-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IQJxZNzERfxqDiUqx1+MWkXrWTlaIr35ZTndrqFme3W8Ji7rUupbqlsWrmlgS+r7 tGcsdVOlhYFdQ3MEMFnDaA== 0001279569-09-001417.txt : 20091112 0001279569-09-001417.hdr.sgml : 20091111 20091112092737 ACCESSION NUMBER: 0001279569-09-001417 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 8 CONFORMED PERIOD OF REPORT: 20090930 FILED AS OF DATE: 20091112 DATE AS OF CHANGE: 20091112 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NORTHCORE TECHNOLOGIES INC. CENTRAL INDEX KEY: 0001079171 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROGRAMMING, DATA PROCESSING, ETC. [7370] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14835 FILM NUMBER: 091174581 BUSINESS ADDRESS: STREET 1: 302 THE EAST MALL, SUITE 300 STREET 2: SUITE 300 CITY: TORONTO STATE: A6 ZIP: M9B 6C7 BUSINESS PHONE: 416-640-0400 MAIL ADDRESS: STREET 1: 302 THE EAST MALL, SUITE 300 STREET 2: SUITE 300 CITY: TORONTO STATE: A6 ZIP: M9B 6C7 FORMER COMPANY: FORMER CONFORMED NAME: ADB SYSTEMS INTERNATIONAL LTD DATE OF NAME CHANGE: 20021109 FORMER COMPANY: FORMER CONFORMED NAME: ADB SYSTEMS INTERNATIONAL INC DATE OF NAME CHANGE: 20020424 FORMER COMPANY: FORMER CONFORMED NAME: BID COM INTERNATIONAL INC DATE OF NAME CHANGE: 19990210 6-K 1 northcore6k.htm FORM 6-K northcore6k.htm
 



 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
Form 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO
RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
 
For the Month of November, 2009
 
NORTHCORE TECHNOLOGIES INC.

(Exact name of Registrant)
 
302 The East Mall, Suite 300, Toronto, Ontario Canada M9B 6C7

(Address of principal executive office)
 
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
 
Form 20-F x
Form 40-F ¨
 
    Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____
 
    Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____
 
    Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes ¨
No x
 
    If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- __________






 
 

 
 

 
 
Exhibit
  Description
     
99.1
 
News Release dated November 11, 2009 - Northcore Reports Third Quarter 2009 Financial Results
99.2
  Third Quarter Report
99.3
  CEO Certificate
99.4
  CFO Certificate
 

 
 

 
 
 
SIGNATURES
 
    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
  NORTHCORE TECHNOLOGIES INC.
   
   
   
Date: November 11, 2009
By:
/s/ Duncan Copeland
    Name: Duncan Copeland
   
Title: Chief Executive Officer

EX-99.1 2 ex991.htm NEWS RELEASE DATED NOVEMBER 11, 2009 ex991.htm
Exhibit 99.1
 

News release via Canada NewsWire, Toronto 416-863-9350

 
            Attention Business/Financial Editors:
            Northcore Reports Third Quarter 2009 Financial Results

 
            (TSX: NTI; OTCBB: NTLNF)

 
            TORONTO, Nov. 11 /CNW/ - Northcore Technologies Inc. (TSX: NTI; OTCBB:
NTLNF), a global provider of asset management technology solutions, announced
today its interim financial results for the third quarter ended September 30,
2009. All figures are reported in Canadian dollars.
            In the third quarter of 2009, Northcore reported consolidated revenues of
$213,000, representing a slight increase from the $208,000 realized in the
second quarter of 2009 and the $200,000 of revenues in the third quarter of
2008.
            Northcore derives its revenues from application hosting activities
provided to customers, royalty fees from its business partners, the sale of
software licenses, and the delivery of technology services, such as
application development and software customization.
            Northcore reported a loss for the third quarter of $610,000 or $nil per
share, basic and diluted. This compares to a loss of $433,000 or $nil per
share, basic and diluted, in the second quarter of 2009. Adjusting the second
quarter for a non-recurring reduction in settlement of past debts with a
creditor for $240,000, there was a nine percent sequential improvement from
operations in the third quarter. In the third quarter of 2008, Northcore
reported a loss of $536,000 or $0.01 per share, basic and diluted.
            As at September 30, 2009, Northcore held cash and cash equivalents of
$661,000, and accounts receivable of approximately $247,000.

 
            Operating Highlights

 
            Northcore completed the following customer and operating activities in
the period:

 
            <<
            -   Implemented a new media marketing platform supporting high value
                assets for a major strategic partner that enables high resolution
                close-up viewing of asset detail. This brings a new level of image
                quality to the industry, heretofore only provided by world leading
                art galleries and museums;
            -   Worked with a key strategic partner to ensure the GE Asset Manager
                suite of products meet compliance and regulatory requirements through
                their certification process;
            -   Began a "Liberate Your Working Capital" sales campaign in the U.S.
                and Canada;
            -   Introduced the Working Capital Engine(TM) product and services
                offering by Southcore Technologies Ltd. through participation in the
                government sponsored eTeck ICT Symposium in Trinidad;
            -   Closed an equity private placement, securing net proceeds of $495,000
                through the issuance of common shares; and
            -   Completed a series of debt to equity conversions by investors
                totaling $596,000.
            >>

 
            Highlights subsequent to the quarter ended September 30, 2009:

 
            <<
            -   A Memorandum of Understanding with Home Hardware Stores Limited to
                provide an intranet for Home Hardware Dealers across Canada to more
                efficiently source assets for their business needs; and
            -   An additional $477,000 in debt to equity conversions by investors,
                resulting in the equity conversion of all remaining Series K
                Debentures and improving the reduction in the Company's total
                liabilities to 57 percent since the start of 2009.
            >>

 
            Outlook

 
            "We have customers that can evidence clear savings from their investment
in Northcore's Working Capital Engine(TM). A substantial return on investment
is a cornerstone of our value proposition to prospective customers and we are
encouraged by their receptivity. While current economic conditions continue to
challenge many, at Northcore we see opportunity. We now look forward to
producing tangible financial results for our shareholders through expanded
deployment of our cost saving technology solutions," said Duncan Copeland, CEO
of Northcore Technologies.
            Northcore will hold a conference call at 10:00 a.m. (Eastern time) on
Thursday November 12 to discuss its financial results and review operational
activities. Investors and followers of the Company can listen to a live
broadcast of the call from the investor relations section of the Company's
website, http://www.northcore.com/events.html.

 
            <<
            About Northcore Technologies Inc.
            ---------------------------------
            >>

 
            Northcore Technologies provides a Working Capital Engine(TM) that helps
organizations source, manage, appraise and sell their capital equipment.
Northcore offers its software solutions and support services to a growing
number of customers in a variety of sectors including financial services,
manufacturing, oil and gas and government.
            Northcore owns 50 percent of GE Asset Manager, LLC, a joint business
venture with GE. Together, the companies work with leading organizations
around the world to help them liberate more capital value from their assets.
            Northcore also owns a 40 percent interest in Southcore Technologies Ltd.,
a strategic partnership with the Pan Pacific Group International Ltd. ("Pan
Pacific"). Through this collaboration, Pan Pacific markets Northcore's proven
suite of online products to its broad international business network and
connects certain assets of Pan Pacific, on an exclusive basis, with enabling
technologies from Northcore.
            Additional information about Northcore can be obtained at
www.northcore.com.

 
            This news release may include comments that do not refer strictly to
historical results or actions and may be deemed to be forward-looking within
the meaning of the Safe Harbor provisions of the U.S. federal securities laws.
These include, among others, statements about expectations of future revenues,
cash flows, and cash requirements. Forward-looking statements are subject to
risks and uncertainties that may cause Northcore's ("the Company") results to
differ materially from expectations. These risks include the Company's ability
to raise additional funding, develop its business-to-business sales and
operations, develop appropriate strategic alliances and successful development
and implementation of technology, acceptance of the Company's products and
services, competitive factors, new products and technological changes, and
other such risks as the Company may identify and discuss from time to time,
including those risks disclosed in the Company's Form 20-F filed with the
Securities and Exchange Commission. Accordingly, there is no certainty that
the Company's plans will be achieved.

 
            <<
                                 Northcore Technologies Inc.
                                 Consolidated Balance Sheets
                         (expressed in thousands of Canadian dollars)
                                 (Canadian GAAP, Unaudited)
            -------------------------------------------------------------------------

 
                                             ----------------------------------------
                                              September 30  Septmber 30  December 31
                                                   2009         2009         2008
                                             ----------------------------------------
                                                (Unaudited)  (Unaudited)    (Audited)
                                                              (in US$)

 
                                                             translated
                                                            into US$ at
                                                            Cdn$ 1.0719
                                                                for
                                                            convenience

 
            Cash                                 $     661    $     617    $     460
            Other current assets                       293          273          333
            Other assets                               565          527           19
                                             ----------------------------------------
              Total assets                       $   1,519    $   1,417    $     812
                                             ----------------------------------------
                                             ----------------------------------------

 
            Accounts payable and accrued
             liabilities                         $     543    $     507   $      948
            Deferred revenue                           100           93           30
            Current portion of long term debts         661          617        1,507
            Non-current portion of long
             term debts                                443          413          730
            Total shareholders' deficiency            (228)        (213)      (2,403)
                                             ----------------------------------------
              Total liabilities and
               shareholders' deficiency          $   1,519    $   1,417    $     812
                                             ----------------------------------------
                                             ----------------------------------------

 

 

 
                                 Northcore Technologies Inc.
               Consolidated Statements of Operations and Comprehensive Income
                (expressed in thousands of dollars, except per share amounts)
                                 (Canadian GAAP, Unaudited)

 
                          ----------------------------- -----------------------------
                                Three Months Ended             Nine Months Ended
                          ----------------------------- -----------------------------
                                   September 30                   September 30
                          ----------------------------- -----------------------------
                            2009      2009      2008      2009      2009      2008
                            ($C)      ($US)     ($C)      ($C)      ($US)     ($C)
                          ----------------------------- -----------------------------

 
                                    translated                    translated
                                   into US$ at                   into US$ at
                                   Cdn$ 1.0719                   Cdn$ 1.0719
                                       for                           for
                                   convenience                   convenience

 
            Revenues       $   213   $   199   $   200   $   580   $   541   $   564
                          ----------------------------- -----------------------------

 
            Operating
             expenses:
              General and
               admini-
               strative        328       306       339       927       865     1,180
              Customer
               service and
               technology      191       178       165       545       508       518
              Sales and
               marketing        55        51        18       125       117       101
              Employee
               stock
               options           5         5         9        92        86        28
              Depreciation       7         7         8        23        21        26
                          ----------------------------- -----------------------------
            Total
             operating
             expenses          586       547       539     1,712     1,567     1,853
                          ----------------------------- -----------------------------

 
            Loss from
             operations       (373)     (348)     (339)   (1,132)   (1,056)   (1,289)
                          ----------------------------- -----------------------------

 
            Interest
             expense:
              Cash
               interest
               expense          64        60        93       222       207       241
              Accretion
               of secured
               subordi-
               nated notes     173       161       104       448       418       273
                          ----------------------------- -----------------------------
            Total interest
             expense           237       221       197       670       625       514
                          ----------------------------- -----------------------------

 
                          ----------------------------- -----------------------------

 
            Loss and
             comprehensive
             loss for the
             period        $  (610)  $  (569)  $  (536)  $(1,802)  $(1,681)  $(1,803)
                          ----------------------------- -----------------------------
                          ----------------------------- -----------------------------
            Loss per
             share, basic
             and diluted   $ (0.00)  $ (0.00)  $ (0.00)  $ (0.01)  $ (0.01)  $ (0.02)
                          ----------------------------- -----------------------------
                          ----------------------------- -----------------------------

 
            Weighted
             average
             number of
             shares
             outstanding,
             basic and
             diluted
             (000's)       145,883   145,883   108,881   135,106   135,106   108,678
                          ----------------------------- -----------------------------
                          ----------------------------- -----------------------------
            >>

 
            %SEDAR: 00019461E          %CIK: 0001079171

 
            /For further information: Northcore Technologies Inc., Investor
Relations, Tel: (416) 640-0400 ext. 273, Fax: (416) 640-0412, E-mail:
InvestorRelations(at)northcore.com/
            (NTI. NTLNF)

 
CO:  Northcore Technologies Inc.

 
CNW 17:15e 11-NOV-09

 
EX-99.2 3 ex992.htm THIRD QUARTER REPORT ex992.htm
Exhibit 99.2

 






Northcore Technologies logo
 
Third Quarter 2009 Report
 
 
November 10, 2009
 



 
 

 

PROFILE
 


Northcore Technologies Inc. (“Northcore” or the “Company”) provides a Working Capital Engine™ that helps organizations source, manage, appraise and sell their capital equipment.  Our integrated software solutions and support services are designed for organizations in the financial services, manufacturing, oil and gas, and government sectors to:

 
Streamline the sourcing and procurement of critical assets, while reducing purchasing costs;
 
Track the location of assets to support improved asset utilization and redeployment of idle equipment;
 
Manage the appraisal of used equipment more effectively, resulting in a better understanding of fair market values; and
 
Accelerate the sale of surplus assets while generating higher yields.

Northcore owns 50 percent of GE Asset Manager, LLC (also referred to as “GE Asset Manager”), a joint business venture with GE Capital Corporation, through its business division GE Commercial Finance, Capital Solutions (“GE Commercial Finance”).  Together, the companies work with leading organizations around the world to help them liberate more capital value from their assets.

Northcore also owns a 40 percent interest in Southcore Technologies Ltd., a strategic partnership with the Pan Pacific Group International Ltd. (“Pan Pacific”).  Through this collaboration, Pan Pacific markets Northcore’s proven suite of online products to its broad international business network and connects certain assets of Pan Pacific, on an exclusive basis, with enabling technologies from Northcore.

Northcore’s shares trade on both the Toronto Stock Exchange (TSX: NTI) and the OTC Bulletin Board (OTCBB: NTLNF).

Additional information about Northcore can be obtained at www.northcore.com.



 
 

 

LETTER TO OUR SHAREHOLDERS
 


Dear Shareholders,

In the third quarter of 2009, Northcore continued to strengthen both its balance sheet and its sales channels.  During this period, the Company raised $495,000 of incremental funding through an equity private placement and retired an additional $596,000 of debt through conversions of debentures into equity.  A ‘liberate your working capital’ sales campaign was initiated in North America and Northcore’s Working Capital Engine™ product suite was introduced into the Caribbean market through the Southcore Technologies joint venture.  In addition, new business was contracted through GE Asset Manager, Northcore’s long standing joint venture with GE Commercial Finance.

Efforts year-to-date have been directed towards building the foundation for growth.  The Company’s total liabilities have been reduced by 46 percent since the start of the year.  This percentage was further improved to 57 percent based on a series of debt to equity conversions subsequent to the quarter. Moreover, two promising new sales channels have been established in addition to the strategic partnership with GE. Northcore is now clearly focused on achieving new business objectives.  Management looks forward to improving the growth of revenues, maintaining a stable cost base and delivering sustainable value for all stakeholders.

Third Quarter Financial Results

In the third quarter of 2009, Northcore reported consolidated revenues of $213,000, representing a slight increase from the $208,000 realized in the second quarter of 2009 and the $200,000 of revenues in the third quarter of 2008.

Northcore reported a loss for the third quarter of $610,000 or $nil per share, basic and diluted.  This compares to a loss of $433,000 or $nil per share, basic and diluted in the second quarter.  Adjusting the second quarter for a non-recurring reduction in settlement of past debts with a creditor for $240,000, there was a nine percent sequential improvement from operations in the third quarter.  In the third quarter of 2008, Northcore reported a loss of $536,000 or $0.01 per share, basic and diluted.

As at September 30, 2009, Northcore held cash and cash equivalents of $661,000 and accounts receivables of approximately $247,000.

 
Operating Highlights

Northcore completed the following customer and operating activities in the period:

 
Implemented a new media marketing platform supporting high value assets for a major strategic partner that enables high resolution close-up viewing of asset detail. This brings a new level of image quality to the industry, heretofore only provided by world leading art galleries and museums;
 
Worked with a key strategic partner to ensure the GE Asset Manager suite of products meet compliance and regulatory requirements through their certification process;
 
Began a “Liberate Your Working Capital” sales campaign in the U.S. and Canada;
 
Introduced the Working Capital Engine™ product and services offering by Southcore Technologies Ltd. through participation in the government sponsored eTeck ICT Symposium in Trinidad;
 
Closed an equity private placement, securing net proceeds of $495,000 through the issuance of common shares; and
 
Completed a series of debt to equity conversions by investors totaling $596,000.
 
 
 

 
  
Highlights subsequent to the quarter ended September 30, 2009:

 
A Memorandum of Understanding with Home Hardware Stores Limited to provide an intranet for Home Hardware Dealers across Canada to more efficiently deploy merchandising assets; and
 
An additional $477,000 of debt to equity conversions by investors, resulting in the equity conversion of all remaining Series K Debentures and the elimination of corresponding debt obligations.

Outlook

We have customers that can evidence clear savings from their investment in Northcore’s Working Capital Engine™.  A substantial return on investment is a cornerstone of our value proposition to prospective customers and we are encouraged by their receptivity.  While current economic conditions continue to challenge many, at Northcore we see opportunity.  We now look forward to producing tangible financial results for our shareholders through expanded deployment of our cost saving technology solutions.

Yours truly,

Duncan Copeland signature
Duncan Copeland, CEO
November 2009



 
 

 
 
CONSOLIDATED BALANCE SHEETS
(In thousands of Canadian dollars) (Unaudited)
 
   
September 30,
   
December 31,
 
   
2009
   
2008
 
             
ASSETS
           
             
CURRENT
           
Cash
  $ 661     $ 460  
Accounts receivable
    247       305  
Deposits and prepaid expenses
    46       28  
      954       793  
INVESTMENT IN SOUTHCORE (Note 4)
    544       -  
CAPITAL ASSETS
    21       19  
    $ 1,519     $ 812  
                 
LIABILITIES
               
                 
CURRENT
               
Accounts payable
  $ 292     $ 570  
Accrued liabilities
    251       378  
Deferred revenue
    100       30  
Notes payable (Note 5)
    155       382  
Current portion of secured subordinated notes (Note 6)
    506       1,125  
      1,304       2,485  
SECURED SUBORDINATED NOTES (Note 6)
    443       730  
      1,747       3,215  
                 
SHAREHOLDERS’ DEFICIENCY
               
                 
Share capital (Note 7)
    109,094       104,676  
Contributed surplus (Note 8)
    3,071       2,161  
Warrants (Note 9)
    361       510  
Stock options (Note 10)
    1,360       1,389  
Other options
    193       193  
Conversion feature on secured subordinated notes (Note 6)
    1,107       2,280  
Deficit
    (115,414 )     (113,612 )
      (228 )     (2,403 )
    $ 1,519     $ 812  
 
Going concern (Note 2)
Subsequent event (Note 16)
 
See accompanying notes to unaudited interim consolidated financial statements.  These unaudited interim consolidated financial statements should be read in conjunction with the annual audited consolidated financial statements.
 
 
 
 
 

 
 
CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME
(In thousands of Canadian dollars, except per share amounts) (Unaudited)
 
   
Three Months Ended
September 30,
   
Nine Months Ended
 September 30,
 
   
2009
   
2008
   
2009
   
2008
 
Revenues (Note 11)
  $ 213     $ 200     $ 580     $ 564  
                                 
Operating expenses:
                               
   General and administrative (Note 12)
    328       339       927       1,180  
   Customer service and technology
    191       165       545       518  
   Sales and marketing
    55       18       125       101  
   Employee stock options
    5       9       92       28  
   Depreciation
    7       8       23       26  
Total operating expenses
    586       539       1,712       1,853  
Loss from operations before the under-noted
    (373 )     (339 )     (1,132 )     (1,289 )
                                 
Interest expense:
                               
   Cash interest expense
    64       93       222       241  
   Accretion of secured subordinated notes
    173       104       448       273  
      237       197       670       514  
LOSS AND COMPREHENSIVE LOSS FOR THE PERIOD
  $ (610 )   $ (536 )   $ (1,802 )   $ (1,803 )
LOSS PER SHARE, BASIC AND DILUTED
  $ (0.00 )   $ (0.01 )   $ (0.01 )   $ (0.02 )
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING, BASIC AND DILUTED (000’s)
    145,883       108,881       135,106       108,678  
                                 

CONSOLIDATED STATEMENTS OF DEFICIT
(In thousands of Canadian dollars) (Unaudited)
 
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
 
             
DEFICIT, BEGINNING OF PERIOD
  $ (113,612 )   $ (111,257 )
LOSS FOR THE PERIOD
    (1,802 )     (1,803 )
DEFICIT, END OF PERIOD
  $ (115,414 )   $ (113,060 )

 
See accompanying notes to unaudited interim consolidated financial statements.  These unaudited interim consolidated financial statements should be read in conjunction with the annual audited consolidated financial statements.
 
 
 

 
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of Canadian dollars) (Unaudited)
 
   
Three Months Ended
 September 30,
   
Nine Months Ended
 September 30,
 
   
2009
   
2008
   
2009
   
2008
 
NET INFLOW (OUTFLOW) OF CASH RELATED TO THE FOLLOWING ACTIVITIES
                       
                         
OPERATING
                       
Loss for the period
  $ (610 )   $ (536 )   $ (1,802 )   $ (1,803 )
Items not affecting cash:
                               
   Employee stock options
    5       9       92       28  
   Depreciation
    7       8       23       26  
   Accretion of secured subordinated notes
    173       104       448       273  
      (425 )     (415 )     (1,239 )     (1,476 )
Changes in non-cash operating working capital (Note 13)
    (77 )     14       (125 )     299  
      (502 )     (401 )     (1,364 )     (1,177 )
INVESTING
                               
Capital assets
    (18 )     -       (25 )     -  
      (18 )     -       (25 )     -  
FINANCING
                               
Repayment of notes payable (Note 5)
    (1 )     (139 )     (232 )     (274 )
Warrants exercised (Note 9 (b))
    -       -       1,320       -  
Options exercised (Note 10 (d))
    -       -       7       -  
Secured subordinated notes (Note 6)
    -       678       -       1,203  
Issuance of common shares and warrants (Note 7 (d))
    495       -       495       -  
      494       539       1,590       929  
NET CASH INFLOW (OUTFLOW) DURING THE PERIOD
    (26 )     138       201       (248 )
CASH, BEGINNING OF PERIOD
    687       92       460       478  
CASH, END OF PERIOD
  $ 661     $ 230     $ 661     $ 230  
                                 
SUPPLEMENTAL DISCLOSURE OF CASH PAYMENTS

Interest paid
  $ 30     $ 87     $ 117     $ 222  
 
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES - See Note 13
 
 
See accompanying notes to unaudited interim consolidated financial statements.  These unaudited interim consolidated financial statements should be read in conjunction with the annual audited consolidated financial statements.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
1.
SIGNIFICANT ACCOUNTING POLICIES

 
Basis of Presentation
The unaudited interim consolidated financial statements of Northcore Technologies Inc. (“Northcore” or the "Company") should be read in conjunction with the Company's most recent annual audited consolidated financial statements.  The accompanying unaudited interim consolidated financial statements include all subsidiaries and have been prepared in accordance with Canadian generally accepted accounting principles (‘‘GAAP’’) for the purposes of interim financial information. Accordingly, they do not include all information and notes as required by Canadian GAAP in the preparation of annual consolidated financial statements. The accounting policies used in the preparation of the accompanying unaudited interim consolidated financial statements are the same as those described in the Company’s audited consolidated financial statements prepared in accordance with Canadian GAAP for the three years ended December 31, 2008, except as described below.

Adoption of New Accounting Policies

Goodwill and Intangible Assets
Effective January 1, 2009, the Company adopted the new recommendations of the Canadian Institute of Chartered Accountants (“CICA”) Handbook Section 3064, Goodwill and Intangible Assets.  This new Handbook Section replaces CICA Handbook Section 3062, Goodwill and Other Intangible Assets, and CICA Handbook Section 3450, Research and Development Costs, establishes standards for the recognition, measurement and disclosure of goodwill and intangible assets.  The adoption of this new standard had no impact on the consolidated financial statements.

Unadopted New Accounting Pronouncements

Financial Instruments - Disclosures
In June 2009, the CICA amended Section 3862, Financial Instruments - Disclosures, to include additional disclosure requirements about fair value measurement for financial instruments and liquidity risk disclosures.  These amendments require a three-level hierarchy that reflects the significance of the inputs used in making the fair value measurements.  Fair value of financial assets and financial liabilities included in Level 1 are determined by reference to quoted prices in active markets for identical assets and liabilities.  Assets and liabilities in Level 2 include valuations using inputs other than the quoted prices for which all significant inputs are based on observable market data, either directly or indirectly.  Level 3 valuations are based on inputs that are not based on observable market data.  The amendments to Section 3862 apply for annual financial statements relating to fiscal years ending after September 30, 2009.  The Company is assessing the impact of these amendments on its consolidated financial statements.

Business Combinations
In October of 2008, the CICA issued Handbook Section 1582, Business Combinations, concurrently with Handbook Section 1601, Consolidated Financial Statements, and Handbook Section 1602, Non-controlling Interests.  Section 1582, which replaces CICA Handbook Section 1581, Business Combinations, establishes standards for the measurement of a business combination and the recognition and measurement of assets acquired and liabilities assumed.  Section 1601, which replaces CICA Handbook Section 1600, carries forward the existing Canadian guidance on aspects of the preparation of consolidated financial statements subsequent to acquisition other than non-controlling interests.  Section 1602 establishes guidance for the treatment of non-controlling interests subsequent to acquisition through a business combination.  These new standards are effective for the Company’s interim and annual consolidated financial statements commencing on January 1, 2011 with earlier adoption permitted as of the beginning of a fiscal year.  The Company will consider the impact of the new standards on its consolidated financial statements if the Company has a business combination.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
International Financial Reporting Standards (“IFRS”)
In 2006, the Canadian Accounting Standards Board (“AcSB”) published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies.  The AcSB strategic plan outlines the convergence of Canadian GAAP with IFRS over an expected five years transitional period.

In February 2008, the AcSB confirmed that IFRS will be mandatory in Canada for profit-oriented publicly accountable entities for fiscal periods beginning on or after January 1, 2011. The Company’s first IFRS financial statements will be for the year ending December 31, 2011 and will include the comparative period for 2010.  Starting in the first quarter of 2011, the Company will provide unaudited consolidated financial information in accordance with IFRS including comparative figures for 2010.

The Company has assembled an IFRS transition team and is committed to the development of its IFRS changeover plan during the coming year.  The Company is evaluating accounting policy differences between Canadian GAAP and IFRS based on management’s current understanding of these standards.  However, the financial reporting impact of the transition to IFRS has not yet been determined.
 

2.
GOING CONCERN

While the accompanying unaudited interim consolidated financial statements have been prepared on the basis of accounting principles applicable to a going concern, certain adverse conditions and events cast substantial doubt upon the validity of this assumption.  Financial statements are required to be prepared on a going concern basis unless management either intends to liquidate the Company or cease trading or has no realistic alternative but to do so within the foreseeable future.  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 operations.  The Company has not yet realized profitable operations and has relied on non-operational sources of financing to fund operations.  The Company’s ability to continue as a going concern will be dependent on management’s ability to successfully execute its business plan including a substantial increase in revenue as well as maintaining operating expenses at or near the same level as 2008.  The Company cannot provide assurance that it will be able to execute on its business plan or assure that efforts to raise additional financings would be successful.

 
These unaudited interim consolidated financial statements do not include adjustments or disclosures that may result from the Company’s inability to continue as a going concern.  If the going concern assumption were not appropriate for these unaudited interim consolidated financial statements, then adjustments would be necessary in the carrying values of assets and liabilities, the reported net losses and the balance sheet classifications used.

 
The continued existence beyond September 30, 2009 is dependent on the Company’s ability to increase revenue from existing products and services, and to expand the scope of its product offering which entails a combination of internally developed software and business ventures with third parties, and to raise additional financing.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
3.
TRANSACTIONS WITH RELATED PARTIES

During the three and nine months ended September 30, 2009, the Company paid $nil (September 30, 2008 - $1,000) and $45,000 (September 30, 2008 - $8,000), respectively, in interest relating to the secured subordinated notes to related parties.


4.
INVESTMENT IN SOUTHCORE

 
During the quarter ended June 30, 2009, the Company entered into a strategic partnership with the Pan Pacific Group International Ltd. (“Pan Pacific”) through the shared ownership of Southcore Technologies Ltd. (“Southcore”).  Northcore issued 7,500,000 common shares from treasury to Pan Pacific in exchange for a 40 percent interest in Southcore.  The shares are to be delivered in two tranches of 3,750,000 shares each.  The first tranche was delivered on the closing date of the transaction on June 24, 2009.  The second tranche shall be delivered upon the achievement of certain performance criteria.

The investment is recorded using the equity method of accounting.  The fair value of the first tranche of 3,750,000 shares multiplied by the closing trading price on the Toronto Stock Exchange (“TSX”) immediately preceding the closing date totaling $544,000, was recorded as the initial investment by the Company.  The contingent 3,750,000 shares will be issued to Pan Pacific and recorded as an addition to the investment upon the satisfaction of performance criteria as specified in the agreement.  The performance criteria have not been achieved at September 30, 2009.

There were no significant operations in Southcore or gain or loss from equity investment recorded during the period of June 24, 2009 to September 30, 2009.


5.
NOTES PAYABLE

 
a)
The Series H secured subordinated notes with a principal balance of $170,000 matured on October 21, 2007.  The Company entered into an agreement with the debt holders in December 2007 to repay the accrued interest of $60,000 in cash in January 2008 and the principal of $170,000 over a two year term at an interest rate of 11 percent, in blended quarterly interest and principal payments of $24,000.  As of the date of refinancing, the total amount to be repaid was $230,000 ($145,000 representing the current portion of notes payable including the accrued interest of $60,000, and $85,000 representing the long term portion of notes payable).  The notes payable were issued to private investors including an amount totaling $20,000 issued to a director and officer of the Company.  The notes payable mature on December 31, 2009 and are secured as per the Series H security terms.

During the quarter ended September 30, 2009, the Company repaid $1,000 (September 30, 2008 - $48,000) and accrued interest in the amount of $1,000 (September 30, 2008 - $4,000).  During the nine months ended September 30, 2009, the Company repaid $79,000 (September 30, 2008 - $108,000) and accrued interest in the amount of $5,000 (September 30, 2008 - $15,000).  The balance outstanding as at September 30, 2009 is $30,000.

 
b)
During the quarter ended March 31, 2008, the Company entered into an agreement with the remaining Series G debt holders to repay the accrued interest of $113,000 and the principal of $240,000 over a two year term at an interest rate of 12 percent in blended interest and principal quarterly payments of $40,000.  As of the date of refinancing, the total refinanced amount was $353,000 ($233,000 representing current portion of notes payable including the accrued interest of $113,000, and $120,000 representing long term portion of notes payable).  The notes payable mature on December 31, 2009 and are secured as per the Series G security terms.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

During the quarter ended September 30, 2009, the Company repaid $nil (September 30, 2008 - $80,000) and accrued interest in the amount of $2,000 (September 30, 2008 - $6,000).  During the nine months ended September 30, 2009, the Company repaid $100,000 (September 30, 2008 - $145,000) and accrued interest in the amount of $10,000 (September 30, 2008 - $23,000).  The balance outstanding as at September 30, 2009 is $125,000.  The Company has not made payments for the past two quarters and is currently in negotiation with the note holder over the final settlement amount.

 
c)
During the quarter ended March 31, 2008, the Company entered into an agreement to assign $50,000 face value of the Series K secured subordinated notes held by a shareholder of the Company to a Canadian financial institution.  The Company agreed to repay the accrued interest and related costs of $30,000 and the principal of $50,000 over a two year term at an interest rate of 11 percent in blended interest and principal quarterly payments of $11,000.  The total refinanced amount was $80,000 ($52,000 representing current portion of notes payable and $28,000 representing long term portion of notes payable).  The notes payable mature on December 31, 2009 and are secured as per the Series K security terms.

Upon the initial issuance of the Series K secured subordinated notes, the Company separated the liability and equity components.  For the $50,000 face value, the resulting pro rata fair values of the liability component of the notes and the conversion features of the shares were $27,000 and $23,000, respectively.  The liability component was to be accreted to $50,000 over the term of the Series K notes through the recording of non-cash interest expense until such date as which the underlying notes were converted into common shares.

As of the date of the assignment, the liability component had been accreted to $34,000.  As a result of the refinancing and the terms of the note payable, the Company recorded the following amounts during the quarter ended March 31, 2008: (1) the equity component of the Series K notes of $23,000 was transferred to contributed surplus; (2) the 29,000 common shares recorded in the amount of $4,000, which were issued in settlement of previously recorded interest expense of $4,000 on the $50,000 of Series K notes up to the period ended March 31, 2008 were cancelled and the amount was reclassified to the notes payable balance; (3) the 110,000 common shares recorded in the amount of $17,000, which were issued in settlement of the previously recorded interest expense of $17,000 on the Series G notes that were rolled into the $50,000 of Series K notes were cancelled and the amount was reclassified to the notes payable balance; and (4) a charge of $25,000 was recorded in general and administrative expenses in order to record the face amount of the note payable as of the date of refinancing.

During the quarter ended September 30, 2009, the Company repaid $nil (September 30, 2008 - $11,000) and accrued interest in the amount of $nil (September 30, 2008 - $2,000).  During the nine months ended September 30, 2009, the Company repaid $53,000 (September 30, 2008 - $22,000) and accrued interest in the amount of $1,000 (September 30, 2008 - $3,000).  The balance of the note was repaid in full as at March 31, 2009.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)


6.
SECURED SUBORDINATED NOTES

 
a)
On June 16, 2009, the Company extended the maturity date of the Series K (“Series K-Extension”) secured subordinated notes with a face value of $1,020,000 to December 30, 2009.  The Series K-Extension notes have an annual interest rate of 11 percent and are convertible into common shares of the Company at a price of $0.12 per common share.  Interest on the Series K-Extension notes is payable in common shares upon the earlier of each quarter end, maturity or conversion of the notes.  At any time after the closing, the Series K-Extension notes, including any accrued interest thereon, will be automatically converted into common shares at the Conversion Price when the volume weighted average trading price of the common shares through its principal trading market for a 10 consecutive trading day period is $0.30 or more.  The Series K-Extension notes are secured by a general security agreement on the assets of the Company, subordinated to the security claims provided to the holders of previously issued notes.

As required by Canadian GAAP, the Company separated the liability and equity components of the Series K-Extension secured subordinated notes.  The Company determined the fair value of the liability component of the Series K-Extension notes by calculating the present value of the associated cash flows, using a discount rate that reflects the Company’s underlying rate of borrowing.  The Company determined the fair value of the conversion feature at the issue date of the Series K-Extension notes using the Cox-Rubinstein binomial valuation model.  The resulting pro rata fair values of the liability component of the notes and the conversion features of the shares were $625,000 and $395,000, respectively.  The liability component will be accreted to $1,020,000 over the term of the Series K-Extension notes through the recording of a non-cash interest expense until such date at which the underlying notes are converted into common shares.

 
b)
During the quarter ended June 30, 2009, the remaining $1,020,000 (face value) balance of the original Series K notes (book value $1,020,000) matured and was refinanced (See Note 6 (a)).  Accordingly, 8,500,000 share conversion features on the original Series K notes, valued at $462,000, were cancelled.    Also during the six months ended June 30, 2009, $290,000 (face value) of the original Series K notes (book value of $271,000) were converted into 2,417,000 common shares valued at $131,000.

During the quarter ended September 30, 2009, $543,000 (face value) of the Series K-Extension notes (book value of $399,000) were converted into 4,525,000 common shares valued at $210,000.

During the quarter ended September 30, 2009, $53,000 (face value) of the Series J notes (book value of $31,000) were converted into 353,000 common shares valued at $25,000.  During the nine months ended September 30, 2009, $195,000 (face value) of the Series J notes (book value of $105,000) were converted into 1,300,000 common shares valued at $91,000.  During the quarter ended March 31, 2009, 1,500,000 warrant conversion features on the Series J notes, valued at $60,000, expired as per the terms of the notes.
 
During the nine months ended September 30, 2009, $110,000 (face value) of the Series I notes (book value of $61,000) were converted into 733,000 equity units, represented by 733,000 common shares valued at $32,000 and 733,000 warrants valued at $29,000.
 
During the quarter ended March 31, 2009, $660,000 (face value) of the Series M notes (book value of $123,000) were converted into 13,200,000 equity units, represented by 13,200,000 common shares valued at $306,000 and 13,200,000 warrants valued at $240,000.  The remaining 360,000 warrant conversion features on the Series M notes, valued at $7,000, have expired as per the terms of the notes.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
 
c)
As at September 30, 2009, accrued liabilities include $129,000 (December 31, 2008 - $234,000) of   interest payable relating to the secured subordinated notes.

 
d)
Accrued liabilities include accrued interest payable to related parties in connection with the secured subordinated notes is as follows:

September 30, 2009
   
December 31, 2008
   
(in thousands)
Series I
  $ -     $ 28  
Series J
    -       22  
Total
  $ -     $ 50  

 
e)
Interest payments relating to the secured subordinated notes totaling $nil were made to related parties in the quarter ended September 30, 2009 (September 30, 2008 - $1,000).

Interest payments relating to the secured subordinated notes totaling $45,000 were made to related parties in the nine months ended September 30, 2009 (September 30, 2008 - $8,000).

 
f)
The following summarizes the face and fair values of the liability and the equity components of the secured subordinated notes.

Secured Subordinated Notes
 
Face Value
   
Carrying Value
 
   
(in thousands)
 
Opening balance - January 1, 2009
  $ 3,638     $ 1,855  
Accreted (non-cash) interest
    -       448  
Issuance of notes:
   Series K-Extension (Note 6 (a))
    1,020       625  
Conversion of notes:
               
   Series M (Note 6 (b))
    (660 )     (123 )
   Series K-Extension (Note 6 (b))
    (543 )     (399 )
   Series K (Note 6 (b))
    (290 )     (271 )
   Series J (Note 6 (b))
    (195 )     (105 )
   Series I (Note 6 (b))
    (110 )     (61 )
Maturity of notes:
               
   Series K (Note 6 (b))
    (1,020 )     (1,020 )
Closing balance - September 30, 2009
  $ 1,840     $ 949  
Current portion of notes - Series I and K-Extension
  $ 667     $ 506  
Long-term portion of notes - Series J, L, M and N
  $ 1,173     $ 443  
Closing balance - September 30, 2009
  $ 1,840     $ 949  
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
Conversion Features on Secured Subordinated Notes
Including Conversion Feature of Attached Warrants
 
Common Shares Issuable
   
Carrying Value
 
(in thousands of shares and dollars)
 
Opening balance - January 1, 2009
    67,537     $ 2,280  
Issuance of notes:
               
   Series K-Extension (Note 6 (a))
    8,500       395  
Conversion of notes:
               
   Series M (Note 6 (b))
    (26,400 )     (546 )
   Series K-Extension (Note 6 (b))
    (4,525 )     (210 )
   Series K (Note 6 (b))
    (2,417 )     (131 )
   Series J (Note 6 (b))
    (1,300 )     (91 )
   Series I (Note 6 (b))
    (1,466 )     (61 )
Expiry of conversion features:
               
   Series M (Note 6 (b))
    (360 )     (7 )
   Series K (Note 6 (b))
    (8,500 )     (462 )
   Series J (Note 6 (b))
    (1,500 )     (60 )
Closing balance - September 30, 2009
    29,569     $ 1,107  


7.
SHARE CAPITAL

 
a)
Authorized
Unlimited number of common shares
Unlimited number of preference shares - issuable in series

 
b)
Outstanding Common Shares
 
   
Number
   
Amount
 
(in thousands of shares and dollars)
 
Opening balance - January 1, 2009
    109,527     $ 104,676  
Conversion of notes (Note 6 (b))
    22,175       1,729  
Payment of interest (Note 7 (c))
    973       166  
Warrants exercised (Note 9 (b))
    13,200       1,560  
Stock options exercised (Note  10 (d))
    50       12  
Issuance of treasury shares (Note 4)
    3,750       544  
Equity private placement (Note 7 (d))
    2,604       407  
Closing balance - September 30, 2009
    152,279     $ 109,094  

 
c)
Payment of Interest
During the quarter ended September 30, 2009, accrued interest in the amount of $40,000 (September 30, 2008 - $36,000) relating to Series K and L notes was settled through the issuance of 247,000 (September 30, 2008 - 239,000) common shares based on an average fair value of $0.16 (September 30, 2008 - $0.15) per share.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
During the nine months ended September 30, 2009, accrued interest in the amount of $166,000 (September 30, 2008 - $111,000) relating to Series K and L was settled through the issuance of 973,000 (September 30, 2008 - 738,000) common shares based on an average fair value of $0.17 (September 30, 2008 - $0.15) per share.

 
d)
Equity Private Placement
During the quarter ended September 30, 2009, the Company completed a transaction resulting in the issuance of 2,604,000 equity units, priced at $0.19 per unit, for net proceeds of $495,000.  Each unit consists of one common share and one-half common share purchase warrant.  Each full warrant may be converted into a common share at the exercise price of $0.25 at any time prior to September 30, 2011.

The Company determined the fair value of the common shares and warrants at the issue date using the Cox-Rubinstein binomial valuation model.  The resulting pro rata fair values of the 2,604,000 common shares and 1,302,000 warrants, was $407,000 and $88,000, respectively.


8.
CONTRIBUTED SURPLUS

 
a)
The following table summarizes the transactions within contributed surplus.

   
(in thousands)
 
Opening balance - January 1, 2009
  $ 2,161  
Allocation of recorded value of expired warrants (Note 8 (b))
    266  
Allocation of recorded value of expired stock options (Note 8 (c))
    116  
Allocation of recorded value of expired conversion features on secured subordinated notes (Note 8 (d))
    528  
Closing balance - September 30, 2009
  $ 3,071  

 
b)
During the quarter ended March 31, 2009, recorded value of $266,000 related to expired warrants was allocated from warrants to contributed surplus (See Note 9 (c)).

 
c)
During the quarter ended March 31, 2009, recorded value of $116,000 related to expired non-employees stock options was allocated from stock options to contributed surplus.

 
d)
During the nine months ended September 30, 2009, recorded value of $528,000 related to expired conversion features on secured subordinated notes was allocated to contributed surplus (See Note 6 (b)).
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
9.
WARRANTS

 
a)
A summary of the changes in the warrants issued and outstanding is as follows:
 
   
Number
   
Amount
 
(in thousands of shares and dollars)
 
Opening balance - January 1, 2009
    10,783     $ 510  
Conversion of notes (Note 6 (b))
    13,933       269  
Equity private placement (Note 7 (d))
    1,302       88  
Warrants exercised (Note 9 (b))
    (13,200 )     (240 )
Warrants expired (Note 9 (c))
    (4,783 )     (266 )
Closing balance - September 30, 2009
    8,035     $ 361  

 
b)
Warrants Exercised
During the quarter ended March 31, 2009, the Company announced the conversion of the Series M secured subordinated notes and the exercising of the associated warrants.  Series M note holders have converted $660,000 out of a total of $678,000 debentures and exercised a total of 13,200,000 common share-purchase warrants out of a possible 13,560,000 warrants, for total proceeds of $1,320,000.  As per the terms of the debenture, the remaining warrant options have expired (See Note 6 (b)).

As a result of this transaction, the Company issued 26,400,000 common shares, comprised of 13,200,000 common shares from the conversion of the Series M notes and 13,200,000 common shares from the exercising of the associated warrants for total proceeds $1,320,000.  Prior to the conversion, the warrants had a book value of $240,000.

 
c)
Warrants Expired
During 2006, the Company issued 3,533,000 common share-purchase warrants (book value of $140,000) with an exercise price of $0.20 and an expiry date of February 8, 2009 as a result of the conversion of the Series J notes.  These warrants expired unexercised on February 8, 2009 and were accordingly cancelled.

During 2005, the Company completed a transaction resulting in the issuance of 2,500,000 common shares at a price of $0.23 per share and 1,250,000 common share-purchase warrants (book value of $126,000) with an exercise price of $0.40 and an expiry date of February 23, 2009, for net proceeds of $570,000.  These warrants expired unexercised on February 23, 2009 and were accordingly cancelled
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
10.
STOCK OPTIONS

 
a)
As at September 30, 2009, stock options in the amount of 4,686,000 were outstanding to employees and directors, of which 3,956,000 options were exercisable.  As at December 31, 2008, stock options in the amount of 3,446,000 were outstanding to employees and directors, of which 3,046,000 options were exercisable.

 
b)
The Company records compensation expense for stock options granted to employees and directors based on the fair value method of accounting.  For the three month periods ended September 30, 2009 and September 30, 2008, the employee stock option expense was $5,000 and $9,000, respectively.  For the nine month periods ended September 30, 2009 and September 30, 2008, the employee stock option expense was $92,000 and $28,000, respectively.

 
c)
On July 23, 2009, the Company granted 200,000 stock options to a director of the Company.  The options have an exercise price of $0.13 and an expiry date of July 23, 2014.  The grant date fair value of $0.08 per option was valued using the Cox-Rubinstein binomial valuation model with the following assumptions: volatility of 80 percent, a risk free interest rate of three percent, an expected life of five years and a dividend yield of nil.  The first 100,000 options will vest in 12 months and the next 100,000 options will vest in 24 months from the date of the grant.

On June 10, 2009, the Company granted 120,000 stock options to directors of the Company.  The options have an exercise price of $0.20 and an expiry date of June 10, 2014.  The grant date fair value of $0.12 per option was valued using the Cox-Rubinstein binomial valuation model with the following assumptions: volatility of 80 percent, a risk free interest rate of three percent, an expected life of five years and a dividend yield of nil.  The options vested on the date of the grant.

On April 30, 2009, the Company granted 610,000 stock options to employees, officers and directors of the Company.  The options have an exercise price of $0.12 and an expiry date of April 30, 2014.  The grant date fair value of $0.08 per option was valued using the Cox-Rubinstein binomial valuation model with the following assumptions: volatility of 77 percent, a risk free interest rate of two percent, an expected life of five years and a dividend yield of nil.  The options are comprised of two categories: non-performance based options and performance based options.  The non-performance based options account for 240,000 of the options granted and vested on the date of the grant.  The remaining 370,000 performance based options will vest upon the achievement of specific Company performance objectives.  None of the performance based options have vested as at September 30, 2009.

On March 11, 2009, the Company granted 360,000 stock options to officers and directors of the Company.  The options have an exercise price of $0.20 and an expiry date of March 11, 2014.  The grant date fair value of $0.12 per option was valued using the Cox-Rubinstein binomial valuation model with the following assumptions: volatility of 76 percent, a risk free interest rate of two percent, an expected life of five years and a dividend yield of nil.  The options vested on the date of the grant.

 
d)
During the quarter ended March 31, 2009, total proceeds of $7,000 were realized from the exercise of 30,000 stock options (book value $3,000) at an exercise price of $0.15and 20,000 stock options (book value $2,000) at an exercise price of $0.12.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
11.
REVENUES

Revenues are comprised of the following:
 
   
Three Months Ended
 September 30,
   
Nine Months Ended
September 30,
   
2009
   
2008
   
2009
   
2008
   
(in thousands)
Services
  $ 153     $ 133     $ 341     $ 351  
Hosting fees
    73       66       226       180  
Royalty fees
    (13 )     1       13       33  
    $ 213     $ 200     $ 580     $ 564  

 

12.
GENERAL AND ADMINISTRATIVE EXPENSES

During the quarter ended June 30, 2009, the Company recorded a non-recurring reduction in licensing fees a result of settlement of past debts with a creditor for $240,000 less than the amounts previously recorded.


13.
SUPPLEMENTAL CASH FLOW INFORMATION

The following table sets forth the changes in non-cash working capital items resulting from the inflow (outflow) of cash in the period.
 
   
Three Months Ended
 September 30,
   
Nine Months Ended
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
   
(in thousands)
 
Accounts receivable
  $ (67 )   $ (48 )   $ 58     $ (100 )
Deposits and prepaid expenses
    6       3       (18 )     7  
Accounts payable
    (25 )     (22 )     (278 )     106  
Accrued liabilities
    51       90       43       255  
Deferred revenue
    (42 )     (9 )     70       31  
    $ (77 )   $ 14     $ (125 )   $ 299  
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
The following table summarizes the non-cash financing activities of the Company.
 
 
 
Three Months Ended
 September 30,
   
Nine Months Ended
 September 30,
 
   
2009
   
2008
   
2009
   
2008
 
   
(in thousands)
 
Issuance of common shares in settlement of interest payments (Note 7 (c))
  $ 40     $ 36     $ 166     $ 111  
Issuance of Series K-Extension subordinated notes to refinance Series K subordinated notes (Note 6 (a))
    -       -       1,020       -  
Issuance of notes payable in settlement of secured subordinated notes and related interest
    -       -       -       80  


14.
INVESTMENT IN JOINTLY CONTROLLED COMPANY

The unaudited interim consolidated financial statements of the Company reflect the Company’s pro rata share of the joint venture’s assets, liabilities, and results of operations in accordance with the proportionate consolidation method of accounting.  The effect of proportionate consolidation of the joint venture on the Company’s unaudited interim consolidated financial statements is summarized as follows:

Consolidated Balance Sheets
 
September 30, 2009
   
December 31, 2008
   
(in thousands)
Current assets
  $ 16     $ 49  
Current liabilities
    (32 )     (31 )
Net investment
  $ (16 )   $ 18  

   
Three Months Ended
September 30,
   
Nine Months Ended
September 30,
Consolidated Statements of Operations
 
2009
   
2008
   
2009
   
2008
   
(in thousands)
Operating revenues
  $ 9     $ 18     $ 35     $ 59  
Operating expenses
    -       -       45       4  
Net income (loss)
  $ 9     $ 18     $ (10 )   $ 55  
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
   
Three Months Ended
 September 30,
   
Nine Months Ended
September 30,
Consolidated Statements of Cash Flows
 
2009
   
2008
   
2009
   
2008
   
(in thousands)
Operating activities
  $ 7     $ 12     $ 7     $ (11 )
Investing activities
    -       -       -       -  
Financing activities
    -       -       -       -  
Net cash inflow (outflow)
  $ 7     $ 12     $ 7     $ (11 )


15.
FINANCIAL RISK FACTORS

 
a)
Credit Risk
Credit risk arises from the potential that a customer will fail to meet its contractual obligations under a software licensing and related services agreement or an e-commerce enabling agreement.

The Company invests its cash and cash equivalents in investments that are of high credit quality.  Given these high credit ratings, the Company does not expect any investees to fail to meet their obligations.

Two customers accounted for 58 percent and 41 percent, respectively (September 30, 2008 - two customers accounted for 72 percent and 11 percent, respectively) of revenues for the quarter ended September 30, 2009.  Two customers accounted for 58 percent and 25 percent, respectively (September 30, 2008 - two customers accounted for 57 percent and 12 percent, respectively) of revenues for the nine months ended September 30, 2009.

As at September 30, 2009, three customers accounted for 46 percent, 24 percent and 21 percent, respectively (December 31, 2008 - three customers accounted for 66 percent, 13 percent and 12 percent, respectively) of total accounts receivable.

The following table summarizes the aging of accounts receivable as at the reporting date.
 
September 30, 2009
   
December 31, 2008
 
   
(in thousands)
 
Current
  $ 123     $ 86  
Past due (61-120 days)
    61       35  
Past due (> 120 days)
    63       184  
 
  $ 247     $ 305  

The allowance for doubtful accounts recorded as at September 30, 2009 was $59,000 (December 31, 2008 - $11,000).

 
b)
Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they come due.  The Company’s approach to managing liquidity is to ensure that it will have sufficient liquidity to meet its liabilities when due, see Going Concern Note 2.  The Company manages its liquidity risk by continuously monitoring forecast and actual cash flows.
 
 
 

 
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
(in Canadian dollars)

 
16.
SUBSEQUENT EVENT

Subsequent to the quarter ended September 30, 2009, an additional $477,000 (face value) of the Series K-Extension notes was converted into equity by investors, resulting in the equity conversion of all remaining Series K-Extension notes and the elimination of corresponding debt obligations.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
OVERVIEW

Northcore Technologies Inc. (“Northcore” or the “Company”) provides a Working Capital Engine™ that helps organizations source, manage, appraise and sell their capital equipment.  Our integrated software solutions and support services are designed for organizations in the financial services, manufacturing, oil and gas, and government sectors to:

 
Streamline the sourcing and procurement of critical assets, while reducing purchasing costs;
 
Track the location of assets to support improved asset utilization and redeployment of idle equipment;
 
Manage the appraisal of used equipment more effectively, resulting in a better understanding of fair market values; and
 
Accelerate the sale of surplus assets while generating higher yields.

Northcore owns 50 percent of GE Asset Manager, LLC (also referred to as “GE Asset Manager”), a joint business venture with GE Capital Corporation, through its business division GE Commercial Finance, Capital Solutions (“GE Commercial Finance”).  Together, the companies work with leading organizations around the world to help them liberate more capital value from their assets.

Northcore also owns a 40 percent interest in Southcore Technologies Ltd., a strategic partnership with the Pan Pacific Group International Ltd. (“Pan Pacific”).  Through this collaboration, Pan Pacific markets Northcore’s proven suite of online products to its broad international business network and connects certain assets of Pan Pacific, on an exclusive basis, with enabling technologies from Northcore.

Northcore’s shares trade on both the Toronto Stock Exchange (TSX: NTI) and the OTC Bulletin Board (OTCBB: NTLNF).

Additional information about Northcore can be obtained at www.northcore.com.
 

DEVELOPMENTS IN THE THIRD QUARTER OF 2009
 
Northcore completed the following customer and operating activities in the period:
 
 
Implemented a new media marketing platform supporting high value assets for a major strategic partner that enables high resolution close-up viewing of asset detail, bringing to our industry a new level of image quality similar to that provided by world leading art galleries and museums;
 
Worked with a key strategic partner to ensure the GE Asset Manager suite of products meet compliance and regulatory requirements through their certification process;
 
Began a “Liberate Your Working Capital” sales campaign in the U.S. and Canada;
 
Introduced the Working Capital Engine™ product and services offering by Southcore Technologies Ltd. through participation in the government sponsored eTeck ICT Symposium in Trinidad;
 
Closed an equity private placement, securing net proceeds of $495,000 through the issuance of common shares; and
 
Completed a series of debt to equity conversions by investors totaling $596,000 (face value).
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

Statements contained in this report may include comments that do not refer strictly to historical results or actions and may be deemed to be forward-looking within the meaning of the Safe Harbor provisions of the U.S. federal securities laws.  These risks include, among others, statements about expectations of future revenues, cash flows, and cash requirements.  Forward-looking statements are subject to risks and uncertainties that may cause our results to differ materially from expectations.

These risks include:

 
The timing of our future capital needs and our ability to raise additional capital when needed;
 
Our ability to repay our debt to lenders;
 
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 Over the Counter 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.

Other such risks as we may identify and discuss from time to time, including those risks disclosed in the Company’s Form 20-F filed with the Securities and Exchange Commission, and Management Information Circular, may also cause our results to differ materially from expectations.

We encourage you to carefully review these risks, as outlined below, to evaluate your existing or potential investment in our securities.
 
 
 

 
 
RESULTS OF OPERATIONS

Comparison of the Quarters Ended September 30, 2009 and September 30, 2008

The following commentary compares the unaudited consolidated financial results for the three month periods ended September 30, 2009 and September 30, 2008 and analyzes significant changes in the consolidated statements of operations and comprehensive income and consolidated statements of cash flows.

Overview:  Our loss for the third quarter of 2009 was $610,000, or $nil per share, compared to a loss of $536,000, or $0.01 per share for the same quarter of 2008.  The increase in loss of $74,000 or 14 percent was mainly due to an increase in operating expenses of $47,000 and interest expense of $40,000, partially offset by the increase in revenue of $13,000.

Revenues:  Revenues are comprised of services (application development activities, software implementation and license fees, training and consulting, product maintenance and customer support), application hosting and royalty fees.

Revenues for the third quarter of 2009 increased by $13,000 or seven percent, to $213,000 as compared to the $200,000 reported for the third quarter of 2008.  The increase in revenues was attributed to the increased demand in services and application hosting fees, partially offset by lower than expected royalty fees due to credit notes issued during the quarter.

Two customers accounted for 58 percent and 41 percent, respectively (September 30, 2008 - two customers accounted for 72 percent and 11 percent, respectively) of revenues for the quarter ended September 30, 2009.

General and Administrative:  General and administrative expenses include, primarily: all salaries and related expenses (including benefits and payroll taxes) other than technology staff compensation (which is included in customer service and technology expenses), and sales and marketing staff compensation (which is included in sales and marketing expenses), occupancy costs, bad debt expense, foreign exchange gains or losses, professional fees, insurance, investor relations, regulatory filing fees, and travel and related costs.

General and administrative expenses decreased by $11,000 or three percent, to $328,000 for the quarter ended September 30, 2009, compared to $339,000 for the quarter ended September 30, 2008.  Savings over the same period of last year include a reduction in financing and licensing fees, partially offset by an increase in investor relations cost.

Customer Service and Technology:  Customer service and technology costs include all salaries and related expenses associated with the provision of implementation, consulting, application hosting, support and training services. For the quarter ended September 30, 2009, these costs amounted to $191,000 compared with $165,000 for the third quarter of 2008, an increase of $26,000 or 16 percent.  The increase in costs was due primarily to the increase in staffing levels compared to the same period of 2008.

Sales and Marketing: Sales and marketing costs include all salaries and related expenses for our sales and marketing personnel as well as business development expenses such as advertising, sales support materials, and trade show costs.  For the quarter ended September 30, 2009 sales and marketing costs amounted to $55,000, compared with $18,000 in the same period of 2008, an increase of $37,000.  The increase was due to the addition of a new sales leader during the second quarter of 2009.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
Employee Stock Options:
  For the quarter ended September 30, 2009, employee stock option expense amounted to $5,000, a slight decrease from the $9,000 recorded in the same period of 2008.

Depreciation: Depreciation expense for the quarter ended September 30, 2009 was $7,000, consistent with the $8,000 recorded in the same period of 2008.

Interest Expense:  Interest expense was $237,000 for the quarter ended September 30, 2009, compared to $197,000 for the same quarter of 2008.  The issuance of the Series N notes during the fourth quarter of 2008 and the refinancing of the Series K notes during the year contributed to the increase in interest expense.  Interest expense for 2009 included a cash interest expense of $64,000 and a non-cash interest expense of $173,000 related to the Series I, J, K, L, M and N notes.  Interest expense for 2008 included a cash interest expense of $93,000 and a non-cash interest expense of $104,000 related to the Series I, J, K, L and M notes.

Cash Flows from Operating Activities: Operating activities resulted in cash outflows of $502,000 for the third quarter of 2009, as compared to cash outflows of $401,000 for the same period of 2008.  The decline in operating cash flows was primarily a result of the decrease in cash flows from non-cash operating working capital as detailed in Note 13.

 
Cash Flows from Investing Activities:  During the quarter ended September 30, 2009, new capital assets acquisitions totaled $18,000, compared to $nil for the same period of 2008.

Cash Flows from Financing Activities:  Financing activities generated cash inflows of $494,000 for the quarter ended September 30, 2009, as compared to cash inflows of $539,000 for the same period of 2008.
Cash inflows during the quarter were realized from an equity private placement that generated proceeds of $495,000, partially offset by the repayment of notes payable of $1,000.  Cash inflows during the third quarter of 2008 were a result of the issuance of Series M convertible notes that generated proceeds of $678,000, partially offset by the repayment of notes payable of $139,000.


Comparison of the Nine Month Periods Ended September 30, 2009 and September 30, 2008

The following commentary compares the unaudited consolidated financial results for the nine month periods ended September 30, 2009 and September 30, 2008 and analyzes significant changes in the consolidated statements of operations and comprehensive income and consolidated statements of cash flows.

Overview:  The year-to-date loss for 2009 was $1,802,000, a loss of $0.01 per share, consistent with a loss of $1,803,000 or $0.02 per share for the same period of 2008.

 
Revenues: Year-to-date revenues increased by $16,000 or three percent, to $580,000 for the first nine months of 2009, from $564,000 for the same period of 2008.  The increase in revenues was attributed to the increase in application hosting as a result of additional applications being hosted during 2009, partially offset by a decrease in services and royalty fees.

Two customers accounted for 58 percent and 25 percent, respectively (September 30, 2008 - two customers accounted for 57 percent and 12 percent, respectively) of revenues for the nine months ended September 30, 2009.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

General and Administrative:  General and administrative expenses decreased by $253,000 or 21 percent, to $927,000 for the nine month period ending September 30, 2009 from $1,180,000 for the same period in 2008.  Savings over the same period of last year was mainly due to a significant reduction in licensing fees as a result of settlement of past debts for $240,000 less than the amounts previously recorded and lower financing fees, partially offset by an increase in investor relations and bad debt expense.

Customer Service and Technology:  Customer service and technology expenses increased by $27,000 or five percent, to $545,000 for the nine months ended September 30, 2009, compared to $518,000 for the same period of 2008.  The increase in costs was due primarily to the increase in staffing levels compared to the same period of 2008.

Sales and Marketing:  Sales and marketing expenses increased by $24,000 or 24 percent, to $125,000 for the nine months ended September 30, 2009, compared to $101,000 for the same period of 2008.  The addition of a new sales leader and the related marketing and business development expenses attributed to the increase in sales and marketing costs.

Employee Stock Options:  Employee stock option expense for the nine months ended September 30, 2009 amounted to $92,000, compared to $28,000 in the same period of 2008, an increase of $64,000.  The increase was due to the vesting expense associated with the granting of stock options during 2009.

Depreciation: Depreciation expense for the nine months ended September 30, 2009 was $23,000, consistent with the $26,000 recorded in the same period of 2008.

Interest Expense:  Interest expense was $670,000 for the nine months ended September 30, 2009, compared to $514,000 for the same period of 2008.  The increase was due to the refinancing of the Series K notes during 2009 and the issuance of the Series M and N notes during the second half of 2008.  Interest expense for 2009 included a cash interest expense of $222,000 and a non-cash interest expense of $448,000 related to the Series I, J, K, L, M and N secured subordinated notes.  Interest expense for 2008 included a cash interest expense of $241,000 and a non-cash interest expense of $273,000 related to the Series I, J, K, L and M secured subordinated notes.

Cash Flows from Operating Activities: Operating activities resulted in cash outflows of $1,364,000 for the nine months ended September 30, 2009, compared to cash outflows of $1,177,000 in the same period of 2008.  The decline in operating cash outflows was a result of the change in non-cash operating working capital as detailed in Note 13.

Cash Flows from Investing Activities:  Investing activities resulted in cash outflows of $25,000 during the nine months ended September 30, 2009, compared to $nil for the same period of 2008.  Cash flows from investing activities were the result of the acquisition of new capital assets during the period.

Cash Flows from Financing Activities: Financing activities generated cash inflows of $1,590,000 for the nine months ended September 30, 2009, as compared to cash inflows of $929,000 for the same period of 2008.  Cash inflows during the year were generated from the issuance of equity units for $495,000 and the exercise of warrants and options for proceeds of $1,320,000 and $7,000, respectively, partially offset by the repayment of notes payable of $232,000.  Financing activities during the 2008 was a result of the issuance of Series L and M convertible notes that generated proceeds of $1,203,000, partially offset by the repayment of notes payable of $274,000.
 
 
 

 
 
SUMMARY OF QUARTERLY RESULTS

The following table sets forth certain unaudited consolidated statements of operations data for each of the eight most recent quarters that, in management’s opinion, consist of normal recurring adjustments, necessary for a fair presentation of the information presented.  These operating results are not necessarily indicative of results for any future period.  You should not rely on them to predict future performance.

Quarter ended
 
Sep 30,
2009
   
Jun 30,
2009
   
Mar 31,
2009
   
Dec 31,
2008
   
Sep 30,
2008
   
Jun 30,
2008
   
Mar 31,
2008
   
Dec 31,
2007
 
Revenues
  $ 213     $ 208     $ 159     $ 177     $ 200     $ 207     $ 157     $ 309  
Operating expenses:
                                                               
    General and administrative
    328       159       440       305       339       398       443       413  
    Customer service and technology
    191       180       174       171       165       175       178       207  
    Sales and marketing
    55       53       17       16       18       21       62       61  
    Employee stock options
    5       39       48       15       9       9       10       16  
    Depreciation
    7       8       8       7       8       9       9       10  
Total operating expenses
    586       439       687       514       539       612       702       707  
Loss from operations before the under-noted
    (373 )     (231 )     (528 )     (337 )     (339 )     (405 )     (545 )     (398 )
Interest expense:
                                                               
    Cash interest expense
    64       63       95       94       93       80       68       68  
    Accretion of secured subordinated notes
    173       139       136       121       104       90       79       70  
Total interest expense
    237       202       231       215       197       170       147       138  
Loss and comprehensive loss for the period
  $ (610 )   $ (433 )   $ (759 )   $ (552 )   $ (536 )   $ (575 )   $ (692 )   $ (536 )
Loss per share - basic and diluted
  $ (0.00 )   $ (0.00 )   $ (0.01 )   $ (0.01 )   $ (0.01 )   $ (0.01 )   $ (0.01 )   $ (0.01 )

 
INVESTMENT IN SOUTHCORE

During the quarter ended June 30, 2009, the Company entered into a strategic partnership with the Pan Pacific Group International Ltd. (“Pan Pacific”) through the shared ownership of Southcore Technologies Ltd. (“Southcore”).  Northcore issued 7,500,000 common shares from treasury to Pan Pacific in exchange for a 40 percent interest in Southcore.  The shares are to be delivered in two tranches of 3,750,000 shares each.  The first tranche was delivered on the closing date of the transaction on June 24, 2009.  The second tranche shall be delivered upon the achievement of certain performance criteria.

The investment is recorded using the equity method of accounting.  The fair value of the first tranche of 3,750,000 shares multiplied by the closing trading price on the Toronto Stock Exchange (“TSX”) immediately preceding the closing date totaling $544,000, was recorded as the initial investment by the Company.  The contingent 3,750,000 shares will be issued to Pan Pacific and recorded as an addition to the investment upon the satisfaction of performance criteria as specified in the agreement.  The performance criteria had not been satisfied as at September 30, 2009.

There were no significant operations in Southcore or gain or loss from equity investment recorded during the period of June 24, 2009 to September 30, 2009.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
TRANSACTIONS WITH RELATED PARTIES

During the three and nine months ended September 30, 2009, the Company paid $nil (September 30, 2008 - $1,000) and $45,000 (September 30, 2008 - $8,000), respectively, in interest relating to the secured subordinated notes to related parties.


LIQUIDITY AND CAPITAL RESOURCES

The Company has been funded to date primarily through a series of private placements of equity and convertible debentures, sales of equity to and investments from strategic partners, gains from investments and option exercises.  Since inception, the Company has received aggregate net proceeds of $95.3 million from debt and equity financing and has realized $26.4 million in gains on investment disposals. The Company has not earned profits to date and, at September 30, 2009, has an accumulated deficit of $115.4 million.  The Company expects to incur losses for the remainder of 2009 and there can be no assurance that it will ever achieve profitability.  Operating results have varied on a quarterly basis in the past and may fluctuate significantly in the future as a result of a variety of factors, many of which are outside of the Company’s control.

The Company has incurred negative annual cash flows from operations since inception and expects to continue to expend substantial funds to continue to develop technology, build an infrastructure to support business development efforts and expand other areas of business including the acquisition of, or strategic investments in, complementary products, businesses or technologies.  The Company has historically relied on non-operational sources of financing to fund its operations.  The Company’s ability to continue as a going concern is dependent on management’s ability to successfully execute its business plan and to successfully repay or refinance obligations as they come due.  Management believes that it has the ability to raise additional financing.  The Company cannot provide assurance that it will be able to execute on its business plan or assure that efforts to raise additional financings would be successful.

Current assets of $954,000 were exceeded by current liabilities (excluding deferred revenue) of $1,204,000 at the end of the third quarter of 2009 by $250,000.  Current assets of $919,000 were exceeded by current liabilities (excluding deferred revenue) of $1,360,000 by $441,000 at the end of the second quarter of 2009.  Deferred revenue has been excluded from current liabilities as it is expected to be settled by resources other than cash.

Cash decreased by $26,000 to $661,000 as at September 30, 2009 from $687,000 as at June 30, 2009.  This decrease in cash was the result of the activities described in the Results from Operations section above.

During the quarter ended September 30, 2009, the Company completed a transaction resulting in the issuance of 2,603,000 equity units, priced at $0.19 per unit, for net proceeds of $495,000.  Each unit consists of one common share and one-half common share purchase warrant.  Each full warrant may be converted into a common share at the exercise price of $0.25 at any time prior to September 30, 2011.

The Company determined the fair value of the common shares and warrants at the issue date using the Cox-Rubinstein binomial valuation model.  The resulting pro rata fair values of the 2,604,000 common shares and 1,302,000 warrants, was $407,000 and $88,000, respectively.
 
 
 

 
 
CONTRACTUAL OBLIGATIONS

As at September 30, 2009, the Company's contractual obligations, including payments due by periods over the next five fiscal years, are as follows:
 
(in thousands of Canadian dollars)
 
Total
   
Remainder of 2009
   
2010
   
2011
   
2012
   
2013 and
thereafter
 
Operating leases(i)
  $ 767     $ 13     $ 130     $ 156     $ 156     $ 312  
License agreements(ii)
    312       36       48       48       60       120  
Notes payable
    155       155       -       -       -       -  
Secured subordinated notes - principal repayment
    1,840       477       190       630       -       543  
Secured subordinated notes - interest payment
    464       28       196       73       -       167  
    $ 3,538     $ 709     $ 564     $ 907     $ 216     $ 1,142  
 
 
(i)
During the quarter ended September 30, 2009, the Company renewed the office lease agreement for a period of five years, expiring in October 2014, with an initial rent-free period of four months commencing November 2009 and ending in February 2010.
 
 
(ii)
During the quarter ended June 30, 2009, the Company entered into a technology licensing agreement with a Fortune 500 company that provides Northcore with access to a portfolio of intellectual property patents over a six year period for a minimum fee of U.S. $260,000 over the term of the agreement.


GOING CONCERN

 
While the accompanying unaudited interim consolidated financial statements have been prepared on the basis of accounting principles applicable to a going concern, certain adverse conditions and events cast substantial doubt upon the validity of this assumption.  Financial statements are required to be prepared on a going concern basis unless management either intends to liquidate the Company or cease trading or has no realistic alternative but to do so within the foreseeable future.  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 operations.  The Company has not yet realized profitable operations and has relied on non-operational sources of financing to fund operations.  The Company’s ability to continue as a going concern will be dependent on management’s ability to successfully execute its business plan including a substantial increase in revenue as well as maintaining operating expenses at or near the same level as 2008.  The Company cannot provide assurance that it will be able to execute on its business plan or assure that efforts to raise additional financings would be successful.

The accompanying unaudited interim consolidated financial statements do not include adjustments or disclosures that may result from the Company’s inability to continue as a going concern.  If the going concern assumption were not appropriate for these unaudited interim consolidated financial statements, then adjustments would be necessary in the carrying values of assets and liabilities, the reported net losses and the balance sheet classifications used.

The continued existence beyond September 30, 2009 is dependent on the Company’s ability to increase revenue from existing products and services, and to expand the scope of its product offering which entails a combination of internally developed software and business ventures with third parties, and to raise additional financing.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
CRITICAL ACCOUNTING ESTIMATES

The preparation of accompanying unaudited interim consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting years.  Estimates are used when determining items such as the allowance for doubtful accounts, the fair value assigned to the debt and equity components of the secured subordinated notes and the expected requirements for non-operational funding.  Actual results could differ from those estimates.


CRITICAL ACCOUNTING POLICIES

We periodically review our financial reporting and disclosure practices and accounting policies to ensure that they provide accurate and transparent information relative to the current economic and business environment. As part of this process, we have reviewed our selection, application and communication of critical accounting policies and financial disclosures. We have determined that the critical accounting policies related to our core ongoing business activities are primarily those that relate to revenue recognition. Other important accounting policies are described in Note 3 to our audited annual consolidated financial statements for the year ended December 31, 2008.


ADOPTION OF NEW ACCOUNTING POLICIES

Goodwill and Intangible Assets
Effective January 1, 2009, the Company adopted the new recommendations of the Canadian Institute of Chartered Accountants (“CICA”) Handbook Section 3064, Goodwill and Intangible Assets.  This new Handbook Section replaces CICA Handbook Section 3062, Goodwill and Other Intangible Assets, and CICA Handbook Section 3450, Research and Development Costs, establishes standards for the recognition, measurement and disclosure of goodwill and intangible assets.  The adoption of this new standard had no impact on the consolidated financial statements.


UNADOPTED NEW ACCOUNTING PRONOUNCEMENTS

Financial Instruments - Disclosures
In June 2009, the CICA amended Section 3862, Financial Instruments - Disclosures, to include additional disclosure requirements about fair value measurement for financial instruments and liquidity risk disclosures.  These amendments require a three-level hierarchy that reflects the significance of the inputs used in making the fair value measurements.  Fair value of financial assets and financial liabilities included in Level 1 are determined by reference to quoted prices in active markets for identical assets and liabilities.  Assets and liabilities in Level 2 include valuations using inputs other than the quoted prices for which all significant inputs are based on observable market data, either directly or indirectly.  Level 3 valuations are based on inputs that are not based on observable market data.  The amendments to Section 3862 apply for annual financial statements relating to fiscal years ending after September 30, 2009.  The Company is assessing the impact of these amendments on its consolidated financial statements.
 
 
 

 
 
Business Combinations
In October of 2008, the CICA issued Handbook Section 1582, Business Combinations, concurrently with Handbook Section 1601, Consolidated Financial Statements, and Handbook Section 1602, Non-controlling Interests.  Section 1582, which replaces CICA Handbook Section 1581, Business Combinations, establishes standards for the measurement of a business combination and the recognition and measurement of assets acquired and liabilities assumed.  Section 1601, which replaces CICA Handbook Section 1600, carries forward the existing Canadian guidance on aspects of the preparation of consolidated financial statements subsequent to acquisition other than non-controlling interests.  Section 1602 establishes guidance for the treatment of non-controlling interests subsequent to acquisition through a business combination.  These new standards are effective for the Company’s interim and annual consolidated financial statements commencing on January 1, 2011 with earlier adoption permitted as of the beginning of a fiscal year.  The Company will consider the impact of the new standards on its consolidated financial statements if the Company has a business combination.

International Financial Reporting Standards (“IFRS”)
In 2006, the Canadian Accounting Standards Board (“AcSB”) published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies.  The AcSB strategic plan outlines the convergence of Canadian GAAP with IFRS over an expected five year transitional period.
In February 2008, the AcSB confirmed that IFRS will be mandatory in Canada for profit-oriented publicly accountable entities for fiscal periods beginning on or after January 1, 2011. The Company’s first IFRS financial statements will be for the year ending December 31, 2011 and will include the comparative period for 2010.  Starting in the first quarter of 2011, the Company will provide unaudited consolidated financial information in accordance with IFRS including comparative figures for 2010.

The Company has commenced the process to transition from current Canadian GAAP to IFRS.  It has established a project team that is led by finance management and will include representatives from various areas of the Company as necessary to plan for and achieve a smooth transition to IFRS.  Regular progress reporting to the Audit Committee of the Board of Directors on the status of the IFRS implementation project has been instituted.

The implementation of IFRS consists of three primary phases, which in certain cases will be in process concurrently as IFRSs are applied to specific areas from start to finish:
 
a)
Initial Assessment and Scoping Phase
This phase involves performing a high-level impact assessment to identify key areas that may be impacted by the transition to IFRS.  As a result of these procedures, the potential affected areas are ranked as high, medium or low priority.
 
b)
Impact Analysis, Evaluation and Design Phase
This phase involves specification of changes required to existing accounting policies, information systems and business processes, together with an analysis of policy alternatives allowed under IFRS and development of draft IFRS financial statement content.
 
c)
Implementation and Review Phase
This phase includes execution of changes to information systems and business processes, completing formal authorization processes to approve recommended accounting policy changes and training programs across the Company’s finance group and other staff, as necessary.

The Company is currently in the initial assessment and scoping phase.  The Company will continue to assess the impact of adopting IFRS and will update its MD&A disclosures quarterly to report on the progress of its IFRS changeover plan.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
REVENUE RECOGNITION

The Company’s revenues are derived from services (application development activities, software implementation and license fees, training and consulting, product maintenance and customer support), application hosting and royalty fees.  Fees for services are billed separately from licenses of the Company’s products.  The Company recognizes revenue in accordance with Canadian GAAP, which in the Company’s circumstances, are not materially different from the amounts that would be determined under provisions of the American Institute of Certified Public Accountants Statements of Position (SOP) No. 97-2, “Software Revenue Recognition”, and as amended by Statement of Position 98-9, “Modification of SOP 97-2, Software revenue Recognition, With Respect to Certain Transactions”. The Company also considers the provisions of CICA Emerging Issues Committee (EIC) 141, which is analogous to Staff Accounting Bulletin (SAB) 104, “Revenue Recognition in Financial Statements”, and CICA EIC 142, which is analogous to the Emerging Issues Task Force consensus EITF 00-21, “Accounting for Revenue Arrangements with Multiple Elements,” in determining the appropriate revenue recognition methodology.

Hosting Fees
The Company earns revenue from the hosting of customer websites and applications.  Under our existing hosting contracts, we charge customers a recurring periodic flat fee.  The fees are recognized as the hosting services are provided.

Application Development Fees
Typically, development of applications for our customers is provided based on a predetermined fixed hourly rate basis.  Revenue is recognized as time is incurred throughout the development process.

Software License Revenue
The Company recognizes software license revenue in accordance with the terms of the license agreement and when the following criteria as set out in SOP No. 97-2 are met:
 
•      Persuasive evidence of an arrangement exists;
•      Delivery has occurred;
•      Fee is fixed or determinable; and
•      Collectibility is probable.

Software license revenue consists of fixed license fee agreements involving perpetual licenses.

Software license agreements may be part of multiple element arrangements that include consulting and implementation services.  When these services are considered essential to the functionality of the license, the associated revenue is recognized on the basis of the percentage of completion method as specified by contract accounting principles.  When these services are not considered essential to the functionality of the license, the entire arrangement fee is allocated to each element in the arrangement based on the respective vendor specific objective evidence (VSOE) of the fair value of each element.  The amount allocated to license revenues is based on the price charged by the Company when the same element is sold in similar quantities to a customer of a similar size and nature.  If this amount is not determinable, the residual software license revenue is the amount of the total arrangement fee less the fair value of any undelivered elements.  VSOE used in determining fair value for installation, implementation and training is based on the standard daily rates for the type of service being provided multiplied by the estimated time to complete each task.  VSOE used in determining the fair value of maintenance and support is based on the annual renewal rates.  The revenue allocable to the software license is recognized when the revenue recognition criteria are met.  The revenue allocable to the consulting services is recognized as the services are performed.
 
 
 

 
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the Three and Nine Month Periods Ended September 30, 2009 and 2008
Dated: November 10, 2009

 
Implementation, Training and Consulting Service Fees
The Company receives revenue from implementation of its product offerings, consulting services and training services. Customers are charged a fee based on time and expenses. Revenue from implementation, consulting services and training fees is recognized as the services are performed or deferred until contractually defined milestones are achieved or until customer acceptance has occurred, as the case may be, for such contracts.

Product Maintenance and Customer Support Fees
The Company receives revenue from maintaining its products and the provision of on-going support services to customers. The maintenance and support fees are typically equal to a specified percentage of the customers’ license fee. If associated with the fixed fee license model, the maintenance revenues received are recorded as deferred revenue and recognized on a straight-line basis over the contract period.

Services revenue from maintenance and support is recognized when the services are performed.  Maintenance and support revenues paid in advance are non-refundable and are recognized on a straight-line basis over the term of the agreement, which typically is 12 months.

 
 

 

CORPORATE DIRECTORY

 


DIRECTORS
 
T. Christopher Bulger (1), (2), (3)
Chairman of the Board
 
Duncan Copeland
Chief Executive Officer
 
Jim Moskos
Chief Operating Officer
 
Rick Robertson (1), (2)
Associate Professor of Business
Richard Ivey School of Business,
The University of Western Ontario
 
John Varghese (1), (2), (3)
CEO and Managing Partner
VentureLink Funds
 
 
OFFICERS
 
Duncan Copeland
Chief Executive Officer
 
Jim Moskos
Chief Operating Officer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)Member of the Audit Committee
(2)Member of the Management Resources and Compensation Committee
(3)Member of the Corporate Governance Committee
CORPORATE OFFICE
 
Northcore Technologies Inc.
302 The East Mall, Suite 300
Toronto, Ontario M9B 6C7
1 888 287 7467
 
 
AUDITORS
 
KPMG LLP
Toronto, Ontario, Canada
 
 
 
 
 
SHARES OUTSTANDING
 
Issued: 152,279,190
September 30, 2009
 
 
REGISTRAR & TRANSFER AGENT
 
Equity Transfer and Trust Company
200 University Avenue, Suite 400
Toronto, ON M5H 4H1
1-866-393-4891
 
 
STOCK EXCHANGE LISTINGS
 
Toronto Stock Exchange
    Symbol: NTI
OTC Bulletin Board
 Symbol: NTLNF
 
 
ADDITIONAL SHAREHOLDER INFORMATION
 
Website:
www.northcore.com
 
Email:
investor-relations@northcore.com
 
 
 
 
 
 
 
 
 
northcore technologies logo
 
© 2009 Northcore Technologies Inc.

 
EX-99.3 4 ex993.htm CEO CERTIFICATE ex993.htm
 
 
Exhibit 99.3
 
FORM 52-109F2
 
CERTIFICATION OF INTERIM FILINGS
 
FULL CERTIFICATE
 
I, Duncan Copeland, Chief Executive Officer of Northcore Technologies Inc., certify the following:
 
1. I have reviewed the interim financial statements and interim MD&A (together, the "interim filings") of Northcore Technologies Inc. (the "issuer") for the interim period ended September 30, 2009.
 
2. Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made,  with respect to the period covered by the interim filings.
 
3. Based on my knowledge, having exercised reasonable diligence, the interim financial statements together with the other financial information included in the interim filings fairly present in all material respects the financial condition, results of operations and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
 
4. The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.
 
5. Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings
 
(a) designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
 
(i) material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
 
(ii) information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
 
(b) designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
 
5.1 The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Committee of Sponsoring Organizations of the Treadway Commission (COSO).
 
5.2 N/A
 
5.3 N/A
 
6. The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on July 1, 2009 and ended on September 30, 2009 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
 
 
Date: November 11, 2009
 
 
“Duncan Copeland”         
Chief Executive Officer
 
EX-99.4 5 ex994.htm CFO CERTIFICATE ex994.htm
 
Exhibit 99.4
 
 

FORM 52-109F2
 
CERTIFICATION OF INTERIM FILINGS
 
FULL CERTIFICATE
 
 
I, Tam Nguyen, Corporate Controller of Northcore Technologies Inc., certify the following:
 
1. I have reviewed the interim financial statements and interim MD&A (together, the "interim filings") of Northcore Technologies Inc. (the "issuer") for the interim period ended September 30, 2009.
 
2. Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made,  with respect to the period covered by the interim filings.
 
3. Based on my knowledge, having exercised reasonable diligence, the interim financial statements together with the other financial information included in the interim filings fairly present in all material respects the financial condition, results of operations and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
 
4. The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer.
 
5. Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings
 
(a) designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
 
(i) material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
 
(ii) information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
 
(b) designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
 
5.1 The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Committee of Sponsoring Organizations of the Treadway Commission (COSO).
 
5.2 N/A
 
5.3 N/A
 
6. The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on July 1, 2009 and ended on September 30, 2009 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.

 
Date: November 11, 2009
 

“Tam Nguyen”            
Corporate Controller
 

 
GRAPHIC 6 northcore.jpg NORTHCORE TECHNOLOGIES LOGO begin 644 northcore.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``!@`````0```&`````!````4&%I;G0N3D54('8U+C`P`/_;`$,`$`L,#@P* M$`X-#A(1$!,8*!H8%A88,2,E'2@Z,ST\.3,X-T!(7$Y`1%=%-SA0;5%77V)G M:&<^37%Y<&1X7&5G8__;`$,!$1(2&!48+QH:+V-".$)C8V-C8V-C8V-C8V-C M8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8__``!$(`,X" MD0,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0```````````0(#!`4&!P@)"@O_ MQ`"U$``"`0,#`@0#!04$!````7T!`@,`!!$%$B$Q008346$'(G$4,H&1H0@C M0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U-CH.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X M^?K_Q``?`0`#`0$!`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($ M!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B M7J"@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>X MN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$` M`A$#$0`_`/0****`"BBDH`6DHK)U?6!9GR8<-,1SZ+51BY.R$W8T+BYBMDW3 M.%'\ZRIM>ZB"+/NQ_I6(\LMQ(7FH_[Y%0!*795^SAV,^=]RS'K-U&?GVR#W&/Y5?M=:@F;;*/*;W/%8 MK)4#K2="$BE49V:D,,@@CVIUQ%+)562M>525F M6G8[VVG2YMXYHSE7&14M+?:K//&P:,G"$="!TKJPD.:I=]"9/0CB/`JU$:IQ MFK,9KTY&#+L9JTC51C:K*-6+1++BFG%JKJ]+OK.Q(]VJO(:O.7-=%X:UFQLK*2 M&]NXH#YFY1(V,@CM^-<^,A>"EV-(;G6TM97_``DNB?\`04M?^_@J2WUW2[J= M(+>_@EEO./BA_R$;'_KDW\Z`.\BU.QFD$<=W" M[LT4`)2$XY)P*6O-?&WBBXEO9=-LY#'#"=L MC*>7;O\`@*`.ROO%&D6,OES7B%^ZI\V*CMO%^BW$HC6\56/3>"*\=)).310! M[XDB2('1E93T*G(-.KR#PQXENM'O(T>0O:,P#HQZ#U%>O(P=`RD$'D$=Q0`Z MJ=UJEC9R^5TK_`)_X/^^J/[>TK_G_`(/^^J\2HH`]Q@U?3[F988+N*21L MX53R>,U8N+J"U4-<3)$I.`7.,FO)?`G_`"-UC_VT_P#1;5UGQ._Y`UI_U\?^ MRF@#IO[7T[_G]@_[[%70<@$=#7@%>]V__'O%_N#^5`$E4WU6PC=D>\A5E)!! M<9!%7*\0\0?\C#J7_7W+_P"AF@#VBVO;6Z8K;W$;:]X[N[MWATW-O!TWX^=O\*`/ M1;C4;.V_U]S%&1V9QFH8];TR5@J7T!)_VZ\2DD>5RTCL['J6.:;0![XDBNH9 M&#*>A!R*?7BVB^(K_1I]\,I>,_>BO:9>?;].M[L+M\Z-7V^F10!;I M*#TJM?W]MIMH]S=RK'&O4GO["@"S5:XU&SM?]?KJ2+(NY&#*>X.17@ M=7K#6-0TZ0/:W4B8[9R#^%`'N%+7+^&?&%OJ^VWN,07>.`3P_P!/\*Z<=*`% MI*6N=\;:E=:5HBW%G)LD,RKG&>"#_A0!T-%>0?\`"::Y_P`_?_CM/A\9ZVTR M*UUD%@#\M`'K>:K76I6=F<7-U%$?1FYKE/&OBJ73I/[.L&VS[09)/[N>@'O7 MG,TTL[EY9&=BL%1BI:XC4D'' M!85[=0`M(3BJNHZA;Z;:O<74@CC7N>_L*\P\0^,;W5)F2VD>VM>@13@GW)H` M].N-4L;;B>[A0^A<4R+6=-F;;'>P$^F\5X@SL[$LQ8^I.:0$@Y%`'OH8,,J0 M0>XIU>*Z5XCU/2I`8+AF3O&YRIKU30->MM%=08'&8POYL!_6O&^M>O^.@3X1OL?['_`*,6O'Z`%%=/'PH' M85S%=(IKT<#]HB9;C-6(VJDC5.C5W-&1>C:K"/5!'J97K-H1=$E+OJJ'I?,J M+$V)V>H7>F,]1L]-(=@=JK.U.=Z@=JU2*0QS6-K76(_7^E:SFLC6#GROQ_I6 M>)_A,N.YF5K>%93%XFTY@>LZK^?']:RJT/#PSXBTS'_/U%_Z$*\4U/;Z***` M"LKQ/_R+6H_]>[_RK5K*\3_\BUJ/_7N_\J`/%*Z7P#??8_$D49.$N5,1^O4? MJ/UKFQ4L$LEI=1RI\LD3AA[$&@#WD,>$?^1HT_P#Z M[#^1KV>@#,\1ZD=*T.ZNP<2*FV/_`'CP/\:\59B[EF)+,A%`'@ M?2O5?A]JC7VAFWD;=+:-LYZE3]W^H_"O--4M?L.IW5ISB&5D&?0'BNB^&]V8 M/$#VY/RW$)&/5AR/TS0!ZE7EGQ)_Y&5?^O=?YM7J=>6?$G_D95_Z]U_FU`&= MX0TZWU77H[6[4M$R,2`<=!74:_X"M8[&6YTQY%DC4N8W.X,!Z>E87P]_Y&J' M_KF_\J]89`RD-R",&@#P*O2/AG?&:PNK%VSY#AT^C9S^H_6O.KB/R;B2+/W& M*Y^AKKOABY&NW*=C;$_DR_XT`=/+X#T:65Y'%QN=BQQ(.I_"N?\`&/A73=&T M875H)?,,JI\[9&"#[>U>CUR?Q)_Y%I?^OA?Y-0!Y97ING^!M'N-.M9Y!/ODB M5VPXZD`^E>8U[GH__(&L?^O>/_T$4`9NF>#]+TN_BO;;SO-BSMW.".01Z>]9 M7Q/_`.0-:?\`7Q_[*:[2N+^)_P#R!K3_`*^/_930!YG7O=O_`,>\7^X/Y5X) M7O=O_P`>\7^X/Y4`2UX?X@_Y&'4O^ON7_P!#->X5X?X@_P"1AU+_`*^Y?_0S M0!U'PN_Y"-]_UR7^=>CDXKSCX7_\A&^_ZY+_`#KH_'6JOINA,L+;9KEO*4CL M,?,?RX_&@#D?&WB=]3N6L+1\6<388C_EJP[_`$':N3H-%`!25:L=.N]1F$-G M`\S^BCI]3VK=/@/6Q%O\N$G'W!)\U`',U[5X8_Y%K3?^O=/Y5X[>V-S83F&[ MA>&0=F'^UL[F]E\NUA>9_1!F M@"O2UHW>@:K9PF:XL94C'5L9Q^59QH`5':-U=&*LIR"#R#ZUZYX+UQM9TC_2 M'5KJ`[).V1V/Y?R->0UL^%M6;1]9AG+8A<^7,/53_AUH`]FKE/B3_P`BVO\` MU\)_)JZH$$`@Y!'6N5^)/_(MK_U\)_)J`/*ZHJ`*T8-`U6YB\R&PG9,9R5Q_.@"3PLN_P`2Z)XG5V)5U(/"D_TKT3Q=JATK09YD;;-(/*C(ZACW_`9H`\\\8:] M+K&J2(K$6L#%8E]<<;OQKGZ**`"BNV\&>$8K^#[?J:$PM_JH\D;OU5:`/=M/O8M0LH;NW.Z*5=P/]/PJS7&?#2^$VD3V;'Y[>3]7<(N;2:!NDJ,A_$8KP MB6-H97B<89&*D>XH`;701MN56'0@&N?%;-A)YEJOJO!KOP,O>:)D75-3(U50 M:D5J]-HS+:O4JO516IX:I:)+8>E\RJH>EWU/*!.7IC/41>F%Z:0#V:H6:AFJ M(FJ2&#&LK5CDQCZ_TK2)K)U)PUP%'\(Q7/BW:DRX[E.M?PC$9O%&GJ!TE#?E MS_2LBNM^&]J9O$#SX^6")CGW/`_K7C&AZE1110`5E>)_^1:U'_KW?^5:M97B M?_D6M1_Z]W_E0!XJ*TO$-K]EU:3`^695F4^H8;OYDBLRNP\8VF_1-"U)1]ZU M2)S[[01_[-0!V?@NY%SX6L3G)13&?;:2/Y8KE/BC_P`A"Q_ZY-_.K7PPOLQ7 ME@QY4B9!['@_T_.JOQ0'^GV)_P"F3#]:`.?\(_\`(T:?_P!=A_(U[/7C'A'_ M`)&C3_\`KL/Y&O9Z`/,?B9*7UZ"+/$=N/S+-_P#6KE]/A^T:C:PD9\R5$_,@ M5N_$)RWBF8?W8T'Z9_K69X;4/XCTT'_GYC/Y,#0![8*#110!Y!XZB\KQ7>8& M`^QQ^*C^N:K^$IO(\4:>_3,H7\QC^M:7Q'7;XFS_`'H$/\Q_2L/0WV:[I[CG M;%`'N->6?$G_D95_Z]U_FU>IUY9\2?^1E7_KW7^;4`0_#W_D:H?\` MKF_\J]9KR;X??\C3#_US?^5>GZG?1Z?IT]U*P58T)Y/4]A0!XIJ3!]2NF7@& M9R,?[QKJ/ABA.O7+]A;$'\67_"N.)))/K7HWPQLC'9WEZP_UKB-3_N\G^8_* M@#N:Y/XD_P#(M+_U\+_)JZRN3^)/_(M+_P!?"_R:@#RNO<]'_P"0-8_]>\?_ M`*"*\,KW/1_^0-8_]>\?_H(H`NUQ?Q/_`.0-:?\`7Q_[*:[2N+^)_P#R!K3_ M`*^/_930!YG7O=O_`,>\7^X/Y5X)7J,7C_2$B12)LJH'W*`.OKP_Q!_R,.I? M]?1<]<%B10!UGPO_`.0A M??\`7)?YTSXEWWG:K;V:GY8(]S?[S?\`U@/SJ3X7_P#(1OO^N2_SKG/%%R;O MQ)J$I.?WQ0?1?E'\J`,NGP1//,D42EI'8*H'+O76N7&4M4W#_> M/`_K^5`'H6AZ1;Z/I\5O"BA]H\QP.7;N36CBBEH`QO$F@P:[8^4V%F3F*3'0 M^GTJSH5O+::)96\R[9(HE1A[@5?I'8(C.QP%!)H`\B\<7QOO$MP-V4M\0K^' M7]PVL`S)*VT5[%H.B6NB6:PP(#( M1^\D[L:Y#X9::LDUUJ+K_J\11GW/)_3'YUZ&!0`CHKH58`J1@@BO,O'7AE-- MD&H62;;:0X=!T1O\#7I]4]5L4U'3;BTD`*RH5^A['\#0!X912LI5BIZ@X--H M`]D\'WQU#PW:2,^)/_`"+:_P#7PG\FH`\KI:2EH`[[X>^'X)X&U2ZC$A#E8E89`QU- M>@``#`Z5E>%K067ARQA`P3$'/U;YC_.M:@""2TMY+F*X>)3-$24?'(R,']*X M#XG7NZ[L[)3PB&5A[G@?R/YUZ+7D/CN*[L9XC"(/^^1_4F@#GZN:19'4= M5M;,?\M9`I]AW_3-4ZTO#VIIH^K17SQ&7RPP"@XY(Q_6@#VF&)((4BC4*B*% M4#L!3\5P?_"RH_\`H'M_WV*/^%E1_P#0/;_OL4`/^)>FA[.#4D7YXV\J0CNI MY'Y'^=>=5V6N^-XM7TB>Q-DR&4##%NF"#_2N,H`Z?X>WAMO$L<6<+<(T9^N, MC^7ZUZP*\/T*8V^NV$H.-MPF?IN&:]P%`"T444`)7D'C?3S8>)+C"XCG_?+Q MZ]?US7K]<;\2=/$VD17JCY[=]I/^RW_U\4`>95=TV8)*48X#?SJG0#@Y]*NG M-TY*2`Z*@'%0VLPF@5L\]#]:FKZ",E))HR'!JD#5#1NHL*Q.'I=U09HW46"Q M,7II:H\TF7*MD:16@E>G_#?3S;Z-+>.N&N7XX_A7C^>:\YT^SDU"^AM81EY6"BO;[*U MCLK.&VB&$B0(/PKB*+%%%%`!65XG_P"1:U'_`*]W_E6K65XG_P"1:U'_`*]W M_E0!XI7IT]G_`&G\-(5"Y>*W61/JG_U@:\QKV#P41-X0L0PR"KJ0?3>PH`\\ M\&7WV#Q-:L3A)3Y+_1N!^N*Z#XI+^^TUO59!^6W_`!KCM1MVT[5KBW4D&"9E M4_0\&NM\>W"ZCH>BWX'^L#$^Q(7(_,4`<]X1_P"1HT__`*[#^1KVBO%_"7_( MT:?_`-=A_(U[10!Y'X__`.1KN?\`<3_T$51\+*7\3:^('_(U MW/\`N)_Z"*H^%FV>)M.(_P">ZC\^*`/::***`/+OB4NWQ'&?[ULI_P#'F']* MYW1_^0S8_P#7Q'_Z$*Z+XE-N\1Q#^[;*/_'F/]:YW1_^0S8_]?$?_H0H`]SK MRSXD_P#(RK_U[K_-J]3KRSXD_P#(RK_U[K_-J`.?TO4KC2KQ;JT8+*H(!89' M-2:GK>HZK@7MTTBCHG`4?@*;I-BVHS30(,N(7=1ZE1G^E4J`)[*RN+^Z2VM8 MVDE2?SK&^'TMM-H`,4,23QL8Y2J@%N MX)_`_I74XH`6N3^)/_(M+_U\+_)JZRN3^)/_`"+2_P#7PO\`)J`/*Z]ST?\` MY`UC_P!>\?\`Z"*\,KW/1_\`D#6/_7O'_P"@B@"[7%_$_P#Y`UI_U\?^RFNT MKB_B?_R!K3_KX_\`930!YG2TE>Y0:=9&"/-I!DJ/^68]*`/#:4U[I_9MC_SY MP?\`?L5XSKRJFO:BBJ%5;J0`#H!N-`'4_"__`)"%]_UR7^=<;=L7NYG;JTC$ M_G79?"__`)"%]_UR7^=<9=`K=2J1@ASG\Z`(J](^%\073KV;N\P3\AG_`-FK MS>O2_AC(#H]W%GE;C=CZJ/\`"@#M!2TE+0`54U9BND7K#J('(_[Y-6ZIZN"V MCWH'4V\@'_?)H`\+I:**`/4_ANFWPVQ_OSN?T`_I765RGPX?=X:(S]V=Q^@/ M]:ZN@`I#2TE`'A>JH(]6O$'19W'_`(\:J5]?.=T[G_P`>-4Z`.]^% MI/GZD.VV/^;5K_$G_D6U_P"OA/Y-6/\`"T?Z1J)_V8_YM6Q\2?\`D6U_Z^$_ MDU`'E=+25)"`9XP>A89_.@#WB&,11)&.B*%'X5)2"EH`2O%?%+%O$VHD_P#/ M=A^1KVHUXIXGR/$NI9_Y^'_G0!ETM)6MX=T.37[V2VBF6)DC,F6& ML>-/#RZO8&XA4?:H%)7'\8]*\G/!P:`)K:X:WDW#H>HK9BE65`Z'(-8%36]R M]NV5/!ZBNO#XCV>DMB7&YN9I,5!;W4O&<9J\2-@HHS1FJ$&*2 MES2,P49)P/>D,6JEY=B$%5.7/Z5'/JDBXCC4I'GNQZG\OY MUZ/5>RLX;&SBMK=0L<:@#_&K%`!1110`5E>)_P#D6M1_Z]W_`)5JUE>)_P#D M6M1_Z]W_`)4`>*5ZYX`_Y%.V]F?_`-"->1UZY\/_`/D5+;_??_T(T`<+X\M& MM?%%RQ&%F"RK^(P?U!I)IS<>`X48Y-K?;![*R$_SS72?$ZQW6UI?J.48Q,?8 M\C^1_.N,M+A?[$O[5OXFCF7\"5/_`*%^E`$WA+_D:-/_`.NP_D:]GKQCPE_R M-&G_`/78?UKV>@#R;XA*5\53$_Q1H1^6/Z5F>&V">(]-)_Y^8Q^;`5N_$R$I MKT$N.)+6?$G_`)&5?^O=?YM7J=>6?$G_`)&5?^O=?YM0!#\/N?%,(_Z9 MO_*LWQ)IQTO7;JU`P@?1_.M+X>_\C5#_P!L,A_5 M?Z_I0!G?#K4?LNMO:,<1W2X&?[R\C^M>H5X-:7+VEW# MC_\`(&L?^O>/_P!!%>&5[GH__(&L?^O>/_T$4`7:XOXG_P#(&M/^OC_V4UVE M<7\3_P#D#6G_`%\?^RF@#S.O>[?_`(]XO]P?RKP2O>[?_CWB_P!P?RH`EKP_ MQ!_R,.I?]?Z6DI:`$KQ[QM"8?%=Z,8#LKCWRHK MV&O-_B=9%-1M+P#Y98S&?JIS_(_I0!Q-=1\.IQ#XF5"<>="Z#]&_]EKEZMZ3 M>MIVIVUXO_+&0,0.X[_I0![G13()HYX(YHF#1NH96'0@T_-`!17(_$#7&L-/ M2SMI2ES.54<_J<5Q]GXTUNU`'VD3*.TJYH`]>H%<'H_C^6[NH+6XL=TD MKA`T3=R<=#7>#K0`M%%%`!1110`E<#XR\'$L^HZ7'R>981_,?X5W](10!X"0 M02#P117I?BCP2E]))>:<1'.W+1GHQKSN\L[BQG,-U$T4@[,*`(02#P<58COI MX_XMP_VN:K45<9RCLPL:`U3CF+\C2_VH/^>1_P"^O_K5G45M]:J]Q:JRW$LOWW)'IVJ.BLYUISW860445L:)X;O]8E7RHRD.>96&!^%9#*. MFZ==:G=+;VD9=V_)1ZFO7?#>@PZ#I_D(=\KG=*_]X_X"I=#T2UT2R6"W4%\? M/)CES6E0`4M%%`!1110`5E>)_P#D6M1_Z]W_`)5JUE>)_P#D6M1_Z]W_`)4` M>*5ZY\/_`/D5+;_??_T(UY'7KGP__P"14MO]]_\`T(T`7?%%C_:/A^]@`R_E M[T_WEY'\L5XOG'>O?CS7B&O6/]G:W>6N,!)#M_W3R/T(H`L>$O\`D:-/_P"N MP_D:]GKQCPE_R-&G_P#78?R->ST`<-\3[0O9V5V!_JW:-C_O#(_E7G5>U^(] M-_M;0[JT`^=DW1_[PY'^%>*NACP)XKI/AO:&;7WN"/EMXB<^C' M@?INKDJ]5^'^EFPT/[1(N);MM_/91]W^I_&@#J1TKRSXD_\`(RK_`->Z_P`V MKU.O+/B3_P`C*O\`U[K_`#:@"'X>_P#(U0_]L%0RD$9!X-`'@0KUSP)>K>>&;=0?GMR8F'I M@Y'Z$5Y?K%BVFZK=6;?\LI"!GN.Q_+%=+\-]1^SZM+9.?EN4RO\`O+S_`"S^ M5`'IUYZ/_P`@:Q_Z]X__ M`$$5X97N>C_\@:Q_Z]X__010!=KB_B?_`,@:T_Z^/_937:5Q?Q/_`.0-:?\` M7Q_[*:`/,Z][M_\`CWB_W!_*O!*][M_^/>+_`'!_*@"6O#_$'_(PZE_U]R_^ MAFO<*\/\0?\`(PZE_P!??O+U5OJ#71?\+&U3R=OV6T\ MS^]M;^6:XZB@"_JNLWVL3^;?3&0C[JCA5'L*]<\,?\BUIW_7NG\J\5KVKPQ_ MR+6G?]>Z?RH`P?B-I!NM/CU"%^2Q)+&T;1M3DMY%.PDF-NS+VH`S!5S3M5O=+F,MC<-"QX;&"#]0>#5.DH`W M+WQ=K5];M!->$1L,,$0*2/J!6)24M`"5I^'M+?6-8@M5!V%LR$=E'6LT`GIS M7JO@/1#INDFYGCVW-SR<]0G8?UH`ZA$5$54`"J,`#L*Y7XD_\BVO_7PG\FKJ MZY3XD_\`(MK_`-?"?R:@#RNI+?\`X^(O]\?SJ.I+?_CXB_WQ_.@#WNEI*6@` MK!\9:4=6T&:.-=T\7[V/U)'4?B*WJ3%`'@-%;OBW0I='U60A2;:9BT3=O]W\ M*PJ`.L\)^,3I$1L[Y7FM1S&5Y9/;GM707WQ#TZ.V8V<,TLY'RAU"J#[G->94 MM`%B_OKC4;N2YNI#)*YR2?Y"JX&3BDJ2&*2>5(HD+NYPJCJ30!U?PZTHW6L- M?./W5J.#ZN1@?D,G\J]0%8_A723HVBQ6TF/.8F27']X]OP&!6S0`4444`%%% M%`!1110`E4-4T6QU>/9>0AR.C=Q^-7Z,T`>=:M\/)HPTFFSB4=HY.#^=: M#JED3]HLIE`_BVY%>R3WT,/5MS>B\U2EU5SQ'$H'^T,%&7[RD?44F*]8 ME;SO]9#;M]8E/\Q40AC4Y%M;9_ZX)_A0!YA%;3S-MBA=R>P4UM:=X/UB^8?Z M,8$/\@V]Y);_`'(X0/0(!_*KL6JJ3B6,K[CF@#!TCP!96K+)>R&Y<<[< M86NNCC2)`D:A5'0`8%-BFCE&8W!J2@`I:2EH`****`"BBB@`K*\3_P#(M:C_ M`->[_P`JU:9)&DL;)(BNC#!5AD$4`>!5ZY\/_P#D5+;_`'W_`/0C6O\`V3IW M_0/M?^_*_P"%68((K>/RX8TC0'.U%`'Y"@!]>9?$NV$>MP3J,>=#R?4J3_3% M>G5!<6=M=%3<6\4VWIYB!L?G0!X]X2_Y&C3_`/KL*]HJI'IMC%()(K*W1UY# M+$H(_'%6Z`$KS7QMX7N(KV74K.,R02G=(JCE&[\>AKTJDQD!8QUXHKV> M]\,:/?2>9/8Q[_[R97^51VWA'1+:42)8H6'3>2P_(T`>>>&/#-UK%W'(\92S M5@7=ACNJH10J@``8`'84B(L:A44*HZ`#`%.H`6O*_B3_P`C*O\`U[I_ M-J]4JM/86EQ)YD]K!*^,;GC#''XT`>7?#W_D:H?^N;_RKUFJT.GV<$@DAM(( MG'1DC53^8%6:`/./B9IWEWEMJ*#Y95\M_P#>'0_E_*N/L+M[&^@NHC\T+AQ^ M!KW*>V@N4"7$,*.5,YVNH8?K0! MX+7N6C_\@:Q_Z]X__011_9.G?]`^U_[\K_A5M$5$"JH55&`!T`H`=7%_$_\` MY`]I_P!?'_LIKM*AN+:"Y4+<0QRJ#D"10P'YT`>"U[W;_P#'O%_N#^55_P"R M=._Z!]I_WY7_``JX!CCTH`*\0\0?\C#J7_7W+_Z&:]OJJ^EV$CL[V-LS,CFH+>RM;9BUO;0PDC!,:!<_E4]`%34]/@ MU2QEM+EZGL17EFN^$=1TARRH;BW[2(,X^H[5Z]2$`]:`/`L45[3=>& M]'O'W3Z?"2>25!7^6*CB\)Z%"X9-.CR/4L?YF@#RC2](O=6G$5G"S^K=`H]S M7LFDVC6&E6MH[!FAC5"1T)`JQ!;PVT>R")(D_NHH`J2@`JAJ^D6NL6AM[M`1 M_"PZJ?:K]!H`\>U[PM?Z/,V(VGM_X947(_'T-81!!P1BO?2,@@_K6;=^'M)O M3FXL(6/JHVY_+%`'B=3VMI<7$=!C8,NG1Y'3+,?YFM.W MM+>U7;;0QQ+Z(H%`'*>%_!,=@4O-2VRW`Y6/JJ?7U-=D.!0**`%KFO'MG,G3+D`,"24/ MK7LU%``#2T@HH`6BDHH`J:EIUMJEH]M=QAXV_,'U%>6>(?"E[H\S-'&\]KU6 M51G'L:]>I",]>10!X$00<'K25[9=^'=(O#F>PA8^JC;_`"Q4">$M"C<.NG1Y M'JS'^9H`\CL["ZOI1%:P/*Q_NBO3_"WA*'1U6YN<2WA'7M'[#_&NBM[:"U39 M;PQQ+Z(H%2T``I:2B@!:***`"BBB@`I**BGF$8XY;TH`6:=(1ECSZ"LRXN99 MSC.U?04YMSN6;DFF[*`*WET>7[59V4>7[4`5O+]J/+]JM>4?2CRCZ46`J^7[ M4>7[5:\HCM2;*`*ZJR,"I(([BM""_/"S#_@0JOLHV4`:ZD%00<@T5GV\S1': M>5]*OJP900 M6T@)4;2>*9IGB/2]5N3;V4_F2A2V-I'`_P#UURGQ"19-=TE'&5;@CU!85U]C MH>FZ=/Y]I:1Q28*[E':@#1R`*P;OQAHUG=&WDN2S*<,R+E5/U_PI?&E^VG>' M+B2-BLLF(D([9Z_IFL7P?X6LIM&2\OX!-+<@D;^=JYXQ[]Z`.V5@RAEZ$9%4 M;#6;'4;N>VM9=\MN<2+M(QSC^=7E4(H51@`8%<-X'_Y&G7?]]O\`T,T`=:-6 MLVU9M,$G^EJNXI@],9ZU=KC(O^2IS?\`7N/_`$$5V=`&=I^N:?J5U-;6D^^: M'[Z[2,,>]>>>%IWMO&V\<1RS20M^.2/U%:ND_ M\E0OOH_\A0!WU8>I^+-*TR\-K<3,95^\$7(7ZUJWTXM+*XN3TAC:0Y]AFN)\ M&Z)9ZSI-U>ZE$)Y[B9EWMU48'(_$F@#M[.\M[ZV2XM95EB<<,*2^O(;"TDNK MEMD48RS8SCG%<9\.9)(;G4].=B5A8$#T()!_D*W_`!I_R*E__N#_`-"%`&K: M745[:QW-NVZ*0;E;&,BICP*R/"7_`"*^G?\`7$5KGD4`8VK^)],T>X$%U*WF MD9*(N2`?6KVFZG::I;>?93"1,X/8@^A%<=X6L+;Q%J&JZIJ$2SAI=D889`'_ M`.K%/\'0_P!F>+=7TQ"?*5=Z@^@(Q^C4`=R36!>>,M&L[DP/.SLIPQC7('XU M=\1W#6OA^_F0D,L+;2.Q(Q7+^"?#EA>Z$;J]MTGDG=@"PSM`../Q!H`[6UN8 M;NWCGMY!)%(-RL.XJ+4M1MM,M3E5/B'_P`BM)_UU3^=`'0V=U%>VL=S;MNBE&5.,9%5]5U>RTB..2^E,:R' M:ORDY-5O"7_(L:=_UQ%8WQ#19$TE'&5:Z`(]10!K67BK2+^[CM;:Y+RR'"C8 M>>]:\TT<$+RS.J1H,LS'``K.M?#NDV=RD]O911RHKFO#WAS2TTK3K@0(\X5)O M._B+'GK72B@!:***`"DI:2@!'8*I-4F!8Y/6IY#O/L*9MH`BV4;*EVTX(!18 M"$1^M/"@=*DVT;:O80S;2;:DVT;:+@1[:0Q@U+MHVTP(#'BDVU8VTTI4-#(= ME2P/L.T]#1MHVT@+5+4439&#U%2T`%%%%`!1110`4444`%%%%`!1110`4444 M`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110! MR'Q`_P"81_U]C^E==7(^/_\`F$?]?8_I774`>>_$=VCUG2W1=S*N0OJ0PXKH MO#>LZEJ<\R:AI[6JHH*D@C<<^]8/C_\`Y&+1_J/_`$,5WU`''?$TD:#;CL;D M9_[Y:N@\.J%\.Z:!_P`^L9_-0:Q?B/`TWAL2*.(9U=OI@K_,BM'P?>+>>&;% ME.3'&(F'H5X_D!0!M5Y9I:ZTWB'5O[#V^9YK^9N('&\XZUZG7"^!_P#D:==_ MWV_]#-`%?P\-0'C]AJVW[7Y!W;2",;1CI[5Z%7&1?\E3F_Z]Q_Z"*[.@#RK3 M"(VUB[`R]E=PW(_"1@1^3&MC2@/^%G73*-=?`Z>9)Q_VT-;WC3_D5+__`'!_Z$*Y_P`".+GQ+K=TN"KN2"/]IR:Z#QI_ MR*E__N#_`-"%`$GA+_D5]._ZXBM2X)%O(1U"G^59?A+_`)%?3O\`KB*UG4.C M*>A�!R'PR'_%/W![_:F'_CB4RQ.WXI:B!P#;@'_OF,TOPV/E:??V;G$D-S MEAZ9`'_LIINBL+GXD:O,,$)%L!]QL']#0!M>,#CPMJ'_`%S_`*BLKP_JL>C> M`;*\FB>10SKM3&>9&K8\6)O\,:@!VA)_+G^E9_@)X[GPI!$ZJXBD="&`/.2W M]:`+GAWQ);^(#$O^18T[_KB*Q/B.[1V^F.B[G6YRJ^IQ MTK;\)?\`(KZ=_P!<161X_P#^8/\`]?8_I0!-H&O:OJ&I""]TMK:':29"#U%: MWB#24UK2I;1CM8_-&W]UATK1I3TH`XKP=JLFG7#>'M34QSQL?*)/!]OZBNU% M>??$B-+6_P!.U"!MER<@XZG:00?U-=_&2R*Q&"0"1Z4`/HHHH`*:_P!VEIK4 M`1XHQ3Z,4`-"TN*=BC%,!N*,4[%&*=Q#<48IV*,47`;BC%.Q1BBX#<48IV*, M47`9MI,4\BC%2,:O#5+3*>.E`"T444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`&!XJ MT>YU61M5\_-QCM73T4`5[VTBOK.6UG7=%*I5A7!P^%O$>CW+I MI-X/(D/WMV./4CUKT2B@!B!EC4-RP`R?4US7AO0;S2]:U*\N#&8[EB4V-D\L M3SQ7444`>*AT?PO=:;XLN-0!B^QOOV`,=PW<],5V%%`#3TQC-<'>^&M2"2ZN,;\OU-=+10!#T6P:-9(9=^7;';Z5TE%`'):1I_BJ'4X) M-0OHY+52?,17R2,?3UK:U^TO+W2I(M/F\FYRK(^<8((/6M.B@#@K/PMK&IZI M#=>()U>.'HF GRAPHIC 7 small.jpg NORTHCORE TECHNOLOGIES LOGO begin 644 small.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``!@`````0```&`````!````4&%I;G0N3D54('8U+C`P`/_;`$,`$`L,#@P* M$`X-#A(1$!,8*!H8%A88,2,E'2@Z,ST\.3,X-T!(7$Y`1%=%-SA0;5%77V)G M:&<^37%Y<&1X7&5G8__;`$,!$1(2&!48+QH:+V-".$)C8V-C8V-C8V-C8V-C M8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8__``!$(`$@` M]@,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0```````````0(#!`4&!P@)"@O_ MQ`"U$``"`0,#`@0#!04$!````7T!`@,`!!$%$B$Q008346$'(G$4,H&1H0@C M0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U-CH.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X M^?K_Q``?`0`#`0$!`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($ M!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B M7J"@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>X MN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$` M`A$#$0`_`/0*2EI#0`C,J*68A0.I-9LVM0(Q6)6E([KT_.L36-4>\O'ME(\B M)L[]Y"Z#U'-:,$\Z*-1O<[:EJ&TG2ZMHYX_NR*&%35Q/0V"BD+!1 MEB!]:,C&-=6@UFZLH_($4<[1+E.<`X]:]' MKQOQ;"UIXIOL@C,OF#/<'G^M-;@:]M,<\GFM2"YP!7.03;D5QT89JVEP17NN M"DKHYVC+]3TH+:6Q@,2C(WIDC)^ MM>BZ)=R7^C6EW-CS)H@S;1@9->,7A,]Z50%CD*H'>O:M(M39:3:6K?>BA5#] M0.:\:LTZDK=SH6QSGQ+_`.1>B_Z^5_\`06IFGW8O/AK/S\\-M)$P]"H./TQ3 M_B7_`,B[#_U\K_Z"U86F2O`-;T[&([NP^TI]2@/'_?1_*LAFY\.&"^&I68X" MSL2?3Y5KGK.SE\;^(;N6>=X[:,97'.T9PH`/YUJ^$',?@'4V'4&7_P!`%.^% MZ`6%^_@"MX5FN-#\6S:%),9+=BP&>.<;@0.V14/C>U%[XTL;5F M*K,D:$CMEB,T_6"TD.?R`H\97$=IXZTZXE)$<2QNV!G@.4J"#P&5CCD>H/\J?XQ\*1:9:S:FMT\C2S_<*@`;B32^:?%WC M:WN+>)UM(-OSE?X5^;GTR:Z#XC_\BS_VW3^M`%3P9X6BMULM9%RY=XBWEE1C MYACK53P-_P`C;K'_``/_`-&5U7A7_D6-._ZX+7GNEZS/HOB/4YK>R:[9W=2H M)&!OSG@&@#7U`_\`%T[<>Z?^@4OC?Q7-%<2Z58,8]N!+,I^;./NCT]ZS;+4I M-4\?VEY/;&VQ]3^M=%%#'#"D42A8T4*JCH`*X M#XER"%-/L8E"1`-)M'Y#^M`')ZCJ.H:Y?-+,9)G8DK&F2%'H!3])UB_T&\WP MEEQP\,F=K>Q%=Y\.M+B@T;^T",SW)(R>R@D8'XBJOQ+TV'['#J2J!.'$3$#[ MRD$C/TQ^M`&Y/JG]H^#9]0@8Q,]J[?*W*,`^">M=#X3N7?P=KMLQRL4;.OMN4Y_E6/X*M(KWQ/:QS*&1=SD'H<`D?KB M@"[X(@N6\5V\\Z2_,KMO<'YOE/?OUH\7>);O5-0EL+9\6DB:[.UKH=].OWHX&(]C@UX[I%_\`V7J<-[Y*S&$DA&.`3CB@"W-IFM:"L-^T M,MJ#]V13R/8XZ?0UZ5X1UW^W-,WR[1;5],FL9K")%E` M^8.200!K?4YY; MNTE-O<.A:DM]$U6ZD"16%P3_M(5'YFNMT7X>,=DVK38'4P1?U;_#\ MZJKC925HJP*)3\`:!)P_G7IE1V\,=O`D,*!(XU"JH M'`%25PE'(_$O_D78?^OE?_06K+U)!9:;X?UC&5^S+;3?[K1]?PR:V?B';3W> MA11VT$LSBX4[8T+'&UN>*;J6F37GP]@MA$_VB*WB<1[3NW*!D8]>M`%'P=$9 M?`NI1+U9I0/^^!2?"Z0&TOXL\B16_,'_``K1^']K/;:!)%*F\)Z7J%[XAEU_48&@SN*(RD$DC'`/8"G>)+*[F\=Z;/ M%;3/"GE;I%C)5<.>IH`@\(,VC^+[_1MQ,+EMF?5>0?Q4FM;XC_\`(L_]MT_K M5#QAIMW9^(+/6]-MY9Y,CS$C0MRH[X[$&HY(?#MA'*C1ND(#*P( M(/TKFO!EE=6_BC599[::*-]^UGC*AOG[$T`5]1&?BG;@]]G_`*!7+([Z!XD+ M[=S6=P?ES]X`X_E787UE=/\`$J"Y6VF,`*9E$9VCY/7&*?XT\(O>RR:GIP+S MMCS(1_%VR/?IQ0!UEOJ=G<6"WJ7$8MV7=O9@`/KZ5Q'Q%5+VPT[5;=BT+;D! MQU!Y!_0UR*Z-JC2^4NG71?.-ODM_A7J,6A"^\(6VEWP,;B)02.2C#O0!B?#S M7H!9'2[AUCDC):,LV-P)R1]15;XBZY;W*1Z7;.LA1_,E=3D`@$`?K7.ZKX8U M33;EXS:331@_++$A96'X=/I4FB^%-2U2Y5'MY;:#^*:5"`![9ZT`;?A:S:'P M1K5VW`GC<+]%4\_F3^59GP]_Y&J'_KF_\J]!NM+^R^$Y],LU:0K;-&@[L<'] M2:Y#P5H.J:?XABN+NRDBB"."S8P,B@#N]8MC>Z1>6R_>EB91]<<5Y-X3G@M/ M$EL;Q5\HDQN)!P"01SGWQ7LAKS?QAX/N8[N;4-.1IXIG+/$BY9"?0#J*`.QU MNXTW1M,>\FLX'"D!45%!8D]!_GM5?PYK^DZQ<,EC:F&=4W,#$!@9]17FL>EZ MU?/';_9;Q]O"B16VK^?`KTWPIX?30;$AB&NIL&5AT'L/84`;U%%%`!2$@#)I M:CD&X8H`JW$\CY6/Y1ZCJ:IFT+')Y)[FM,1"G;*=@,G[%[58@::#@$LO]TU> MV4AC!HL@'QN'4,/RIU1(NULBI:0"T444`%%%%`!1110`4444`%%%%`!6=QOWN+Z M[C>:W58)&01`?/@`?,3GISZ56_M:Z'AN?5\0G]T988PIX'.-QSSQCL*MV5G< M6UY=E_):WGD:0$9WC(`QZ8XJH-'N?^$?N-(,D/E^48H).<[>VX>OTH`6UUM[ MFTU2=!$RVBYC*\AOW8;G\214&F>(I;JTOKBXA11:VZ2D)G))4EA^8JS%H\J6 MVJ1&52;U=JGGY?W83G\14&G>'6MH+^":<-'>0I%\HY7";3^I)H`-.URYN(KP M7,,2RP6R7*[,X(9=V#SV(QGO[58DU6<:#97B(AN+KR5`.=H9R!GUP,U#I^A3 MV\-X;B='FGMUMU*K@!54J"?F:9+I,\NEF+S8TNC6323;%HDFDN1H!X). M>A'/2F26%Q_PD$>HQM$8_(\EE?.X?-G(I4L)WUX:A(842.)HE"9W."0?F^F/ MUH`TZ***`$HQ110`4444`%%%%`!BBBB@!:***`"BBB@`HHHH`****`"BBB@` CI,444`%&***`#%&***`#%%%%`!1BBB@`Q1110`M%%%`'_]D_ ` end GRAPHIC 8 copeland.jpg DUNCAN COPELAND SIGNATURE begin 644 copeland.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``!@`````0```&`````!````4&%I;G0N3D54('8U+C`P`/_;`$,`$`L,#@P* M$`X-#A(1$!,8*!H8%A88,2,E'2@Z,ST\.3,X-T!(7$Y`1%=%-SA0;5%77V)G M:&<^37%Y<&1X7&5G8__;`$,!$1(2&!48+QH:+V-".$)C8V-C8V-C8V-C8V-C M8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8V-C8__``!$(`#L` MI0,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0```````````0(#!`4&!P@)"@O_ MQ`"U$``"`0,#`@0#!04$!````7T!`@,`!!$%$B$Q008346$'(G$4,H&1H0@C M0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U-CH.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X M^?K_Q``?`0`#`0$!`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($ M!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B M7J"@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>X MN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$` M`A$#$0`_`/0****`"BBDH`*1W1%W.RJ/4G%4-7U:#2;4RR`R2$X2%/ON?85E M?9=0U>U%UJMZVG6A&_[/#\C*.V]SSGVH`Z165E#*00>A!I:S/#F_^R(RSR.A M9C$9#EMFX[*%?61PO\Z=#-%<1++!(LD;#*LAR#^-`$E%%)0`M%4W MU;3TF>)[VW62,X=3(`5-%`%RDHK.UO5HM(L_-9&EE<[8H4^](WH*`+82RMF9;6,]#_MG-`%G0],DDNCKNI$_;9T^6+&!"A_ MAQZXITK'7K][3R_^);;."[_\]W'11_L@]?I3)[R;7;N33[(R0V:?ZZ\3^/\` MV4/3\:W+2VBL[:.W@7;'&NU10!(/E&.@K$U77&CNUT_38Q/=N/F<\QP#U:S/#^@0WJ1MY<\-A;R^8JRC#W+C^-O1?05I110^&='FN[\ MBYO)FW2'O*YZ*/8?XTU==N;`1W.N300+-@):1)EU!_B8D]N_%`'34M4M3U2T MTNU:>ZF1`%)5P'>J%IXGL[E+'='-%)>Y\N-DR1CN?;WH`VZQM?UY=)1( MX83<>I'7%7M0U*UTZ`RW4J(,<*3\S>P'>N&M$%O;3>)=9D+_`&HY MAM5.#(,\`^W`X]`,T`:UIX9_M2X>\UB5YY'ZX&U1_LK[>_Y>M=8B!%"J,*HP M!Z5RNE:_Y#B76-7M1YZ&1;95'[GI@%LYSST(JU#XPM)KE8ELK\(YPLI@^5OU MH`Z(UA>*/$$>C63>45>[?Y8X\\C/BC&*`-GPWH\=EI:/<('NKC][.T@R=Q MYQ^&:*VZ*`*6JZG;Z59/X^T-;0F58X6*W8Q;0, M;2.U9.H>*'MKF:SMM+NKB\1]JH%PK#^]GTKH50+G:`,G)QW-+TI`UTZU?#W$769AV!]*Z*YLH;NS:UN4\V%UVLK'J/K0!8!!`(((/0BL7Q# M83SR65_:H)9;!S(("<>8".0#V-:\4:0Q)%&NU$`51Z`4^@#E;[3M5\2PQ?:5 MBTM(G\R/!,DFX=#V`K-UK2X-!T2?SIS?:E>;88W00PO(02$4M M@>PKA?#D-QXHUMM:O\K#;,!#%CC/4`'VH`=J/A'6-7>VN;J^B$A&'C93B)>P M`[_I6BOA_5K+4EO+6]ANI##Y7F70(\KG^%1QCVKJJ6@#$TWP]%:W#7=Y,]_> M.,>;,.%]E':JMSX1AO+2&TN;N9X;=R80`%**?X<]QT_*NEHH`Q4\*Z*B0J+" M/]RVY2I:*`"BBB K@!",C%,BAC@C$<,:QH.BJ,`5)10`4444`%%%%`!1110`4444`%%%%`'_V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----