ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 1 — NATURE OF OPERATIONS AND GOING CONCERN
Zoompas Holdings, Inc. formerly known as UVIC. Inc. ("Zoompass Holdings," or the "Company") was incorporated under the laws of the State of Nevada on August 21, 2013. Effective August 22, 2016, the Company entered into an Agreement for the Exchange of Stock (the "Agreement") with Zoompass, Inc., an Ontario, Canada corporation ("Zoompass"). Pursuant to the Agreement, the Company agreed to issue 8,060,913 shares of its restricted common stock to Zoompass' shareholders ("Zoompass' shareholders") in exchange for all the shares of Zoompass Inc. owned by the Zoompass Inc.'s Shareholders. At the Closing Date, Rob Lee, a significant shareholder of the Company agreed to cancel 7,000,000 shares of the Company's common stock, which shares constituted the control shares of the Company. Other than this one significant shareholder, shareholders of the Company held 2,670,000 shares. As a result of the Agreement, Zoompass is now a wholly owned subsidiary of the Company. The Company has amended its Articles of Incorporation to change its name to Zoompass Holdings, Inc. and the appropriate forms were filed with FINRA and the SEC to change its name, address and symbol and complete a 3.5-1 forward split, which was consented to by the majority of shareholders on September 7, 2016 and approved in February 2017, for shareholders of record on September 7, 2016
All share figures have been retroactively stated to reflect the stock split approved by shareholders, unless otherwise indicated. Additionally, the Company's shareholders consented to an increase of the shares authorized to 500,000,000 and a revision of the par value to $0.0001.
As the former Zoompass shareholders ended up owning the majority of the Company, the transaction does not constitute a business combination and was deemed to be a recapitalization of the Company with Zoompass being the accounting acquirer, accordingly the accounting and disclosure information is that of Zoompass going forward.
Zoompass Inc., was incorporated under the laws of Ontario on June 8, 2016. On June 28, 2016, pursuant to an agreement with a shareholder of Zoompass, certain net assets were acquired by Zoompass in exchange for shares of Zoompass (note 3). The net assets primarily consisted of a virtual payment platform, certain customer contracts, cash held in trust and customer deposits as well as the associated client funds.
There is no certainty that the Company will be successful in generating sufficient cash flow from operations or achieving and maintaining profitable operations in the future to enable it to meet its obligations as they come due and consequently continue as a going concern. The Company will require additional financing this year to fund its operations and it is currently working on securing this funding through corporate collaborations, public or private equity offerings or debt financings. Sales of additional equity securities by the Company would result in the dilution of the interests of existing shareholders. There can be no assurance that financing will be available when required.
The Company expects the forgoing, or a combination thereof, to meet the Company's anticipated cash requirements for the next 12 months; however, these conditions raise substantial doubt about the Company's ability to continue as a going concern.
These consolidated financial statements have been prepared on the basis that the Company will continue as a going concern, which presumes that it will be able to realize its assets and discharge its liabilities in the normal course of business as they come due. These consolidated financial statements do not reflect the adjustments to the carrying values of assets and liabilities and the reported expenses and consolidated statement of balance sheet classifications that would be necessary if the Company were unable to realize its assets and settle its liabilities as a going concern in the normal course of operations. Such adjustments could be material.
NOTE 2 — SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS
SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation:
The consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission, in accordance with accounting principles generally accepted in the United States of America ("US GAAP"). The consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary to present a fair statement of the results for the period. From the date of incorporation on June 8, 2016, until the asset acquisition on June 28, further described in note 3, there was no operating activity, only the issuance of incorporation shares, the operations from June 28, 2016, to June 30, 2016, were immaterial. Accordingly, as a result of the Agreement, as described in Note 1, the Company has presented the consolidated statement of operations, comprehensive loss, shareholders' equity and cash flows from the date of incorporation until December 31, 2016.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
Basis of consolidation
:
The consolidated financial statements comprise the accounts of Zoompass Holdings, Inc., the legal parent company, and its wholly-owned subsidiaries, Zoompass and Paymobile Inc., a company incorporated in Florida, USA, after the elimination of all intercompany balances and transactions.
Subsidiaries are all entities (including special purpose entities) over which the Company, either directly or indirectly, has the power to govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. Where the group does not directly hold more than one half of the voting rights, significant judgment is used to determine whether control exists. These significant judgments include assessing whether the group can control the operating policies through the group's ability to appoint the majority of directors to the board. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the group until the date on which control ceases.
The accounts of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies. Inter-company transactions, balances and unrealised gains or losses on transactions between the entities are eliminated.
Translation of foreign currencies:
The reporting currency of the Company is the US dollar. The Company has determined that the functional currency of its subsidiaries is the Canadian dollar. (references to which are denoted "C$").
Transactions in currencies other than the functional currency are recorded at the rates of the exchange prevailing on dates of transactions. At each balance sheet reporting date, monetary assets and liabilities that are denominated in foreign currencies are translated at the rates prevailing at each reporting date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the exchange rate at the historical date of the transaction. The impact from the translation of foreign currency denominated items are reflected in the statement of operations.
Translation of Zoompass' assets and liabilities is done using the exchange rates at each balance sheet date; revenue and expenses are translated at average rates prevailing during the reporting period or at the date of the transaction; shareholders' equity is translated at historical rates. Adjustments resulting from translating the consolidated financial statements into the US Dollar are recorded as a separate component of accumulated other comprehensive loss in the statement of changes in shareholders' equity.
Revenue recognition:
The Company recognizes revenue at the time persuasive evidence of an agreement exists, price is fixed and determinable, the delivery has occurred and collectability is reasonably assured.
In addition, the Company applies the following specific revenue recognition policies:
a)
|
The Company's revenues are primarily generated from financial service fees charged to cardholders and merchants accepting the cards for payment. Revenue for prepaid financial services is generated from multiple sources including transaction fees, cardholder fees, load fees and interchange fees. These fees are recognized on the transaction date. Funds received from customers are held in trust and the corresponding amount of funds available for use are recorded as a liability.
|
|
|
b)
|
Fees charged for card program, website and card design are recognized when services are performed or when the product is transferred to the customer.
|
|
|
c)
|
Other income represents gains realized on de-recognition of clients' funds payable.
|
Financial instruments:
ASC Topic 820 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. Included in the ASC Topic 820 framework is a three level valuation inputs hierarchy with Level 1 being inputs and transactions that can be effectively fully observed by market participants spanning to Level 3 where estimates are unobservable by market participants outside of the Company and must be estimated using assumptions developed by the Company. The Company discloses the lowest level input significant to each category of asset or liability valued within the scope of ASC Topic 820 and the valuation method as exchange, income or use. The Company uses inputs which are as observable as possible and the methods most applicable to the specific situation of each company or valued item.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
The carrying amounts reported in the consolidated balance sheet for cash and cash equivalents, cash in trust and customer deposits, accounts receivables, net of any allowances for doubtful accounts, accounts payable and accrued liabilities and client funds approximate fair value because of the short period of time between the origination of such instruments and their expected realization. The allowance for doubtful accounts is reflected in "Office and Sundry" expenses on the Statement of Operations and Comprehensive Loss. Per ASC Topic 820 framework these are considered Level 2 inputs where inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
The Company's policy is to recognize transfers into and out of Level 3 as of the date of the event or change in the circumstances that caused the transfer. There were no such transfers during the year.
Basic and diluted loss per share:
Basic and diluted loss per share has been determined by dividing the net loss available to shareholders for the applicable period by the basic and diluted weighted average number of shares outstanding, respectively. The diluted weighted average number of shares outstanding is calculated as if all dilutive options had been exercised or vested at the later of the beginning of the reporting period or date of grant, using the treasury stock method.
Loss per common share is computed by dividing the net loss by the weighted average number of shares of common shares outstanding during the period. Common share equivalents, options and warrants are excluded from the computation of diluted loss per share when their effect is anti-dilutive.
Segment Reporting:
ASC 280-10, "Disclosures about Segments of an Enterprise and Related Information", establishes standards for the way that public business enterprises report information about operating segments in the Company's consolidated financial statements. Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company does not have any reportable segments and significantly all of the assets are located in, and all revenues are currently earned in Canada.
Cash and cash equivalents:
Cash and cash equivalents include demand deposits held with banks and highly liquid investments with remaining maturities of ninety days or less at acquisition date. For purposes of reporting cash flows, the Company considers all cash accounts that are not subject to withdrawal restrictions or penalties to be cash and cash equivalents. Cash in trust and customer deposits are amounts held by the Company at various financial institutions for settlement of clients' funds payable. Client funds are amounts owing on behalf of clients for prepaid debit cards.
Inventories
: Inventory is stated at the lower of cost or market. Cost is recorded at standard cost, which approximates actual cost, on the first-in first-out basis.
Property and equipment:
Property and equipment is stated at historic cost. The Company has the following sub-categories of property and equipment with useful lives and depreciation methods as follows:
●
|
Computer equipment and furniture – 30% declining balance per year
|
The cost of assets sold, retired, or otherwise disposed of and the related accumulated depreciation are eliminated from the accounts. Expenditures for maintenance and repairs are charged to expense as incurred.
Intangibles:
The Company has applied the provisions of ASC topic 350 – Intangibles – goodwill and other, in accounting for its intangible assets. Intangible assets subject to amortization are amortized on a straight-line method on the basis over the useful life of the respective intangibles.
Impairment of non-financial assets:
The Company follows the ASC Topic 360, which requires that long-lived assets be reviewed for impairment whenever events or changes in circumstances indicate that the assets' carrying amounts may not be recoverable, or in the case of intangible assets having an indefinite useful life, assessed for impairment annually.
In performing the review for recoverability, if future undiscounted cash flows (excluding interest charges) from the use and ultimate disposition of the assets are less than their carrying values, an impairment loss represented by the difference between its fair value and carrying value, is recognized. When properties are classified as held for sale they are recorded at the lower of the carrying amount or the expected sales price less costs to sell.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
Income taxes:
Deferred taxation is recognised using the asset and liability method, on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. However, the deferred taxation is not recognised if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred taxation is determined using tax rates (and laws) that have been enacted by the reporting date and are expected to apply when the related deferred taxation asset is realised or the deferred taxation liability is settled.
Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current tax liabilities and assets, and they relate to income taxes levied by the same tax authority on the same taxable entity, or on different tax entities, but they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realised simultaneously.
A deferred tax asset is recognised to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realised.
Share-based payment expense:
The Company follows the fair value method of accounting for stock awards granted to employees, directors, officers and consultants. Share-based awards to employees are measured at the fair value of the related share-based awards. Share-based payments to others are valued based on the related services rendered or goods received or if this cannot be reliably measured, on the fair value of the instruments issued. Issuances of shares are valued using the fair value of the shares at the time of grant; issuances of warrants and other share-based awards are valued using the Black-Scholes model with assumptions based on historical experience and future expectations. All issuances of share-based payments have been fully-vested, otherwise the Company recognizes such awards over the vesting period based on expectations of the number of awards expected to vest over that period on a straight-line basis.
Business combinations
A business combination is a transaction or other event in which control over one or more businesses is obtained. A business is an integrated set of activities and assets that is capable of being conducted and managed for the purpose of providing a return in the form of dividends, lower costs or other economic benefits. A business consists of inputs and processes applied to those inputs that have the ability to create outputs that provide a return to the Company and its shareholders. A business need not include all of the inputs and processes that were used by the acquiree to produce outputs if the business can be integrated with the inputs and processes of the Company to continue to produce outputs. The Company considers several factors to determine whether the set of activities and assets is a business.
Business acquisitions are accounted for using the acquisition method whereby acquired assets and liabilities are recorded at fair value as of the date of acquisition with the excess of the purchase consideration over such fair value being recorded as goodwill and allocated to cash generating units ("CGUs"). If the fair value of the net assets acquired exceeds the purchase consideration, the difference is recognized immediately as a gain in the consolidated statement of operations. Acquisition related costs are expensed during the period in which they are incurred, except for the cost of debt or equity instruments issued in relation to the acquisition which is included in the carrying amount of the related instrument. Certain fair values may be estimated at the acquisition date pending confirmation or completion of the valuation process. Where provisional values are used in accounting for a business combination, they are adjusted retrospectively in subsequent periods. However, the measurement period will not exceed one year from the acquisition date. If the assets acquired are not a business, the transaction is accounted for as an asset acquisition.
Use of estimates:
The preparation of the consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
The areas where management has made significant judgments include, but are not limited to:
Accounting for acquisitions
The accounting for acquisitions requires judgement to determine if an acquisition meets the definition of a business combination under ASC 805. Further, management is required to use judgement to determine the fair value of the consideration provided and the net assets and liabilities acquired.
Impairment long-lived assets:
The Company reviews and evaluates its long-lived assets for impairment when events or changes in circumstances indicate that the related carrying amounts may not be recoverable. Impairment is considered to exist if the total estimated future cash flows on an undiscounted basis are less than the carrying amount of the assets. An impairment loss is measured and recorded based on discounted estimated future cash flows or upon an estimate of fair value that may be received in an exchange transaction. As of December 31, 2016, the Company performed a qualitative analysis of events or circumstances and determined that none existed that would require a quantitative analysis. Estimates and assumptions used to assess recoverability of the Company's long-lived assets are subject to risk uncertainty. Changes in these estimates and assumptions could result in the impairment of its long-lived assets. In estimating future cash flows, assets are grouped at the lowest level for which there are identifiable cash flows that are largely independent of future cash flows from other asset groups.
The Company recognizes the deferred tax benefit related to deferred income tax assets to the extent recovery is probable. Assessing the recoverability of deferred income tax assets requires management to make significant estimates of future taxable profit and the income tax rate at which the future tax assets will be realized. To the extent that future cash flows, taxable profit and income tax rates differ significantly from estimates, the ability of the Company to realize deferred tax assets could be impacted. In addition, future changes in tax laws could limit the ability of the Company to obtain tax deductions in future periods from deferred income tax assets.
Derivative financial instruments
:
The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks.
The Company reviews the terms of equity instruments and other financing arrangements, if any, to determine whether there are embedded derivative instruments, including embedded conversion options that are required to be bifurcated and accounted for separately as a derivative financial instrument. Also, in connection with the issuance of financing instruments, the Company may issue freestanding options or warrants to employees and non-employees in connection with consulting or other services. These options or warrants may, depending on their terms, be accounted for as derivative instrument liabilities, rather than as equity.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
Derivative financial instruments are initially measured at their fair value. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported as charges or credits to income. To the extent that the initial fair values of the freestanding and/or bifurcated derivative instrument liabilities exceed the total proceeds received an immediate charge to income is recognized in order to initially record the derivative instrument liabilities at their fair value.
The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period. If reclassification is required, the fair value of the derivative instrument, as of the determination date, is reclassified. Any previous charges or credits to income for changes in the fair value of the derivative instrument are not reversed. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could be required within twelve months of the balance sheet date.
NEWLY ADOPTED AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
In May 2014, the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers (Topic 606)". The standard outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance. The accounting standard is effective for annual reporting periods (including interim reporting periods within those periods) beginning after December 15, 2017. Early adoption is not permitted. The impact on the consolidated financial statements of adopting ASU 2014-09 will be assessed by management.
In August 2014, the FASB issued a new financial accounting standard on going concern, ASU No. 2014-15, "Presentation of Financial Statements – Going Concern (Sub-Topic 205-40): Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern." The standard provides guidance about management's responsibility to evaluate whether there is a substantial doubt about the organization's ability to continue as a going concern. The amendments in this Update apply to all companies. They become effective in the annual period ending after December 15, 2016, with early application permitted. There was no impact on the consolidated balance sheets or the consolidated statements of operations and comprehensive loss from this standard.
In September 2015, the FASB issued ASU No. 2015-16, "Simplifying the Accounting for Measurement-Period Adjustments," which illustrates certain guidance governing adjustments to the provisional amounts recognized at the acquisition date with a corresponding adjustment to goodwill. Such adjustments are required when new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have affected the measurement amounts initially recognized or would have resulted in the recognition of additional assets and liabilities. ASU No. 2015-16 eliminates the requirement to retrospectively account for such adjustments. ASU No. 2015-16 is effective for the fiscal year commencing after December 15, 2016. The Company has adopted this ASU No. 2015-16 as at and for the period ended December 31, 2016. There was no impact on the consolidated balance sheets or the consolidated statements of operations and comprehensive loss from this standard.
In November 2015, the FASB issued ASU No. 2015-17, "Balance Sheet Classification of Deferred Taxes," which requires that deferred tax liabilities and assets be classified on our Consolidated Balance Sheets as noncurrent based on an analysis of each taxpaying component within a jurisdiction. ASU No. 2015-17 is effective for the fiscal year commencing after December 15, 2017. The Company does not anticipate that the adoption of ASU No. 2015-17 will have a material effect on the consolidated balance sheet or the consolidated results of operations.
In January 2016, the FASB issued ASU 2016-01, Financial Instruments - Overall (Subtopic 740): Recognition and Measurement of Financial Assets and Financial Liabilities. This ASU is effective for annual and interim reporting periods beginning after December 15, 2017. ASU 2016-01 enhances the reporting model for financial instruments to provide users of financial statements with more decision-useful information. The Company is currently assessing the impact of ASU 2016-01.
In February 2016, the FASB issued ASU 2016-02, Leases. This update requires organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. The new guidance will also require additional disclosure about the amount, timing and uncertainty of cash flows arising from leases. The provisions of this update are effective for annual and interim periods beginning after December 15, 2018. The Company is still assessing the impact that the adoption of ASU 2016-02 will have on the consolidated balance sheet and the consolidated results of operations.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
In March 2016, the FASB issued ASU 2016-09, "Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting". Several aspects of the accounting for share-based payment award transaction are simplified, including (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. The amendments are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. The Company is still assessing the impact that the adoption of ASU 2016-09 will have on the consolidated balance sheet and the consolidated results of operations.
In August 2016, the FASB issued ASU 2016-15, "Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments". This ASU provides eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 is effective for the fiscal year commencing after November 1, 2018. The Company is still assessing the impact that the adoption of ASU 2016-15 will have on the consolidated statement of cash flows.
In November 2016, the FASB issued ASU 2016-18, "Statement of Cash Flows: Restricted Cash". The amendments address diversity in practice that exists in the classification and presentation of changes in restricted cash on the statement of cash flows. ASU 2016-18 is effective for the fiscal year commencing after December 15, 2017. The Company is still assessing the impact that the adoption of ASU 2016-18 will have on the consolidated statement of cash flows.
NOTE 3 – ACQUISTION AND REVERSE TAKEOVER TRANSACTION
Acquisition
Zoompass Inc.
Pursuant to an agreement dated June 28, 2016, certain net assets were acquired by Zoompass in exchange for 8,060,913 shares of Zoompass. The net assets primarily consisted of a virtual payment platform, certain customer contracts, cash held in trust and deposits and the associated customer liabilities.
Based on an examination of the net assets acquired, the acquisition of the net assets was determined to be a business as defined under
ASC 805.
The value attributed to the shares given in exchange for the net assets was determined to be C$1.50 based on recent financings. The following table sets forth the preliminary allocation of the purchase price to the net assets acquired, based on preliminary estimates of fair value. The Company's assessment of fair value is substantially complete in respect of cash and cash equivalents, customer deposits and cash in trust, other current assets, accounts payable and customer liabilities. Final valuations for the remaining items are not yet complete due to the inherent complexity associated with the valuations. The below is a preliminary purchase price allocation and therefore subject to adjustment on the completion of the valuation process and analysis of resulting tax effects, if any.
Consideration
|
|
|
|
Common shares issued
|
|
$
|
9,239,110
|
|
|
|
|
|
|
Net assets acquired
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
208,723
|
|
Customer deposits and cash in trust
|
|
|
1,843,296
|
|
Accounts receivable
|
|
|
46,641
|
|
Prepaids
|
|
|
29,573
|
|
Furniture and computer equipment
|
|
|
65,651
|
|
Intangibles
|
|
|
8,753,337
|
|
Accounts payable
|
|
|
(31,019
|
)
|
Customer liabilities
|
|
|
(1,677,092
|
)
|
Total net assets acquired
|
|
$
|
9,239,110
|
|
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
Agreement with Zoompass Inc.
Effective August 22, 2016, UVIC, Inc. ("UVIC") entered into an Agreement for the Exchange of Stock (the "Agreement") with Zoompass, Inc., an Ontario, Canada corporation. Pursuant to the Agreement, the Company agreed to issue 8,060,913 shares of its restricted common stock to Zoompass' shareholders ("Zoompass' shareholders") in exchange for all the shares of Zoompass Inc. owned by the Zoompass' Shareholders. At the Closing Date, Rob Lee, a significant shareholder, of UVIC agreed to cancel 7,000,000 shares of UVIC's common stock, which shares constituted the control shares of the Company. Other than this one significant shareholder, shareholders of the Company held 2,670,000 shares. As a result of the Agreement, Zoompass is now a wholly owned subsidiary of the Company.
As the former Zoompass shareholders ended up owning the majority of the Company, Zoompass is deemed to be the accounting acquirer. As UVIC was the accounting acquiree the net assets acquired are reflected in the statement of equity.
As at the effective date of the reverse takeover UVIC Inc. had $nil in net assets.
Proforma information has not been presented as there was no operating activity in Zoompass Inc. from the date of incorporation to the date of the acquisition of assets, accordingly the results presented reflect all results of Zoompass during the period as well as that of the consolidated entity.
NOTE 4 - EQUIPMENT
Cost
|
Computer equipment
|
|
Furniture
|
|
Total
|
|
June 8, 2016
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Acquisitions
|
|
|
63,258
|
|
|
|
2,393
|
|
|
|
65,651
|
|
Foreign exchange
|
|
|
(1,588
|
)
|
|
|
(60
|
)
|
|
|
(1,648
|
)
|
Balance at December 31, 2016
|
|
$
|
61,670
|
|
|
$
|
2,333
|
|
|
$
|
64,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
Computer equipment
|
|
Furniture
|
|
Total
|
|
June 8, 2016
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Depreciation
|
|
|
(9,417
|
)
|
|
|
(238
|
)
|
|
|
(9,655
|
)
|
Foreign exchange
|
|
|
167
|
|
|
|
4
|
|
|
|
171
|
|
Balance at December 31, 2016
|
|
$
|
(9,250
|
)
|
|
$
|
(234
|
)
|
|
$
|
(9,484
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net computer equipment and furniture
|
|
|
|
|
|
|
|
|
|
|
|
|
June 8, 2016
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Balance at December 31, 2016
|
|
$
|
52,420
|
|
|
$
|
2,099
|
|
|
$
|
54,519
|
|
NOTE 5 – INTANGIBLE ASSETS
Cost
|
|
Acquired intangible assets
|
|
|
Payment platform
|
|
|
Total
|
|
June 8, 2016
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Additions
|
|
|
-
|
|
|
|
100,000
|
|
|
|
100,000
|
|
Acquisitions (note 3)
|
|
|
8,753,337
|
|
|
|
-
|
|
|
|
8,753,337
|
|
Foreign exchange
|
|
|
(225,988
|
)
|
|
|
-
|
|
|
|
(225,988
|
)
|
Balance at December 31, 2016
|
|
$
|
8,527,349
|
|
|
$
|
100,000
|
|
|
$
|
8,627,349
|
|
The Company has capitalized $100,000 in costs related to improvements made on the acquired payment platform to further develop it for alternative business plans. When the Company has completed the development of these improvements, they will be put into service and amortized over their expected life. At December 31, 2016, $20,000 was accrued for in Accounts payable and Accrued Liabilities.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 6 – FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
The Company has exposure to liquidity risk and foreign currency risk. The Company's risk management objective is to preserve and redeploy the existing treasury as appropriate, ultimately to protect shareholder value. Risk management strategies, as discussed below, are designed and implemented to ensure the Company's risks and the related exposure are consistent with the business objectives and risk tolerance.
Liquidity Risk: Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they come due. The Company manages its liquidity by ensuring that there is sufficient capital to meet short and long-term business requirements, after taking into account cash requirements from operations and the Company's holdings of cash and cash equivalents. The Company also strives to maintain sufficient financial liquidity at all times in order to participate in investment opportunities as they arise, as well as to withstand sudden adverse changes in economic circumstances.
Management forecasts cash flows for its current and subsequent fiscal years to predict future financing requirements. Future requirements may be met through a combination of credit and access to capital markets. The Company's cash requirements are dependent on the level of operating activity, a large portion of which is discretionary. Should management decide to increase its operating activity, more funds than what is currently in place would be required. It is not possible to predict whether financing efforts will be successful or sufficient in the future. At December 31, 2016, had $422,385, in cash and cash equivalents.
The following are the maturities, excluding interest payments, reflecting undiscounted future cash disbursements of the Company's financial liabilities based on the period ending December 31, 2016.
|
|
2017
|
|
|
2018 and later
|
|
Accounts payable
|
|
$
|
474,508
|
|
|
$
|
-
|
|
|
|
$
|
474,508
|
|
|
$
|
-
|
|
Additionally, the Company has commitments as detailed in note 11.
Currency risk: The Company's expenditures are incurred in Canadian and US dollars. The results of the Company's operations are subject to currency transaction risk. The Company mitigates foreign exchange risk through forecasting its foreign currency denominated expenditures and maintaining an appropriate balance of cash in each currency to meet the expenditures. As the Company's reporting currency is the US dollar, fluctuations in US dollar will affect the results of the Company. A 10% fluctuation would have an impact of $4,772 on the Company's US dollar denominated balances.
Credit risk:
Credit risk is the risk of loss associated with a counterparty's inability to fulfill its payment obligations. As at December 31, 2016, the Company's credit risk is primarily attributable to cash and cash equivalents, cash in trust and customer deposits, and accounts receivable. At December 31, 2016, the Company's cash and cash equivalents, cash held in trust and customer deposits was held with reputable Canadian chartered banks. At December 31, 2016, the Company had an allowance for doubtful accounts of $16,396 as a result of a review of collectability of the amount outstanding and the duration of time it was outstanding. Approximately 68% of net revenue is derived from 3 corporate customers and the underlying cardholders under each program and approximately 51% of accounts receivable is from the same corporate customers.
Substantially all of the Company's cost of goods sold is derived from 3 service providers and one vendor. As at December 31, 2016, and together they represented 16% of the accounts payable and accrued liabilities.
Interest rate risk:
Interest rate risk is the risk borne by an interest-bearing asset or liability as a result of fluctuations in interest rates. Financial assets and financial liabilities with variable interest rates expose the Company to cash flow interest rate risk. The Company's does not have significant interest rate risk.
Fair values: The carrying amounts reported in the consolidated balance sheet for cash and cash equivalents, cash held in trust and customer deposits, accounts receivables, accounts payable and client funds approximate fair value because of the short period of time between the origination of such instruments and their expected realization.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 7 – COMMON STOCK AND COMMON SHARE PURCHASE WARRANTS
Common Stock and Common Share Purchase Warrants
The Company is authorized to issue 500,000,000 common stock with a par value of $0.0001.
To reflect the impact of the reverse takeover transaction of the Company by Zoompass, on August 22, 2016, the Company's common stock has been adjusted to 9,345,000 common stock, which reflects the forward split, the 9,670,000 common stock of the Company prior to the reverse takeover and the cancellation of 7,000,000. See note 3 for additional details.
On June 15, 2016, Zoompass issued 12,025,752 shares, which reflects the forward split, to the founders of Zoompass, including 5,250 common shares, which reflects the forward split, on the initial incorporation of Zoompass for proceeds of $1,182.
On June 28, 2016, the Company issued 8,060,913 shares, which reflects the forward split, to acquire certain net assets from a shareholder. See note 3 for additional details.
On June 28, 2016, the Company issued 8,125,772 common shares of Zoompass to certain parties including management, which reflects the forward split. As no consideration was received for these common shares, the fair value was recorded as share-based payment expense in the consolidated statement of operations. The value of the shares given was based on recent financings.
On August 24, 2016, the Company completed an offering of 233,331 non-registered shares, which reflects the forward split, at $1.16 per common stock (C$1.50 per common stock) for aggregate gross proceeds of $270,479 (C$350,000).
On September 7, 2016, the Company's shareholders approved a forward common stock split of 3.5 to 1.
On October 12, 2016, the Company issued 1,129,711 shares through the exercise of 1,129,711 share purchase warrants raising gross proceeds of $427,985 (C$537,601).
On December 15, 2016, the Company issued 379,921 shares through subscriptions of non-registered shares at $1.12 per common stock (C$1.50 per common stock) for net proceeds of $401,285, net of a financing fee of $24,096. (C$537,601).
Common Share Purchase Warrants
On November 23, 2016, the Company issued 1,471,659 common share purchase warrants to certain individuals. Each warrant was exercisable into one common stock of the Company. 600,000 warrants are exercisable into one common stock of the Company until October 31, 2017, at an exercise price of C$0.50 which reflects the forward split.
871,659 warrants were exercisable to November 30, 2016, at an exercise price of C$0.50, which reflects the forward split. The exercise period was later amended by the Company to March 31, 2017. All of the warrants were outstanding as at December 31, 2016.
The 871,659 warrants were assigned a fair value of $647,168 using the Black-Scholes pricing model. The following assumptions were used: Risk free interest rate of – 1.00; expected volatility of 140%, based on comparable companies; expected dividend yield – nil; expected life of 0.02 years. As a result of the amendment of the exercise period, the fair value was adjusted to $652,994 based on the following assumptions: Risk free interest rate of – 1.00; expected volatility of 107%, based on comparable companies; expected dividend yield – nil; expected life of 0.33 years.
On July 29, 2016, the Company issued 2,039,710 common share purchase warrants to certain individuals. Each warrant was exercisable into one common stock of the Company until October 31, 2016, which reflects the forward split at an exercise price of C$0.50. As described above, 1,129,711 of these warrants were exercised. The warrants were assigned a fair value of $1,566,362. See note 8 for additional details.
As the warrants were not issued in connection with an offering of shares, the fair value has been reflected in the consolidated statement of operations as share-based payment expense.
The weighted-average remaining contractual term of the outstanding warrants is 0.08 years and the weighted-average exercise price is C$0.50.
Subsequent to December 31, 2016 581,664 warrants were exercised.
The Company had the following warrants outstanding at December 31, 2016
Grant date
|
Warrants
|
Weighted Average
Exercise Price (C$)
|
Expiry
|
November 23, 2016
|
600,000
|
0.50
|
October 31, 2017
|
November 23, 2016
(1)
|
871,659
|
0.50
|
March 31, 2017
|
|
1,471,659
|
|
|
(1)
On November 30, 2016, the warrants expiry was amended from November 30, 2016 to March 31, 2017.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 8– SHARE-BASED PAYMENTS
During the period ended December 31, 2016, the Company issued 8,125,772 common shares of Zoompass to certain parties including management, which reflects the forward split. As no consideration was received for these common shares, the fair value was recorded as share-based payment expense in the consolidated statement of operations. The value of the shares given was based on recent financings.
In December 2016, the Board of Directors and stockholders, respectively, approved a Stock Incentive Plan (the "Plan"). Awards granted under the plan are up to a maximum of 10% of the common shares issued and outstanding and can be issued in the form of an
Option, Deferred Stock Unit, Dividend Equivalent Right, Deferred Stock, or other right or benefit under the Plan and can be issued to
officers, directors, employees and consultants and any individual awardee would be subject to certain maximum grants under the plan. Awards granted would be subject to certain conditions, such as vesting, which is determined by the Board of Directors.
On December 1, 2016, the Company issued 1,480,000 common stock purchase options at an exercise price of C$1.50 to directors, officers, employees and consultants of the Company. 562,500 of these options vest immediately and are exercisable for five years from the grant date. 917,500 of the options are exercisable for five years from the grant date at an exercise price of C$1.50 and vest ratably over a three year period from the date of grant.
On December 1, 2016, the Company issued 460,000 deferred stock units to directors, officers, employees and consultants of the Company and have a life of five years from date of grant. 187,500 vest immediately and must be exercised by the recipient. Settlement of the deferred stock unit may be in cash or common stock of the Company at the option of the Company.
The awards during the period ended December 31, 2016, consisted of common stock, stock options and deferred stock units, which were granted to Directors, Officers, Employees and Consultants and is noted in the table below.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
The components of share-based payments expense is detailed in the table below.
Date of
grant
|
|
Contractual life
|
|
|
Number
|
|
|
Exercise
price
(C$)
|
|
|
Share-
based
payment
expense
|
|
|
Share
price
(C$)
|
|
|
Risk-
free
rate
|
|
|
Volatility
|
|
|
Dividend
yield
|
|
|
Expected
life
(years)
|
|
Share award
|
June 28, 2016
|
|
|
-
|
|
|
|
8,125,772
|
|
|
|
|
|
$
|
9,489,767
|
|
|
$
|
1.50
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Issuance of warrants
|
July 29, 2016
|
|
October 31, 2016
|
|
|
|
2,039,710
|
|
|
$
|
0.50
|
|
|
|
1,566,362
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
100
|
%
|
|
Nil
|
|
|
|
0.26
|
|
Issuance of warrants
|
November 23, 2016
|
|
October 31, 2017
|
|
|
|
600,000
|
|
|
$
|
0.50
|
|
|
|
471,408
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
104
|
%
|
|
Nil
|
|
|
|
0.94
|
|
Issuance of warrants
|
November 23, 2016
|
|
October 31, 2017
|
|
|
|
871,659
|
|
|
$
|
0.50
|
|
|
|
647,168
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
140
|
%
|
|
Nil
|
|
|
|
0.02
|
|
Amendment of warrants
|
November 30, 2016
|
|
March 31, 2017
|
|
|
|
871,659
|
|
|
$
|
0.50
|
|
|
|
5,825
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
107
|
%
|
|
Nil
|
|
|
|
0.33
|
|
Fully vested option grant
|
December 1, 2016
|
|
December 1, 2021
|
|
|
|
562,500
|
|
|
$
|
1.50
|
|
|
|
493,080
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
108
|
%
|
|
Nil
|
|
|
|
5.00
|
|
Fully vested deferred stock unit
|
December 1, 2016
|
|
December 1, 2021
|
|
|
|
187,500
|
|
|
|
-
|
|
|
|
210,961
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
108
|
%
|
|
Nil
|
|
|
|
5.00
|
|
Option grant
|
December 1, 2016
|
|
December 1, 2021
|
|
|
|
917,500
|
|
|
$
|
1.50
|
|
|
|
22,038
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
108
|
%
|
|
Nil
|
|
|
|
5.00
|
|
Deferred stock unit grant
|
December 1, 2016
|
|
December 1, 2021
|
|
|
|
272,500
|
|
|
$
|
-
|
|
|
|
8,401
|
|
|
$
|
1.50
|
|
|
|
1
|
%
|
|
|
108
|
%
|
|
Nil
|
|
|
|
5.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
12,915,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2016 the Company had the following stock options and deferred stock units outstanding.
Award
|
|
Fair
Value
|
|
|
Contractual
Life
(years)
|
|
|
Units
|
|
|
Number
of units
vested
|
|
|
Weighted
Average
Exercise Price (C$)
|
|
Remaining
Expiry
Date
|
Options
|
|
$
|
493,080
|
|
|
|
4.92
|
|
|
|
562,500
|
|
|
|
562,500
|
|
|
|
0.50
|
|
December 1, 2021
|
Deferred stock units
|
|
|
210,961
|
|
|
|
4.92
|
|
|
|
187,500
|
|
|
|
187,500
|
|
|
|
-
|
|
December 1, 2021
|
Options
|
|
|
798,517
|
|
|
|
4.92
|
|
|
|
917,500
|
|
|
|
15,082
|
|
|
|
0.50
|
|
December 1, 2021
|
Deferred stock units
|
|
|
304,405
|
|
|
|
4.92
|
|
|
|
272,500
|
|
|
|
4,479
|
|
|
|
-
|
|
December 1, 2021
|
|
|
$
|
1,806,963
|
|
|
|
4.92
|
|
|
|
1,940,000
|
|
|
|
769,561
|
|
|
|
|
|
|
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 9– RELATED PARTY TRANSACTIONS AND BALANCES
During the period, the Company paid an advance on behalf of certain shareholders in the amount of $250,000. These shareholders also serve as directors and officers of the Company. $120,000 was returned by December 31, 2016, and $50,000 was returned subsequent to December 31, 2016. The $130,000 is reflected in prepaids and other current assets as at December 31, 2016. Of the amount advanced currently $80,000 remains outstanding.
The total amount owing to the same shareholders, in relation to the services they provide to the Company in their capacity as Officers for the period ended December 31, 2016 was $186,818 which includes expense reimbursements. This amount is reflected in accounts payable and is further described below.
As at December 31, 2016, the Company had an amount owing to an entity owned and controlled by the Chief Executive Officer of the Company of $127,073. The amount owing relates to services provided by the Chief Executive Officer and expense reimbursements.
As at December 31, 2016, the Company had an amount owing to an entity owned and controlled by the Secretary of the Company of $59,745. The amount owing relates to services provided by the Secretary and expense reimbursements.
As at December 31, 2016, the Company had an amount owing to the President of the Company of $28,092 for salary.
As at December 31, 2016, the Company had an amount owing to an entity owned and controlled by the Chief Financial Officer of the Company of $31,653. The amount owing relates to services provided by the Chief Financial Officer.
A total of $2,868,702 was recognized during the period ended December 31, 2016, for share-based payments expense to directors and officers of the Company.
As at December 31, 2016, the amounts owing to officers of the Company are recorded in Accounts payable and accrued liabilities.
As previously noted in note 3, in June 2016, the Company had acquired certain net assets from a shareholder of Zoompass.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 10 – INCOME TAXES
A reconciliation of the differences between the statutory Canadian income tax rate and the Company's effective tax rate is as follows:
During the period ended December 31, 2016, the Company's long-term Canadian effective tax rate was 35%.
|
|
For the period ended December 31,
|
|
|
|
2016
|
|
Net loss for the year before income taxes
|
|
$
|
(13,984,951
|
)
|
|
|
|
|
|
Expected income tax recovery
|
|
|
(4,894,733
|
)
|
Impact of tax rate differences in foreign jurisdictions
|
|
|
879,845
|
|
Tax rate changes and other adjustments
|
|
|
45
|
|
Permanent differences
|
|
|
3,721,637
|
|
Change in valuation allowance
|
|
|
293,206
|
|
Total current year permanent items
|
|
$
|
-
|
|
|
|
As at December 31,
|
|
|
|
2016
|
|
Deferred tax assets:
|
|
|
|
Net operating loss carryforwards
|
|
$
|
48,300
|
|
Non-capital loss carryforwards - Canada
|
|
|
234,423
|
|
Equipment
|
|
|
2,513
|
|
Other
|
|
|
7,970
|
|
|
|
|
293,206
|
|
Valuation allowance
|
|
|
(293,206
|
)
|
Net deferred tax assets
|
|
$
|
-
|
|
The Company has $138,001 of net operating loss carryforwards in the US, expiring in 2036, and $884,615 non-capital loss carryforwards in Canada also expiring in 2036.
ZOOMPASS HOLDINGS, INC. (FORMERLY UVIC Inc.)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Expressed in US dollars)
NOTE 11 – COMMITMENTS AND CONTINGENCIES
The Company is currently using leased office space under a contract which runs to October 31, 2020. The amount due under this contract is as follows:
|
|
$
|
|
|
2017
|
|
|
134,746
|
|
2018
|
|
|
134,746
|
|
2019
|
|
|
134,746
|
|
2020
|
|
|
112,289
|
|
|
|
|
516,527
|
|
Contingencies
From time to time, the Company may be involved in a variety of claims, suits, investigations and other proceedings arising in the ordinary course of our business, collections claims, breach of contract claims, labor and employment claims, tax and other matters. Although claims, suits, investigations and proceedings are inherently uncertain and their results cannot be predicted with certainty, the Company believes that the resolution of current pending matters will not have a material adverse effect on its business, balance sheet, results of operations or cash flow. Regardless of the outcome, litigation can have an adverse impact on the Company because of legal costs, diversion of management resources and other factors.
The Company's trademark application has been opposed in the US based on the most recent application. The trademark had been previously acquired through a US registration obtained on the basis of its Canadian registration.
The same party has challenged the Company's trademark in Canada, the Company has filed its affidavit evidence in response and is awaiting a final decision. The Company is confident that the Company's registration will be maintained.
NOTE 12 – SUBSEQUENT EVENTS
Subsequent to December 31, 2016, the 380,331 warrants with an exercise price of C$0.50 were exercised. The remaining warrants that were to expire on March 31, 2017, expired unexercised.
Subsequent to December 31, 2016, the Company completed several subscription agreement for the issuance of common shares for gross proceeds of C$234,000 through the issuance of 131,959 common shares.
F-19