Item 7. Managements Discussion and Analysis of Financial
Condition and Results of Operations
The following discussion should be read in conjunction with our
audited annual financial statements and the related notes thereto for the year
ended April 30, 2016 which appear elsewhere in this annual report. The following
discussion contains forward-looking statements that reflect our plans, estimates
and beliefs. Our actual results could differ materially from those discussed in
the forward looking statements. See Risk Factors.
Our audited financial statements are stated in United States
dollars and are prepared in accordance with United States generally accepted
accounting principles.
Overview
We were incorporated under the laws of the State of Nevada on
April 9, 2014. Following incorporation, we commenced the business of a mineral
exploration company. However, as we were unable to raise sufficient funds to
pursue our exploration program, we are now seeking new business opportunities
with established business entities to effect a merger or other form of business
combination with our company. We anticipate that any new acquisition or business opportunity that we may be party to will require
additional financing. There can be no assurance, however, that we will be able
to acquire the financing necessary to enable us to pursue our plan of operation
and enter into such an agreement. If our company requires additional financing
and we are unable to obtain such funds, our business will fail.
Results of Operations for the Years Ended April 30, 2016 and
2015
We generated no revenues for the years April 30, 2016 and 2015. We do not expect to generate revenues until we have established a new business plan and operations and successfully implemented such business plan.
We incurred operating expenses of $52,628 for the year ended April 30, 2016, compared with operating expenses of $51,493 for the year ended April 30, 2015. The most significant changes in operating expenses comprised the following: audit and accounting fees increased to $25,358 (2015 - $15,680); consulting fees decreased to $nil (2015 - $12,050); legal fees increased to $23,618 (2015 - $11,650); office expenses decreased to $500 (2015 - $3,000); mineral property acquisition costs decreased to $nil (2015 - $2,000); and transfer and filing fees decreased to $3,005 (2015 - $5,508). The difference between periods was attributable to the cessation of mineral exploration activities, the changing of directors and officers, and increased legal fees associated with the evaluation of new business opportunities, including the proposed Arrangement with Garmatex.
We incurred other expenses of $2,180 for the year ended April 30, 2016, as compared to $1,479 for the year ended April 30, 2015. Our other expenses for 2016 consisted solely of interest expense of $2,180 (2015-$1,479). Interest expense for 2016 and 2015 included $2,180 and $1,479, respectively, to reflect the interest accrued on promissory notes issued during the periods.
We incurred a net loss of $54,808 for the year ended April 30, 2016, as compared with a net loss of $52,972 for the prior year.
Liquidity and Capital Resources
As of April 30, 2016, we had cash of $51 (2015-$58) and working capital of $(7,949) (2015 - $3,481 working capital deficit).
Operating Activities
Operating activities used $13,707 in cash for the year ended April 30, 2016 as compared to $48,245 for the prior year ended April 30, 2015. The increase in cash was attributable to the capital contribution received per the indemnity agreement on the sale of common stock.
Investing Activities
Investing activities used cash of $nil for the year ended April
30, 2016 as compared to $1,150 for the year ended April 30, 2015.
Financing Activities
Financing activities provided cash of $13,700 for the year ended April 30, 2016, as compared to $14,000 for the year ended April 30, 2015, comprised of $13,700 in proceeds from notes payable.
Plan of Operations
We expect that we will require $35,000 to $70,000, in addition to our current cash, to fund our operating expenditures for the next twelve months. Projected working capital requirements for the next twelve months are as follows:
Estimated Working Capital Expenditures During the Next Twelve
Months
Operating expenditures
|
|
|
|
|
|
Transaction costs associated with
proposed
Garmatex Arrangement
|
$10,000 to
$20,000
|
|
|
|
|
General and
administrative
(including professional fees)
|
$25,000 to $50,000
|
|
|
|
|
Total
|
$35,000 to $70,000
|
|
General and administrative expenses are expected to include the
fees and travel costs we expect to pay in connection with completion of the
Garmatex acquisition. In the event that it is successfully completed, we will
need to re-assess our 12 month capital requirements in order to reflect our new
business activities.
We have issued various promissory notes to meet our short term
demands. In the past year, we have raised $13,700 in proceeds from the sale of
these notes, the terms of which are provided in the notes to the financial
statements accompanying this annual report. While this source of bridge
financing has been helpful in the short term to meet our financial obligations,
we will need additional financing to fund our operations and implement our
business plan.
Based upon our current financial condition, we do not expect to
have sufficient cash to operate our business at the current level for the next
twelve months. We intend to fund future operations through new business sales
and debt and/or equity financing arrangements, which may be insufficient to fund
expenditures or other cash requirements. We plan to seek additional financing in
a private equity offering to secure funding for operations. There can be no
assurance that we will be successful in raising additional funding. If we are
not able to secure additional funding, the implementation of our future business
plan will be impaired. There can be no assurance that such additional financing
will be available to us on acceptable terms or at all.
Going Concern
Our financial statements have been prepared assuming that we
will continue as a going concern which contemplates the realization of assets
and satisfaction of liabilities in the normal course of business. We have
incurred cumulative losses of 109,628 for the period April 9, 2014 (inception
date) through April 30, 2016, expect to incur further losses in the development
of our new business and have been dependent on funding operations through the
issuance of convertible debt and private sale of equity securities. These
conditions raise substantial doubt about our ability to continue as a going
concern. Managements plans include continuing to finance operations through the
private or public placement of debt and/or equity securities and the reduction
of expenditures. However, no assurance can be given at this time as to whether
we will be able to achieve these objectives.
In its report on our financial statements for the year ended
April 30, 2016, our independent registered public accounting firm included an
explanatory paragraph regarding substantial doubt about our ability to continue
as a going concern. Our financial statements do not include any adjustments that
might be necessary should we be unable to continue as a going concern.
Critical Accounting Policies
In December 2001, the SEC requested that all registrants list
their most critical accounting polices in the Management Discussion and
Analysis. The SEC indicated that a critical accounting policy is one which is
both important to the portrayal of a companys financial condition and results,
and requires managements most difficult, subjective or complex judgments, often
as a result of the need to make estimates about the effect of matters that are
inherently uncertain.
Development Stage Activities and Operations:
We are in the development stage and have had no revenues. A
development stage company is defined as one in which all efforts are devoted
substantially to establishing a new business and even if planned principal
operations have commenced, revenues are insignificant.
Recently Issued Accounting Pronouncements
On July 18, 2013, the FASB issued Accounting Standards Update
No. 2013-11,
Income Taxes (Topic 740): Presentation of an Unrecognized Tax
Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax
Credit Carryforward Exists
(ASU 2013-11). ASU 2013-11 is expected to
reduce diversity in practice by providing guidance on the presentation of
unrecognized tax benefits and will better reflect the manner in which an entity
would settle at the reporting date any additional income taxes that would result
from the disallowance of a tax position when net operating loss carryforwards,
similar tax losses, or tax credit carryforwards exist. The amendments in this
update should be applied prospectively for annual and interim periods beginning
after December 15, 2013. We are currently evaluating the impact of its pending
adoption of ASU 2013-11 on its consolidated financial statements.
Management does not believe that any other recently issued, but
not yet effective, accounting standard if currently adopted would have a
material effect on the accompanying financial statements.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have, or are
reasonably likely to have, a current or future effect on our financial
condition, changes in financial condition, revenues or expenses, results of
operations, liquidity, capital expenditures or capital resources that is
material to our stockholders.
Item 8. Financial Statements and Supplementary Data
Index to Financial Statements Required by Article 8 of
Regulation S-X:
Audited Financial Statements:
OAXACA RESOURCES CORP.
CONSOLIDATED FINANCIAL STATEMENTS
April 30, 2016 and 2015
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders
Oaxaca Resources
Corp.
We have audited the accompanying consolidated balance sheets of
Oaxaca Resources Corp. (the Company) as of April 30, 2016 and 2015 and the
related consolidated statements of operations, stockholders' deficit and cash
flows the years then ended. These consolidated financial statements are the
responsibility of the Companys management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with standards of the
Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. The Company
is not required to have, nor were we engaged to perform, an audit of its
internal control over financial reporting. Our audits included consideration of
internal control over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not for the purpose of
expressing an opinion on the effectiveness of the Company's internal control
over financial reporting. Accordingly, we express no such opinion. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial position of the
Company, as of April 30, 2016 and 2015 and the results of their operations and
their cash flows for the years then ended in conformity with accounting
principles generally accepted in the United States of America.
The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going concern. As
discussed in Note 1 to the consolidated financial statements, the Company has
suffered recurring losses from operations and negative operating cash flows
which raise substantial doubt about its ability to continue as a going concern.
Management's plans regarding those matters also are described in Note 1. The
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.
/s/MaloneBailey, LLP
www.malonebailey.com
Houston,
Texas
August 10, 2016
OAXACA RESOURCES CORP.
CONSOLIDATED BALANCE SHEETS
|
|
April 30,
|
|
|
April 30,
|
|
ASSETS
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Cash
|
$
|
51
|
|
$
|
58
|
|
Prepaid
expenses
|
|
-
|
|
|
250
|
|
Due from related party
Note 6
|
|
79,776
|
|
|
-
|
|
|
|
|
|
|
|
|
Total current assets
|
|
79,827
|
|
|
308
|
|
|
|
|
|
|
|
|
Total assets
|
$
|
79,827
|
|
$
|
308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
$
|
8,000
|
|
$
|
3,789
|
|
Notes
payable
|
|
79,776
|
|
|
-
|
|
Total current liabilities
|
|
87,776
|
|
|
3,789
|
|
|
|
|
|
|
|
|
Long term liabilities
|
|
|
|
|
|
|
Accrued interest - related party Note 5
|
|
-
|
|
|
1,479
|
|
Due to related
party Note 5
|
|
-
|
|
|
27,000
|
|
Accrued interest payable Note 6
|
|
3,659
|
|
|
-
|
|
Promissory notes
payable Note 6
|
|
40,700
|
|
|
-
|
|
Total long term liabilities
|
|
44,359
|
|
|
28,479
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
132,135
|
|
|
32,268
|
|
|
|
|
|
|
|
|
STOCKHOLDERS
DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par
value
10,000,000 shares authorized, none issued and outstanding
|
|
-
|
|
|
-
|
|
Common stock, $0.001 par value Note 7
90,000,000 shares authorized
2,520,000 and 3,000,000 shares issued
and outstanding, respectively
|
|
2,520
|
|
|
3,000
|
|
Additional paid in capital
|
|
54,440
|
|
|
19,500
|
|
Accumulated deficit
|
|
(109,268
|
)
|
|
(54,460
|
)
|
|
|
|
|
|
|
|
Total stockholders deficit
|
|
(52,308
|
)
|
|
(31,960
|
)
|
|
|
|
|
|
|
|
Total liabilities & stockholders deficit
|
$
|
79,827
|
|
$
|
308
|
|
SEE ACCOMPANYING NOTES THAT ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS
OAXACA RESOURCES CORP.
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
|
For the
|
|
|
For the
|
|
|
|
Year
|
|
|
Year
|
|
|
|
Ended
|
|
|
Ended
|
|
|
|
April 30, 2016
|
|
|
April 30, 2015
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
Audit and accounting fees
|
$
|
25,358
|
|
$
|
15,680
|
|
Bank
charges
|
|
144
|
|
|
429
|
|
Consulting fees
|
|
-
|
|
|
12,050
|
|
Foreign
exchange
|
|
3
|
|
|
26
|
|
Legal fees
|
|
23,618
|
|
|
11,650
|
|
Office
expenses
|
|
500
|
|
|
3,000
|
|
Mineral property -
exploration costs
|
|
-
|
|
|
2,000
|
|
Transfer
and filing fees
|
|
3,005
|
|
|
5,508
|
|
Write down of mineral
property Note 4
|
|
-
|
|
|
1,150
|
|
Total operating expenses
|
|
52,628
|
|
|
51,493
|
|
|
|
|
|
|
|
|
Operating loss
|
|
(52,628
|
)
|
|
(51,493
|
)
|
|
|
|
|
|
|
|
Other expense
|
|
|
|
|
|
|
Interest expense Note 5
|
|
(2,180
|
)
|
|
(1,479
|
)
|
Total other expense
|
|
(2,180
|
)
|
|
(1,479
|
)
|
|
|
|
|
|
|
|
Net loss
|
$
|
(54,808
|
)
|
$
|
(52,972
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per common share- basic and
diluted
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
Weighted average number of common shares
outstanding
basic and diluted
|
|
2,539,672
|
|
|
2,582,466
|
|
SEE ACCOMPANYING NOTES THAT ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS
OAXACA
RESOURCES
CORP.
CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY (DEFICIT)
For the
years ended April 30, 2016 and April 30, 2015
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid in
|
|
|
Accumulated
|
|
|
|
|
|
|
Common Shares
|
|
|
Capital
|
|
|
Deficit
|
|
|
Total
|
|
|
|
Number
|
|
|
Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2014
|
|
1,800,000
|
|
|
1,800
|
|
|
11,700
|
|
|
(1,488
|
)
|
|
12,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital stock issued for
cash:
|
|
1,200,000
|
|
|
1,200
|
|
|
7,800
|
|
|
-
|
|
|
9,000
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(52,972
|
)
|
|
(52,972
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2015
|
|
3,000,000
|
|
$
|
3,000
|
|
$
|
19,500
|
|
$
|
(54,460
|
)
|
$
|
(31,960
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital stock returned to
treasury:
|
|
(480,000
|
)
|
|
(480
|
)
|
|
480
|
|
|
-
|
|
|
-
|
|
Capital contribution:
|
|
|
|
|
|
|
|
34,460
|
|
|
-
|
|
|
34,460
|
|
Net loss
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(54,808
|
)
|
|
(54,808
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 30, 2016
|
|
2,520,000
|
|
$
|
2,520
|
|
$
|
54,440
|
|
$
|
(109,268
|
)
|
$
|
(52,308
|
)
|
SEE ACCOMPANYING NOTES THAT ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS
OAXACA RESOURCES CORP.
CONSOLIDATED STATEMENT OF CASH
FLOWS
|
|
For the
|
|
|
For the
|
|
|
|
Year
|
|
|
Year
|
|
|
|
Ended
|
|
|
Ended
|
|
|
|
April 30, 2016
|
|
|
April 30, 2015
|
|
Cash flows used in operating
activities
|
|
|
|
|
|
|
Net loss
|
$
|
(54,808
|
)
|
$
|
(52,972
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital contribution for expenses paid by related party
|
|
34,460
|
|
|
-
|
|
Write down of mineral property
|
|
-
|
|
|
1,150
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
Prepaid expenses
|
|
250
|
|
|
(250
|
)
|
Accounts payable and accrued liabilities
|
|
4,211
|
|
|
2,348
|
|
Accrued interest
|
|
2,180
|
|
|
1,479
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
(13,707
|
)
|
|
(48,245
|
)
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Acquisition of mineral property option
|
|
-
|
|
|
(1,150
|
)
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
-
|
|
|
(1,150
|
)
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
Capital stock issued for
cash
|
|
-
|
|
|
9,000
|
|
Notes
payable
|
|
13,700
|
|
|
-
|
|
Due to related party
|
|
-
|
|
|
5,000
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
13,700
|
|
|
14,000
|
|
|
|
|
|
|
|
|
Decrease in cash during the period
|
|
(7
|
)
|
|
(35,395
|
)
|
|
|
|
|
|
|
|
Cash, beginning of the period
|
|
58
|
|
|
35,453
|
|
|
|
|
|
|
|
|
Cash, end of the period
|
$
|
51
|
|
$
|
58
|
|
|
|
|
|
|
|
|
Supplemental information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and taxes paid in
cash
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
Non-cash financing and investing activities
|
|
|
|
|
|
|
Reallocation of capital stock to APIC upon return to
treasury of
480,000 share of common stock for $nil
consideration
|
$
|
480
|
|
$
|
-
|
|
Due from related
party
|
|
79,776
|
|
|
-
|
|
Note payable
|
|
(79,776
|
)
|
|
-
|
|
Reclassification of related party debt
|
|
22,000
|
|
|
-
|
|
SEE ACCOMPANYING NOTES THAT ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS
OAXACA RESOURCES CORP.
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
April 30, 2016
Note 1
|
Nature of Operations and Ability to Continue
as a Going Concern
|
Oaxaca Resources Corp. (the Company)
was incorporated in the State of Nevada, United States of America on April 9,
2014. The Company was formed for the purpose of acquiring and developing mineral
properties. The Companys year-end is April 30.
These consolidated financial statements
have been prepared in accordance with generally accepted accounting principles
applicable to a going concern, which assumes that the Company will be able to
meet its obligations and continue its operations for its next fiscal year.
Realization values may be substantially different from carrying values as shown
and these consolidated financial statements do not give effect to adjustments
that would be necessary to the carrying values and classification of assets and
liabilities should the Company be unable to continue as a going concern. The
Company has yet to achieve profitable operations, has an accumulated deficit of
$109,268 and expects to incur further losses in the development of its business,
all of which raises substantial doubt about the Companys ability to continue as
a going concern. The Companys ability to continue as a going concern is
dependent upon its ability to generate future profitable operations and/or to
obtain the necessary financing from shareholders or other sources to meet its
obligations and repay its liabilities arising from normal business operations
when they come due. Management has no formal plan in place to address this
concern but considers that the Company will be able to obtain additional funds
by equity financing and/or related party advances, however there is no assurance
of additional funding being available or on acceptable terms, if at all. The
consolidated financial statements do not include any adjustments relating to the
recoverability and classification of recorded assets, or the amounts of and
classification of liabilities that might be necessary in the event the Company
cannot continue in existence.
On April 8, 2016, the Company entered
into a definitive Arrangement Agreement with Garmatex Technologies, Inc., a
private company incorporated under the laws of the Province of British Columbia,
Canada ("Garmatex"), pursuant to which the Company has agreed to acquire all of
the issued and outstanding securities of Garmatex in exchange for equivalent
securities of the Company by way of a statutory arrangement (the Arrangement)
pursuant to the
Business Corporations Act
(British Columbia). The purpose
of the Arrangement is for the Company, through the acquisition of Garmatex, to
engage in Garmatexs business of developing and supplying
scientifically-engineered fabric technologies. As of the year ending April 30,
2016, this agreement has not yet been satisfied.
Note 2
|
Summary of Significant Accounting
Policies
|
Use of Estimates
The consolidated financial statements
of the Company have been prepared in accordance with accounting principles
generally accepted in the United States of America (US GAAP) and are stated in
US dollars. Because a precise determination of many assets and liabilities is
dependent upon future events, the preparation of financial statements for a
period necessarily involves the use of estimates, which may have been made using
careful judgment. Actual results may vary from these estimates.
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 2
The financial statements have, in
managements opinion, been properly prepared within the framework of the
significant accounting policies summarized below:
Principles of Consolidation
These consolidated financial statements
include the accounts of the Company and ORC Exploration LLC (ORC), a wholly
owned subsidiary of the Company incorporated in the State of Nevada on May 8,
2014. All significant inter-company transactions and balances have been
eliminated on consolidation.
Cash
Cash consists of all highly liquid
investments that are readily convertible to cash within 90 days when purchased.
Related Party
The Company follows
ASC 850, Related
Party Disclosures
, for the identification of related parties and disclosure
of related party transactions.
Impairment of Long- Lived
Assets
The Company reviews and evaluates
long-lived assets for impairment when events or changes in circumstances
indicate that the related carrying amounts may not be recoverable. The assets
are subject to impairment consideration under FASB ASC 360-10-35-17 if events or
circumstances indicate that their carrying amount might not be recoverable. When
the Company determines that an impairment analysis should be done, the analysis
will be performed using the rules of FASB ASC 930-360-35,
Asset
Impairment
, and 360-0 through 15-5,
Impairment or Disposal of Long- Lived
Assets
.
Foreign Currency Translation
The Companys functional currency is
the United States dollar.
Assets and liabilities denominated in a
foreign currency are translated at the exchange rate in effect at the balance
sheet date and capital accounts are translated at historical rates. Income
statement accounts are translated at the average rates of exchange prevailing
during the period. Translation adjustments from the use of different exchange
rates from period to period are included in the Accumulated Other Comprehensive
Income account in Stockholders Equity, if applicable. Transactions undertaken
in currencies other than the functional currency of the entity are translated
using the exchange rate in effect as of the transaction date. Any exchange gains
and losses are included in the Statement of Operations and Comprehensive Loss.
Income Taxes
The Company uses the asset and
liability method of accounting for income taxes. Deferred tax assets and
liabilities are recognized for the future tax consequences attributable to temporary differences between the
financial statements carrying amounts of existing assets and liabilities and
loss carry-forwards and their respective tax bases.
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 3
Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled.
The effect of a change in tax rules on
deferred tax assets and liabilities is recognized in operations in the year of
change. A valuation allowance is recorded when it is more likely-than-not that
a deferred tax asset will not be realized.
Earnings per share
In accordance with accounting guidance
now codified as FASB ASC Topic 260
Earnings per Share
, basic earnings per
share (EPS) is computed by dividing net loss available to common stockholders
by the weighted average number of common shares outstanding during the period,
excluding the effects of any potentially dilutive securities. Diluted EPS gives
effect to all dilutive potential of shares of common stock outstanding during
the period, including stock options or warrants, using the treasury stock method
(by using the average stock price for the period to determine the number of
shares assumed to be purchased from the exercise of stock options or warrants),
and convertible debt or convertible preferred stock, using the if-converted
method. Diluted EPS excludes all dilutive potential of shares of common stock if
their effect is anti-dilutive.
Note 3
|
Financial Instruments
|
Fair value is defined as the price that
would be received upon sale of an asset or paid upon transfer of a liability in
an orderly transaction between market participants at the measurement date and
in the principal or most advantageous market for that asset or liability. The
fair value should be calculated based on assumptions that market participants
would use in pricing the asset or liability, not on assumptions specific to the
entity. In addition, the fair value of liabilities should include consideration
of non-performance risk including our own credit risk.
In addition to defining fair value, the
standard expands the disclosure requirements around fair value and establishes a
fair value hierarchy for valuation inputs. The hierarchy prioritizes the inputs
into three levels based on the extent to which inputs used in measuring fair
value are observable in the market.
Each fair value measurement is reported
in one of the three levels which is determined by the lowest level input that is
significant to the fair value measurement in its entirety. These levels are:
|
Level 1
|
inputs are based upon unadjusted quoted prices for
identical instruments traded in active markets.
|
|
|
|
|
Level 2
|
inputs are based upon significant observable inputs other
than quoted prices included in Level 1, such as quoted prices for
identical or similar instruments in markets that are not active, and
model-based valuation techniques for which all
significant assumptions are observable in the market or can be
corroborated by observable market data for substantially the full term of the
assets or liabilities.
|
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 4
|
Level 3
|
inputs are generally unobservable and typically reflect
managements estimates of assumptions that market participants would use
in pricing the asset or liability. The fair values are therefore
determined using model-based techniques that include option pricing
models, discounted cash flow models, and similar techniques.
|
The carrying value of the Companys
financial assets and liabilities which consist of cash, accounts payable and
accrued liabilities and due to related parties, in managements opinion
approximate their fair value due to the short maturity of such instruments.
These financial assets and liabilities are valued using Level 3 inputs, except
for cash which is at Level 1. Unless otherwise noted, it is managements opinion
that the Company is not exposed to significant interest, exchange or credit
risks arising from these financial instruments.
On May 20, 2014, the Companys wholly
owned subsidiary, ORC, entered into a property option agreement whereby ORC was
granted an option to earn up to a 100% interest in the Elizabeth mineral claim,
located in the Omineca mining district of the Province of British Columbia,
Canada.
Consideration for the option was to
consist of cash payments totalling $11,150, of which $1,150 was payable upon the
execution of the agreement (paid) and $ 10,000 was to be due on or before April
30, 2017.
Subsequent to the period end, in May
2015, the underlying claims lapsed and the Company recorded an impairment of
$1,150 during the year ended April 30, 2015, resulting in the property being
recorded at $nil at April 30, 2015.
Note 5
|
Related Party
Transactions
|
Management considers all directors,
officers and persons with a significant influence over the operations of the
Company to be related parties.
During the year ended April 30, 2015,
the Companys former President loaned $5,000 to the Company and the Company
issued a promissory note in the amount of $5,000. The promissory note is
unsecured, bears interest at 6% per annum, and matures on December 31, 2018. As
of the year ended April 30, 2016, this note payable and a $22,000 note payable
from fiscal 2014 were no longer classified as related party debt and reclassified to loan with
third party therefore the balance outstanding is $nil with an accrued interest
balance of $nil (2015 - $151).
On May 15, 2015, the President and
Chief Executive Officer returned 480,000 shares of common stock back to the
Company, which were subsequently cancelled for $nil consideration.
On June 8, 2015, the President of the
Company resigned from all officer positions with the Company and Mike Gilliland,
the President of AutoHouse Technologies Inc. (AutoHouse), was appointed President, Chief Executive Officer, Secretary and
Chief Financial Officer of the Company.
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 5
During the year ended April 30, 2016, a
company with a former common director loaned a total of $7,600 to the Company in
exchange for the issuance by the Company of promissory notes in the aggregate
amount of $7,600. The promissory notes are unsecured, bear interest at 6% per
annum, and mature on December 31, 2018. This loan was assigned to the former President during April 30, 2016 and is a part of the $40,700 note payable due as of April 30, 2016, see note 6.
On March 14, 2016, Mike Gilliland, the
President of the Company, resigned from all officer positions with the Company
and Devon Loosdrecht was appointed President, Chief Executive Officer,
Treasurer, and Chief Financial Officer of the Company.
On March 14, 2016, a majority
shareholder, assigned and transferred their controlling interest of 1,320,000
shares of common stock to the Companys current President. Due to such transfer, this
shareholder no longer has a significant influence over the Company.
On April 22, 2016, the Company received
a promissory note in the amount of CDN$100,000 (US$79,776) from Garmatex
Technologies, pursuant to the secured and subordinated loan agreement dated
April 8, 2016, see note 6. The note was bearing interest at 5% per annum, payable
semi-annually prior to maturity.
Repayment of the note, together with
all outstanding interest accrued, will be due and payable on the earlier of; (a)
nine months from the advancement date, (b) the closing of the Arrangement
Transactions, and (c) 90 calendar days from the termination of the LOI or any
formal Arrangement Transaction agreement which supersedes the Letter of Intent (“LOI”). The lender at
all times has right to convert any portion of the principal and interest
outstanding into securities of the Borrower.
During the year ended April 30, 2016,
our principal executive offices were provided to us at no cost by the Company
current CEO, president, chief financial officer, treasurer and sole director.
During the year ended April 30, 2016, a
shareholder, with less than a 5% equity interest in the Company, loaned a total
of $6,100 to the Company. The Company issued promissory notes in the aggregate
amount of $6,100. The promissory notes are unsecured, bear interest at 6% per
annum, and mature on December 31, 2018.
On March 16, 2016, promissory note
holders unconditionally assigned all of their right, title and interest in and
under those promissory notes executed in favour of the holder totalling $13,700
to a non-related party.
During the year ended April 30, 2016,
the Company charged interest expense of $2,180 (2015 - $1,479) pursuant to notes
payable of $40,700. Total accrued interest on all outstanding notes payable as
of April 30, 2016 was $3,659 (2015 - $1,479).
During the year ended April 30, 2016,
the Company entered into a subscription agreement to issue 20,000 shares of
common stock in the Company at a price of CDN$0.20 per common share for proceeds
of CDN$100,000 which were received in trust by Garmatex Technologies. The proceeds are being held in trust until the completion of the LOI or will be repaid by Garmatex under the terms of the secured and subordinated loan agreement dated April 8, 2016. As of April 30, 2016, outstanding share
subscriptions had not yet been issued by the Company as such the Company has a
note payable due to the subscriber of CDN$100,000 (US$79,776).
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 6
Pursuant to the subscription agreement
dated June 17, 2016, the subscription was subsequently accepted by the Company
and the shares were issued.
|
a)
|
Authorized share capital
|
The authorized common stock of the
Company consists of 90,000,000 shares of common stock with par value of $0.001
and 10,000,000 shares of preferred stock with a par value of $0.001. As of April
30, 2016, the Company had 2,520,000 shares of common stock and no shares of
preferred stock outstanding.
On September 4, 2014, pursuant to a
Prospectus offering of up to 1,700,000 common shares at a price of US$0.0075,
the Company issued 1,200,000 common shares for aggregate proceeds of US$9,000.
The subscription agreement allows for the Company to accept in full settlement
in either US$0.0075 or 0.1 Mexican Pesos for each share acquired.
On May 15, 2015, the President and
Chief Executive Officer returned 480,000 shares of common stock back to treasury
of the Company for $nil consideration. The Company recorded a reduction to
common stock of $480 and an increase in additional paid in capital as a result
of this transaction.
On March 16, 2016, the Company entered
into an indemnity agreement regarding the sale of 1,320,000 shares of common
stock owned by a majority shareholder whereby, in connection with the stock
sale, the shareholder indemnified the Company and its affiliates against all
debts, adverse claims, liabilities, and obligations arising from or related to
the Accounts Payable totalling $34,460.
A reconciliation of the income tax
provision computed at statutory rates to the reported tax provision is as
follows:
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
|
April 30, 2016
|
|
|
April 30, 2015
|
|
|
Basic statutory and
state income tax rate
|
|
35.0%
|
|
|
35.0%
|
|
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 7
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
|
April 30, 2016
|
|
|
April 30, 2015
|
|
|
Approximate loss before
income taxes
|
$
|
54,808
|
|
$
|
52,972
|
|
|
Expected approximate tax recovery on net
loss, before income tax
|
$
|
19,183
|
|
$
|
18,541
|
|
|
Changes in valuation
allowance
|
|
(19,183
|
)
|
|
(18,541
|
)
|
|
Deferred income tax recovery
|
$
|
-
|
|
$
|
-
|
|
Significant components of the Companys
deferred tax assets and liabilities are as follows:
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
|
April
30, 2016
|
|
|
April
30, 2015
|
|
|
Deferred income
tax assets
|
|
|
|
|
|
|
|
Non-capital losses
carried forward
|
$
|
38,244
|
|
$
|
19,812
|
|
|
Less: valuation
allowance
|
|
(38,244
|
)
|
|
(19,812
|
)
|
|
Deferred income
tax assets
|
$
|
-
|
|
$
|
-
|
|
At April 30, 2016, the Company has
incurred accumulated net operating losses in the United States of America
totalling approximately $109,268 which are available to reduce taxable income in
future taxation years.
Section 382 of the Internal Revenue
Code of 1986, as amended (the "Code"). Ownership changes may limit the amount of
the NOL carry forwards that can be utilized annually to offset future taxable
income and tax, respectively
These losses expire as follows:
|
Year of Expiry
|
|
Amount
|
|
|
|
|
|
|
|
2033
|
$
|
1,488
|
|
|
2034
|
$
|
52,972
|
|
|
2035
|
$
|
54,808
|
|
The amount taken into income as
deferred tax assets must reflect that portion of the income tax loss carry
forwards that is more-likely-than-not to be realized from future operations. The
Company has chosen to provide an allowance of 100% against all available income
tax loss carry forwards, regardless of their time of expiry.
On May 16, 2016, the Company completed
a private placement pursuant to which it issued 1,250,000 post-forward stock
split units of the Company (each, a Unit) at a price of $0.40 CAD per Unit for
total proceeds of $500,000 CAD ($390,596 USD). Each unit consisted of one share
of common stock in the capital of the Company (each, a Share) and one-half of
one non-transferable common stock purchase warrant, with each warrant entitling
the holder to acquire one additional Share at a price of $0.60 USD per Share for
a period of two years from closing, that is, until May 16, 2018. As of the date of
these financials, the post-forward stock split had not yet been approved.
Oaxaca Resources Corp.
Notes to the Consolidated
Financial Statements
April 30, 2016
Page 8
|
i)
|
On May 16, 2016, the Company received promissory notes in the
aggregate amount of CDN$500,000 (US$385,957) from Garmatex Technologies,
pursuant to the secured and subordinated loan agreement dated April 8,
2016. The notes bear interest at 5% per annum, payable semi-annually prior
to maturity. These notes are secured by the creation of security interest
in all of the Borrowers present and after acquired personal property,
except for any existing arms length borrowing by the Borrower with banks
and lending institutions. Repayment of the notes, together with all
outstanding interest accrued, will be due and payable on the earlier of;
(a) nine months from the advancement date, (b) the closing of the
Arrangement Transactions, and (c) 90 calendar days from the termination of
the LOI or any formal Arrangement Transaction agreement which supersedes
the LOI.
|
|
|
|
|
ii)
|
On July 17, 2016, the Company completed a private placement pursuant
to which it issued 125,000 post-forward stock split Units at a price of
$0.40 CAD per Unit for total proceeds of $50,000 CAD. Each Unit consisted
of one Share and one-half of one non-transferable common stock purchase
warrant, with each warrant entitling the holder to acquire one additional
Share a price of $0.60 USD per share for a period of two years from
closing, that is, until July 17, 2018. As of the date of these financials,
the post-forward stock split had not yet been approved.
|
|
|
|
|
iii)
|
On July 28, 2016, the Company completed a private placement pursuant
to which it issued 294,118 Units at a price of $0.34 USD per Unit for
total proceeds of $100,000 USD. Each Unit consisted of one Share and
one-half of one non-transferable common stock purchase warrant, with each
warrant entitling the holder to acquire one additional Share a price of
$0.60 USD per share for a period of two years from closing, that is, until
July 28, 2018. As of the date of these financials, the post-forward stock
split had not yet been approved.
|