009
Feb 27, 2007 US$0.13 538,460 - - - 538,460 Feb 28, 2009
Mar 5, 2007 US$0.13 1,015,385 - - - 1,015,385 Mar 31, 2009
Mar 7, 2007 US$0.13 153,846 - - - 153,846 Mar 31, 2009
Mar 9, 2007 US$0.12 500,000 - - - 500,000 Mar 31, 2009
Mar 15, 2007 US$0.11 200,000 - - - 200,000 Mar 31, 2009
Mar 25, 2007 US$0.14 75,000 - - - 75,000 Mar 31, 2009
May 24, 2007 US$0.14 345,150 - - - 345,150 May 31, 2009
May 25, 2007 US$0.14 100,000 - - - 100,000 May 31, 2009
Jun 6, 2007 US$0.16 30,490 - - - 30,490 Jun 30, 2009
Aug 3, 2007 US$0.16 62,500 - - - 62,500 Jul 31, 2009
Aug 14, 2007 US$0.16 31,250 - - - 31,250 Jul 31, 2009
Sep 5, 2007 US$0.14 - 400,000 - - 400,000 Sep 15, 2009
Sep 5, 2007 US$0.15 - 101,135 - - 101,135 Sep 30, 2009
Sep 25, 2007 US$0.16 - 32,715 - - 32,715 Sep 30, 2009
Oct 18, 2007 US$0.13 - 100,000 - - 100,000 Oct 31, 2009
Oct 19, 2007 US$0.13 - 566,690 - - 566,690 Oct 31, 2009
Oct 25, 2007 US$0.13 - 250,000 - - 250,000 Oct 31, 2009

16



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

10.

Share Capital - continued

   

c)        share purchase warrants – continued



Date of Grant

Price
Balance
August 31, 2007

Granted

Exercised
Expired /
Cancelled
Balance
May 31, 2008

Expiration date
Nov 13, 2007 US$0.12 - 50,000 - - 50,000 Nov 30, 2008
Nov 13, 2007 US$0.12 - 200,000 - - 200,000 Nov 15, 2009
Nov 16, 2007 US$0.12 - 100,000 - - 100,000 Nov 30, 2009
Nov 19, 2007 US$0.12 - 100,000 - - 100,000 Nov 30, 2009
Dec 5, 2007 US$0.12 - 208,335 - - 208,335 Dec 15, 2009
Dec 15, 2007 US$0.12 - 227,275 - - 227,275 Dec 15, 2009
Dec 20, 2007 US$0.12 - 45,455 - - 45,455 Dec 31, 2009
Dec 20, 2007 US$0.12 - 45,455 - - 45,455 Dec 31, 2009
Dec 24, 2007 US$0.12 - 230,250 - - 230,250 Dec 25, 2009
Dec 24, 2007 US$0.12 - 55,250 - - 55,250 Dec 31, 2009
Jan 14, 2008 US$0.12 - 100,000 - - 100,000 Feb 28, 2010
Feb 6, 2008 US$0.11 - 200,000 - - 200,000 Feb 15, 2010
Feb 13, 2008 US$0.11 - 100,000 - - 100,000 Feb 15, 2010
Feb 28, 2008 US$0.11 - 500,000 - - 500,000 Feb 28, 2010
Feb 28, 2008 US$0.11 - 100,000 - - 100,000 Feb 28, 2010
Feb 28, 2008 US$0.11 - 226,365 - - 226,365 Feb 28, 2010
Feb 28, 2008 US$0.11 - 150,000 - - 150,000 Feb 28, 2010
Feb 28, 2008 US$0.11 - 50,000 - - 50,000 Feb 28, 2010
Feb 29, 2008 US$0.11 - 156,980 - - 156,980 Feb 28, 2010
Mar 18, 2008 US$0.11 - 500,000 - - 500,000 Mar 31, 2010
Apr 27, 2008 US$0.10 - 300,000 - - 300,000 Apr 6, 2010
Apr 2, 2008 US$0.10 - 165,000 - - 165,000 Mar 31, 2010
May 12, 2008 US$0.10 - 165,000 - - 165,000 May 31, 2010
May 14, 2008 US$0.10 - 100,000 - - 100,000 May 31, 2010
May 21, 2008 US$0.10 - 50,000 - - 50,000 May 31, 2010
May 28, 2008 US$0.10 - 60,000 - - 60,000 May 31, 2010
May 29, 2008 US$0.10 - 100,000 - - 100,000 May 31, 2010
May 30, 2008 US$0.10 - 560,000 - - 560,000 May 31, 2010
    8,174,520 5,380,905 - 1,306,633 12,248,792  

The fair value of the 1,775,000 warrants issued in the third quarter ended May 31, 2008, has been determined to be $40,505 using the Black-Scholes pricing model. The following assumptions were used:

Dividend yield NIL
Risk-free interest rate 3.95% to 4.56%
Expected stock volatility 158% to 172%
Expected life 2 years

17



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

11.

Contributed Surplus


      Third quarter ended     Year-to-Date     Year Ended  
      May 31     May 31     August 31  
      2008     2008     2007  
  Contributed surplus, beginning of period $ 1,059,075   $ 941,722   $ 254,587  
  Stock-based compensation (note 10(b))   -     -     432,293  
  Fair value of warrants (note 10(c))   40,505     157,858     254,842  
  Contributed surplus, end of period $ 1,099,580   $ 1,099,580   $ 941,722  

12.

Commitments

     
a)

Lease commitments

     

The Company has a five year lease ending December 31, 2011, for its office space. Minimum annual lease payments for the next five years are as follows:


2008 - $102,431
2009 - $107,666
2010 - $112,901
2011 - $118,136
2012 - $ 39,960

b)

Share commitment

     

The Company is committed to issue in fiscal 2008, a sufficient number of its common shares to equal $90,000 as determined by the market price on the issue date to satisfy a commitment related to Silks Media.

     
13.

Financial Instruments

     

The Company’s financial instruments consist of cash, sundry receivables, accounts payable and accrued liabilities, loans payable, and obligations under capital leases. Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest, currency or credit risks arising from these financial statements. The fair value of these financial instruments approximates their carrying value, unless otherwise noted.

18



Sungold International Holdings Corp.
(A Development Stage Company)
(Presented in Canadian Dollars)
 
(Unaudited – Prepared by Management)
 
Notes to Consolidated Financial Statements
May 31, 2008

14.

Subsequent Events

   

Subsequent to the quarter end, the Company received $57,858 from the issuance of 858,334 private placement units, for an average share price of $0.07 per share.

19