Notes to Consolidated Financial Statements
May 31, 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 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 and six months ended May 31, 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 and six months ended May 31, 2012, filed with the SEC on July 24, 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.
Management initially concluded that the
non-refundable fee and first-year consulting fee received in connection with its consulting agreement should be recognized as revenue
upon receipt. After further review, management determined that the non-refundable fee should be recognized as revenue over the
term of the agreement and the first-year consulting fee should be recognized as revenue over the first year of the agreement. Additionally,
management initially concluded that the value of the shares received in connection with its consulting agreement should be recorded
as consulting revenue. Upon further review, management determined that a gain on settlement of consulting revenue receivable received
should have been recorded since the value of the shares received was greater that the value of the services to be rendered.
Management initially concluded that certain
common stock authorized, but not issued, should be treated as outstanding shares of common stock. Upon further review, management
determined that common stock authorized, but not yet issued, should be treated as common stock payable and are, therefore, not
considered outstanding.
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 and six months ended May 31, 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 May 31, 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
six months ended May 31, 2012.
|
|
Restated Consolidated Balance Sheet
|
|
|
|
|
|
As Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
Notes
|
Total Assets
|
|
$
|
522,890
|
|
|
$
|
-
|
|
|
$
|
522,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred consulting revenue
|
|
$
|
-
|
|
|
$
|
62,322
|
|
|
$
|
62,322
|
|
|
1
|
Common stock payable
|
|
|
-
|
|
|
|
147,500
|
|
|
|
147,500
|
|
|
2
|
Total Current Liabilities
|
|
|
956,769
|
|
|
|
209,822
|
|
|
|
1,166,591
|
|
|
|
Deferred consulting revenue
|
|
|
-
|
|
|
|
34,107
|
|
|
|
34,107
|
|
|
|
Total Long-Term Liabilities
|
|
|
-
|
|
|
|
34,107
|
|
|
|
34,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
9,063
|
|
|
|
(35
|
)
|
|
|
9,028
|
|
|
2
|
Additional paid-in capital
|
|
|
942,627
|
|
|
|
(147,465
|
)
|
|
|
795,162
|
|
|
2
|
Deficit accumulated during the development stage
|
|
|
(1,354,070
|
)
|
|
|
(96,429
|
)
|
|
|
(1,450,499
|
)
|
|
1
|
Accumulated other comprehensive income
|
|
|
(31,500
|
)
|
|
|
-
|
|
|
|
(31,500
|
)
|
|
|
Total Stockholders' Deficit
|
|
|
(433,879
|
)
|
|
|
(243,929
|
)
|
|
|
(677,808
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
$
|
522,890
|
|
|
$
|
-
|
|
|
$
|
522,890
|
|
|
|
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
|
|
May
31, 2012
|
|
|
May
31, 2012
|
|
|
|
|
Consolidated Statements
of Operations
|
|
As
Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
As
Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
Notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
253,500
|
|
|
$
|
(253,500
|
)
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(330,162
|
)
|
|
|
|
|
|
|
(330,162
|
)
|
|
|
(552,852
|
)
|
|
|
|
|
|
|
(552,852
|
)
|
|
|
|
Consulting revenue
|
|
|
-
|
|
|
|
20,000
|
|
|
|
20,000
|
|
|
|
-
|
|
|
|
23,571
|
|
|
|
23,571
|
|
|
1
|
|
Interest expense
|
|
|
(53,758
|
)
|
|
|
|
|
|
|
(53,758
|
)
|
|
|
(84,527
|
)
|
|
|
|
|
|
|
(84,527
|
)
|
|
|
|
Interest expense - related parties
|
|
|
(202
|
)
|
|
|
|
|
|
|
(202
|
)
|
|
|
(202
|
)
|
|
|
|
|
|
|
(202
|
)
|
|
|
|
Gain on settlement of consulting
revenue receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
133,500
|
|
|
|
133,500
|
|
|
3
|
|
Net income
(loss)
|
|
$
|
(384,122
|
)
|
|
$
|
20,000
|
|
|
$
|
(364,122
|
)
|
|
$
|
(384,081
|
)
|
|
$
|
(96,429
|
)
|
|
$
|
(480,510
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss) per common share - basic and diluted
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of common shares outstanding during the period - basic and diluted
|
|
|
90,647,609
|
|
|
|
|
|
|
|
90,340,000
|
|
|
|
90,442,295
|
|
|
|
|
|
|
|
90,328,197
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
loss
|
|
$
|
(415,622
|
)
|
|
$
|
78,500
|
|
|
$
|
(337,122
|
)
|
|
$
|
(415,581
|
)
|
|
$
|
(96,429
|
)
|
|
$
|
(512,010
|
)
|
|
1
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
May 31, 2012
|
|
|
|
|
Consolidated Statements of Cash Flows
|
|
As Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
Notes
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(384,081
|
)
|
|
$
|
(96,429
|
)
|
|
$
|
(480,510
|
)
|
|
|
1
|
|
Stock issued for services rendered
|
|
|
97,500
|
|
|
|
(97,500
|
)
|
|
|
-
|
|
|
|
2
|
|
Available-for-sale securities received as consideration for consulting revenue
|
|
|
(253,500
|
)
|
|
|
133,500
|
|
|
|
(120,000
|
)
|
|
|
1
|
|
Gain on settlement of consulting revenue receivable
|
|
|
-
|
|
|
|
(133,500
|
)
|
|
|
(133,500
|
)
|
|
|
3
|
|
Common stock payable for services rendered
|
|
|
-
|
|
|
|
97,500
|
|
|
|
97,500
|
|
|
|
2
|
|
Deferred revenue
|
|
|
-
|
|
|
|
96,429
|
|
|
|
96,429
|
|
|
|
1
|
|
Net Cash Used In Operating Activities
|
|
|
(158,145
|
)
|
|
|
-
|
|
|
|
(158,145
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
50,000
|
|
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
2
|
|
Proceeds from common stock to be issued
|
|
|
-
|
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
2
|
|
Net Cash Provided By Financing Activities
|
|
|
168,500
|
|
|
|
-
|
|
|
|
168,500
|
|
|
|
|
|
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.
|
|
3.
|
Adjustment to record a gain on shares received since the value of the shares received was greater
than the value of the services to be rendered upon execution of the consulting agreement.
|
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 intends to be in the
business of converting biomass into products such as biofuels, fertilizer or derivative based products from oils. Biomass can
come from growing plants or wastes such as plant, human or animal.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
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 had a 50-50 joint venture, known as, the Qx Health Exchange
(“QX”) and a wholly-owned subsidiary, called FTZ Energy Exchange Corporation, which intended 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. The joint venture
was cancelled on May 1, 2013.
The Company’s fiscal year end is
November 30.
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 is a development stage company
and has primarily generated revenues from a consulting agreement and from revenues earned from the testing phase in connection
with the Testing Services Agreement in Paraguay (see Note 15). Revenues recognized to date are not indicative of future expected
revenues, once the Company begins marketing its fertilizer related products to customers. During the three and six months ended May 31, 2013, two
customers accounted for 23% and 77%, respectively, and 30% and 70%, respectively, of consulting revenue. During the three and
six months ended May 31, 2012, one customer accounted for 100% of consulting revenue.
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 its fertilizer related products.
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 third parties. Revenue is recognized when the contract is signed, the fees are fixed
or 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 or as services are rendered. 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
May 31, 2013
Unaudited
Reclassification
Reclassifications have been made to certain prior period amounts
to conform to the current period presentation. These reclassifications have no effect on the financial position or on the results
of operations or cash flows for the periods presented.
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 May 31, 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 May 31, 2013
and November 30, 2012, our deposits did not exceed the FDIC limit.
Accounts Receivable
Accounts receivable represent
obligations from our customers. We periodically evaluate the collectability of our accounts receivable and consider the need
to record an allowance for doubtful accounts. Actual amounts could vary from the recorded estimates. We did not deem it
necessary to record an allowance for doubtful accounts at May 31, 2013. At May 31, 2013, all accounts receivable are with one customer.
Marketable
Securities
At the time of acquisition, a security
is designated as held-to-maturity, available-for-sale or trading, depending on the Company’s 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. The Company undertook a review of the value of its available-for-sale securities as of May 31, 2013 and
determined that the value of its securities had been impaired. Accordingly, the Company recorded an impairment charge of
$76,050 in the accompanying unaudited consolidated statement of operations during the three and six months ended May 31,
2013. The impairment results from the Company’s inability to obtain the underlying shares of common stock from its
escrow agent, as the escrow agent has refused to release these shares to the Company (see Note 12). Management has decided
not to take further action on this matter.
The following table summarizes marketable
securities held at May 31, 2013 and November 30, 2012, all of which are classified as available-for-sale:
|
|
Cost
|
|
|
Impairment
Charge
|
|
|
Fair Value
|
|
May 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
76,050
|
|
|
$
|
76,050
|
|
|
$
|
-
|
|
Total available-for-sale securities
|
|
$
|
76,050
|
|
|
$
|
76,050
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
Unrealized Loss
|
|
|
Fair Value
|
|
November 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
76,050
|
|
|
$
|
37,800
|
|
|
$
|
38,250
|
|
Total available-for-sale securities
|
|
$
|
76,050
|
|
|
$
|
37,800
|
|
|
$
|
38,250
|
|
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
The Company did not realize any gains and/or
losses on sales of investments during the three and six months ended May 31, 2013 and 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.
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 six months ended May 31, 2013.
Investment in Joint Venture
FTZ 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 owned fifty percent of the QX joint venture.
The joint venture was cancelled on May
1, 2013 and has had no activity through the cancellation date.
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
May 31, 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 loss 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 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 and six months ended May 31, 2013 and 2012, excludes the common stock equivalents of the following potentially
dilutive securities because their inclusion would be anti-dilutive:
|
|
May 31, 2013
|
|
|
May 31, 2012
|
|
|
|
|
|
|
|
|
Convertible debt ($25,000 at $0.05 per share)
|
|
|
500,000
|
|
|
|
-
|
|
Convertible debt ($50,000 at $0.25 per share)
|
|
|
-
|
|
|
|
200,000
|
|
Convertible debt – related party ($70,000 at $0.25 per share)
|
|
|
-
|
|
|
|
280,000
|
|
Common stock payable
|
|
|
1,056,250
|
|
|
|
350,000
|
|
Total common stock equivalents
|
|
|
1,556,250
|
|
|
|
830,000
|
|
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 $406,022 and net cash used in operations of $125,026 for the six months ended
May 31, 2013. Additionally, the Company had a working capital deficit of $1,848,680 and a stockholders’ deficit of $1,821,268
at May 31, 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
May 31, 2013
Unaudited
Note 5 Equipment
At May 31, 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
|
|
|
(12,008
|
)
|
|
|
(8,999
|
)
|
|
|
Equipment, net
|
|
$
|
15,752
|
|
|
$
|
18,761
|
|
|
|
Note 6 Notes Payable – Related
Parties
Notes payable – related parties consists
of the following:
|
|
Balance
|
|
|
Interest Rate
|
|
|
Maturity
|
Balance - September 10, 2010
|
|
$
|
-
|
|
|
|
|
|
|
|
Borrowings
|
|
|
20,927
|
|
|
|
4
|
%
|
|
Due on demand
|
Balance - November 30, 2010
|
|
|
20,927
|
|
|
|
|
|
|
|
Borrowings
|
|
|
2,954
|
|
|
|
4
|
%
|
|
Due on demand
|
Repayments of borrowings
|
|
|
(23,881
|
)
|
|
|
|
|
|
|
Balance - November 30, 2011
|
|
|
-
|
|
|
|
|
|
|
|
Borrowings
|
|
|
40,500
|
|
|
|
4
|
%
|
|
Due on demand
|
Borrowings
|
|
|
1,592
|
|
|
|
0
|
%
|
|
Due on demand
|
Repayments of borrowings
|
|
|
(1,417
|
)
|
|
|
|
|
|
|
Balance - May 31, 2013 and November 30, 2012
|
|
$
|
40,675
|
|
|
|
|
|
|
|
Accrued interest at May 31, 2013 and November
30, 2012 amounted to $2,136 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 $408 and $202 for the three months ended May
31, 2013 and 2012, respectively, and $808, $202 and $1,757 for the six months ended May 31, 2013 and 2012, and the period from
September 13, 2010 (inception) to May 31, 2013, respectively.
Note 7 Convertible Debt – Related
Parties
Convertible debt – related parties
consists of the following:
|
|
Balance
|
|
|
Interest
Rate
|
|
|
Maturity
|
|
Conversion
Price
|
|
Balance - November 30, 2010
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
30,000
|
|
|
|
4
|
%
|
|
Due on demand
|
|
$
|
0.25
|
|
Balance - November 30, 2011
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
40,000
|
|
|
|
4
|
%
|
|
Due on demand
|
|
$
|
0.25
|
|
Reclassification from convertible debt to notes payable (see Note 8)
|
|
|
(70,000
|
)
|
|
|
|
|
|
|
|
|
|
|
Balance - May 31, 2013 and November 30, 2012
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
During the years ended November 30, 2011
and 2010, the Company's former President/Chief Operating Officer advanced a total of $70,000. The Company determined that these
were conventional convertible debt instruments, with a beneficial conversion feature. The loans were 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 $70,000, as
a discount to the loans and a corresponding increase to additional paid in capital. The discount to the loans was fully amortized
to interest expense during the year ended November 30, 2012. The loans have been reflected as a note payable to a third party given
the individual resigned from his position as of August 2012 and has made a demand for payment (see Note 8). Given the Company’s
inability to repay the note, the note is currently in default.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
Note 8 Notes Payable and Convertible
Debt
Notes payable consists of the following:
|
|
Balance
|
|
|
Interest
Rate
|
|
|
Maturity
|
Balance - November 30, 2011
|
|
$
|
-
|
|
|
|
|
|
|
|
Reclassification from convertible debt to notes payable
|
|
|
70,000
|
|
|
|
4
|
%
|
|
Due on demand
|
Borrowings
|
|
|
20,800
|
|
|
|
4
|
%
|
|
Due on demand
|
Repayments of borrowings
|
|
|
(1,000
|
)
|
|
|
|
|
|
|
Balance - November 30, 2012
|
|
|
89,800
|
|
|
|
|
|
|
|
Borrowings
|
|
|
125,000
|
|
|
|
8
|
%
|
|
Due on demand
|
Balance - May 31, 2013
|
|
$
|
214,800
|
|
|
|
|
|
|
|
Accrued interest at May 31, 2013 and November
30, 2012 amounted to $7,724 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 $3,655 and $877 for the three months ended May 31, 2013 and 2012,
respectively, and $4,867 and $1,431 for the six months ended May 31, 2013 and 2012, respectively.
Convertible debt consists of the following:
|
|
Balance
|
|
|
Interest
Rate
|
|
|
Maturity
|
|
Conversion
Price
|
|
Balance - November 30, 2011
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
50,000
|
|
|
|
4
|
%
|
|
11/30/2012
|
|
$
|
0.25
|
|
Conversion of convertible debt to common stock payable
|
|
|
(50,000
|
)
|
|
|
|
|
|
|
|
|
|
|
Balance - November 30, 2012
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
25,000
|
|
|
|
4
|
%
|
|
Due on demand
|
|
$
|
0.05
|
|
Balance - May 31, 2013
|
|
$
|
25,000
|
|
|
|
|
|
|
|
|
|
|
|
During the year ended November 30 2012,
a third party investor advanced $50,000 due on July 31, 2012. 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 requested to convert 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.
In January 2013, a third party investor
advanced $25,000. 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.
Accrued interest at May 31, 2013 amounted
to $1,263, which is included as a component of accounts payable and accrued expenses. Interest expense on convertible debt with
third parties amounted to $252 and $330 for the three and six months ended May 31, 2013 and 2012, respectively.
Interest expense on notes payable and convertible
debt with third parties amounted to $8,932 for the period from September 13, 2010 (inception) to May 31, 2013. Amortization expense
of debt discount, included in interest expense, amounted to $145,000 for the period from September 13, 2010 (inception) to May
31, 2013.
Note 9 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.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
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.
During the year ended November 30, 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 or the six months ended May 31, 2013.
The following represents the Company’s
shares authorized for issuance as of May 31, 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)
|
|
|
456,250
|
|
|
|
44,400
|
|
|
|
0.017 – 0.16
|
|
Balance – May 31, 2013 (4)
|
|
|
1,056,250
|
|
|
$
|
252,900
|
|
|
$
|
0.017 – 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 1,056,250 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 and six months ended May 31, 2013 and 2012 and from September 13, 2010 (inception) to May 31, 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 10 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.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
Note 11 Commitments and Contingencies
Employment Agreements – Officers
and Directors
As of May 31, 2013, the Company has employment
agreements with certain executives and directors (two individuals) containing the following provisions:
Term of contract
|
|
5 years, expiring on December 31, 2015
|
Salary
|
|
$200,000
|
Salary deferral
|
|
All salaries will be accrued, but may be paid from the Company’s available cash flow funds.
|
Leases
The Company’s lease on its office
space expired on May 31, 2013. On June 3, 2013, the Company entered into a new lease agreement with its current landlord. The lease
is for a 24 month period, expiring on May 31, 2015, and requires monthly base rental payments of $2,000 for the period from June
1, 2013 through May 31, 2014 and $2,080 for the period from June 1, 2014 through May 31, 2015.
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 12 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 reference
above. The shares received by the Company 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 was to be released to the Company and the balance, of 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. In May 2013, the Company was notified by the escrow agent that it would not
release the shares to the Company. The Company has determined the value of the 4,500,000 shares to be impaired
and has recorded an impairment charge of $76,050 during the three and six months ended May 31, 2013 (see Note 3). Management has decided
not to take further action on this matter.
The contract had the following remaining
payment terms:
|
•
|
$60,000 due on February 13, 2013; and
|
|
•
|
$60,000 due on February 13, 2014
|
As of May 31, 2013, the Company has not
received the $60,000 due on February 13, 2013 under the contract. 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 May
31, 2013. Additionally, in May 2013, the Company was notified by the third party of its intent to terminate the agreement. Given
this notification, the Company recognized the remaining portion of the deferred consulting revenue of $39,107 as consulting revenue
in the accompanying statement of operations as of May 31, 2013.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
Note 13 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-year term, commencing February 5, 2013 and is cancelable on a quarterly
basis. In consideration for the services, the Company will issue 800,000 shares of common stock, to be delivered in four equal quarterly installments
of 200,000 shares each. The first 200,000 shares were to be delivered upon execution of the agreement. In addition to the shares,
the Company will 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.
As of May 31, 2013, the Company was required
to issue 400,000 shares of its common stock and determined to pay the first quarter’s fee of $9,000 in stock, representing
56,250 shares of the Company’s common stock. The fair value of the 456,250 shares of common stock to be issued to the third
party was $44,400, 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. The Company as elected
to pay the second quarter’s fee in cash. The Company recorded $17,799 and $31,466 during the three and six months ended May
31, 2013, respectively, as professional fees. Since the 456,250 shares of common stock have not been issued to the third party
as of May 31, 2013, the Company has included the value of the shares of $44,400 in common stock payable in the accompanying consolidated
balance sheet and has not included these shares in the earnings per share calculations as of May 31, 2013.
Note 14 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 had 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 May 31, 2013.
The following is the Company’s assets
measured at fair value on a recurring basis at May 31, 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):
|
|
May 31, 2013
|
|
|
November 30, 2012
|
|
Level 1 – None
|
|
$
|
-
|
|
|
$
|
-
|
|
Level 2 – Marketable Securities
|
|
|
-
|
|
|
|
38,250
|
|
Level 3 – None
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
-
|
|
|
$
|
38,250
|
|
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
See Note 3 regarding the impairment charge
recognized during the three and six months ended May 31, 2013 on the Company’s marketable securities.
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 15 Subsequent Events
Advances
In June 2013, a third party investor advanced
an aggregate of $38,506 to the Company. The advance was unsecured, due on demand and bore interest at 8%. The advance was converted
into shares of the Company’s common stock (see below).
On July 2, 2013, a third party investor
advanced $18,000 to the Company. The advance is unsecured, due on demand and bears interest at 8%.
Common Stock Issuances
During June 2013, in connection with a
common stock offering (the “Offering”), the Company sold an aggregate of 1,075,000 shares of its common stock at a
purchase price of $0.012 per share, for a total offering amount of $12,900.
On June 21, 2013, one of the Company’s
directors converted $4,000 of director’s fees owed into 333,333 shares of common stock and converted $8,000 of consulting
fees owed into 666,667 shares of common stock. The fair value of $0.012 per share was based upon the purchase price from the Company’s
Offering (see above).
On June 21, 2013, the Company’s Chief
Executive Officer and Director of Business Strategy converted amounts due to them for reimbursable expenses of $113,694 into 9,474,500
shares of common stock, or $0.012 per share. The fair value of the stock was based upon the purchase price from the Company’s
Offering.
On June 21, 2013, the Company’s Chief
Executive Officer converted his outstanding note payable of $40,500, along with accrued interest of $1,950, into 3,537,500 shares
of common stock, or $0.012 per share. The fair value of the stock was based upon the purchase price from the Company’s Offering.
On June 21, 2013, third party investors
converted $208,306 of notes payable and convertible debt, along with $4,392 of accrued interest, into 17,724,834 shares of common
stock, or $0.012 per share. The fair value of the stock was based upon the purchase price from the Company’s Offering.
On June 21, 2013, the Company granted 7,500,000
shares of common stock to a consultant for services to be provided over a twelve month period, commencing June 1, 2013. The shares
will vest after one year of service. In addition, the Company will pay the consultant a fee of $7,500 per month, cash flow permitting,
over the same twelve month period.
On June 21, 2013, the Company’s Chief
Executive Officer and Director of Business Strategy were each granted 10,000,000 shares of common stock in exchange for continuing
to work without cash payment of their full salary and to convert accrued expenses and a note payable as noted above. The shares
will vest after one year of service. The shares will not replace the Company’s obligation to pay the required salary over
the next year.
BioPower Operations Corporation and Subsidiaries
(A Development Stage Company)
Notes to Consolidated Financial Statements
May 31, 2013
Unaudited
Testing Services Agreement
On July 2, 2013, the Company entered into
agreements for the first stage of a project to develop a castor plantation and milling operation in the Republic of Paraguay with
offshore entities (aka “Ambrosia and “Developer”) for the testing and development of a project with up to $10,000,000
in financing upon certification of the castor yield effective. Under the terms of the Testing Services Agreement (the “TSA”),
the Developer will provide the land, pay costs for the testing and pay the Company a monthly project management fee of $45,000
and reimbursement of expenses during the test period for subcontractors on the ground in Paraguay. The Company will provide project
management testing services through the testing phase for up to 12 months until the successful certification of the yield from
growing castor is proven, subject to material and adverse events. Once Ambrosia approves the project, then under the Castor Master
Farm Management Services Agreement, the $10,000,000 to be invested from Ambrosia will go towards the development and operations
of the first stage of the castor plantation and the building of the mill and its operations. The Company will earn 6% of the net
income for ten years or have an option to become a 20% owner of the project. The Company began the initial test phase in Paraguay
on March 20, 2013, and subject to the terms of the TSA, is entitled to project management fees. The Company recorded consulting
revenue of $129,864 in connection with services provided under the TSA as of May 31, 2013.