NORTHCORE TECHNOLOGIES INC.
(Exact name of Registrant)
|
302 The East Mall, Suite 300, Toronto, Ontario Canada M9B 6C7
(Address of principal executive offices)
|
Form 20-F
|
x
|
Form 40-F
|
o
|
Yes
|
o
|
No
|
x
|
Exhibit
|
Description
|
|
Financial Statements
|
||
Management's Discussion and Analysis
|
||
CEO Certificate
|
||
CFO Certificate
|
NORTHCORE TECHNOLOGIES INC. | |
Date: August 15, 2013 | By: /s/ Don Allan |
Name: Don Allan | |
Title: CEO | |
NORTHCORE TECHNOLOGIES INC.
Condensed Interim Consolidated Statements of Financial Position
As at June 30, 2013 and December 31, 2012
(Expressed in thousands of Canadian dollars) (Unaudited)
|
||||||||
June 30,
|
December 31, | |||||||
2013
|
2012 | |||||||
ASSETS
|
||||||||
CURRENT
|
||||||||
Cash
|
$ | 49 | $ | 21 | ||||
Short-term investments (Note 4)
|
41 | 41 | ||||||
Accounts receivable
|
135 | 171 | ||||||
Deposits and prepaid expenses
|
50 | 51 | ||||||
275 | 284 | |||||||
INVESTMENT IN JOINT VENTURES (Note 5)
|
141 | 196 | ||||||
CAPITAL ASSETS
|
67 | 86 | ||||||
INTANGIBLE ASSETS (Note 6)
|
955 | 1,058 | ||||||
GOODWILL (Note 7)
|
1,091 | 1,091 | ||||||
TOTAL ASSETS
|
$ | 2,529 | $ | 2,715 | ||||
LIABILITIES
|
||||||||
CURRENT
|
||||||||
Operating line of credit (Note 4)
|
$ | 65 | $ | 33 | ||||
Accounts payable
|
638 | 448 | ||||||
Accrued liabilities
|
390 | 197 | ||||||
Deferred revenue
|
83 | 56 | ||||||
Current portion of contingent consideration (Note 7)
|
62 | 71 | ||||||
Promissory note (Note 8)
|
130 | 85 | ||||||
1,368 | 805 | |||||||
CONTINGENT CONSIDERATION (Note 7)
|
- | 63 | ||||||
TOTAL LIABILITIES
|
1,368 | 868 | ||||||
SHAREHOLDERS’ EQUITY
|
||||||||
Share capital
|
118,332 | 118,332 | ||||||
Contributed surplus
|
4,422 | 4,149 | ||||||
Warrants (Note 9)
|
- | 273 | ||||||
Stock options (Note 10)
|
4,215 | 4,099 | ||||||
Deficit
|
(125,808 | ) | (125,006 | ) | ||||
TOTAL SHAREHOLDERS’ EQUITY
|
1,161 | 1,847 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 2,529 | $ | 2,715 |
NORTHCORE TECHNOLOGIES INC.
Condensed Interim Consolidated Statements of Operations and Comprehensive Loss
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in thousands of Canadian dollars, except per share amounts) (Unaudited)
|
||||||||||||||||
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenues (Note 11)
|
$ | 291 | $ | 415 | $ | 580 | $ | 645 | ||||||||
Income from GE Asset Manager, LLC (Note 5(a)) | 28 | 19 | 55 | 37 | ||||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
264 | 428 | 595 | 864 | ||||||||||||
Customer service and technology
|
245 | 331 | 504 | 497 | ||||||||||||
Sales and marketing
|
49 | 77 | 100 | 104 | ||||||||||||
Stock-based compensation (Note 10)
|
3 | 140 | 116 | 483 | ||||||||||||
Depreciation
|
61 | 14 | 122 | 25 | ||||||||||||
Total operating expenses
|
622 | 990 | 1,437 | 1,973 | ||||||||||||
LOSS AND COMPREHENSIVE LOSS FOR THE PERIOD
|
$ | (303 | ) | $ | (556 | ) | $ | (802 | ) | $ | (1,291 | ) | ||||
LOSS PER SHARE, BASIC AND DILUTED
|
$ | (0.001 | ) | $ | (0.002 | ) | $ | (0.003 | ) | $ | (0.006 | ) | ||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING, BASIC AND DILUTED (000’s)
|
234,625 | 234,625 | 234,625 | 230,783 |
NORTHCORE TECHNOLOGIES INC.
Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
For the Six Month Periods Ended June 30, 2013 and 2012
(Expressed in thousands of Canadian dollars) (Unaudited)
|
Share Capital
|
Contributed Surplus
|
Warrants
|
Stock Options
|
Deficit
|
Total
|
|||||||||||||||||||
Opening balance - January 1, 2013
|
$ | 118,332 | $ | 4,149 | $ | 273 | $ | 4,099 | $ | (125,006 | ) | $ | 1,847 | |||||||||||
Changes:
|
||||||||||||||||||||||||
Expiry of warrants | - | 273 | (273 | ) | - | - | - | |||||||||||||||||
Stock-based compensation | - | - | - | 116 | - | 116 | ||||||||||||||||||
Loss for the period
|
- | - | - | - | (802 | ) | (802 | ) | ||||||||||||||||
Closing balance –
June 30, 2013
|
$ | 118,332 | $ | 4,422 | $ | - | $ | 4,215 | $ | (125,808 | ) | $ | 1,161 |
Share Capital
|
Contributed Surplus
|
Warrants
|
Stock Options
|
Deficit
|
Total | |||||||||||||||||||
Opening balance - January 1, 2012
|
$ | 117,359 | $ | 3,586 | $ | 836 | $ | 3,690 | $ | (122,977 | ) | $ | 2,494 | |||||||||||
Changes:
|
||||||||||||||||||||||||
Shares issued for acquisition of businesses
|
933 | - | - | - | - | 933 | ||||||||||||||||||
Exercise of stock options | 40 | - | - | (16 | ) | - | 24 | |||||||||||||||||
Stock-based compensation | - | - | - | 483 | - | 483 | ||||||||||||||||||
Loss for the period
|
- | - | - | (1,291 | ) | (1,291 | ) | |||||||||||||||||
Closing balance –
June 30, 2012
|
$ | 118,332 | $ | 3,586 | $ | 836 | $ | 4,157 | $ | (124,268 | ) | $ | 2,643 |
NORTHCORE TECHNOLOGIES INC.
Condensed Interim Consolidated Statements of Cash Flows
|
||||||||
For the Six Months Ended June 30, 2013 and 2012
(Expressed in thousands of Canadian dollars) (Unaudited)
|
||||||||
2013
|
2012
|
|||||||
NET INFLOW (OUTFLOW) OF CASH RELATED TO THE FOLLOWING ACTIVITIES
|
||||||||
OPERATING
|
||||||||
Loss for the period
|
$ | (802 | ) | $ | (1,291 | ) | ||
Adjustments for:
|
||||||||
Income from GE Asset Manager, LLC (Note 5(a))
|
(55 | ) | (37 | ) | ||||
Stock-based compensation (Note 10)
|
116 | 483 | ||||||
Depreciation
|
122 | 25 | ||||||
Cash interest expense
|
- | - | ||||||
Accretion of secured subordinated notes
|
- | - | ||||||
(619 | ) | (820 | ) | |||||
Changes in non-cash operating working capital (Note 12)
|
376 | 5 | ||||||
(243 | ) | (815 | ) | |||||
INVESTING
|
||||||||
Cash distribution from investment in GE Asset Manager, LLC (Note 5) | 109 | 47 | ||||||
Purchase of capital assets
|
- | (27 | ) | |||||
Acquisition of intangible assets
|
- | (79 | ) | |||||
Acquisition of businesses, net of cash acquired
|
- | (97 | ) | |||||
109 | (156 | ) | ||||||
FINANCING
|
||||||||
Proceeds from operating line of credit (Note 4)
|
32 | - | ||||||
Proceeds from promissory note (Note 8)
|
130 | |||||||
Stock options exercised (Note 10 (c))
|
- | 24 | ||||||
162 | 24 | |||||||
NET CASH INFLOW (OUTFLOW) DURING THE PERIOD | 28 | (947 | ) | |||||
CASH, BEGINNING OF PERIOD
|
21 | 1,760 | ||||||
CASH, END OF PERIOD
|
$ | 49 | $ | 813 |
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
1.
|
DESCRIPTION OF BUSINESS
|
2.
|
GOING CONCERN
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
3.
|
SIGNIFICANT ACCOUNTING POLICIES
|
·
|
IFRS 9, Financial Instruments was issued by the IASB in October 2010 and will replace IAS 39, Financial Instruments: Recognition and Measurement. IFRS 9 uses a single approach to determine whether a financial asset is measured at amortized cost or fair value, replacing the multiple rules in IAS 39. The approach in IFRS 9 is based on how an entity manages its financial instruments in the context of its business model and the contractual cash flow characteristics of the financial assets. Most of the requirements in IAS 39 for classification and measurement of financial liabilities were carried forward unchanged to IFRS 9. The new standard also requires a single impairment method to be used, replacing the multiple impairment methods in IAS 39. IFRS 9 is effective for annual periods beginning on or after January 1, 2015.
|
4.
|
SHORT-TERM INVESTMENTS AND OPERATING LINE OF CREDIT
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
5.
|
INVESTMENT IN JOINT VENTURES
|
a)
|
Investment in GE Asset Manager, LLC
|
b)
|
Investment in Dealco Inc.
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
6.
|
INTANGIBLE ASSETS
|
a)
|
Intangible assets are comprised of the following:
|
December 31, 2012
|
Amortization
|
June 30, 2013
|
||||||||||
(in thousands) | ||||||||||||
Discount This Group Purchase Platform (Note 6(b))
|
$ | 936 | $ | (94 | ) | $ | 842 | |||||
Envision Customer List (Note 6 (c)))
|
26 | (2 | ) | 24 | ||||||||
Envision Trade Name (Note 6 (d))
|
55 | (2 | ) | 53 | ||||||||
Kuklamoo Technology (Note 6 (e))
|
41 | (5 | ) | 36 | ||||||||
$ | 1,058 | $ | 103 | $ | 955 |
b)
|
On December 28, 2011, the Company acquired all the intellectual property of Discount This Holdings Limited (“Discount This”), commonly known as the “Group Purchase Platform”. In consideration of this asset acquisition, the purchase price of $630,000 was satisfied by the issuance of 4,500,000 common shares of Northcore at $0.14 per share. In addition, direct acquisition costs in the amount of $177,000, comprised of consulting, legal and filing fees, were capitalized upon this close of the transaction. During the year ended December 31, 2012, the Company incurred direct costs in the amount of $129,000 in connection with the development and enhancement of the Group Purchase Platform. In accordance with IAS 38, Intangible Assets, the direct costs were capitalized. The balance of the Discount This Group Platform as at December 31, 2012 was $936,000.
|
c)
|
Envision Customer List
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
d)
|
Envision Trade Name
|
e)
|
Kuklamoo Technology
|
7.
|
ACQUISITION OF BUSINESSES
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
Amount
|
||||
(in thousands)
|
||||
Cash
|
$ | 100 | ||
Common shares (7,778,000 at $0.12 per share)
|
933 | |||
Net present value of estimated future payments
|
134 | |||
Total Purchase Price
|
$ | 1,167 |
Amount
|
||||
(in thousands)
|
||||
Cash
|
$ | 3 | ||
Short-term investments
|
40 | |||
Accounts receivable
|
79 | |||
Deposits and prepaid expenses
|
15 | |||
Capital assets
|
8 | |||
Accounts payable
|
(101 | ) | ||
Accrued liabilities
|
(33 | ) | ||
Deferred revenue
|
(35 | ) | ||
Deferred tax liability
|
(36 | ) | ||
Total net assets
|
(60 | ) | ||
Envision customer list (Note 6 (c))
|
28 | |||
Envision trade name (Note 6 (d))
|
60 | |||
Kuklamoo technology (Note 6 (e))
|
48 | |||
Goodwill
|
1,091 | |||
Total Purchase Price
|
$ | 1,167 |
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
8.
|
PROMISSORY NOTE
|
9.
|
WARRANTS
|
a)
|
The following table summarizes the transactions within warrants.
|
|
Number |
Amount
|
||||||
(in thousands of warrants and dollars)
|
||||||||
Opening balance – January 1, 2013
|
5,665 | $ | 273 | |||||
Warrants expired (Note 9 (b))
|
(5,665 | ) | (273 | ) | ||||
Closing balance – June 30, 2013
|
- | $ | - |
b)
|
During the quarter ended March 31, 2013, 2,765,000 warrants (book value of $73,000) in connection with the Series L Notes expired unexercised and were accordingly cancelled.
|
10.
|
STOCK OPTIONS
|
a)
|
The following table summarizes the transactions within stock options.
|
Number
|
Amount
|
|||||||
(in thousands of options and dollars)
|
||||||||
Opening balance, January 1, 2013
|
19,499 | $ | 4,099 | |||||
Granted (Note 10 (b))
|
18,000 | - | ||||||
Cancelled
|
(5,342 | ) | - | |||||
Stock-based compensation expense
|
- | 116 | ||||||
Closing balance – June 30, 2013
|
32,157 | $ | 4,215 | |||||
Exercisable
|
25,046 |
b)
|
During the six months ended June 30, 2013, the Company granted 18,000,000 stock options to employees, officers and directors of the Company. The weighted average grant date fair value of $0.01 per option was valued using the Cox-Rubinstein binomial valuation model with the following assumptions: volatility of 109 percent based on a historical trend of five years, a risk free interest rate of 1.21 percent, a maturity of five years, share price of $0.02 and a dividend yield of nil.
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
c)
|
During the quarter ended March 31, 2012, total proceeds of $24,000 were realized from the exercise of 250,000 stock options (book value of $16,000) at an average exercise price of $0.10. The average trading price at the time of exercise of these options was $0.11.
|
11.
|
REVENUES
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||||
2013
|
2012
|
2013
|
2012
|
||||||||||||||
(in thousands)
|
|||||||||||||||||
Services
|
$ | 192 | $ | 310 | $ | 380 | $ | 487 | |||||||||
Hosting fees
|
99 | 105 | 200 | 158 | |||||||||||||
$ | 291 | $ | 415 | $ | 580 | $ | 645 |
12.
|
SUPPLEMENTAL CASH FLOWS INFORMATION
|
Six Months Ended
June 30,
|
||||||||
2013
|
2012
|
|||||||
(in thousands)
|
||||||||
Accounts receivable
|
$ | 36 | $ | (107 | ) | |||
Deposits and prepaid expenses
|
1 | (22 | ) | |||||
Accounts payable
|
190 | 95 | ||||||
Accrued liabilities
|
122 | (70 | ) | |||||
Deferred revenue
|
27 | 109 | ||||||
$ | 376 | $ | 5 |
|
Six Months Ended
June 30,
|
|||||||
2013
|
2012
|
|||||||
(in thousands)
|
||||||||
Issuance of common shares for acquisition of businesses
|
$ | - | $ | 933 |
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
13.
|
FINANCIAL RISK FACTORS
|
a)
|
Credit Risk
|
June 30,
2013
|
December 31,
2012
|
|||||||
(in thousands)
|
||||||||
Current
|
$ | 44 | $ | 87 | ||||
Past due (61-120 days)
|
27 | 46 | ||||||
Past due (> 120 days)
|
64 | 38 | ||||||
|
$ | 135 | $ | 171 |
b)
|
Liquidity Risk
|
14.
|
TRANSACTIONS WITH RELATED PARTIES
|
For the Three and Six Month Periods Ended June 30, 2013 and 2012
(Expressed in Canadian dollars) (Unaudited)
|
·
|
Election of Directors: C. Bulger, R. Deslippe, D. Mackenzie, M. Smith
|
·
|
Appointment of Auditors: A Chan LLP
|
·
|
Consolidation of Common Shares: 20:1 consolidation
|
·
|
Asset Purchase Transaction: issuance of 48% common shares in Northcore to Cielo for the purchase of renewable diesel intellectual property
|
·
|
Name Change: to Cielo Technologies, or such other name as the directors decide
|
·
|
Option Pool Increase: to 15% of outstanding shares post Cielo IP purchase
|
|
DIRECTORS
T. Christopher Bulger
Chairman
Ryan Deslippe
Board Member
Michael Smith
Board Member
|
CORPORATE OFFICES
Northcore Technologies Inc.
302 The East Mall, Suite 300
Toronto, Ontario, M9b 6C7
Envision Online Media Inc.
1306 Wellington St. W. Ste 401
Ottawa, Ontario
K1Y 3B2
AUDITORS
Collins Barrow Toronto LLP
11 King Street West
Suite 700, Box 27
Toronto, Ontario
M5H 4C7
ADDITIONAL SHAREHOLDER INFORMATION
Website:
www.northcore.com
Email:
investor-relations@northcore.com
|
SHARES OUTSTANDING
As at June 30, 2013:
234,625,479 common shares
REGISTRAR & TRANSFER AGENT
Equity Financial Trust Company
200 University Avenue,
Suite 400
Toronto, Ontario
M5H 4H1
STOCK EXCHANGE LISTINGS
Toronto Stock Exchange
Symbol: NTI
OTC Bulletin Board
Symbol: NTLNF
![]() © 2013 Northcore Technologies Inc.
|
·
|
The timing of our future capital needs and our ability to raise additional capital when needed;
|
·
|
Increasingly longer sales cycles;
|
·
|
Potential fluctuations in our financial results and our difficulties in forecasting;
|
·
|
Volatility of the stock markets and fluctuations in the market price of our stock;
|
·
|
The ability to buy and sell our shares on the OTC Bulletin Board;
|
·
|
Our ability to compete with other companies in our industry;
|
·
|
Our dependence upon a limited number of customers;
|
·
|
Our ability to retain and attract key personnel;
|
·
|
Risk of significant delays in product development;
|
·
|
Failure to timely develop or license new technologies;
|
·
|
Risks relating to any requirement to correct or delay the release of products due to software bugs or errors;
|
·
|
Risk of system failure or interruption;
|
·
|
Risks associated with any further dramatic expansions and retractions in the future;
|
·
|
Risks associated with international operations;
|
·
|
Problems which may arise in connection with the acquisition or integration of new businesses, products, services, technologies or other strategic relationships;
|
·
|
Risks associated with protecting our intellectual property, and potentially infringing the intellectual property rights of others;
|
·
|
Fluctuations in currency exchanges;
|
·
|
Risks to holders of our common shares following any issuance of our preferred shares; and
|
·
|
The ability to enforce legal claims against us or our officers or directors.
|
Quarter ended
|
June 30,
2013
|
Mar 31,
2013
|
Dec 31,
2012
|
Sep 30,
2012
|
Jun 30,
2012
|
Mar 31,
2012
|
Dec 31,
2011
|
Sep 30,
2011
|
||||||||||||||||||||||||
(in thousands of Canadian dollars, except per share amounts)
|
||||||||||||||||||||||||||||||||
Revenues
|
$ | 291 | $ | 289 | $ | 330 | $ | 387 | $ | 415 | $ | 230 | $ | 212 | $ | 203 | ||||||||||||||||
Other income:
|
||||||||||||||||||||||||||||||||
Income from GE Asset Manager
|
28 | 27 | 27 | 18 | 19 | 18 | 15 | 18 | ||||||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||||||
General and administrative
|
264 | 331 | 392 | 429 | 428 | 436 | 362 | 351 | ||||||||||||||||||||||||
Customer service and technology
|
245 | 259 | 295 | 321 | 331 | 166 | 183 | 181 | ||||||||||||||||||||||||
Sales and marketing
|
49 | 51 | 50 | 71 | 77 | 27 | 51 | 75 | ||||||||||||||||||||||||
Stock-based compensation
|
3 | 113 | (165 | 107 | 140 | 343 | 248 | 372 | ||||||||||||||||||||||||
Depreciation and amortization
|
61 | 61 | 24 | 12 | 14 | 11 | 12 | 8 | ||||||||||||||||||||||||
Total operating expenses
|
622 | 815 | 596 | 940 | 990 | 983 | 856 | 987 | ||||||||||||||||||||||||
Loss from operations
|
(303 | ) | (499 | (239 | (535 | ) | (556 | (735 | ) | (629 | ) | (766 | ) | |||||||||||||||||||
Finance costs:
|
||||||||||||||||||||||||||||||||
Interest on notes payable and secured subordinated notes
|
- | - | - | - | - | - | 10 | 20 | ||||||||||||||||||||||||
Accretion of secured subordinated notes
|
- | - | - | - | - | - | 21 | 34 | ||||||||||||||||||||||||
Total finance costs
|
- | - | - | - | - | - | 31 | 54 | ||||||||||||||||||||||||
Loss before recovery of income taxes
|
(303 | ) | (499 | (239 | (535 | ) | (556 | (735 | ) | (660 | ) | (820 | ) | |||||||||||||||||||
Recovery of income taxes
|
- | - | (36 | - | - | - | - | - | ||||||||||||||||||||||||
Loss and comprehensive loss for the period
|
$ | (303 | ) | $ | (499 | $ | (203 | $ | (535 | ) | $ | (556 | $ | (735 | ) | $ | (660 | ) | $ | (820 | ) | |||||||||||
Loss per share - basic and diluted
|
$ | (0.001 | ) | $ | (0.002 | $ | (0.001 | $ | (0.002 | ) | $ | (0.002 | $ | (0.003 | ) | $ | (0.003 | ) | $ | (0.004 | ) |
Quarter ended
|
Jun 30,
2013
|
Mar 31,
2013
|
Dec 31,
2012
|
Sep 30,
2012
|
Jun 30,
2012
|
Mar 31,
2012
|
Dec 31,
2011
|
Sep 30,
2011
|
||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||
Loss for the period, as per above
|
$ | (303 | ) | $ | (499 | ) | $ | (203 | ) | $ | (535 | ) | $ | (556 | ) | $ | (735 | ) | $ | (660 | ) | $ | (820 | ) | ||||||||
Reconciling items: | ||||||||||||||||||||||||||||||||
Stock-based compensation
|
3 | 113 | (165 | ) | 107 | 140 | 343 | 248 | 372 | |||||||||||||||||||||||
Depreciation | 61 | 61 | 24 | 12 | 14 | 11 | 12 | 8 | ||||||||||||||||||||||||
Interest expense | - | - | - | - | - | - | 31 | 54 | ||||||||||||||||||||||||
Recovery of income taxes | - | - | (36 | ) | - | - | - | - | - | |||||||||||||||||||||||
Non-recurring professional fees | - | - | - | - | 27 | 25 | - | - | ||||||||||||||||||||||||
OPERATIONAL EBITDA | $ | (239 | ) | $ | (325 | ) | $ | (380 | ) | $ | (416 | ) | $ | (375 | ) | $ | ( 356 | ) | $ | (369 | ) | $ | (386 | ) |
(1)
|
Operational EBITDA is defined as the loss before interest, taxes, depreciation, stock-based compensation, non-cash and non-recurring items. The Company considers Operational EBITDA to be a meaningful performance measure as it provides an approximation of operating cash flows.
|
Amount
|
||||
(in thousands)
|
||||
Cash
|
$ | 100 | ||
Common shares (7,778,000 at $0.12 per share)
|
933 | |||
Net present value of estimated future payments
|
134 | |||
Total Purchase Price
|
$ | 1,167 |
Amount
|
||||
(in thousands)
|
||||
Cash
|
$ | 3 | ||
Short-term investments
|
40 | |||
Accounts receivable
|
79 | |||
Deposits and prepaid expenses
|
15 | |||
Capital assets
|
8 | |||
Accounts payable
|
(101 | ) | ||
Accrued liabilities
|
(33 | ) | ||
Deferred revenue
|
(35 | ) | ||
Deferred tax liability
|
(36 | ) | ||
Total net assets
|
(60 | ) | ||
Envision customer list
|
28 | |||
Envision trade name
|
60 | |||
Kuklamoo technology
|
48 | |||
Goodwill
|
1,091 | |||
Total Purchase Price
|
$ | 1,167 |
Total
|
Remainder of 2013
|
2014
|
2015
|
2016
|
2017
|
|||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Operating leases
|
$ | 489 | $ | 111 | $ | 196 | $ | 66 | $ | 66 | $ | 50 | ||||||||||||
License agreements
|
100 | 50 | 50 | - | - | - | ||||||||||||||||||
$ | 589 | $ | 161 | $ | 246 | $ | 66 | $ | 66 | $ | 50 |
·
|
The amount of revenue can be measured reliably;
|
·
|
The stage of completion can be measured reliably;
|
·
|
The receipt of economic benefits is probable; and
|
·
|
The costs incurred or to be incurred can be measured reliably.
|
·
|
The amount of revenue can be measured reliably;
|
·
|
The risks and rewards of ownership have been transferred to the buyer;
|
·
|
The receipt of economic benefits is probable; and
|
·
|
The costs incurred or to be incurred can be measured reliably.
|
·
|
Application and Web Development Fees
|
·
|
Implementation, Training and Consulting Service Fees
|
·
|
Product Maintenance and Customer Support Fees
|
·
|
Hosting Fees
|
·
|
Multiple Deliverable Revenue Arrangements
|
·
|
IFRS 9, Financial Instruments was issued by the IASB in October 2010 and will replace IAS 39, Financial Instruments: Recognition and Measurement. IFRS 9 uses a single approach to determine whether a financial asset is measured at amortized cost or fair value, replacing the multiple rules in IAS 39. The approach in IFRS 9 is based on how an entity manages its financial instruments in the context of its business model and the contractual cash flow characteristics of the financial assets. Most of the requirements in IAS 39 for classification and measurement of financial liabilities were carried forward unchanged to IFRS 9. The new standard also requires a single impairment method to be used, replacing the multiple impairment methods in IAS 39. IFRS 9 is effective for annual periods beginning on or after January 1, 2015.
|
·
|
Election of Directors: C. Bulger, R. Deslippe, D. Mackenzie, M. Smith
|
·
|
Appointment of Auditors: A Chan LLP
|
·
|
Consolidation of Common Shares: 20:1 consolidation
|
·
|
Asset Purchase Transaction: issuance of 48% common shares in Northcore to Cielo for the purchase of renewable diesel intellectual property
|
·
|
Name Change: to Cielo Technologies, or such other name as the directors decide
|
·
|
Option Pool Increase: to 15% of outstanding shares post Cielo IP purchase
|
DIRECTORS
T. Christopher Bulger
Chairman
Ryan Deslippe
Board Member
Michael Smith
Board Member
|
CORPORATE OFFICES
Northcore Technologies Inc.
302 The East Mall, Suite 300
Toronto, Ontario, M9b 6C7
Envision Online Media Inc.
1306 Wellington St. W. Ste 401
Ottawa, Ontario
K1Y 3B2
AUDITORS
Collins Barrow Toronto LLP
11 King Street West
Suite 700, Box 27
Toronto, Ontario
M5H 4C7
ADDITIONAL SHAREHOLDER INFORMATION
Website:
www.northcore.com
Email:
investor-relations@northcore.com
|
SHARES OUTSTANDING
As at June 30, 2013:
234,625,479 common shares
REGISTRAR & TRANSFER AGENT
Equity Financial Trust Company
200 University Avenue, Suite 400
Toronto, Ontario
M5H 4H1
STOCK EXCHANGE LISTINGS
Toronto Stock Exchange
Symbol: NTI
OTC Bulletin Board
Symbol: NTLNF
![]() © 2013 Northcore Technologies Inc.
|
5.2
|
ICFR-material weakness relating to design: N/A
|
5.3
|
Limitation on scope of design: N/A
|
5.2
|
ICFR-material weakness relating to design: N/A
|
5.3
|
Limitation on scope of design: N/A
|
A)/%?H310!XG^QW\#[_`."WPUD378UBUS5YQ=7D0(/D*%Q'&2.I M`R3[L1VKSK]C;X;>)/#WQ%^(\GB?PSJ6GV&I`I$UY:M&DZF63(4D<\'MV-?6 M-%`'R=^R1X(\9_!CXT>,?!]_X>U=/#-XSFSU!K9OL[-$Q\M@^,?-&Q_$`5-= M^`/%3?M]P^*E\.ZH=""`'41;-Y'_`!Y;?OXQ][CZU]5T4`?.O[>W@SQ%XV^% M^C6/AO0]0U>YBUA99(K.!I65/*D&X@#ID@?C76^-_#NKWG[)-SH-OIEW+JK> M$XK<621$R^:(%!3;UW9!&*]=HH`^;/V;?@K+XA_98O?`/CO1;[3&OKRXS%
RWD6]_IMNT\