Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Note 1 Basis of Presentation
The accompanying unaudited interim consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(“GAAP”) for interim financial information and pursuant to the instructions to Form 10-Q and Article 8 of Regulation S-X
of the United States Securities and Exchange Commission (“SEC”). Certain information or footnote disclosures normally
included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America
have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly,
they do not include all the information and footnotes necessary for a comprehensive presentation of financial position, results
of operations, or cash flows. It is our opinion, however, that the accompanying unaudited interim condensed consolidated financial
statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the
financial position, operating results and cash flows for the periods presented.
The accompanying unaudited interim consolidated
financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended November 30, 2012
as filed with the SEC, which contains the audited financial statements and notes thereto, together with Management’s Discussion
and Analysis, for the years ended November 30, 2012 and 2011. The financial information as of November 30, 2012 is derived from
the audited financial statements presented in our Annual Report on Form 10-K for the year ended November 30, 2012. The interim
results for the three months ended February 28, 2013 are not necessarily indicative of the results to be expected for the year
ending November 30, 2013 or for any future interim periods.
Note 2 Restatement of Financial Statements
The unaudited interim consolidated financial
statements as of and for the three months ended February 29, 2012, filed with the SEC on April 20, 2012, have been restated as
a result of management’s determination that the Company’s accounting treatment pertaining to (a) revenue recognition
on its non-operating consulting advisory agreement executed in February 2012 and (b) common stock authorized but not issued should
be modified. This change in accounting treatment resulted in a restatement of consulting revenue, gain on settlement of consulting
revenue receivable, net loss, basic and diluted loss per share and basic and diluted weighted average number of common shares outstanding
on the Company’s consolidated statement of operations for the three months ended February 29, 2012 and deferred consulting
revenue, common stock payable, common stock, additional paid in capital and accumulated deficit in the Company’s consolidated
balance sheet at February 29, 2012. The restatement had no effect on the Company’s cash or net cash (used in) provided by
operating, investing and financing activities for the three months ended February 29, 2012. The effect of the restatement on our
previously issued unaudited interim consolidated financial statements as of and for the three months ended February 29, 2012 is
as follows:
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
|
|
Restated Consolidated Balance Sheet
|
|
|
|
|
|
|
As Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
Notes
|
|
Total Assets
|
|
$
|
495,891
|
|
|
$
|
-
|
|
|
$
|
495,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred consulting revenue
|
|
$
|
-
|
|
|
$
|
77,322
|
|
|
$
|
77,322
|
|
|
|
1
|
|
Common stock payable
|
|
|
-
|
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
2
|
|
Total Current Liabilities
|
|
|
705,149
|
|
|
|
127,322
|
|
|
|
832,471
|
|
|
|
|
|
Deferred consulting revenue
|
|
|
-
|
|
|
|
39,107
|
|
|
|
39,107
|
|
|
|
|
|
Total Long-Term Liabilities
|
|
|
-
|
|
|
|
39,107
|
|
|
|
39,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
9,054
|
|
|
|
(20
|
)
|
|
|
9,034
|
|
|
|
2
|
|
Additional paid-in capital
|
|
|
810,136
|
|
|
|
(49,980
|
)
|
|
|
760,156
|
|
|
|
2
|
|
Deficit accumulated during the development stage
|
|
|
(969,949
|
)
|
|
|
(116,429
|
)
|
|
|
(1,086,378
|
)
|
|
|
1
|
|
Accumulated other comprehensive income
|
|
|
(58,500
|
)
|
|
|
-
|
|
|
|
(58,500
|
)
|
|
|
|
|
Total Stockholders' Deficit
|
|
|
(209,258
|
)
|
|
|
(166,429
|
)
|
|
|
(375,687
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
$
|
495,891
|
|
|
$
|
-
|
|
|
$
|
495,891
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
September
13, 2010 (Inception)
|
|
|
|
|
|
February 29, 2012
|
|
|
to
February 29, 2012
|
|
|
|
Consolidated
Statement of Operations
|
|
As
Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
|
As Reported
|
Adjustments
|
|
|
Restated
|
|
|
Notes
|
Revenue
|
|
$
|
253,500
|
|
|
$
|
(253,500
|
)
|
|
$
|
-
|
|
|
$
|
253,500
|
|
|
$
|
(253,500
|
)
|
|
$
|
-
|
|
|
|
General
and administrative expenses
|
|
|
222,691
|
|
|
|
-
|
|
|
|
222,691
|
|
|
|
1,188,630
|
|
|
|
-
|
|
|
|
1,188,630
|
|
|
|
Consulting
revenue
|
|
|
-
|
|
|
|
3,571
|
|
|
|
3,571
|
|
|
|
-
|
|
|
|
3,571
|
|
|
|
3,571
|
|
|
1
|
Interest
expense
|
|
|
(30,769
|
)
|
|
|
-
|
|
|
|
(30,769
|
)
|
|
|
(34,819
|
)
|
|
|
-
|
|
|
|
(34,819
|
)
|
|
|
Gain
on settlement of consulting revenue receivable
|
|
|
-
|
|
|
|
133,500
|
|
|
|
133,500
|
|
|
|
-
|
|
|
|
133,500
|
|
|
|
133,500
|
|
|
1
|
Net
income (loss)
|
|
$
|
40
|
|
|
$
|
(116,429
|
)
|
|
$
|
(116,389
|
)
|
|
$
|
(969,949
|
)
|
|
$
|
(116,429
|
)
|
|
$
|
(1,086,378
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income (loss) per common share - basic and diluted
|
|
$
|
0.00
|
|
|
|
|
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of common shares outstanding during the period - basic and diluted
|
|
|
90,331,648
|
|
|
|
|
|
|
|
90,316,264
|
|
|
|
68,805,449
|
|
|
|
|
|
|
|
68,805,449
|
|
|
|
Comprehensive
loss
|
|
$
|
(58,460
|
)
|
|
$
|
(116,429
|
)
|
|
$
|
(174,889
|
)
|
|
$
|
(1,028,449
|
)
|
|
$
|
(116,429
|
)
|
|
$
|
(1,144,878
|
)
|
|
1
|
|
|
Three Months Ended
|
|
|
September 13, 2010
(Inception)
|
|
|
|
|
|
February
29, 2012
|
|
|
to
February 29, 2012
|
|
|
|
Consolidated
Statement of Cash Flows
|
|
As
Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
As
Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
Notes
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
40
|
|
|
$
|
(116,429
|
)
|
|
$
|
(116,389
|
)
|
|
$
|
(969,949
|
)
|
|
$
|
(116,429
|
)
|
|
$
|
(1,086,378
|
)
|
|
1
|
Available-for-sale
securities received as consideration
for consulting revenue
|
|
|
(253,500
|
)
|
|
|
133,500
|
|
|
|
(120,000
|
)
|
|
|
(253,500
|
)
|
|
|
133,500
|
|
|
|
(120,000
|
)
|
|
1
|
Gain on settlement
of consulting revenue receivable
|
|
|
-
|
|
|
|
(133,500
|
)
|
|
|
(133,500
|
)
|
|
|
-
|
|
|
|
(133,500
|
)
|
|
|
(133,500
|
)
|
|
1
|
Deferred revenue
|
|
|
-
|
|
|
|
116,429
|
|
|
|
116,429
|
|
|
|
-
|
|
|
|
116,429
|
|
|
|
116,429
|
|
|
1
|
Net
Cash Used In Operating Activities
|
|
|
(83,667
|
)
|
|
|
-
|
|
|
|
(83,667
|
)
|
|
|
(403,188
|
)
|
|
|
-
|
|
|
|
(403,188
|
)
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from
issuance of common stock
|
|
|
50,000
|
|
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
373,390
|
|
|
|
(50,000
|
)
|
|
|
323,390
|
|
|
2
|
Proceeds
from common stock to be issued
|
|
|
-
|
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
50,000
|
|
|
2
|
Net
Cash Provided By Financing Activities
|
|
|
92,500
|
|
|
|
-
|
|
|
|
92,500
|
|
|
|
445,891
|
|
|
|
-
|
|
|
|
445,891
|
|
|
|
Notes:
|
1.
|
Adjustment to recognize revenue on a straight-line basis on (a) the $60,000 non-refundable fee paid upon execution of the consulting
agreement over the term of the agreement and (b) the $60,000 first year consulting fee over the first year of the agreement.
|
|
2.
|
Adjustment to record common stock authorized but not yet issued.
|
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Note 3 Nature of Operations and Summary
of Significant Accounting Policies
BioPower Corporation (“BioPower”
or “the Company”) was incorporated in the State of Florida on September 13, 2010. On January 5, 2011, the Company
re-domiciled to Nevada and formed BioPower Operations Corporation, a Nevada corporation. On January 6, 2011, the shareholders
of BioPower Corporation contributed their shares of BioPower Corporation to BioPower Operations Corporation and BioPower Corporation
became a wholly-owned subsidiary.
The Company is a development
stage company, has generated minimal revenues from a consulting agreement and anticipates minimal revenues until it begins
marketing its products to customers.
On June 8, 2012, the Company's Chief Executive
Officer contributed 100% of his member interest in FTZ Exchange, LLC, (“FTZ”) which became a 100% wholly subsidiary
to the Company for no consideration. On the date of contribution, FTZ has a 50-50 joint venture, known as, the Qx Health Exchange
(“QX”) and a wholly-owned subsidiary, called FTZ Energy Exchange Corporation, which intends to launch an energy exchange.
FTZ is a licensing company which intends to use its business know-how to develop multiple distribution channels, known as exchanges,
for the sale of various products and services. On the date of contribution, FTZ had a nominal net book value.
Principles of Consolidation
The accompanying unaudited interim consolidated
financial statements include the accounts of BioPower and its wholly-owned and majority owned subsidiaries. All significant intercompany
balances and transactions have been eliminated in consolidation.
Development Stage
The Company's unaudited interim consolidated
financial statements are presented as those of a development stage enterprise. Activities during the development stage primarily
include negotiating distribution agreements and marketing the territory for distribution outlets for the product. The Company,
while seeking to implement its business plan, will look to obtain additional debt and/or equity related funding opportunities.
The Company has not generated any revenues from its planned and principal operations since inception.
Risks and Uncertainties
The Company intends to operate in an industry
that is subject to rapid change. The Company's operations will be subject to significant risk and uncertainties including financial,
operational, technological, regulatory and other risks, including the potential risk of business failure. Also, see Note 4 regarding
going concern matters.
Use of Estimates
The preparation of consolidated financial
statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets at liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during
the reporting period.
Making estimates requires management to
exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or
set of circumstances that existed at the date of the unaudited interim consolidated financial statements, which management considered
in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual
results could differ significantly from our estimates.
Currently, the Company derives revenue
from the consulting services provided to a third party. Revenue is recognized when the contract is signed, the fees are fixed and
determinable, delivery of service has occurred, and collectability of the fees is considered probable. Consulting services are
recognized ratably over the term of the agreement. Amounts billed to customers or payments received from customers prior to providing
services and for which the related revenue recognition criteria have not been met are recorded as deferred revenue and recognized
ratably as revenue over the term of the agreement.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Cash
The Company considers all highly liquid
instruments purchased with a maturity of three months or less and money market accounts to be cash equivalents. The Company had
no cash equivalents at February 28, 2013 and November 30, 2012.
We minimize credit risk associated with
cash by periodically evaluating the credit quality of our primary financial institutions. At times, our cash may be uninsured or
in deposit accounts that exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance limit. On February 28,
2013 and November 30, 2012, our deposits did not exceed the FDIC limit.
Marketable
Securities
At the time of acquisition, a security
is designated as held-to-maturity, available-for-sale or trading, which depends on ability and intent to hold such security to
maturity. Securities classified as trading and available-for-sale are reported at fair value, while securities classified as held-to-maturity
are reported at amortized cost.
Marketable securities are composed of available-for-sale
securities and are reported at fair value. Realized gains and losses on sales of investments are recognized in net income on the
specific identification basis. Changes in the fair values of securities that are considered temporary are recorded as unrealized
gains and losses in accumulated other comprehensive income (loss) within stockholders’ equity. Other-than-temporary declines
in market value from original cost are reflected in operating income in the period in which the unrealized losses are deemed other
than temporary. In order to determine whether other-than-temporary declines in market value have occurred, the duration of the
decline in value and the Company’s ability to hold the investment are considered in conjunction with an evaluation of the
strength of the underlying collateral and the extent to which the investment’s amortized cost or cost, as appropriate, exceeds
its related market value. At February 28, 2013, no such impairments were recorded.
The following table summarizes marketable
securities held at February 28, 2013 and November 30, 2012, all of which are classified as available-for-sale:
|
|
Cost
|
|
|
Unrealized Loss
|
|
|
Fair Value
|
|
February 28, 2013
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
76,050
|
|
|
$
|
61,650
|
|
|
$
|
14,400
|
|
Total available-for-sale securities
|
|
$
|
76,050
|
|
|
$
|
61,650
|
|
|
$
|
14,400
|
|
November 30, 2012
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
76,050
|
|
|
$
|
37,800
|
|
|
$
|
38,250
|
|
Total available-for-sale securities
|
|
$
|
76,050
|
|
|
$
|
37,800
|
|
|
$
|
38,250
|
|
The Company did not realize any gains and/or
losses on sales of investments during the three months ended February 28, 2013 and February 29, 2012, nor did it recognize any
dividend or interest income during those same periods. The Company has a 100% concentration in one publicly
traded stock.
Equipment
Equipment is stated at cost, less accumulated
depreciation computed on a straight-line basis over the estimated useful lives. Maintenance and repairs are charged to operations
when incurred. Betterments and renewals are capitalized when deemed material. When equipment is sold or otherwise
disposed of, the asset account and related accumulated depreciation account are relieved, and any gain or loss is included in operations.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Equipment is reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. There were
no impairment charges taken during the three months ended February 28, 2013.
Investment in Joint Venture
FTZ has entered into a Joint Venture with
QX, a third party, to engage in the business of becoming an independent medical & health network for hospitals, physicians,
outpatient and urgent care centers, dental care, vision care, insurance companies, alternative medicine, medical tourism, pharmaceutical
companies, vendors and patients.
FTZ owns fifty percent of the QX joint
venture and will record its investment on the equity basis of accounting. The Company’s proportionate share of expenses incurred
by the Joint Venture will be charged to the statement of operations and adjusted against the Investment in Joint Venture. Losses
from the Joint Venture are only recognized until the investment in the Joint Venture is reduced to zero. Losses in excess of the
investment must be restored from future profits before the Company can recognize its proportionate share of profits.
As of February 28, 2013, the Joint Venture
had no activity.
Convertible Instruments
We review all of our convertible instruments
for the existence of an embedded conversion feature which may require bifurcation, if certain criteria are met. These criteria
include circumstances in which:
|
a)
|
The economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract,
|
|
b)
|
The hybrid instrument that embodies both the embedded derivative instrument and the host contract is not remeasured at fair value under otherwise applicable GAAP with changes in fair value reported in earnings as they occur, and
|
|
|
|
|
c)
|
A separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument subject to certain requirements (except for when the host instrument is deemed to be conventional).
|
A bifurcated derivative financial instrument
may be required to be recorded at fair value and adjusted to market at each reporting period end date, with any increase or decrease
in the fair value being recorded in results of operations as an adjustment to fair value of derivatives. In addition, we may be
required to classify certain stock equivalents issued in connection with the underlying debt instrument as derivative liabilities.
In determining the appropriate fair value, the Company expects to use the Black-Scholes option-pricing model.
For convertible instruments that we have
determined should not be bifurcated from their host instruments, we record discounts to convertible notes for the intrinsic value
of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock
at the commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts under
these arrangements are amortized over the term of the related debt to their earliest date of redemption.
In addition, we review all of our convertible
instruments for the existence of a beneficial conversion feature. Upon the determination that a beneficial conversion feature
exists, the relative fair value of the beneficial conversion feature would be recorded as a discount from the face amount of the
respective debt instrument and the discount would be amortized to interest expense over the life of the debt.
Share-based payments
The Company recognizes all forms of share-based
payments, including stock option grants, warrants, restricted stock grants and stock appreciation rights, at their fair value on
the grant date, which are based on the estimated number of awards that are ultimately expected to vest.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Share based payments, excluding restricted
stock, are valued using a Black-Scholes option pricing model. Share based payment awards issued to non-employees for services
rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever
is more readily determinable.
The grants are amortized on a straight-line
basis over the requisite service periods, which is generally the vesting period. If an award is granted, but vesting does not
occur, any previously recognized compensation cost is reversed in the period related to the termination of service.
Earnings per share
Basic earnings per share (“EPS”)
is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding during
the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential of
shares of common stock outstanding during the period including stock options or warrants, using the treasury stock method (by using
the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of stock options
or warrants), and convertible debt or convertible preferred stock, using the if-converted method. Diluted EPS excludes all dilutive
potential of shares of common stock if their effect is anti-dilutive.
The computation of basic and diluted loss
per share for the three months ended February 28, 2013 and February 29, 2012, excludes the common stock equivalents of the following
potentially dilutive securities because their inclusion would be anti-dilutive:
|
|
February 28, 2013
|
|
|
February 29, 2012
|
|
|
|
|
|
|
|
|
|
|
Convertible debt ($25,000 at $0.05 per
share)
|
|
|
500,000
|
|
|
|
-
|
|
Convertible debt –
related party ($70,000 at $0.25 per share)
|
|
|
-
|
|
|
|
280,000
|
|
Total common stock equivalents
|
|
|
500,000
|
|
|
|
280,000
|
|
Recent Accounting Pronouncements
There are no new accounting pronouncements
that are expected to have any material impact on the Company’s consolidated financial statements.
Note 4 Going Concern
As reflected in the accompanying consolidated
financial statements, the Company had a net loss of $171,305 and net cash used in operations of $36,125 for the three months ended
February 28, 2013; and a working capital deficit of $1,658,146 and a stockholders’ deficit of $1,648,201 at February 28,
2013. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
The ability of the Company to continue
as a going concern is dependent on Management's plans, which include potential asset acquisitions, mergers or business combinations
with other entities, further implementation of its business plan and continuing to raise funds through debt and/or equity financings.
The Company will likely rely upon related party debt and/or equity financing in order to ensure the continuing existence of the
business.
The accompanying consolidated financial
statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities
in the normal course of business. These financial statements do not include any adjustments relating to the recovery of the recorded
assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Note 5 Equipment
At February 28, 2013 and November 30, 2012,
equipment consists of the following:
|
|
2013
|
|
|
2012
|
|
|
Estimated Useful Life
|
Computer Equipment
|
|
$
|
27,760
|
|
|
$
|
27,760
|
|
|
5 years
|
Less: Accumulated depreciation
|
|
|
(10,368
|
)
|
|
|
(8,999
|
)
|
|
|
Equipment, net
|
|
$
|
17,392
|
|
|
$
|
18,761
|
|
|
|
Note 6 Notes Payable – Related
Parties
(A)
Year Ended November
30, 2010
During the year ended November 30, 2010,
the Company’s Chief Executive Officer advanced $10,927. The loan bore interest at 4%, was unsecured and due on demand.
During the year ended November 30, 2010,
a Company Director advanced $10,000. The loan bore interest at 4%, was unsecured and due on demand.
(B)
Year Ended November
30, 2011
During the year ended November 30, 2011,
a Company Director advanced $2,122. The loan bore interest at 4%, was unsecured and due on demand.
During the year ended November 30, 2011,
the Company’s Chief Executive Officer advanced $832. The loan bore interest at 4%, was unsecured and due on demand.
As of November 30, 2011, the Company repaid
all related party advances totaling $23,881.
(C)
Year Ended November
30, 2012
During the year ended November 30, 2012,
the Company’s Chief Executive Officer advanced $40,500. The loans bear interest at 4%, are unsecured and due on demand.
During the year ended November 30, 3012,
the Company’s Chief Executive Officer advanced $1,592. The loan is non-interest bearing, unsecured and due on demand. As
of November 30, 2012, the Company repaid $1,417 of the advance.
At February 28, 2013, total
notes payable to related parties amounted to $40,675. Accrued interest at February 28, 2013 and November 30, 2012 amounted
to $1,727 and $854, respectively, which is included as a component of accounts payable and accrued expenses – related
parties. Interest expense on notes payable to related parties amounted to $400, $0, and $73,749 for the three months ended February
28, 2013, the three months ended February 29, 2012, and the period from September 13, 2010 (inception) to February
28, 2013, respectively.
Note 7 Notes Payable and Convertible
Debt
(A) Year Ended November 30, 2011
During the year ended November 30 2011,
the Company's former President/Chief Operating Officer advanced $30,000. The loans bear interest at 4%, are unsecured and due on
demand. The lender may convert the loans into 120,000 restricted shares of the Company at $0.25 per share. The Company determined
that these were conventional convertible debt, with a beneficial conversion feature. The loan was deemed to have a beneficial conversion
feature because the fair value of the stock exceeded the effective conversion price embedded in the loan on the commitment date.
Accordingly, the Company recorded the value of the beneficial conversion feature, which was determined to be $30,000, as a discount
to the loan and a corresponding increase to additional paid in capital. The discount to the loan was fully amortized to interest
expense during the year ended November 30, 2012. Prior to his resignation in August 2012, the loans were classified as notes payable – related
party.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
The loans have been reflected as a note
payable to a third party given the individual resigned from his position as of August of 2012 and has made a demand for payment.
Given the Company’s inability to repay the note, the note is currently in default.
(B) Year Ended November 30, 2012
During the year ended November 30 2012,
the Company’s former President/Chief Operating Officer advanced $40,000. The loans bear interest at 4%, are unsecured and
due on demand. Originally, the lender had the option to convert the loan into 160,000 restricted shares of the Company at $0.25
per share. The loans have been reflected as a note payable to a third party given the individual resigned from his position as
of August of 2012 and has made a demand for payment. Given the Company’s inability to repay the note, the note is currently
in default.
During the year ended November 30 2012,
a third party investor advanced $50,000 due on July 31, 2012. The loans bore interest at 4% and were unsecured. The lender could
convert the loan into 200,000 restricted shares of the Company at $0.25 per share. On July 31, 2012, the notes maturity dates were
extended until November 30, 2012. On October 18, 2012, the third party investor converted the loans into 200,000 restricted shares
of the Company's common stock at $0.25/share. As of February 28, 2013, the 200,000 shares have not been issued and are included
in common stock payable.
During June 2012, a third party investor
advanced $1,000. The loan bore interest at 4%, was unsecured and due on demand. In June 2012, the Company repaid the advance of
$1,000 to the third party investor.
During July 2012, a third party investor
advanced $19,800. The loans bear interest at 4%, are unsecured and due on demand.
(C) Period Ended February 28, 2013
In January 2013, a third party investor
advanced $25,000. The loan bears interest at 4%, is unsecured and due on demand. The lender may convert the loan into 500,000 restricted
shares of the Company at $0.05 per share. The Company determined that the loan met the definition of a conventional convertible
debt since the holder of the note can only realize the benefit of the conversion option by exercising it and receiving the entire
amount of proceeds in a fixed number of shares or cash. The loan was deemed to have a beneficial conversion feature because the
fair value of the stock exceeded the effective conversion price embedded in the loan on the commitment date. Accordingly, the Company
recorded the value of the beneficial conversion feature, which was determined to be $25,000, as a discount to the loan and a corresponding
increase to additional paid in capital. The amount was immediately recognized as interest expense since the loan is due on demand.
At February 28, 2013, notes payable
to third parties amounted to $89,800. Accrued interest at February 28, 2013 and November 30, 2012 amounted to $3,875 and
$3,674, respectively, which is included as a component of accounts payable and accrued expenses. Interest expense on notes
payable to third parties amounted to $1,135 and $554 for the three months ended February 28, 2013 and February
29, 2012, respectively.
At February 28, 2013, convertible debt
with third parties amounted to $25,000. Accrued interest at February 28, 2013 amounted to $1,011, which is included as a component
of accounts payable and accrued expenses. Interest expense on convertible debt with third parties amounted to $77 for the three
months ended February 28, 2013.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
Note 8 Stockholders’ Deficit
On January 28, 2011, the Company issued
one share of Series A, preferred stock for $1. This series of preferred stock had a provision that the holder of the one share,
a related party controlled by the Company’s Chief Executive Officer and a Director, can vote 50.1% of the total votes. There
are no preferences, dividends, or conversion rights.
On September 13, 2010, the Company issued
10,000 shares of common stock to its founders for $1 ($0.0001/share). On January 5, 2011, in connection with the re-domiciling
to Nevada, these shares were cancelled for no consideration.
In 2011, the Company issued the following
shares for cash and services.
Type
|
|
|
Quantity
|
|
|
|
Valuation
|
|
|
|
Range of Value per share
|
|
Cash
|
|
|
40,330,000
|
|
|
$
|
318,910
|
|
|
$
|
0.0001 – 0.50
|
|
Cash – related parties
|
|
|
44,800,000
|
|
|
|
4,480
|
|
|
$
|
0.0001
|
|
License agreement (1)
|
|
|
1,000,000
|
|
|
|
250,000
|
|
|
$
|
0.25
|
|
Services rendered (2)
|
|
|
4,150,000
|
|
|
|
50,000
|
|
|
$
|
0.012
|
|
Total
|
|
|
90,280,000
|
|
|
$
|
623,390
|
|
|
$
|
0.0001 - 0.50
|
|
There were no shares issued during the
year ended November 30, 2012.
The following represents the Company’s
shares authorized for issuance as of February 28, 2013:
Type
|
|
|
Quantity
|
|
|
|
Valuation
|
|
|
|
Range of Value per share
|
|
Cash
|
|
|
200,000
|
|
|
$
|
50,000
|
|
|
$
|
0.25
|
|
Services rendered – related parties
|
|
|
50,000
|
|
|
|
11,000
|
|
|
$
|
0.22
|
|
Services rendered
(3)
|
|
|
150,000
|
|
|
|
97,500
|
|
|
$
|
0.65
|
|
Debt conversion
|
|
|
200,000
|
|
|
|
50,000
|
|
|
$
|
0.25
|
|
Balance - November 30, 2012
|
|
|
600,000
|
|
|
$
|
208,500
|
|
|
$
|
0.65
|
|
Services rendered (3)
|
|
|
256,250
|
|
|
|
41,000
|
|
|
$
|
0.16
|
|
Balance - February 28, 2013 (4)
|
|
|
856,250
|
|
|
$
|
249,500
|
|
|
$
|
0.16 – 0.65
|
|
|
(1)
|
The value of the license agreement of $250,000, net of the accumulated amortization, was deemed
to be impaired during the year ended November 30, 2012 and, accordingly, as of November 30, 2012, the Company recorded an impairment
loss of $240,795 related to this license.
|
|
(2)
|
In connection with the stock issued for services rendered, the Company determined fair value based
upon the value of the services provided, which was the most readily available evidence.
|
|
(3)
|
Fair value based upon the quoted closing market price
of the Company’s common stock as of the authorized issuance date (date of grant).
|
|
(4)
|
The 856,250 shares are recorded as common stock payable because they have not been issued in
connection with settling amounts due under contractual arrangements.
Given these shares
have not been
issued; they
are not included in
earnings per share for the three months
ended February 28,
2013 and February 29, 2012 and from September 13, 2010 (inception) to February 28, 2013.
|
On January 11, 2011, the Company issued one year warrants for
1,000,000 shares with a consultant, with an exercise price of $1 per share. The warrants were granted for services rendered and
had a fair value of $60,800. The warrants expired unexercised on January 11, 2012.
Note 9 Related Party Transactions
(A) License Agreement – Former
Affiliate of Chief Executive Officer
On November 30, 2010, the Company entered
into an exclusive license agreement with a company that is a former affiliate of the Company’s Chief Executive Officer. The
license gives the Company the right to utilize Intellectual Property rights (“IP”) and technology licenses to produce
high-density short rotation biomass energy crops on an exclusive basis in the United States, Central America, Mexico, and Guam
in perpetuity.
If the former affiliate company charges
a lesser percentage to another entity, then the first $50,000,000 will be decreased to the lowest percentage charged.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
(B) Other Related Party Transactions
The Company has separated accounts payable
and accrued expenses on the balance sheet to reflect amounts due to related parties primarily consisting of officer compensation,
health insurance, interest on notes and reimbursable expenses to officers for travel, meals and entertainment, vehicle and other
related business expenses.
Note 10 Commitments and Contingencies
Employment Agreements – Officers
and Directors
As of February 28, 2013, the Company has
employment agreements with certain officers and directors (two individuals) containing the following provisions:
Term of contract
|
|
5 years
|
Salary
|
|
$125,000 - $200,000
|
Salary deferral
|
|
All salaries will be accrued until the Company has
raised $2,500,000 (see Note 14)
|
|
Leases
The Company’s lease on its office
space is due to expire on May 31, 2013. The Company is currently in negotiations with the landlord to renew the lease.
Contingencies
From time to time, The Company may be involved
in legal matters arising in the ordinary course of business. While the Company believes that such matters are currently not material,
there can be no assurance that matters arising in the ordinary course of business for which the Company is, or could be, involved
in litigation, will not have a material adverse effect on its business, financial condition or results of operations.
Note 11 Revenue – other
On February 13, 2012, the Company was engaged
by a third party to provide consulting services in a three year contract for $60,000 per year plus a non-refundable $60,000 initial
payment upon execution. The Company may earn fees in the form of cash or common stock of the third party, a public company, at
their election. In lieu of cash payments for services to be rendered under the terms of the agreement, the third party elected
to pay the Company 15,000,000 shares of public company restricted common stock, at a fifty percent discount using the preceding
five days average trading price per the terms of the agreement. $120,000 was due upon execution of agreement. The fair value of
the shares received upon the execution of this agreement was $253,500, as evidenced by the quoted closing trading price. The Company
recorded the value of the shares received as deferred revenue totaling $120,000 which evidenced the fair value of the services
to be performed and recorded a gain of $133,500, with a corresponding asset classified as available-for-sale securities. A gain
was recorded since the value of the shares received was greater than the value of the services to be rendered upon the execution
of the agreement.
In August 2012, the Company executed a
loan agreement with a lender, who is also a shareholder, to obtain 10,000,000 free trading shares of the public company. The shares
received were sold during 2012. In exchange for the free trading shares, the Company was required to repay 10,500,000 shares in
free trading stock of this public company. The 500,000 shares are deemed to be a loan cost, having a fair value of $6,250 ($0.0125/share),
based upon the quoted closing trading price on the date of the agreement.
During 2012, the Company, received 15,000,000
shares of the public company for services to be rendered and sold 10,000,000 shares as noted above based upon the ability to obtain
the 10,000,000 shares of free trading stock from the lender. The 15,000,000 shares is currently held in escrow of which 4,500,000
shares will be released to the Company and the balance of the 10,500,000 shares will be paid to the shareholder for the 10,000,000
shares borrowed and the 500,000 shares for the loan cost as noted above upon the shares becoming unrestricted. The Company does
not have any rights to the 10,500,000 shares. The Company has not recorded any asset or liability for the shares held in escrow.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
|
·
|
$60,000 is due on February 13, 2013; and
|
|
·
|
$60,000 is due on February 13, 2014
|
As of February 28, 2013, the Company has
not received the second payment due of $60,000 under the contract. Although the contract has not been terminated by either party,
collectability of this amount is not reasonably assured, therefore the Company has not recorded the related revenue, accounts receivable
or deferred revenue associated with this amount as of February 28, 2013.
Note 12 Investor Relations Agreement
On February 5, 2013, the Company
entered into an investor relations agreement with a third party, pursuant to which the third party will provide certain
investor relations services including, but not limited to, consulting and liaison services relating to the conception and
implementation of its corporate and business development plan. The agreement is for a one-term term, commencing February 5,
2013 and is cancelable on a quarterly basis. The agreement does not contain a termination provision or clawback feature.
In consideration for the services to be provided under the agreement, the Company shall issue 800,000 shares of
the Company’s common stock in 4 certificates of 200,000 shares each, the first of which was delivered to the third
party upon execution of the agreement. The remaining certificates will be delivered to the third party at the beginning of
each quarter under the agreement. In addition to the shares, the Company shall pay the consultant $3,000 per month, in cash
or stock, at the option of the Company. If the Company elects to pay the monthly fee in shares of the Company’s
common stock, the number of shares to be issued will be calculated by dividing the fee owed by the closing price of
the Company’s common stock. Shares delivered to the third party are considered to be vested on the date thereof. As
of February 28, 2013, the Company agreed to issue 200,000 shares of its common stock due upon execution of the agreement
and determined to pay the first quarter’s fee of $9,000 is stock, representing 56,250 shares of the Company’s
common stock. The fair value of the 256,250 shares of common stock to be issued to the third party was $41,000, based upon
the quoted closing trading price of the Company’s common stock as of the date of grant. The Company has recorded
this amount as a prepaid expense and is amortizing the expense over the service term of three months. The Company recorded
$13,667 during the three months ended February 28, 2013, as professional fees. Since the 256,250 shares of common stock have
not been issued to the third party as of February 28, 2013, the Company has included the value of the shares of $41,000 in
common stock payable in the accompanying consolidated balance sheet and has not included these shares in the earnings per
share calculations as of February 28, 2013.
Note 13 Fair Value of Financial Assets
and Liabilities
The Company measures assets and liabilities
at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents
the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction
between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset
or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value
on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level. The
following are the hierarchical levels of inputs to measure fair value:
|
•
|
Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities
in active markets.
|
|
•
|
Level 2: Inputs reflect: quoted prices for identical assets or liabilities in markets that are
not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable
for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation
or other means.
|
|
•
|
Level 3: Unobservable inputs reflecting the Company’s assumptions incorporated in valuation
techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that
are reasonably available.
|
The Company has assets measured at fair
market value on a recurring basis. Consequently, the Company had gains and losses reported in the statement of comprehensive income
(loss), that were attributable to the change in unrealized gains or losses relating to those assets still held
at the reporting date for the period ended February 28, 2013.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
February 28, 2013
Unaudited
The following is the Company’s assets
measured at fair value on a recurring basis at February 28, 2013 and November 30, 2012, using quoted prices in active markets for
identical assets (Level 1); significant other observable inputs (Level 2); and significant unobservable inputs (Level 3):
|
|
February 28, 2013
|
|
|
November 30, 2012
|
|
Level 1 – None
|
|
$
|
-
|
|
|
$
|
-
|
|
Level 2 – Marketable Securities
|
|
|
14,400
|
|
|
|
38,250
|
|
Level 3 – None
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
14,400
|
|
|
$
|
38,250
|
|
The carrying amounts reported in the balance
sheet for cash, available-for-sale securities, prepaid expenses, accounts payable and accrued expenses, notes payable, notes payable
– related parties and convertible debt, approximate fair value based on the short-term nature of these instruments.
Note 14 Subsequent Events
On March 5, 2013, a third party investor
advanced $125,000 to the Company. The advance is due on demand and bears interest at 8%.
On April 1, 2013, the Board
of Directors approved an amendment to the employment agreements of its CEO and Director of Business Strategy, pursuant to
which their salaries will continue to be accrued, but may be paid from available cash flow funds. Additionally, the Board of
Directors approved an increase to the Director of Business Strategy’s salary to $200,000.