EX-99.2 4 d40636exv99w2.htm UNAUDITED INTERIM FINANCIAL STATEMENTS OF OILSANDS QUEST, INC. exv99w2
 

Exhibit 99.2
Oilsands Quest Inc.
Financial Statements
July 31, 2006 and 2005
(Prepared in CDN $)

 


 

Oilsands Quest Inc.
Balance Sheets
(Canadian Dollars)
                 
    July 31,     January 31,  
    2006     2006  
    (unaudited)     (audited)  
Assets
               
 
               
Current assets
               
Cash and cash equivalents
  $ 50,064,743     $ 18,058,731  
GST and interest receivable
    203,890       206,393  
Prepaid expenses and deposits
    552,224       19,802  
 
           
 
               
 
    50,820,857       18,284,926  
 
               
Due from parent company
    1,296        
 
Deferred charges
          27,868  
 
Property and equipment (note 2)
    11,573,982       7,080,432  
 
           
 
               
 
  $ 62,396,135     $ 25,393,226  
 
           
 
               
Liabilities
               
 
               
Current liabilities
               
Accounts payable and accrued liabilities
  $ 866,761     $ 1,393,017  
 
               
Accrued interest on convertible debentures
          27,560  
 
               
Convertible debentures (note 3)
          947,992  
 
               
Future income taxes (note 4)
    974,486       1,205,610  
 
           
 
               
 
    1,841,247       3,574,179  
 
           
 
               
Shareholders’ Equity
               
 
               
Share capital (note 5)
    60,895,752       21,953,571  
 
               
Contributed surplus (note 6 (c))
    15,649,740       310,250  
 
               
Equity component of convertible debentures (note 3)
          199,174  
 
               
Deficit
    (15,990,604 )     (643,948 )
 
           
 
               
 
    60,554,888       21,819,047  
 
           
 
               
 
  $ 62,396,135     $ 25,393,226  
 
           
Commitments (note 7)
Approved by the Board,
(signed) “Christopher H. Hopkins”               , Director
(signed) “Thomas Milne”                              , Director

 


 

Oilsands Quest Inc.
Statements of Loss and Deficit

(unaudited)
(Canadian Dollars)
                                 
    Three Months     Three Months     Six Months     Six Months  
    Ended     Ended     Ended     Ended  
    July 31,     July 31,     July 31,     July 31,  
    2006     2005     2006     2005  
Interest income
  $ 250,103     $ 16,062     $ 392,950     $ 17,284  
 
                       
 
                               
Expenses
                               
Corporate
    436,032       12,440       579,950       78,211  
Interest on convertible debentures
          41,644       8,313       67,934  
Stock-based compensation
    15,218,990       6,750       15,339,490       13,500  
Amortization
    10,524       3,995       18,218       5,846  
 
                       
 
                               
 
    15,665,546       64,829       15,945,971       165,491  
 
                       
 
                               
Loss before income taxes
    15,415,443       48,767       15,553,021       148,207  
 
                               
Future income taxes (recovery) (note 4)
    (219,442 )     (21,691 )     (206,365 )     (60,572 )
 
                       
 
                               
Net loss
    15,196,001       27,076       15,346,656       87,635  
 
                               
Deficit, beginning of period
    794,603       125,214       643,948       64,655  
 
                       
 
                               
Deficit, end of period
  $ 15,990,604     $ 152,290     $ 15,990,604     $ 152,290  
 
                       
 
                               
Net loss per share – basic and diluted (note 5(d))
  $ 0.80     $ 0.00     $ 0.83     $ 0.01  
 
                       

 


 

Oilsands Quest Inc.
Statements of Cash Flows

(unaudited)
(Canadian Dollars)
                                 
    Three Months     Three Months     Six Months     Six Months  
    Ended     Ended     Ended     Ended  
    July 31,     July 31,     July 31,     July 31,  
    2006     2005     2006     2005  
Operating activities
                               
Net loss
  $ (15,196,001 )   $ (27,076 )   $ (15,346,656 )   $ (87,635 )
Items not affecting cash
                               
Amortization of discount on convertible debentures
          25,894       5,330       42,059  
Interest on convertible debentures
          15,750       2,983       25,875  
Stock-based compensation
    15,218,990       6,750       15,339,490       13,500  
Amortization
    10,524       3,995       18,218       5,846  
Future income taxes recovery
    (219,442 )     (21,691 )     (206,365 )     (60,572 )
 
                       
 
                               
 
    (185,929 )     3,622       (187,000 )     (60,927 )
 
                               
Changes in non-cash working capital
    (171,910 )     (29,592 )     (120,731 )     (1,184 )
 
                       
 
                               
 
    (357,839 )     (25,970 )     (307,731 )     (62,111 )
 
                       
 
                               
Financing activities
                               
Proceeds from share issuances
    37,409,503       4,914,053       37,409,503       5,013,053  
Share issuance costs
    (40,852 )     (368,316 )     (40,852 )     (383,541 )
Proceeds on exercise of warrants
    11,750             393,600          
Issuance of convertible debentures
                      1,100,000  
Deferred charges
                      (38,588 )
Changes in non-cash working capital
    10,700                   (2,303 )
 
                       
 
                               
 
    37,391,101       4,545,737       37,762,251       5,688,621  
 
                       
 
                               
Investing activities
                               
Acquisition of property and equipment
    (864,603 )     (730,075 )     (4,511,768 )     (1,729,897 )
(Advance to) repayment from parent company
    (1,296 )     6,001       (1,296 )     6,001  
Changes in non-cash working capital
    443,078       (78,843 )     (935,444 )     (43,393 )
 
                       
 
                               
 
    (422,821 )     (802,917 )     (5,448,508 )     (1,767,289 )
 
                       
 
                               
Cash inflow
    36,610,441       3,716,850       32,006,012       3,859,221  
 
                               
Cash and cash equivalents, beginning of period
    13,454,302       706,391       18,058,731       564,020  
 
                       
 
                               
Cash and cash equivalents, end of period
  $ 50,064,743     $ 4,423,241     $ 50,064,743     $ 4,423,241  
 
                       
 
                               
Cash and cash equivalents is comprised of:
                               
 
                               
Balance with bank
                  $ 89,898     $ 123,241  
Term deposits
                    49,974,845       4,300,000  
 
                           
 
                               
 
                  $ 50,064,743     $ 4,423,241  
 
                           

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
1.   Basis of presentation
 
    The interim financial statements of Oilsands Quest Inc. (“Oilsands Quest” or the “Company) are presented in accordance with Canadian generally accepted accounting principles. The interim financial statements for the three and six months ended July 31, 2006 (the “Periods”) have been prepared using the same accounting policies and methods of computation as the audited financial statements for the year ended January 31, 2006. The disclosures provided below are incremental to those included in the annual audited financial statements and should be read in conjunction with the audited financial statements and the notes thereto for the year ended January 31, 2006.
 
2.   Property and equipment
                 
    July 31,     January 31,  
    2006     2006  
Oil sands project
               
Exploration permits
  $ 2,672,108     $ 2,599,245  
Geological assessment and exploration costs
    7,857,893       3,875,308  
Capitalized general and administrative expenses
    804,238       423,017  
Capitalized regulatory costs
    32,218        
Field equipment
    142,981       128,271  
 
           
 
               
 
    11,509,438       7,025,841  
 
               
Corporate assets, net of accumulated amortization of $28,127 (January 31, 2006 - $ 9,909)
    64,544       54,591  
 
           
 
               
 
  $ 11,573,982     $ 7,080,432  
 
           
    The Exploration Permits (“Permits”) provide for the right to explore and work the Permit lands in the Province of Saskatchewan for a term of 5 years to May 31, 2009 or until a lease has been granted for their development. In accordance with the terms of Permits, the Company relinquished 40% of the total acreage covered by the Permits on May 31, 2005, and is required to relinquish another 40% of the remaining acreage in 2006. The Company has requested an extension of the 2006 relinquishment from the regulator and will undertake the relinquishment once a decision is made by the regulator. On July 31, 2006, the Permits comprised an area of approximately 846,690 acres.
 
    The Permits are subject to certain levels of expenditure annually on the applicable lands pursuant to the government regulations. The required exploration expenditures to hold the permits for the current year are four cents per acre escalating annually to ten cents per acre in the fifth year.

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
3.   Convertible debenture units
  (a)   During fiscal 2006, the Company issued 11 Debenture Units for gross proceeds of $1,100,000 in multiple closings. Each Unit was comprised of a $100,000 unsecured convertible debenture and 31,250 non-transferable common share purchase warrants.
 
      In the three month period ended April 30, 2006, the debenture holders exercised their right to convert the debenture principal of $1,100,000 plus accrued interest of $30,543 into 904,434 common shares at a rate of one common share for each $1.25 of principal or accrued interest. In addition, $27,868 of unamortized financing costs were transferred to share capital as share issue costs on conversion of the debentures.
 
      The debentures were to mature as to $300,000 on February 28, 2008, $100,000 on April 1, 2008 and $700,000 on April 15, 2008 and bore interest at 3% per annum payable or convertible into common shares of the Company at maturity. The holder had the option to convert the debentures into common shares of the Company at any time during the first 12 months from the date of issuance at a price of $1.25 per share and thereafter until maturity at a price of $1.60 per share.
 
      Each Warrant entitles the holder to acquire one common share at a price of $1.60 per share, at any time prior to the earlier of (i) the date the common shares of the Company are listed and posted for trading on a recognized stock exchange; and (ii) three years from date of issuance.
 
      As the debentures were convertible at the option of the holder through the issuance of common shares, the Debenture Units were segregated into debt and equity components based on their respective fair values at the date of issuance. The equity component noted below represents the value assigned to the holder’s conversion right and the common share purchase warrants and was included in shareholders’ equity. The liability component was calculated as the present value of the principal and the required interest payments discounted (for the three-year term to maturity) at an interest rate of 10% per annum, a rate approximating what would have been applicable to a non-convertible debenture at the time the debenture was issued. The equity component was determined as follows:
         
Face value
  $ 1,100,000  
Liability component
    900,826  
 
     
 
       
Net amount classified as shareholders’ equity on issuance
  $ 199,174  
 
     
    On conversion of the Debenture Units the liability component above plus accumulated interest was added to shareholders’ equity and the previously reported “Equity component of convertible debentures” was reclassified to share capital.

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
  (b)   The issue discount between the liability component and face value of convertible debentures was amortized as additional interest expense over the period to conversion. During the three month period ended April 30, 2006, the Company recognized $5,330 as additional interest expense. At the date of conversion, a total of $52,496 has been included in interest on convertible debentures as amortization of the discount. This amount was transferred to share capital on conversion of the debentures.
4.   Income taxes
  (a)   Future tax liability
 
      The following summarizes the temporary differences that give rise to the future income tax liability at July 31 and January 31, 2006:
                 
    July 31,     January 31,  
    2006     2006  
Book value of property and equipment in excess of tax value
  $ 1,301,376     $ 1,475,913  
Non-capital loss carry-forwards tax benefit
    (185,783 )     (137,168 )
Share issue costs tax benefit
    (122,992 )     (131,961 )
Other
    (18,115 )     (1,174 )
 
           
 
               
 
  $ 974,486     $ 1,205,610  
 
           
  (b)   Future income taxes recovery differs from that which would be expected from applying the combined effective Canadian federal and provincial income tax rates of approximately 39.1% to loss before income taxes. The difference results from the following:
                                 
    Three Months     Three Months     Six Months     Six Months  
    Ended     Ended     Ended     Ended  
    July 31,     July 31,     July 31,     July 31,  
    2006     2005     2006     2005  
Expected current income tax recovery
  $ (6,027,438 )   $ (19,068 )   $ (6,081,231 )   $ (57,949 )
Resource allowance
    22,162       2,010       34,036       9,598  
Stock-based compensation
    5,950,626       2,640       5,997,742       5,279  
Impact of tax rate reduction
    (161,297 )           (161,297 )      
Other
    (3,495 )     (7,273 )     4,385       (17,500 )
 
                       
 
                               
 
  $ (219,442 )   $ (21,691 )   $ (206,365 )   $ (60,572 )
 
                       

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
5.   Share capital
  (a)   Authorized
 
      Unlimited voting common shares
 
      Unlimited number of preferred shares
  (b)   Issued — common shares
                 
            Stated  
    Number     Value  
Balance, January 31, 2006
    17,558,838     $ 21,953,571  
 
               
Conversion of convertible debentures (note 3)
    904,434       1,183,039  
 
               
Exercise of warrants
    234,375       393,600  
 
               
Flow-through financing
    703,054       37,409,503  
 
               
Share issuance costs, net of tax benefit of $24,759
          (43,961 )
 
           
 
               
Balance, July 31, 2006
    19,400,701     $ 60,895,752  
 
           
In the six month period ended July 31, 2006, the Company issued 234,375 common shares for gross proceeds of $393,600 on the exercise of warrants.
On July 5, 2006 the Company completed a flow-through financing with CanWest Petroleum Corporation (“CanWest”) in which 703,054 shares were issued to CanWest for gross proceeds of $37,409,503. In accordance with the terms of the offering and pursuant to certain provisions of the Income Tax Act (Canada), the Company is required to expend $37,409,503 on qualifying expenditures for renouncement to CanWest before July 5, 2008. The future income tax impact of renouncing tax deductions to CanWest will be recorded when the tax filings renouncing amounts are made in an aggregate amount of $13,467,421 as a reduction of share capital and an increase to the future income taxes liability.

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
  (c)   A summary of the outstanding common share purchase warrants and agents options and changes during the period are as follows:
                 
    Six Months Ended
    July 31, 2006
            Weighted
            Average
            Exercise
    Number   Price
Outstanding, beginning of period
    2,444,513     $ 6.03  
Exercised
    (234,375 )     1.68  
 
               
 
               
Outstanding, end of period
    2,210,138     $ 6.50  
 
               
    The following summarizes the outstanding common share purchase warrants and agent options at July 31, 2006:
                 
            Weighted
            Average
    Number   Remaining
    Outstanding at   Contractual
Exercise Price   July 31, 2006   Life
$  1.60
    156,250     1.62 years
    2.00
    803,888       0.84  
  10.00
    1,250,000       0.25  
 
               
 
 
    2,210,138     0.56 years
 
               
  (d)   Basic and diluted loss per share has been calculated using the weighted average number of common shares outstanding during the period as set out below. The exercise of stock options and warrants would be anti-dilutive.
                         
Three Months   Three Months   Six Months   Six Months
Ended   Ended   Ended   Ended
July 31,   July 31,   July 31,   July 31,
2006   2005   2006   2005
18,900,628
    12,498,281       18,520,604       11,639,955  

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
6. Stock based compensation
  (a)   A summary of the Company’s stock options is as follows:
                 
    Six Months Ended
    July 31, 2006
            Weighted
            Average
    Number   Exercise Price
Outstanding, beginning of period
    700,000     $ 4.00  
 
               
Granted
    1,230,000       20.13  
 
               
 
               
Outstanding, end of period
    1,930,000     $ 14.28  
 
               
 
               
Exercisable, end of period
    1,130,000     $ 8.64  
 
               
  (b)   The following table summarizes information about stock options outstanding at July 31, 2006:
                         
    Number   Number   Weighted Average
    Outstanding at   Exercisable at   Remaining
Exercise Price   July 31, 2006   July 31, 2006   Contractual Life
$  0.50
    200,000       200,000     3.29 years
    3.00
    100,000             4.01  
    6.00
    715,000       715,000       4.54  
  25.00
    915,000       215,000       4.75  
 
                       
 
                       
 
    1,930,000       1,130,000     4.48 years
 
                       

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
  (c)   The fair value of the options granted during the period was estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions:
         
Expected life (years)
    5  
Risk-free interest rate (%)
    4.50  
Expected volatility (%)
    125  
Expected dividend yield (%)
    0  
Weighted average stock option fair value per option granted
  $ 26.63  
      In the six month period ended July 31, 2006, stock-based compensation costs of $15,339,490 (2005 — $13,500) has been expensed with an offsetting adjustment to contributed surplus and unrecognized compensation costs of $17,610,020 will be recorded in future periods as options vest.
7.   Commitments
 
    In support of an expanded drilling program and in anticipation of a renewed exploration effort next winter, the Company has committed to the purchase of the required portable residential facility for delivery in fall, 2006 at a cost of approximately $4.0 million. The Company has advanced $480,000 in contractual commitments to July 31, 2006.

On July 1, 2006, the Company leased additional office space for a two-year term. The minimum lease payments for the next two years are $179,600 per annum.
 
8.   Subsequent events
  (a)   Stock options
 
      On August 1, 2006, 50,000 options with an exercise price of $50.00 were granted. These options will vest 25% immediately and 25% on each of the first, second and third anniversaries of the date of grant and expire on August 1, 2011.

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
  (b)   Corporate reorganization
 
      On June 9, 2006, the Company entered into an agreement with CanWest that provided for the combination of the two companies. The reorganization was completed on August 14, 2006. Under the terms of the agreement, each of the common shares of Oilsands Quest Inc. not already owned by CanWest was exchanged for 8.23 non-voting exchangeable shares of Oilsands Quest Inc. The rights, privileges and restrictions governing the exchangeable shares provide that each exchangeable share may be exchanged for one CanWest common share. Through a voting trust arrangement, the holders of each exchangeable share are entitled to vote at all meetings of holders of common stock of CanWest. The exchangeable shares are entitled to a preference over the common shares in the event of a liquidation, dissolution or wind-up of Oilsands Quest Inc. whether voluntary or involuntary, or any other distribution of the assets of the Company, among its shareholders for the purpose of winding up its affairs.

The articles of the Company have been amended as required to effect this reorganization.
 
      The Company paid its financial advisors $400,000 and issued 35,000 common shares (288,050 exchangeable shares) of the Company on the successful completion of this reorganization.
9.   United States accounting principles and reporting
 
    The Company’s financial statements have been prepared in Canadian dollars and in accordance with Canadian generally accepted accounting principles (“Canadian GAAP”), which in most respects conform to accounting principles generally accepted in the United States (“U.S. GAAP”). Significant differences between Canadian and U.S. GAAP are described in this note:
  (a)   Property and equipment
 
      In accordance with U.S. GAAP and Securities and Exchange Commission guidelines, all exploration costs incurred to the date of establishing that a property is economically recoverable are charged to operations. Under Canadian GAAP, exploration and related general and administrative expenses are capitalized.
 
  (b)   Convertible debentures
 
      Under Canadian GAAP, the debt and equity components of convertible debentures are accounted for separately. Under U.S. GAAP, compound instruments are not divided into debt and equity components except for convertible features that are in-the-money at the time of issuance and convertible instruments that have detachable warrants. The common share purchase warrants attached to the convertible debentures issued during the year ended January 31, 2006 were determined to have no value therefore, the entire debenture is classified as a long-term liability under U.S. GAAP.

 


 

Oilsands Quest Inc.
Notes to Financial Statements  
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
      Under U.S. GAAP, the convertible debenture must be accounted for at its par value and the interest expense must be calculated using the contract interest rate.
 
  (c)   Flow-through shares
 
      U.S. GAAP requires the stated capital on flow-through share issuances to be equal to the estimated fair market value of the shares on the date of issue. The difference between the gross proceeds received on the issuance of the shares and the estimated fair market value of the shares is recorded as a liability (“the Premium). Under Canadian GAAP, the gross proceeds received on flow-through share issuances are initially recorded as share capital. The remaining Premium recorded as a current liability under U.S. GAAP at July 31, 2006 is $7,481,901.
 
      When the tax deductions are renounced to subscribers, Canadian GAAP requires that the stated capital be reduced by and a future tax liability be recorded for the estimated future income taxes payable as a result of the renouncement. Under U.S. GAAP, when expenditures are incurred the future tax liability is recorded through a charge to income tax expense less the reversal of the Premium previously reported.
 
  (d)   Income taxes
 
      Under U.S. GAAP, enacted tax rates are used to calculate future taxes, whereas under Canadian GAAP, substantively enacted tax rates are used. There are no differences for the periods ended July 31, 2006 and 2005.
 
  (e)   Share-based payment
 
      Under Canadian GAAP, compensation costs have been recognized in the financial statements based on the fair value of stock options granted to employees, officers and directors which follows similar recommendations under U.S. Financial Accounting Standards Board (FASB) Statement of Financial Accounting Standards (FAS) 123(R). Under FAS 123(R) entities are required to use the grant-date fair value of the award in measuring the cost of employee services received in exchange for an equity award of equity instruments. Compensation cost is required to be recognized over the requisite service period. Forfeitures must be estimated.
 
      For liability awards, entities are required to re-measure the fair value of the award at each reporting date up until the settlement date. Changes in fair value of liability awards during the requisite service period are required to be recognized as compensation cost over the vesting period. Compensation cost is not recognized for equity instruments for which employees do not render the requisite service.

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
      The Company elected to apply the modified prospective application in adopting FAS 123(R) on February 1, 2006. Under modified prospective application, FAS 123(R) applies to new awards and to awards modified, repurchased or cancelled after February 1, 2006. The adoption of FAS 123(R) did not result in restatement of prior periods.
 
  (f)   Consolidated statement of cash flows
 
      Under U.S. GAAP, separate subtotals within cash flows from operating activities are not presented.
 
  (g)   Recent accounting pronouncements
 
      Accounting changes and error corrections
 
      As of January 1, 2006, the Company is required to adopt, for U.S. GAAP purposes, SFAS 154 “Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and SFAS 3”. SFAS 154 requires retrospective application of changes in accounting principles to prior period financial statements, unless it is impracticable to do so. Previously, Opinion 20 required that voluntary changes in accounting principles be recognized by including the cumulative effect of the new accounting principle in net income of the period of the change. The Company does not expect this standard to have a material impact on the financial statements.
 
  (h)   Summary of Significant Differences between U.S. GAAP and Canadian GAAP
  (i)   Reconciliation of Net Loss under Canadian GAAP to U.S. GAAP
                                         
            Three     Three     Six     Six  
            Months     Months     Months     Months  
            Ended     Ended     Ended     Ended  
            July 31,     July 31,     July 31,     July 31,  
    Notes     2006     2005     2006     2005  
Net loss under Canadian GAAP
          $ 15,196,001     $ 27,076     $ 15,346,656     $ 87,635  
Exploration expense
    (a)       578,732       45,307       3,982,585       88,478  
Corporate expense
    (a)       246,033       95,772       413,439       186,802  
Interest on convertible debentures
    (b)             (25,894 )     (5,330 )     (42,059 )
Future tax expense, net of valuation allowance
    (c)       233,332       8,654       231,124       9,478  
 
                               
 
                                       
Net loss under U.S. GAAP
          $ 16,254,098     $ 150,915     $ 19,968,474     $ 330,334  
 
                               
 
                                       
Net loss per share – basic and diluted
          $ 0.86     $ 0.01     $ 1.08     $ 0.03  
 
                               

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
  (ii)   Condensed Balance Sheets
                                         
    Notes     July 31, 2006     January 31, 2006  
            Canadian     U.S.     Canadian     U.S.  
            GAAP     GAAP     GAAP     GAAP  
Current assets
          $ 50,820,857     $ 50,820,857     $ 18,284,926     $ 18,284,926  
Property and equipment
    (a)       11,573,982       2,879,633       7,080,432       2,782,107  
Other non-current assets
            1,296       1,296       27,868       27,868  
 
                               
 
                                       
 
          $ 62,396,135     $ 53,701,786     $ 25,393,226     $ 21,094,901  
 
                               
 
                                       
Current liabilities
    (c)     $ 866,761     $ 8,348,662     $ 1,393,017     $ 1,393,017  
Accrued interest on convertible debentures
                        27,560       27,560  
Convertible debentures
    (b)                   947,992       1,100,000  
Future income taxes
    (c)       974,486             1,205,610        
 
                               
 
                                       
 
            1,841,247       8,348,662       3,574,179       2,520,577  
 
                               
 
                                       
Share capital
    (b),(c)       60,895,752       54,026,061       21,953,571       22,618,277  
Contributed surplus
            15,649,740       15,649,740       310,250       310,250  
Equity component of convertible debentures
    (b)                   199,174        
Deficit
    (a),(b),(c)       (15,990,604 )     (24,322,677 )     (643,948 )     (4,354,203 )
 
                               
 
                                       
 
            60,554,888       43,353,124       21,819,047       18,574,324  
 
                               
 
                                       
 
          $ 62,396,135     $ 53,701,786     $ 25,393,226     $ 21,094,901  
 
                               

 


 

Oilsands Quest Inc.
Notes to Financial Statements
July 31, 2006

(unaudited)
Prepared using Canadian Generally Accepted Accounting Principles
All Amounts in CDN$, Unless Otherwise Indicated.
  (iii)   Statements of Cash Flows under U.S. GAAP
                                 
    Three     Three     Six     Six  
    Months     Months     Months     Months  
    Ended     Ended     Ended     Ended  
    July 31,     July 31,     July 31,     July 31,  
    2006     2005     2006     2005  
Operating activities
                               
Net loss
  $ (16,254,098 )   $ (150,915 )   $ (19,968,474 )   $ (330,334 )
Items not affecting cash
                               
Interest on convertible debentures
          15,750       2,983       25,875  
Stock-based compensation
    15,218,990       6,750       15,339,490       13,500  
Amortization
    10,524       3,995       18,218       5,846  
Future income tax expense (recovery)
    13,890       (13,037 )     24,759       (51,094 )
Changes in non-cash working capital
    281,868       (108,435 )     (1,056,175 )     (46,880 )
 
                       
 
                               
 
    (728,826 )     (245,892 )     (5,639,199 )     (383,087 )
 
                       
 
                               
Financing activities
                               
Cash provided by financing activities
    37,380,401       4,545,737       37,762,251       5,690,924  
 
                       
 
                               
Investing activities
                               
Cash used in investing activities
    (41,134 )     (582,995 )     (117,040 )     (1,448,616 )
 
                       
 
                               
Net increase in cash and cash equivalents
    36,610,441       3,716,850       32,006,012       3,859,221  
 
                               
Cash and cash equivalents, beginning of period
    13,454,302       706,391       18,058,731       564,020  
 
                       
 
                               
Cash and cash equivalents, end of period
  $ 50,064,743     $ 4,423,241     $ 50,064,743     $ 4,423,241