UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2012
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE EXCHANGE ACT
For the transition period from _________ to _________
Commission File Number: 000-49746
VISCOUNT SYSTEMS,
INC.
(Exact name of registrant as specified in its
charter)
Nevada | 88-0498181 |
(State or other jurisdiction of | (I.R.S. Employer I.D. No.) |
incorporation or organization) |
4585 Tillicum Street, Burnaby, British Columbia, Canada
V5J 5K9
(Address of principal executive offices)
(604) 327-9446
Registrants telephone
number
_________________________________________________________________
Former
name, former address, and former fiscal year, if changed since last report
Check whether the registrant (1) filed all reports required to
be filed by sections 13 or 15(d) of the Exchange Act during the past 12 months
(or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days.
Yes [X] No
[ ]
Check whether the registrant has submitted electronically and
posted on its corporate Web site, if any, every Interactive Data File required
to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of
this chapter) during the preceding 12 months (or for such shorter period that
the registrant was required to submit and post such files).
Yes
[X] No [ ]
Check whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company.
Large accelerated filer
[ ] Accelerated filer
[ ] Non-accelerated
filed [ ] Smaller
reporting company [X]
Check whether the registrant is a shell company, as defined in
Rule 12b-2 of the Exchange Act.
Yes
[ ] No [X]
State the number of shares outstanding of each of the issuers
classes of common equity, as of the latest practicable date:
As of June
30, 2012 the registrants outstanding common stock consisted of 76,733,750
shares.
PART I. FINANCIAL INFORMATION
Safe Harbor Statement
Certain statements in this filing that relate to financial results, projections, future plans, events, or performance are forward-looking statements and involve significant risks and uncertainties, including, but not limited to, the following: competition, promotional costs, and risk of declining revenues. Terms such as we believe, we expect or we project, and similar terms, are examples of forward looking statements that we may use in this report. Such statements also relate to the sales trends of our Enterphone 2000, EPX, previously named Enterphone 3000, and MESH product lines, general revenues, income, the number of new construction projects or building upgrades that may generate sales of our product, and in general the market for our products. Any projections herein are based solely on managements views, and were not prepared in accordance with any accounting guidelines applicable to projections. Accordingly, these forward looking statements are intended to provide the reader with insight into managements proposals, expectations, strategies and general outlook for our business and products, but because of the risks associated with those statements, including those described herein and in our annual report, readers should not rely upon those statements in making an investment decision. The Company's actual results could differ materially from those anticipated in such forward-looking statements as a result of a number of factors. These forward-looking statements are made as of the date of this filing, and the Company assumes no obligation to update such forward-looking statements.
The following discusses our financial condition and results of operations based upon our consolidated financial statements which have been prepared in conformity with accounting principles generally accepted in the United States of America. It should be read in conjunction with our financial statements and the notes thereto included elsewhere herein. Unless otherwise noted as USD or U.S. dollars, all dollar references herein are in Canadian dollars. As at June 30, 2012, the foreign exchange rate certified by the Federal Reserve Bank of New York was CAD$1.0181 for USD$1.0000 or CAD$1.0000 for USD$0.9822.
Item 1. | Financial Statements |
VISCOUNT SYSTEMS, INC.
CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in Canadian Dollars)
JUNE 30, 2012
VISCOUNT SYSTEMS, INC. |
Interim Condensed Consolidated Balance Sheets |
(Expressed in Canadian dollars) |
June 30, | December 31, | |||||
2012 | 2011 | |||||
(Unaudited) | (Audited) | |||||
Assets | ||||||
Current assets | ||||||
Cash | $ | 572,491 | $ | 169,322 | ||
Trade accounts receivable, less
allowance for doubtful accounts of $107,251 (2011 - $133,389) |
492,386 | 397,813 | ||||
Inventory (note 2) | 424,768 | 523,943 | ||||
Total current assets | 1,489,645 | 1,091,078 | ||||
Deposits | 1,391 | 1,391 | ||||
Equipment (note 3) | 27,245 | 29,567 | ||||
Intangible assets | 57,454 | 67,900 | ||||
Total assets | $ | 1,575,735 | $ | 1,189,936 | ||
. | ||||||
Liablilities and stockholders' deficit | ||||||
Current liabilities | ||||||
Accounts payable | $ | 211,582 | $ | 153,642 | ||
Accrued liabilities | 547,726 | 567,271 | ||||
Deferred revenue | 51,560 | 49,545 | ||||
Due to related parties (note 4) | 172,402 | 187,171 | ||||
Total current liabilities | 983,270 | 957,629 | ||||
Derivative financial liabilities (note 5) | 2,167,309 | 390,824 | ||||
3,150,579 | 1,348,453 | |||||
Stockholders' equity (deficit) | ||||||
Capital stock (note 6) | ||||||
Authorized: | ||||||
300,000,000 common shares with a par value of US$0.001 per share | ||||||
20,000,000 preferred shares with a par value of US$0.001 per share | ||||||
Issued and outstanding: | ||||||
76,733,750 common shares (2011 - 76,473,750) | 99,512 | 99,252 | ||||
1,000 preferred shares (2011 - nil) | 1 | - | ||||
Additional paid-in capital | 5,637,853 | 5,617,313 | ||||
Obligation to issue shares | 20,800 | |||||
Deferred compensation (note 6) | (126,855 | ) | ||||
Accumulated deficit | (7,312,210 | ) | (5,769,027 | ) | ||
Total stockholders' deficit | (1,574,844 | ) | (158,517 | ) | ||
Total liabilities and stockholders' deficit | $ | 1,575,735 | $ | 1,189,936 |
Commitments and contingencies (note 8)
See accompanying
notes to interim condensed consolidated financial statements.
VISCOUNT SYSTEMS, INC. |
Interim Condensed Consolidated Statements of Operations |
(Unaudited) |
(Expressed in Canadian dollars) |
(Note 2) | ||||||||||||
Three months ended | Six months ended | |||||||||||
June 30 | June 30 | |||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||
Sales | $ | 901,088 $ | 900,131 | $ | 1,768,089 $ | 1,761,328 | ||||||
Cost of sales | 355,140 | 357,166 | $ | 703,551 | 772,110 | |||||||
Gross profit | 545,948 | 542,965 | 1,064,538 | 989,218 | ||||||||
Expenses | ||||||||||||
Selling, general and administrative | 988,818 | 1,030,478 | 1,708,319 | 1,793,396 | ||||||||
Research and development | 69,601 | 121,804 | 142,600 | 259,858 | ||||||||
Depreciation and amortization | 6,354 | 6,663 | 12,768 | 13,403 | ||||||||
1,064,773 | 1,158,945 | 1,863,687 | 2,066,657 | |||||||||
Loss before other items | (518,825 | ) | (615,980 | ) | (799,149 | ) | (1,077,439 | ) | ||||
Other items | ||||||||||||
Interest income | 7 | 14 | 12 | 25 | ||||||||
Interest expense | (700 | ) | - | (760 | ) | - | ||||||
Fair value adjustment of derivative liability (note 5) | (855,374 | ) | (895,332 | ) | (743,286 | ) | (1,541,296 | ) | ||||
(856,067 | ) | (895,318 | ) | (744,034 | ) | (1,541,271 | ) | |||||
Net loss and comprehensive loss | (1,374,892 | ) | (1,511,298 | ) | (1,543,183 | ) | (2,618,710 | ) | ||||
Basic and diluted loss per common share | $ | (0.02 | ) $ | (0.02 | ) | $ | (0.02 | ) $ | (0.04 | ) | ||
Weighted average number of common shares outstanding,
Basic and diluted |
76,733,750 | 76,473,750 | 76,473,750 | 72,762,917 |
See accompanying notes to interim condensed consolidated financial statements.
VISCOUNT SYSTEMS, INC. |
Interim Consolidated Statement of Stockholders' Equity (Deficit) |
(Unaudited) |
(Expressed in Canadian dollars) |
Additional | |||||||||||||||||||||||||||
Common Stock | Preffered Stock | paid-in | Obligation to | Deferred | |||||||||||||||||||||||
Shares | Amount | Shares | Amount | capital | issue shares | Compensation | Accumulated deficit | Total | |||||||||||||||||||
Balance, December 31, 2010 | 65,523,750 | $ | 88,302 | - | $ | - | $ | 2,937,979 | $ | - | $ | - | $ | (2,885,723 | ) | $ | 140,558 | ||||||||||
Units issued for cash from private placement | 10,950,000 | 10,950 | - | - | 209,217 | - | - | - | 220,167 | ||||||||||||||||||
Units to be issued for consulting services | - | - | - | - | 20,800 | - | - | 20,800 | |||||||||||||||||||
Stock-based compenastion -options | - | - | - | - | 292,424 | - | - | - | 292,424 | ||||||||||||||||||
Stock-based compensation - warrants | - | - | - | - | 312,001 | - | (126,855 | ) | - | 185,146 | |||||||||||||||||
Warrant reclassification (Note 5) | - | - | - | - | 1,865,692 | - | - | - | 1,865,692 | ||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (2,883,304 | ) | (2,883,304 | ) | ||||||||||||||||
Balance, December 31, 2011 | 76,473,750 | 99,252 | - | - | 5,617,313 | 20,800 | (126,855 | ) | (5,769,027 | ) | (158,517 | ) | |||||||||||||||
Units issued for cash from equity securities | - | - | 1,000 | 1 | - | - | - | - | 1 | ||||||||||||||||||
Units issued for consulting services | 260,000 | 260 | - | - | 20,540 | (20,800 | ) | - | - | - | |||||||||||||||||
Stock-based compensation - warrants | - | - | - | - | - | - | 126,855 | 126,855 | |||||||||||||||||||
Net loss | - | - | - | - | - | - | - | (1,543,183 | ) | (1,543,183 | ) | ||||||||||||||||
Balance, June 30, 2012 | 76,733,750 | $ | 99,512 | 1,000 | $ | 1 | $ | 5,637,853 | $ | - | $ | - | $ | (7,312,210 | ) | $ | (1,574,844 | ) |
See accompanying notes to interim condensed consolidated financial statements.
VISCOUNT SYSTEMS, INC. |
Interim Condensed Consolidated Statements of Cash Flows |
(Unaudited) |
(Expressed in Canadian dollars) |
For the six months ended | ||||||
June 30, | June 30, | |||||
2012 | 2011 | |||||
Operating activities: | ||||||
Net loss | $ | (1,543,183 | ) | $ | (2,618,710 | ) |
Items not involving cash: | ||||||
Depreciation and amortization | 12,768 | 13,403 | ||||
Fair value adjustment of derivative liability | 743,286 | 1,541,296 | ||||
Selling, general and administrative expenses paid by stock options and warrants | 106,316 | 299,571 | ||||
Changes in non-cash working capital balances (note 7) | 45,012 | (176,875 | ) | |||
Net cash used in operating activities | (635,802 | ) | (941,315 | ) | ||
Financing activities: | ||||||
Proceeds from private placement | 1,053,740 | 487,523 | ||||
Repayment of related party indebtedness | (14,769 | ) | - | |||
Net cash provided by financing activities | 1,038,971 | 487,523 | ||||
Increase (decrease) in cash | 403,169 | (453,792 | ) | |||
Cash, beginning of period | 169,322 | 820,344 | ||||
Cash, end of period | $ | 572,491 | $ | 366,552 | ||
Supplementary information: | ||||||
Interest paid | $ | 760 | $ | - | ||
Income taxes paid | $ | - | $ | - |
See accompanying notes to interim condensed consolidated financial statements.
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
1. |
Basis of presentation |
These unaudited interim consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America for interim financial information and with instructions for Form 10-Q and by Article 8-03 of Regulation S-X. Accordingly, they do not include all information and footnotes required by accounting principles generally accepted in the United States of America for a complete set of annual financial statements. These financial statements should be read in conjunction with the audited annual consolidated financial statements of Viscount Systems, Inc. (the Company) filed on Form 10-K for the year ended December 31, 2011. Operating results for the periods presented are not necessarily indicative of the results that will occur for the year ending December 31, 2012 or for any other interim period. | |
The financial information as at June 30, 2012 and for the three month and six month periods ended June 30, 2012 and 2011 is unaudited; however, such financial information includes all adjustments, consisting solely of normal recurring adjustments, which, in the opinion of management, are necessary for the fair presentation of the financial information in conformity with accounting principles generally accepted in the United States of America. | |
Effective April 18, 2011, the Company completed a three for one forward-split of its common stock. All common stock and related per share amounts in these unaudited interim consolidated financial statements are stated on an after-forward-split basis (Note 6). | |
These financial statements have been prepared on a going concern basis, which assumes the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The Company has an accumulated deficit of $7,312,210, reported a loss for the three month period ended June 30, 2012 of $1,374,892 and has positive working capital of $506,375 as at June 30, 2012. Cash flows used in operating activities for the six months ended June 30, 2012 were $635,802. Although management is confident that the company can access sufficient working capital to maintain operations and ultimately generate positive cash flows from operations, the ability to sustain the current level of operations is dependent upon growing sales and achieving profits. The Companys bank credit facility was suspended on December 30, 2011 due to the banks assessment of the Companys financial position. Management has determined that the Company will need to raise a minimum of $500,000 by way of new debt or equity financing to continue normal operations for the next twelve months. Management has been actively seeking new investors and developing customer relationships, however a financing arrangement has not yet completed. Short- term loan financing is anticipated from related parties, however there is no certainty that loans will be available when required. These factors raise substantial doubt about the ability of the Company to continue operations as a going concern. |
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
2. |
Inventory |
June 30, | December 31, | ||||||
2012 | 2011 | ||||||
Raw materials | $ | 161,858 | $ | 297,741 | |||
Work in process | 15,278 | 2,679 | |||||
Finished goods | 247,632 | 223,523 | |||||
$ | 424,768 | $ | 523,943 |
3. |
Equipment |
Accumulated | Net book | |||||||||
June 30, 2012 | Cost | depreciation | value | |||||||
Computer equipment | $ | 110,838 | $ | 98,946 | $ | 11,892 | ||||
Office furniture and equipment | 77,269 | 62,247 | 15,022 | |||||||
Leasehold improvements | 46,814 | 46,483 | 331 | |||||||
$ | 234,921 | $ | 207,676 | $ | 27,245 |
Accumulated | Net book | |||||||||
December 31, 2011 | Cost | depreciation | value | |||||||
Computer equipment | $ | 110,838 | $ | 98,133 | $ | 12,705 | ||||
Office furniture and equipment | 77,269 | 61,082 | 16,187 | |||||||
Leasehold improvements | 46,814 | 46,139 | 675 | |||||||
$ | 234,921 | $ | 205,354 | $ | 29,567 |
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
4. |
Due to related parties |
Amounts due to related parties in the amount of $172,402 for outstanding loans (December 31, 2011 - $172,402) are non-interest bearing, unsecured and have no fixed terms of repayment. | |
Amounts due to related parties for director fees and travel expenses were $nil (2011 - $14,769). | |
5. |
Derivative financial liabilities |
Derivative financial liabilities consist of warrants, originally issued in private placements or as compensation, that have exercise prices denominated in United States dollars, which differs from the Companys functional currency and the conversion option associated with the Preferred shares (Note 6). | |
During the six months ended June 30, 2012, the Company issued 1,000 Series A redeemable convertible preferred shares and a total of 14,742,014 share purchase warrants in connection with a financing. The preferred shares were determined to be a debt host contract and the warrants are derivative liabilities in accordance with ASC 815. | |
The table below provides a summary of the changes in fair value, including net transfers, in and/or out, of financial liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the period ended June 30, 2012: |
Fair Value Measurements Using Level 3 Inputs | ||||||||||
Derivative liability | Derivative liability | |||||||||
- warrants | conversion | |||||||||
option | Total | |||||||||
Balance, December 31, 2010 | $ | 974,297 | $ | - | $ | 974,297 | ||||
Total fair value adjustment | 1,014,864 | - | 1,014,864 | |||||||
Fair value of warrants issued in March 2011 | 267,355 | - | 267,355 | |||||||
Transfers out to Equity | (1,865,692 | ) | - | (1,865,692 | ) | |||||
Balance, December 31, 2011 | 390,824 | - | 390,824 | |||||||
Preferred share conversion option | - | 1,187,773 | 1,187,773 | |||||||
Share purchase warrants issued | 703,818 | - | 703,818 | |||||||
Total fair value adjustment | (113,825 | ) | (1,281 | ) | (115,106 | ) | ||||
Balance, June 30, 2012 | $ | 980,817 | $ | 1,186,492 | $ | 2,167,309 |
During the six months ended June 30, 2012, the Company recognized a charge to operations of $115,106 (2011 charge of $1,541,296) being the change in the fair value of the derivative liability warrants and conversion option during the period.
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
5. |
Derivative financial liabilities (contd) |
The fair value of the warrants and conversion option were determined using the Black-Scholes option pricing model and the lattice binomial pricing model, respectively, using the following current market assumptions: |
June 30, | December 31, | ||||||
2012 | 2011 | ||||||
Volatility | 180% | 180% | |||||
Dividend yield | - | - | |||||
Risk-free interest rate | 0.50% - 7.54% | 0.20% - 5.95% | |||||
Expected life | 0.04 4.96 yrs | 0.29 4.17 yrs |
6. |
Capital stock |
Effective April 18, 2011, the Company completed a three for one forward-stock-split of its common stock with a corresponding increase in its authorized common stock from 100,000,000 shares of common stock to 300,000,000 shares of common stock. All common stock, option, warrant and per share amounts are retroactively restated to reflect the forward-stock-split. | |
Series A Convertible Redeemable Preferred Stock (Series A shares) | |
On June 7, 2012, the Company completed the sale of 1,000 shares of Series A Converitble Redeemable preferred Stock, par value US$0.001 per share and stated value of US$1,000 per share, for gross proceeeds of US$1,000,000. The Series A shares contain certain rights and preferences as follows:
|
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
6. |
Capital Stock (contd)
|
In connection with the Series A share issuance, the Company also issued to the shareholders 12,285,012 shares purchase warrants, each exercisable into one common shares at US$0.08 per share for a period of 5 years. The Company paid a cash comission of US$100,000 and issued 2,457,002 Agents warrants. Each Agent warrant exercisable into one common share of the Company at US$0.05 per share for a period of 5 years. The warrants may be exercised on a cashless basis. |
The above Series A shares and share purchase warrants were first assessed under ASC 480, Distinguishing Liabilities from Equity, and determined that neither financial instrument was within the scope of ASC 480. These financial instruments were then assessed under ASC 815, Derivatives and Hedging. As a result of this evaluation, the share purchase warrants are recorded at their fair value at each reporting period, with the change in fair value recorded in the consolidated statement of operations. The Series A shares are deemed to be a debt host contract and accordingly the conversion option is subject to bifurcation and separate evaluation. The conversion option has been bifurcated and recorded at fair value at each reporting period, with the change in fair value recorded in the consolidated statement of operations.
On November 10, 2011, the Company entered into a consulting agreement for business relations, research services and consulting for equity placements, whereby the Company was required to issue 260,000 common shares at a price of $0.08, the stock price at the agreement date. The shares were issued on January 6, 2012. As at December 31, 2011 an obligation to issue shares was recorded in the amount of $20,800 as the shares had not yet been issued.
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
6. |
Capital Stock (contd) Stock Options: |
A summary of the stock option activity during the six months ended June 30, 2012 is as follows: |
Weighted average | |||||||
Number of options | Exercise price | ||||||
Outstanding at December 31, 2011 | 9,748,125 | US$0.06 | |||||
Granted | - | - | |||||
Expired/cancelled | - | - | |||||
Outstanding at June 30, 2012 | 9,748,125 | US$0.06 |
On April 11, 2011, the Company granted 2,325,000 fully vested stock options to various employees. The options have an exercise price of US$0.08 each and expire on April 11, 2016. The Company recorded stock-based compensation expense of $63,428 (2011 - $nil), being the estimated fair value of the vesting options recognized over the service period. The fair value was determined using the Black-Scoles option pricing model with the following assumptions: expected life of 5 years; volatility of 180%; risk-free interest rate of 2.24%; and a dividend rate of 0%. As at March 31, 2012, 93,900 of the options granted on April 11, 2011 had been cancelled.
A summary of the stock options outstanding and exercisable at June 30, 2012 is as follows:
Weighted | |||||||||||||
Average | Weighted | Aggregate | |||||||||||
Exercise | Remaining | Average | Intrinsic | ||||||||||
Price | Number | Contractual Life | Exercise Price | Value | |||||||||
US$ 0.040 | 6,206,250 | 1.61 years | US$ 0.040 | US$ 62,063 | |||||||||
0.080 | 2,325,000 | 3.78 years | 0.080 | - | |||||||||
0.060 | 33,750 | 3.48 years | 0.060 | - | |||||||||
0.133 | 982,500 | 0.09 years | 0.133 | - | |||||||||
0.150 | 22,500 | 3.48 years | 0.150 | - | |||||||||
0.183 | 15,000 | 3.48 years | 0.183 | - | |||||||||
0.200 | 7,500 | 3.48 years | 0.200 | - | |||||||||
0.217 | 155,625 | 1.21 years | 0.217 | - | |||||||||
9,748,125 | 1.98 years | US$ 0.060 | US$ 124,125 |
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
6. |
Capital Stock (contd) Stock Options (contd): |
The aggregate intrinsic value in the preceding table represents the total intrinsic value, based on the Companys closing stock price of US$0.05 per share as of June 30, 2012 (December 31, 2011 US$0.06), which would have been received by the option holders had all option holders exercised their options as of that date. The total number of in-the-money options vested and exercisable as of June 30, 2012 was 6,206,250 (December 31, 2011 6,206,250). | |
Warrants: | |
A summary of warrant activity during the six months ended June 30, 2012 is as follows: |
Number of warrants | Weighted average | ||||||
Exercise price | |||||||
Outstanding at December 31, 2011 | 37,482,650 | $ | .08 | ||||
Issued as part of private placement | 12,285,012 | .08 | |||||
Issued as agent purchase warrants | 2,457,002 | .05 | |||||
Expired | (5,032,650 | ) | .08 | ||||
Outstanding at June 30, 2012 | 47,192,014 | .08 |
On June 22, 2011, the Company issued 2,500,000 warrants to a consultant in connection with a professional services agreement (Note 11). These warrants have an exercise price of $ 0.15 and expire on June 22, 2014. The agreement has a minimum term of twelve months. The Company estimated the fair value of these warrants at grant to be $260,858 using the Black-Scholes option pricing model with the following assumptions: expected life of 3 years; volatility of 180%; risk-free interest rate of 2.24%; and a dividend rate of 0%. For the six month period ended June 30, 2012, the Company recorded stock-based compensation expense of $126,855.
A summary of the warrants outstanding and exercisable at June 30, 2012 is as follows:
Weighted Average | |||||||
Weighted Average | Remaining Contractual | ||||||
Exercise Price | Number | Life | |||||
US$ 0.080 | 2,749,998 | 3.44 years | |||||
$ 0.080 | 9,250,002 | 3.44 years | |||||
US$ 0.080 | 10,950,000 | 3.68 years | |||||
$ 0.080 | 6,000,000 | 3.48 years | |||||
$ 0.150 | 2,500,000 | 1.94 years | |||||
$ 0.100 | 1,000,000 | 2.43 years | |||||
US$ 0.080 | 12,285,012 | 4.94 years | |||||
US$ 0.050 | 2,457,002 | 4.94 years | |||||
$ 0.083 | 47,192,014 | 3.87 years |
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
7. |
Changes in non-cash working capital balances |
Six months ended | |||||||
June 30, | |||||||
2012 | 2011 | ||||||
Trade accounts receivable | $ | (94,573 | ) $ | (90,903 | ) | ||
Inventory | 99,175 | 72,889 | |||||
Accounts payable | 57,940 | (105,844 | ) | ||||
Accrued Liabilities | (19,545 | ) | (57,201 | ) | |||
Deferred revenue | 2,015 | 4,184 | |||||
$ | 45,012 $ | (176,875 | ) |
8. |
Commitments and contingencies |
The Company is committed to minimum annual payments on its premises, automobiles and office equipment operating leases that expire in 2014 and 2016 as follows: |
Year or period ending December 31: | $ | |||
2012 | 83,579 | |||
2013 | 96,254 | |||
2014 | 26,414 | |||
2015 | 13,305 | |||
2016 | 4,528 |
Rent expense included in the statements of operations for the three months ended June 30, 2012 is $34,784 (2011 - $34,283) and for the six months ended June 30, 2012 is $69,367 (2011 - $68,416).
On June 22, 2011, the Company entered into a professional services agreement with a consultant for business development and stragetic initiatives. As consideration, the Company will compensate the consultant at $8,500 per month, pay commissions of 8% new sales and issue warrants to acquire up to 2,500,000 shares (Note 8). Additionally for providing specific involvement in a M&A transaction or Capital raise transaction, the consultant will be compensated at 7% or 10%, repsectively, of the transaction value. The agreement may be terminated by 30 days written notice, after an intial term of 8 months. The commission arrangement shall extend for 12 months beyond termination.
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
9. |
Segment information | |
(a) |
Operating segments: | |
The Company organizes its business into two reportable segments: manufacturing and servicing. The manufacturing segment designs, produces and sells intercom and door access control systems that utilize telecommunications wiring to control access to buildings and other facilities for security purposes. The servicing segment provides maintenance to these intercom and other door access control systems. | ||
Each of the segments accounting policies are the same as those described in Note 2 in the annual financial statements included in the most recent Form 10-K. Management evaluates performance based on profit or loss from operations before income taxes not including nonrecurring gains and losses, if any. Retail prices are used to report intersegment sales. |
For the three months ended June 30, 2012 | Manufacturing | Servicing | Total | ||||||
Sales to external customers | $ | 633,584 | $ | 267,504 | $ | 901,088 | |||
Depreciation and amortization | 1,131 | 5,223 | 6,354 | ||||||
Interest expense, net | 700 | - | 700 | ||||||
Segment income (loss) before income taxes | (1,419,159 | ) | 44,267 | (1,374,892 | ) | ||||
Total assets | 1,518,281 | 57,454 | 1,575,735 |
For the three months ended June 30, 2011 | Manufacturing | Servicing | Total | ||||||
Sales to external customers | $ | 621,115 | $ | 279,016 | $ | 900,131 | |||
Depreciation and amortization | 1,440 | 5,223 | 6,663 | ||||||
Interest expense, net | - | - | - | ||||||
Segment income (loss) before income taxes | (1,615,948 | ) | 104,650 | (1,511,298 | ) | ||||
Total assets | 1,523,276 | 78,346 | 1,601,622 |
For the six months ended June 30, 2012 | Manufacturing | Servicing | Total | ||||||
Sales to external customers | $ | 1,245,091 | $ | 522,998 | $ | 1,768,089 | |||
Depreciation and amortization | 2,322 | 10,446 | 12,768 | ||||||
Interest expense, net | 760 | - | 760 | ||||||
Segment income (loss) before income taxes | (1,658,811 | ) | 115,628 | (1,543,183 | ) | ||||
Total assets | 1,518,281 | 57,454 | 1,575,735 |
VISCOUNT SYSTEMS, INC. |
Notes to Interim Condensed Consolidated Financial Statements |
(Unaudited) |
(Expressed in Canadian dollars) |
Six months ended June 30, 2012 |
9. |
Segment information (contd) |
For the six months ended June 30, 2011 | Manufacturing | Servicing | Total | ||||||
Sales to external customers | $ | 1,198,827 | $ | 562,501 | $ | 1,761,328 | |||
Depreciation and amortization | 2,957 | 10,446 | 13,403 | ||||||
Interest expense, net | - | - | - | ||||||
Segment income (loss) before income taxes | (2,793,836 | ) | 175,126 | (2,618,710 | ) | ||||
Total assets | 1,523,276 | 78,346 | 1,601,622 |
As at December 31, 2011 | Manufacturing | Servicing | Total | ||||||
Total assets | $ | 1,122,036 | $ | 67,900 | $ | 1,189,936 |
(b) |
Of the total revenues for the six months ended June 30, 2012, $208,714 (2011 - $229,757) was derived from U.S.-based customers and $1,559,375 (2011 - $1,531,571) from Canadian-based customers. | |
Substantially all of the Company's operations, assets and employees are located in Canada. | ||
(c) |
Major customers: | |
No customer represented more than 10% of total revenues in either six months ended June 30, 2012 or 2011. | ||
(d) |
Products and services: | |
Enterphone 2000 sales represented 11.2% of total revenue during the six months ended June 30, 2012 (2011 9.5%). MESH sales represented 55.1% of total revenue during the six months ended June 30, 2012 (2011 53.1%). The balance of the Companys revenues are derived from other products such as access tracking and control, closed circuit monitors, infrared and radio frequency remotes and servicing of intercom equipment. |
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operation |
Results of Operations
Sales for the three months ended June 30, 2012 and 2011 were $901,088 and $900,131, respectively, an increase of $957 or 0.1% . Sales for the six months ended June 30, 2012 and 2011 were $1,768,089 and $1,761,328, respectively, an increase of $6,761 or 0.4% . These two comparative periods were consistent. MESH sales, which also include MESH EPX and MESH Freedom, for the three months ended June 30, 2012 and 2011 were $518,795 and $507,362, respectively, an increase of $11,433 or 2.3% . MESH sales for the six months ended June 30, 2012 and 2011 were $974,769 and $934,541, respectively, an increase of $40,228 or 4.3% These two comparative periods were consistent. MESH is a convergent technology developed by Viscount that increases security at a reduced cost of hardware, cabling and installation, and with simplified database management. Enterphone 2000 sales for the three months ended June 30, 2012 and 2011 were $79,878 and $83,921, respectively, a decrease of $4,043 or 4.8% . Enterphone 2000 sales for the six months ended June 30, 2012 and 2011 were $198,855 and $167,995, respectively, an increase of $30,860 or 18.4% . As an older technology, Enterphone sales are no longer a significant part of our total sales. MESH EPX is the replacement for our old Enterphone system. MESH EPX is the next generation of Enterphone systems but with features that are compatible with high speed internet and other newer technologies. The Company has also started selling MESH Freedom, the new IT platform, developed and released during the last quarter of 2010. The MESH Freedom IT platform can turn any card reader into an IP device by connecting the Freedom IP device with built-in I/O to a POE switch and then every card usage is processed on a redundant MESH server either in your building or anywhere in the world. The software component of MESH Freedom is the MESH web browser security operating platform. Unlike control panels, the user database and the door control software is written in IT language located on a server(s), thereby future proofing systems from the traditional issue of proprietary hardware version obsolescence and improving scalability by eliminating the need for additional hardware every time a reader is added to the system.
For the six months ended June 30, 2012 and 2011, MESH sales were 55.1% and 53.1%, respectively, of total sales.
We also provide Enterphone support and maintenance services pursuant to service contracts that were assigned to us from Telus Corporation in 2003. Sales from the 1,386 existing service contracts continue to be steady. On average, each service contract represents ongoing revenues of approximately $38 per month, inclusive of parts and labor. Typical customers include strata management and building owners as well as various residential, business and industrial users of Enterphone access control and security systems. During the six months ended June 30, 2012 and 2011, customer service contracts and new equipment sales generated aggregate sales revenues of $522,998 and $562,501, respectively, a decrease of $39,503 or 7.0% . These two comparative periods were consistent.
The intangible assets held by the Company are comprised primarily of service contracts for our Enterphone 2000 product line. The number of service agreements held by the Company was 1,386 at June 30, 2012, as compared to 1,428 at December 31, 2011 and 1,444 at June 30, 2011. During the first two quarters of 2012, the Company performed a test for impairment and evaluated the status of service agreements. Management determined that no charge for impairment was required but the continuing reduction in the number of service contracts held, indicated that the intangible asset should be deemed to have a definitive life. Accordingly, the Company continued to amortize the cost of the service agreements on a straight-line basis over an estimated useful life of 10 years, which became effective as of April 1, 2005. At June 30, 2012, the cost of the service agreements, net of accumulated amortization, was $57,454.
Cost of sales and services as a percentage of sales was 39.4% and 39.7% for the three months ended June 30, 2012 and 2011, respectively. Cost of sales as a percentage of sales was 39.8% and 43.8% for the six months ended June 30, 2012 and 2011. Cost of sales has decreased as a result of the using lower cost input materials in the MESH and Freedom Bridge products. Management has continued to focus on controlling the input costs by using multiple suppliers to ensure that the best and most cost effective raw materials are used in all of our products.
Gross profit for the three months ended June 30, 2012 and 2011 was $545,948 and $542,965, respectively, an increase of $2,983 or 0.5% . Gross profit for the six months ended June 30, 2012 and 2011 was $1,064,538 and 989,218, respectively, an increase of $75,320 or 7.6% . This increase corresponds with consistent sales and the declining cost of sales for the three and six months ended months ended June 30, 2012 mentioned above.
Selling, general and administrative expenses for the three months ended June 30, 2012 and 2011 were $988,818 and $1,030,478, respectively, a decrease of $41,660 or 4.0% . Selling, general and administrative expenses for the six months ended June 30, 2012 and 2011 were $1,708,319 and $1,793,396, respectively, a decrease of $85,077 or 4.7% . These two comparative periods were consistent. For the six months ended June 30, 2012 and 2011, selling, general and administrative expenses, as a percentage of sales, were 96.6% and 101.8%, respectively. The six month period ending June 30, 2012 saw management controlling costs in advertising, travel, tradeshow, consulting fees, and various office expenses.
Research and development costs for the three months ended June 30, 2012 and 2011 were $69,601 and $121,804, respectively, a decrease of $52,203 or 42.9% . Research and development costs for the six months ended June 30, 2012 and 2011 were $142,600 and $259,858, respectively, a decrease of $117,258 or 45.1% . Engineering expenses were reduced due to the completion of the MESH Freedom hardware.
Net loss for the three month period ended June 30, 2012 was $1,374,892, as compared to a net loss of $1,511,298 for the three month period ended June 30, 2011, a decreased loss of $136,406. Net loss for the six month period ended June 30, 2012 was $1,543,183, as compared to a net loss of $2,618,710 for the six month period ended June 30, 2011, a decreased loss of $1,075,527. During the first two quarters of 2012, expenses were controlled to maintain cash flow and to minimize the net loss. The loss during 2011 was due to increased advertising, travel, tradeshow, consulting fees, and various office expenses. The loss in 2011 was increased $645,964 as a result of a fair value adjustment of certain outstanding warrants that are accounted for as a derivative financial instrument. The loss in 2012 was increased by $743,286 as a result of a fair value adjustment of certain warrants that are accounted for as a derivative financial instrument. The fair value adjustment has no cash flow impact.
Liquidity and Capital Resources
Cash as of June 30, 2012, as compared to December 31, 2011 was $572,491 and $169,322, respectively, an increase of $403,169.
On June 7, 2012, Viscount Systems, Inc. completed a sale of 1,000 shares of Series A Convertible Redeemable Preferred Stock, par value US$0.001 per share, at a purchase price of US$1,000 and a stated value of US$1,000 per A Share, and for no additional consideration, an issuance of 12,285,012 share purchase warrants of the Company for gross proceeds of US$1,000,000. Each Warrant is exercisable to acquire a common share of the Company at a price of US$0.08 per share for a period of 5 years from the closing date. The Warrants may be exercised on a cashless basis. The A Shares are convertible, at the option of the holders, into 24,570,024 shares of common stock of the Company at a conversion price of US$0.0407 per share, subject to adjustment provisions.
In connection with the offering, the Company paid to a registered broker-dealer a cash commission of US$100,000 and issued share purchase warrants to acquire 2,457,002 shares of common stock of the Company. Each Agent Warrant is exercisable to acquire one common share of the Company at a price of US$0.05 per share for a period of 5 years from the closing date. The warrants may be exercised on a cashless basis.
At December 30, 2011 the Companys credit facility of which the lesser of $500,000 or 75% of accounts receivable less than 90 days at the prime lending rate plus 1.75% could have been drawn was suspended due to the banks assessment of the Companys financial position. At June 30, 2012 and December 31, 2011, $nil was drawn on this facility.
At June 30, 2012, the Company had a working capital of $506,375, as compared to working capital of $133,449 at December 31, 2011. Working capital had increased by $372,926. The current ratio at June 30, 2012 was 1.51, as compared with 1.14 at December 31, 2011.
The Company has the ability to finance operations and future growth through a stock-based equity injection of up to $2 million. However, the state of the global financial markets and recession fears present significant uncertainties for the timing and successful completion of an equity investment.
The Companys financial statements have been prepared on a going concern basis, which assumes the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The Company has an accumulated deficit of $7,312,210, reported a loss for the six months ended June 30, 2012 of $1,543,183. Cash flows used in operating activities for the six months June 30, 2012 were $635,802. Although management is confident that the company can access, sufficient working capital to maintain operations and ultimately generate positive cash flow from operations, the ability to sustain the current level of operations is dependent upon growing sales and achieving profits. Management continues seeking new investors and developing customer relationships. These factors raise substantial doubt about the ability of the Company to continue operations as a going concern.
The accounts receivable turnover ratio at June 30, 2012 was 50 days, as compared 51 days at December 31, 2011 and 55 days at June 30, 2011. The accounts receivable reserve was $107,251 at June 30, 2012, as compared to $133,389 at December 31, 2011. The accounts receivable reserve has decreased by $26,138 or 19.6%, since the year ended December 31, 2011. Management continues to follow-up on customer accounts to improve cash flow and to minimize bad debts. There had been no significant or material business conditions that would warrant further increases to the reserve at this time.
The Company is subject to significant liquidity risk. At June 30, 2012, the Companys current assets consist principally of trade accounts receivables and inventory. The Company must liquidate inventories and rapidly increase collection periods on its receivables to ensure that sufficient cash is available to settle payables and operating costs as they come due.
For the six months ended June 30, 2012, there were no capital expenditures.
To date, we have not invested in derivative securities or any other financial instruments that involve a high level of complexity or risk. We expect that in the future, any excess cash will continue to be invested in high credit quality, interest-bearing securities.
We will likely require additional funds to support the development and marketing of our new MESH product lines. There can be no assurance that additional financing will be available on acceptable terms, if at all. If adequate funds are not available, we may be unable to develop or enhance our products, take advantage of future opportunities, respond to competitive pressures, and may have to curtail operations.
There are no legal or practical restrictions on the ability to transfer funds between parent and subsidiary companies.
We do not have any material commitments for capital expenditures as of June 30, 2012.
There are no known trends or uncertainties that will have a material impact on revenues.
Related Party Transactions
During the quarter ended March 31, 2012, the Company received a $45,000 loan from a shareholder. It was paid back this second quarter ended June 30, 2012.
Critical Accounting estimates and judgements:
The Companys discussion and analysis of its financial condition and results of operations, including the discussion on liquidity and capital resources, are based upon the Companys financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, management re-evaluates its estimates and judgments, particularly those related to the determination of the allowance for doubtful accounts, inventory obsolescence, the provision for future warranty costs, the estimated useful lives of equipment and intangible assets, the deferred tax valuation allowance, and assumptions used to determine the fair value of stock-based compensation. Details are provided for critical estimates are as follows:
The Company follows the cost reduction method of accounting for investment tax credits and recognizes the estimated net recoverable amount when reasonable assurance exists as to their collectability. Investment tax credits claimed are ultimately subject to finalization of a review by Canada Customs and Revenue Agency. No assurances can be provided that the Companys investment tax credit claims will be accepted as filed.
The Company maintains an allowance for doubtful accounts for estimated losses that may arise if any of its customers are unable to make required payments. Management specifically analyzes the age of customer balances, historical bad debt experience, customer credit-worthiness, and changes in customer payment terms when making estimates of the uncollectability of the Companys trade accounts receivable balances. If the Company determines that the financial conditions of any of its customers deteriorated, whether due to customer specific or general economic issues, increases in the allowance may be made.
The Company reviews its intangible assets on an annual basis for impairment. The intangible assets are comprised of Enterphone service contracts. Management specifically reviews the number of contracts on hand and if there will be significant future cash flows to be generated from these contracts. If the Company determines that there is impairment, then a write-down will be made.
The Company maintains an allowance for inventory obsolescence. Management reviews the inventory on a quarterly basis by directly testing obsolete inventory.
Income taxes are accounted for under the asset and liability method. Under this method, to the extent that it is not more likely than not that a deferred tax asset will be recovered, a valuation allowance is provided. In making this determination, the Company considers estimated future taxable income and taxable timing differences expected to reverse in the future. Actual results may differ from those estimates.
Derivative financial instruments that are not classified as equity and are not used in hedging relationships are measured at fair value. Susequent changes to fair value are recorded in the statement of operations.
Recently Issued Accounting Standards
Recent accounting pronouncements
Other recently issued pronouncements are not expected to be applicable to the Company or have significant impact on the Companys financial statements.
Item 4. | Controls and Procedures |
EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES
Our management, including our principal executive officer and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) as of June 30, 2012. Based on that evaluation, our principal executive officer and principal financial officer have concluded that as of June 30, 2012, we have maintained effective disclosure controls and procedures in all material respects, including those necessary to ensure that information required to be disclosed in reports filed or submitted with the SEC (i) is recorded, processed, and reported within the time periods specified by the SEC, and (ii) is accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate to allow for timely decision regarding required disclosure.
There have been no changes in our internal control over financial reporting that occurred during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II OTHER INFORMATION |
Item 2. | Unregistered Sale of Equity Securities and Use of Proceeds |
On January 6, 2012, the Company issued 260,000 common shares at a deemed price of $0.05 per share in consideration for consulting services provided to the Company. The securities were issued in reliance on the exemption from registration available to an accredited investor under Rule 506 of Regulation D under the United States Securities Act of 1933.
Item 6. | Exhibits |
31.1 | |
32.1 |
Section 1350 Certification of the Principal Executive Officer and Principal Financial Officer |
SIGNATURES
In accordance with 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.
Date: August 14, 2012 | VISCOUNT SYSTEMS, INC. | |
(Registrant) | ||
By: | /s/ Stephen Pineau | |
Stephen Pineau, |
EXHIBIT 31.1
CERTIFICATION
PURSUANT TO RULE
13a-14(a) OR 15d-14(a)
OF THE U.S. SECURITIES
EXCHANGE ACT OF 1934
I, Stephen Pineau, certify that:
1. |
I have reviewed this report on Form 10-Q for the fiscal quarter ended June 30, 2012 of Viscount Systems, Inc. | |
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |
4. |
The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | |
a) |
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
b) |
designed such internal control over financial reporting, or caused such internal control over financial reporting 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 generally accepted accounting principles; | |
c) |
evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
d) |
disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect the registrants internal control over financial reporting; | |
5. |
The registrants other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of registrants board of directors (or persons performing the equivalent function): | |
a) |
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and | |
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants control over financial reporting. |
Date: August 14, 2012 | By: | /s/ Stephen Pineau |
Stephen Pineau | ||
Principal Executive Officer and Principal Financial Officer |
EXHIBIT 32.1
CERTIFICATION
PURSUANT TO 18 U.S.C. SECTION 1350
AND
RULE 13a-14(b) OR RULE 15d-14(b)
OF THE U.S. SECURITIES EXCHANGE ACT OF
1934
In connection with the Quarterly Report of Viscount Systems, Inc. (the "Company") on Form 10-Q for the fiscal quarter ended June 30, 2012 as filed with the Securities and Exchange Commission on August 14, 2012 (the "Report"), each of the undersigned, in the capacities and on the dates indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:
1. |
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | |
2. |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Dated: August 14, 2012 | /s/ Stephen Pineau |
Stephen Pineau | |
Principal Executive Officer and Principal Financial Officer |
Schedule of Share-based Compensation, Stock Options, Activity (Details) (USD $)
|
6 Months Ended |
---|---|
Jun. 30, 2012
|
|
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 1 | 9,748,125 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 2 | $ 0.06 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 3 | 0 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 4 | 0 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 5 | 0 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 6 | 0 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 7 | 9,748,125 |
Capital Stock Schedule Of Share-based Compensation, Stock Options, Activity 8 | $ 0.06 |
Derivative financial liabilities (Narrative) (Details) (CAD)
|
6 Months Ended |
---|---|
Jun. 30, 2012
|
|
Derivative Financial Liabilities 1 | 1,000 |
Derivative Financial Liabilities 2 | 14,742,014 |
Derivative Financial Liabilities 3 | 115,106 |
Derivative Financial Liabilities 4 | 1,541,296 |
Equipment
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equipment [Text Block] |
|