FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Balance Sheets
|
|
As of September 30, 2012 and December 31, 2011
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
September 30
|
|
|
December 31
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(unaudited)
|
|
|
(audited)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
|
3,222
|
|
|
|
4,563
|
|
|
|
|
|
|
|
|
|
|
Licenses for technology (Note 4)
|
|
|
200
|
|
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,422
|
|
|
|
4,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities (Note 5)
|
|
|
35,800
|
|
|
|
23,130
|
|
Loan payable to director
|
|
|
57,924
|
|
|
|
39,956
|
|
Loan payable to Boreas Research Corporation (Note 6)
|
|
|
540,000
|
|
|
|
540,000
|
|
|
|
|
633,724
|
|
|
|
603,086
|
|
|
|
|
|
|
|
|
|
|
Related Party Transaction (Note 8)
|
|
|
|
|
|
|
|
|
Going Concern (Note 2)
|
|
|
|
|
|
|
|
|
Other Contingent Liabilities (Note 12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ DEFICIENCY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Stock (Note 7)
|
|
|
99,765
|
|
|
|
99,765
|
|
Additional paid-in Capital
|
|
|
103,329
|
|
|
|
103,329
|
|
Deficit accumulated during the development stage
|
|
|
(833,450
|
)
|
|
|
(801,481
|
)
|
Total FNEC Stockholders' Deficit
|
|
|
(630,356
|
)
|
|
|
(598,387
|
)
|
Non-controlling interest
|
|
|
54
|
|
|
|
64
|
|
|
|
|
(630,302
|
)
|
|
|
(598,323
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
3,422
|
|
|
|
4,763
|
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Operations and Comprehensive Loss
|
|
For the 9-month periods ended September 30, 2012 and 2011 and the cumulative period since inception
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
|
|
|
|
|
|
|
|
|
|
Since
|
|
|
|
|
|
|
|
|
|
Inception
|
|
|
2012
|
|
|
2011
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
(6,924
|
)
|
|
|
-
|
|
|
|
-
|
|
Forgiveness of accounts payable and loans
|
|
|
(47,394
|
)
|
|
|
-
|
|
|
|
-
|
|
General and administrative expenses
|
|
|
596,064
|
|
|
|
31,712
|
|
|
|
37,274
|
|
Loss on foreign exchange
|
|
|
847
|
|
|
|
267
|
|
|
|
-
|
|
Project development costs
|
|
|
287,677
|
|
|
|
-
|
|
|
|
-
|
|
Interest Expense
|
|
|
3,226
|
|
|
|
-
|
|
|
|
-
|
|
NET LOSS
|
|
|
833,496
|
|
|
|
31,979
|
|
|
|
37,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to non-controlling interest
|
|
|
(46
|
)
|
|
|
(10
|
)
|
|
|
(7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to FNEC Stockholders
|
|
|
833,450
|
|
|
|
31,969
|
|
|
|
37,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
99,865,228
|
|
|
|
99,865,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
|
833,496
|
|
|
|
31,979
|
|
|
|
37,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss
|
|
|
833,496
|
|
|
|
31,979
|
|
|
|
37,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss attributable to non-controlling interest
|
|
|
(46
|
)
|
|
|
(10
|
)
|
|
|
(7
|
)
|
Comprehensive Loss attributable to FNEC Stockholders
|
|
|
833,450
|
|
|
|
31,969
|
|
|
|
37,267
|
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Operations and Comprehensive Loss
|
|
For the 3-month periods ended September 30, 2012 and 2011
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
-
|
|
|
|
-
|
|
Forgiveness of accounts payable and loans
|
|
|
-
|
|
|
|
-
|
|
General and administrative expenses
|
|
|
6,467
|
|
|
|
10,923
|
|
Loss on foreign exchange
|
|
|
(32
|
)
|
|
|
-
|
|
Project development costs
|
|
|
-
|
|
|
|
-
|
|
Interest Expense
|
|
|
-
|
|
|
|
-
|
|
NET LOSS
|
|
|
6,435
|
|
|
|
10,923
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to FNEC Stockholders
|
|
|
6,435
|
|
|
|
10,923
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
99,865,228
|
|
|
|
99,865,228
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
|
6,435
|
|
|
|
10,923
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Loss
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss
|
|
|
6,435
|
|
|
|
10,923
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Loss attributable to non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
Comprehensive Loss attributable to FNEC Stockholders
|
|
|
6,435
|
|
|
|
10,923
|
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Cash Flows
|
|
For the 9-month periods ended September 30, 2012 and 2011 and the cumulative period since inception
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
Cumulative
|
|
|
|
|
|
|
|
|
|
Since
|
|
|
|
|
|
|
|
|
|
Inception
|
|
|
2012
|
|
|
2011
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(833,496
|
)
|
|
|
(31,979
|
)
|
|
|
(37,274
|
)
|
Adjustments for items not affecting cash
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services rendered
|
|
|
347,210
|
|
|
|
-
|
|
|
|
-
|
|
Shares issued for debt forgiveness
|
|
|
(258,313
|
)
|
|
|
-
|
|
|
|
-
|
|
Forgiveness of accounts payable and loans
|
|
|
(47,394
|
)
|
|
|
-
|
|
|
|
-
|
|
Increase in accounts payable
and accrued liabilities
|
|
|
79,754
|
|
|
|
12,669
|
|
|
|
28,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(712,239
|
)
|
|
|
(19,310
|
)
|
|
|
(8,571
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan from Stockholders
|
|
|
319,677
|
|
|
|
17,969
|
|
|
|
-
|
|
Proceeds from issuance of capital stock
|
|
|
355,784
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition of India technology license
|
|
|
(600,000
|
)
|
|
|
-
|
|
|
|
-
|
|
Loan from Boreas Research Corporation, net
|
|
|
540,000
|
|
|
|
|
|
|
|
-
|
|
Proceeds of sale of non-controlling interest in subsidiary
|
|
|
100,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
715,461
|
|
|
|
17,969
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
3,222
|
|
|
|
(1,341
|
)
|
|
|
(8,571
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
|
-
|
|
|
|
4,563
|
|
|
|
14,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH, END OF PERIOD
|
|
|
3,222
|
|
|
|
3,222
|
|
|
|
6,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY DISCLOSURE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAXES PAID
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST PAID
|
|
|
3,226
|
|
|
|
-
|
|
|
|
-
|
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Changes in Stockholders’ Equity (Deficiency)
|
|
For the period since inception to September 30, 2012
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock - number of shares
|
|
|
Common stock - dollar amount at par value
|
|
|
Common stock subscribed
|
|
|
Additional paid-in capital
|
|
|
Deficit accumulated during the development stage
|
|
|
Total FNEC stockholders' deficit
|
|
|
Non-controlling interests
|
|
|
Total stockholders' deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at November 16, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for cash
|
|
|
100,000
|
|
|
|
100
|
|
|
|
|
|
|
|
900
|
|
|
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
1,000
|
|
Net Loss for the Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(968
|
)
|
|
|
(968
|
)
|
|
|
|
|
|
|
(968
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2000
|
|
|
100,000
|
|
|
|
100
|
|
|
|
-
|
|
|
|
900
|
|
|
|
(968
|
)
|
|
|
32
|
|
|
|
-
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of stock for cash
|
|
|
400,000
|
|
|
|
400
|
|
|
|
|
|
|
|
3,600
|
|
|
|
|
|
|
|
4,000
|
|
|
|
|
|
|
|
4,000
|
|
Issuance of stock for cash
|
|
|
700,000
|
|
|
|
700
|
|
|
|
|
|
|
|
6,300
|
|
|
|
|
|
|
|
7,000
|
|
|
|
|
|
|
|
7,000
|
|
Issuance of stock for cash
|
|
|
850,000
|
|
|
|
850
|
|
|
|
|
|
|
|
7,650
|
|
|
|
|
|
|
|
8,500
|
|
|
|
|
|
|
|
8,500
|
|
Currency Translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
100
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,954
|
)
|
|
|
(23,954
|
)
|
|
|
|
|
|
|
(23,954
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2001
|
|
|
2,050,000
|
|
|
|
2,050
|
|
|
|
-
|
|
|
|
18,550
|
|
|
|
(24,922
|
)
|
|
|
(4,322
|
)
|
|
|
-
|
|
|
|
(4,322
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expiration of recission offer for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
sale of stock
|
|
|
63,536
|
|
|
|
64
|
|
|
|
|
|
|
|
6,290
|
|
|
|
|
|
|
|
6,354
|
|
|
|
|
|
|
|
6,354
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(26,047
|
)
|
|
|
(26,047
|
)
|
|
|
|
|
|
|
(26,047
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2002
|
|
|
2,113,536
|
|
|
|
2,114
|
|
|
|
-
|
|
|
|
24,840
|
|
|
|
(50,969
|
)
|
|
|
(24,015
|
)
|
|
|
-
|
|
|
|
(24,015
|
)
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Changes in Stockholders’ Equity (Deficiency)
|
|
For the period since inception to September 30, 2012
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
Common stock - number of shares
|
|
|
Common stock - dollar amount at par value
|
|
|
Common stock subscribed
|
|
|
Additional paid-in capital
|
|
|
Deficit accumulated during the development stage
|
|
|
Total FNEC stockholders' deficit
|
|
|
Non-controlling interests
|
|
|
Total stockholders' deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock split 5:1
|
|
|
8,454,144
|
|
|
|
8,454
|
|
|
|
|
|
|
|
(8,454
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Shares issued for services rendered
|
|
|
200,000
|
|
|
|
200
|
|
|
|
|
|
|
|
79,800
|
|
|
|
|
|
|
|
80,000
|
|
|
|
|
|
|
|
80,000
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(107,245
|
)
|
|
|
(107,245
|
)
|
|
|
|
|
|
|
(107,245
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2003
|
|
|
10,767,680
|
|
|
|
10,768
|
|
|
|
-
|
|
|
|
96,186
|
|
|
|
(158,214
|
)
|
|
|
(51,260
|
)
|
|
|
-
|
|
|
|
(51,260
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock split 7:1
|
|
|
64,606,080
|
|
|
|
64,606
|
|
|
|
|
|
|
|
(64,606
|
)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
Shares issued for services rendered
|
|
|
30,000
|
|
|
|
30
|
|
|
|
|
|
|
|
15,870
|
|
|
|
|
|
|
|
15,900
|
|
|
|
|
|
|
|
15,900
|
|
Shares subscribed
|
|
|
|
|
|
|
|
|
|
|
146
|
|
|
|
70,371
|
|
|
|
|
|
|
|
70,517
|
|
|
|
|
|
|
|
70,517
|
|
Shares issued for services rendered
|
|
|
43,000
|
|
|
|
44
|
|
|
|
|
|
|
|
9,956
|
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
|
|
10,000
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(75,414
|
)
|
|
|
(75,414
|
)
|
|
|
|
|
|
|
(75,414
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2004
|
|
|
75,446,760
|
|
|
|
75,448
|
|
|
|
146
|
|
|
|
127,777
|
|
|
|
(233,628
|
)
|
|
|
(30,257
|
)
|
|
|
-
|
|
|
|
(30,257
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services rendered
|
|
|
830,000
|
|
|
|
830
|
|
|
|
|
|
|
|
193,160
|
|
|
|
|
|
|
|
193,990
|
|
|
|
|
|
|
|
193,990
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(208,886
|
)
|
|
|
(208,886
|
)
|
|
|
|
|
|
|
(208,886
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2005
|
|
|
76,276,760
|
|
|
|
76,278
|
|
|
|
146
|
|
|
|
320,937
|
|
|
|
(442,514
|
)
|
|
|
(45,153
|
)
|
|
|
-
|
|
|
|
(45,153
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(32,962
|
)
|
|
|
(32,962
|
)
|
|
|
|
|
|
|
(32,962
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2006
|
|
|
76,276,760
|
|
|
|
76,278
|
|
|
|
146
|
|
|
|
320,937
|
|
|
|
(475,476
|
)
|
|
|
(78,115
|
)
|
|
|
-
|
|
|
|
(78,115
|
)
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Changes in Stockholders’ Equity (Deficiency)
|
|
For the period since inception to September 30, 2012
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
Common stock - number of shares
|
|
|
Common stock - dollar amount at par value
|
|
|
Common stock subscribed
|
|
|
Additional paid-in capital
|
|
|
Deficit accumulated during the development stage
|
|
|
Total FNEC stockholders' deficit
|
|
|
Non-controlling interests
|
|
|
Total stockholders' deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue shares bought under subscription
|
|
|
146,000
|
|
|
|
146
|
|
|
|
(146
|
)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,760
|
)
|
|
|
(30,760
|
)
|
|
|
|
|
|
|
(30,760
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2007
|
|
|
76,422,760
|
|
|
|
76,424
|
|
|
|
-
|
|
|
|
320,937
|
|
|
|
(506,236
|
)
|
|
|
(108,875
|
)
|
|
|
-
|
|
|
|
(108,875
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services rendered
|
|
|
100,000
|
|
|
|
100
|
|
|
|
|
|
|
|
400
|
|
|
|
|
|
|
|
500
|
|
|
|
|
|
|
|
500
|
|
Net Loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(78,645
|
)
|
|
|
(78,645
|
)
|
|
|
|
|
|
|
(78,645
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2008
|
|
|
76,522,760
|
|
|
|
76,524
|
|
|
|
-
|
|
|
|
321,337
|
|
|
|
(584,881
|
)
|
|
|
(187,020
|
)
|
|
|
-
|
|
|
|
(187,020
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reverse Stock split 1:100
|
|
|
(75,757,532
|
)
|
|
|
(75,759
|
)
|
|
|
|
|
|
|
75,759
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
Shares issued for services rendered
|
|
|
100,000
|
|
|
|
100
|
|
|
|
|
|
|
|
31,900
|
|
|
|
|
|
|
|
32,000
|
|
|
|
|
|
|
|
32,000
|
|
Purchase of SWEG license for shares
|
|
|
98,800,000
|
|
|
|
98,800
|
|
|
|
|
|
|
|
(98,700
|
)
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
100
|
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,131
|
)
|
|
|
(81,131
|
)
|
|
|
|
|
|
|
(81,131
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2009 (restated)
|
|
|
99,665,228
|
|
|
|
99,665
|
|
|
|
-
|
|
|
|
330,296
|
|
|
|
(666,012
|
)
|
|
|
(236,051
|
)
|
|
|
-
|
|
|
|
(236,051
|
)
|
The accompanying notes form an integral part of these consolidated interim financial statements
FIRST NATIONAL ENERGY CORPORATION
|
|
(Formerly First National Power Corporation)
|
|
(A Development Stage Company)
|
|
Consolidated Statements of Changes in Stockholders’ Equity (Deficiency)
|
|
For the period since inception to September 30, 2012
|
|
(Amounts expressed in US Dollars)
|
|
|
|
|
|
Common stock - number of shares
|
|
|
Common stock - dollar amount at par value
|
|
|
Common stock subscribed
|
|
|
Additional paid-in capital
|
|
|
Deficit accumulated during the development stage
|
|
|
Total FNEC stockholders' deficit
|
|
|
Non-controlling interests
|
|
|
Total stockholders' deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in exchange for debt forgiveness
|
|
|
100,000
|
|
|
|
100
|
|
|
|
|
|
|
|
258,213
|
|
|
|
|
|
|
|
258,313
|
|
|
|
|
|
|
|
258,313
|
|
Return of shares for cancellation
|
|
|
(296,400
|
)
|
|
|
(296
|
)
|
|
|
|
|
|
|
296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Shares issued for services rendered
|
|
|
296,400
|
|
|
|
296
|
|
|
|
|
|
|
|
14,524
|
|
|
|
|
|
|
|
14,820
|
|
|
|
|
|
|
|
14,820
|
|
Sale of non-controlling interest in subsidiary
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
99,900
|
|
|
|
|
|
|
|
99,900
|
|
|
|
100
|
|
|
|
100,000
|
|
Purchase of SWEG technology license
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(599,900
|
)
|
|
|
|
|
|
|
(599,900
|
)
|
|
|
|
|
|
|
(599,900
|
)
|
Net Loss for the Year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(75,237
|
)
|
|
|
(75,237
|
)
|
|
|
(26
|
)
|
|
|
(75,263
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2010
|
|
|
99,865,228
|
|
|
|
99,765
|
|
|
|
-
|
|
|
|
103,329
|
|
|
|
(741,249
|
)
|
|
|
(538,155
|
)
|
|
|
74
|
|
|
|
(538,081
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss for the Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60,232
|
)
|
|
|
(60,232
|
)
|
|
|
(10
|
)
|
|
|
(60,242
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2011
|
|
|
99,865,228
|
|
|
|
99,765
|
|
|
|
-
|
|
|
|
103,329
|
|
|
|
(801,481
|
)
|
|
|
(598,387
|
)
|
|
|
64
|
|
|
|
(598,323
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss for the Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,971
|
)
|
|
|
(31,971
|
)
|
|
|
(8
|
)
|
|
|
(31,979
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September 30, 2012
|
|
|
99,865,228
|
|
|
|
99,765
|
|
|
|
-
|
|
|
|
103,329
|
|
|
|
(833,452
|
)
|
|
|
(630,358
|
)
|
|
|
56
|
|
|
|
(630,302
|
)
|
The accompanying notes form an integral part of these consolidated interim financial statements
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
1. GENERAL
a)
Description of the Business
First National Energy Corporation (the Company) was incorporated in the State of Delaware on November 16, 2000, under the name Capstone International Corporation. On March 28, 2004, the Company changed its name to First National Power Corporation. On February 12, 2009, the Company relocated its charter to the State of Nevada and changed its name to First National Energy Corporation. As part of reorganization, the Company increased its authorized capital to 300 million common shares and effected a 100 for 1 reverse stock split of its issued and outstanding shares of common stock. The accompanying consolidated financial statements reflect all share data based on the 100 for 1 reverse common stock split.
The Company’s business purpose is the provision of wind-driven solutions for power generation. Current projects for the Company are the completion of power generation projects from supplemental wind generation technologies.
b)
Purchase of Technology License
On April 20, 2009, the Company entered into a preliminary letter of intent with Boreas Research Corporation (“Boreas”), a Florida corporation, pursuant to which the Company would acquire a territorial license to Supplemental Wind Energy Generator (“SWEG”) and certain rights in alternative energy technology of Boreas, in exchange for a quantity of newly issued common shares of the Company. The letter of intent was superseded by a Technology License and Stock Purchase Agreement (the “Agreement”) between the Company and Boreas that was consummated on May 25, 2009 (the “Closing”), at which time the Company issued to the stockholders of Boreas 98,800,000 new restricted and unregistered common shares of the Company and agreed to pay certain future royalties to Boreas from net revenues realized by the Company from the technology license. The consideration issued in the transaction was determined as a result of arm’s-length negotiations between the parties.
The preliminary letter of intent was reported by the Company on form 8-K to the Securities and Exchange Commission (“SEC”) on April 21, 2009, and the Agreement was annexed to an information statement on form 14-C filed with the SEC in preliminary and definitive forms on April 22, 2009 and May 4, 2009, respectively. The definitive information statement was mailed to the Stockholders of the Company on May 4, 2009.
The Company obtained written consent to the Agreement and the transaction from the holders of 55.82% of its issued and outstanding shares of common stock in lieu of a meeting of stockholders.
On May 14, 2009, the Company and Boreas amended the Agreement by making and entering into a First Amendment of Technology License and Stock Purchase Agreement (the “Amendment”), pursuant to which (1) Boreas elected, as authorized by the Agreement, to cause the new restricted and unregistered common shares of the Company due to Boreas at the Closing to be issued to the stockholders of Boreas, and (2) the Company and Boreas agreed to reduce the number of new restricted and unregistered common shares of the Company to be issued at the closing of the transaction, from 98,915,000 shares to 98,800,000 shares.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
In exchange for the Company acquiring the technology license from Boreas at the Closing pursuant to the Agreement (as amended by the Amendment), the Stockholders of Boreas received an aggregate of 98,800,000 new restricted and unregistered common shares of the Company's common stock. Accordingly, the Boreas Stockholders now own 99.13% of the Company's 99,665,228 outstanding shares. No finder’s fees were paid or consulting agreements entered into by the Company in connection with the transaction.
Prior to the transaction, there were no material relationships between the Company and Boreas, between Boreas and the Company’s affiliates, directors or officers, or between any associates of Boreas and the Company’s officers or directors. All of the Company’s transaction liabilities were settled on or immediately following the Closing.
Upon the Closing on May 25, 2009, the Company was no longer deemed to be a "shell company" as defined in Rule 12b-2 under the Securities Exchange Act of 1934 (the "Exchange Act"). Accordingly, the Company filed an amended current report on Form 8-K/A with the SEC on May 26, 2009, setting forth the information that would be required if the Company were filing a general form for registration of securities on Form 10 under the Exchange Act.
On April 18, 2011, First National Energy Corporation (the “Company”) entered into a Novation Agreement (the "Novation") with all of the stockholders of Boreas Research Corporation (“Boreas”), a Florida corporation, revising the structure of the May 25, 2009 transaction by which the Company acquired a territorial license to certain rights in alternative energy technology of Boreas, in exchange for a quantity of newly issued common shares of the Company. The Novation amended the Technology License and Stock Purchase Agreement (the “Original Agreement”) to substitute the stockholders of Boreas as the licensor under the Original Agreement.
c)
Further Purchase of Technology License
On March 22, 2010, Pavana Power Corporation (“Pavana”), a Nevada corporation, the Company’s 99.9% owned subsidiary, acquired an exclusive, territorial 25 year license for the Republic of India (“India”), from Boreas Research Corporation (‘Boreas”, the stockholders of whom hold controlling interests in the Company), pursuant to which the Company’s subsidiary acquired technology rights for India in the technology of Boreas that maximizes the energy productivity of existing wind turbines by capturing energy that flows through and underneath existing wind turbine systems. The consideration due from the Company’s subsidiary to Boreas for the license is a deferred cash payment of $600,000, and a future royalty equal to 5% of the subsidiary’s “EBITDA” (revenues before interest, taxes, depreciation and amortization) from exploitation of the acquired license.
The transaction between related corporations was valued at the amount of the monetary consideration that was provided to Boreas.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
d)
Restatement of 2009 Results
The basis of the initial valuation of the North American license acquired from Boreas was reviewed at the time of the 2009 transaction, and the valuation was based on the results of an independent appraisal. Subsequently, and as a result of the lack of revenues from the technology, the Company has determined and revised its valuation of the license, as of the date of acquisition, to $100. The Company also reviewed the terms of Topic 12 of the SEC Financial Reporting Manual, dealing with reverse mergers and reverse recapitalizations, and has determined that the specific terms of that section are not applicable to the transaction by which the Company acquired the license from Boreas for the issuance of shares.
As noted in Note 1 (b), the original license and stock purchase agreement was amended in a novation transaction, which had the result of substituting the Boreas Stockholders for Boreas Research Corporation as the licensor.
2. GOING CONCERN
The Company’s consolidated financial statements are prepared using accounting principles generally accepted in the United States of America and applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has not generated any revenues from its planned principal operations through December 31, 2011 and has recorded losses since inception, has negative working capital, has yet to achieve profitable operations and expects further losses in the development of its business. There can be no assurance that the Company will have adequate capital resources to fund planned operations or that any additional funds will be available to the Company when needed, or if available, will be available on favorable terms in the amounts required by the Company. These conditions raise substantial doubt about the Company's ability to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from this uncertainty.
Management has plans to raise cash through debt offerings once the sales of the technologies begin. The personnel, facilities and equipment required for successfully completing the business model have been identified but until the resources are available, have not been acquired or engaged. In the period prior to the onset of operations, the Company will undertake to raise further cash through further capital offerings. There is no assurance that the Company will be successful in raising additional capital.
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a)
Basis of Presentation and Consolidation
The consolidated financial statements include the accounts of First National Energy Corporation, its wholly-owned subsidiary First National Energy (Canada) Corporation and its majority owned subsidiary Pavana Power Corporation. All material inter-company amounts have been eliminated.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
The accompanying unaudited interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 8-03 of Regulation S-X related to smaller reporting companies.
The unaudited interim consolidated financial statements should be read in conjunction with the financial statements and Notes thereto together with management’s discussion and analysis of financial condition and results of operations contained in the Company’s annual report on Form 10-K for the year ended December 31, 2011. In the opinion of management, the accompanying interim consolidated financial statements reflect all adjustments of a normal recurring nature considered necessary to fairly state the financial position of the Company at September 30, 2012, the results of its operations for the three -and nine-month periods ended September 30, 2012 and 2011, and its cash flows for the nine -month periods ended September 30, 2012 and 2011. In addition, some of the Company’s statements in its quarterly report on Form 10-Q may be considered forward-looking and involve risks and uncertainties that could significantly impact expected results. The results of operations for the nine -month period ended September 30, 2012 are not necessarily indicative of results to be expected for the full year.
4.
LICENSES FOR TECHNOLOGY
|
|
2012
|
|
|
2011
|
|
|
|
Cost
|
|
|
Accumulated Amortization
|
|
|
Net Book Value
|
|
|
Net Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North American Technology License
|
|
$
|
100
|
|
|
$
|
-
|
|
|
$
|
100
|
|
|
$
|
100
|
|
Indian Technology License
|
|
|
100
|
|
|
|
-
|
|
|
|
100
|
|
|
|
100
|
|
|
|
$
|
200
|
|
|
$
|
-
|
|
|
$
|
200
|
|
|
$
|
200
|
|
(see Notes 1 (b) and 1 (c))
5. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts payable and accrued liabilities are comprised of the following;
|
|
2012
|
|
|
2011
|
|
Professional fees payable and accrued
|
|
$
|
35,800
|
|
|
$
|
23,130
|
|
Advances from Director
|
|
|
57,924
|
|
|
|
39,956
|
|
|
|
$
|
93,724
|
|
|
$
|
63,086
|
|
Also see note 8.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
6. LOAN PAYABLE TO BOREAS RESEARCH CORPORATION
On March 22, 2010, the Company acquired an exclusive territorial 25 year SWEG Technology license for the Republic of India (“India”), from Boreas Research Corporation (‘Boreas”). The stockholders of Boreas hold a controlling interest in the Company through their controlling interest in First National Energy Corporation. The technology of Boreas maximizes the energy productivity of existing wind turbines by capturing energy that flows through and underneath existing wind turbine systems. The consideration due from the Company to Boreas for the license was a deferred cash payment of $600,000, and a future royalty equal to 5% of the subsidiary’s “EBITDA” (revenues before interest, taxes, depreciation and amortization) from exploitation of the acquired license.
On November 8, 2010, the subsidiary paid Boreas $60,000 as a payment due under the India technology license agreement, leaving a balance of cash consideration due of $540,000. The remaining debt is non-interest bearing and is without any fixed repayment terms.
In accordance with Topic ASC 850, Related Party Disclosures, the subsidiary recorded the acquisition of the SWEG technology license for the geographical territory of India, at the carrying amount of the license technology acquired which was $100 and the balance of the cash consideration of $599,900 was accounted for as additional paid in capital.
7. CAPITAL STOCK
a) Authorized
300,000,000 Common shares with a par value of $0.001 per share (2011: 300,000,000)
b) Issued
September 30, 2012 and 2011: 99,865,228 Common shares
c) Changes to Issued Share Capital
On April 14, 2010, the Company issued 100,000 units in a subsidiary Pavana Power Corporation, at a value of $1.00 per unit for gross proceeds of $100,000 as part of a private placement. Each unit consisted of one common share and common stock purchase warrant at exercised price of $.50 per share. The Units were exercisable until September30, 2011. The holder did not exercise the warrant and the units were expired as at that date.
Except for the above, there were no further changes to the Company’s Issued Share Capital.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
During the year ended December 31, 2010, the Company had the following changes to its Issued Share Capital;
-
|
Issued 100,000 shares in full settlement of an outstanding debt to an existing Stockholder. The implied per share value of the settlement was $2.58313 per share.
|
-
|
The Company issued 100,000 units in a subsidiary Pavana Power Corporation, at a value of $1.00 per unit for gross proceeds of $100,000 as part of a private placement. This resulted in the subsidiary having a non-controlling interest holding of .1% of the outstanding shares with First National Energy Corporation holding the balance of the shares. Each unit consists of one common share and common stock purchase warrant entitling the holder to purchase one warrant share at an exercise price of $.50 per share. The warrants are exercisable on the date of the issuance of the units. The Units are exercisable for a period of 1 year until September 30, 2011.
|
-
|
A retiring president of the Company asked that upon his retirement, his 296,400 shares be returned to treasury for cancellation.
|
-
|
The Company issued 296,400 shares to a director who has been working on further development of the technology. The service was valued at $14,820 and is included in project development costs.
|
8. RELATED PARTY TRANSACTION
The Company’s majority owned subsidiary, Pavana Power Corporation, acquired a technology license to the SWEG technology for the Republic of India from Boreas Research Corporation, a company related by virtue of common control. (see Note 1(c)). Pavana agreed to pay $600,000 to acquire the license to the SWEG technology for the territory of the Republic of India. During 2010, Pavana paid $60,000 and as at September 30, 2012, there is a remaining debt of $540,000 owing to Boreas Research Corporation. See further details on the loan in Note 1 c).
The Company has been lent money from one of its directors. This money is being used to pay for the day to day operations. The loan carries no interest and has no set repayment date.
|
|
2012
|
|
|
2011
|
|
Advances from Director
|
|
$
|
57,924
|
|
|
$
|
39,956
|
|
|
|
$
|
57,924
|
|
|
$
|
39,956
|
|
9. SEGMENTED INFORMATION
The Company operates in only one business segment, namely the development of alternative energy sources. All of the Company’s assets are located in the United States of America.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
10. FAIR VALUE MEASUREMENTS
The Company follows ASC 820-10, “Fair Value Measurements and Disclosures” (ASC 820-10), which among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, a three-tier fair value hierarchy has been established, which prioritizes the inputs used in measuring fair value as follows:
●
Level 1—Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
Fair valued assets that are generally included in this category are cash and cash equivalents comprised of money market funds, restricted cash and short-term investments.
●
Level 2—Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.
●
Level 3—Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.
At September30, 2012, the only assets measured at fair value using level 1 of the three fair value hierarchy tiers described above was cash of $3,246 ($4,563 – 2011) and accounts payable of $87,312 ($63,086 – 2011). The Company did not have any fair value assets or liabilities classified as level 2 or 3.
11. OTHER CONTINGENT LIABILITIES
Pursuant to Note 1 ( c ), under the Technology License purchased by Pavana, the Company has a contingent liability for royalties at the rate of 5% for all revenues derived by Pavana using this technology.
12. CAPITAL MANAGEMENT
The Company’s capital management objective is to secure the ability to continue as a going concern and to optimize the cost of capital in order to enhance value to shareholders. As part of this objective the Company seeks to maintain access to loan and capital markets at all times. The Board of Directors reviews the capital structure of the Group on a regular basis.
Capital structure and debt capacity are taken into account when deciding new investments. Practical tools to manage capital include application of dividend policy, share buybacks and share issuances. Debt capital is managed considering the requirement to secure liquidity and the capability to refinance maturing debt.
The Group’s internal capital structure is reviewed on a regular basis with an aim to optimize the structure e.g. by applying internal dividends and equity adjustments. Net investment in foreign entities is monitored and the Company has the intent to hedge related translation risk.
As at the date of these financial statements the Company does not have any interest-bearing debt.
First National Energy Corporation
(Formerly First National Power Corporation)
Notes to the Interim Consolidated Financial Statements
September 30, 2012 and September 30, 2011
(Amounts expressed in US Dollars)
13. FAIR VALUE OF FINANCIAL INSTRUMENTS AND RISK FACTORS
The fair value of a financial instrument is the estimated amount that the Company would receive or pay to settle the financial assets and financial liabilities as at the reporting date. The book value of sundry assets and other receivables, deposits and other assets, accounts payable and accrued liabilities, and due to related party approximate fair values at the balance sheet dates. The fair value of the long-term debt has been estimated by discounting future cash flows at a rate offered for debt of similar maturities and credit quality. All financial instruments except for derivative financial instruments and cash and cash equivalent are classified as level 3. Both cash and cash equivalents and derivative financial instruments are classified as level 1.
Liquidity risk:
The Company monitors its liquidity position regularly to assess whether it has the funds necessary to fulfill planned commitments on its alternative energy technology or viable options are available to fund such commitments from new equity issuance or alternative sources such as debt financing. However, as a development stage company and without significant internally generated cash flow, there are inherent liquidity risks, including the possibility that additional financing may not be available to the Company, or that actual development expenditures may exceed those planned. The current uncertainty in global markets could have an impact on the Company’s future ability to access capital on terms that are acceptable to the Company. The Company has so far been able to raise the required financing to meet its obligations on time.
14. OTHER CONTINGENCY
The Company’s board of directors has approved a distribution (the “Distribution” or the “spin-off”) by the Company to its shareholders of all the shares of Common Stock, par value $0.001 per share (the “Pavana Common Stock”), of its majority-owned subsidiary, Pavana Power Corporation (“Pavana”) held by the Company immediately prior to the spin-off. Immediately prior to the time of the Distribution, the Company will hold 99.9% of all of Pavana’s outstanding shares of Common Stock which, at the time of the Distribution, will represent approximately 99.9% of the general voting power of Pavana’s outstanding capital stock. At the time of the Distribution, which is anticipated to occur shortly after the effectiveness of a pending registration statement filed by Pavana for its Pavana Common Stock, the Company will distribute all of the outstanding shares of Pavana Common Stock on a pro rata basis to holders of the Company’s common stock. Every one (1) share of the Company’s common stock outstanding as of the close of business on the record date for the spin-off (the “record date”), will entitle the holder thereof to receive one (1) share of Pavana Common Stock. The Distribution will be made by the transfer agent for both Pavana and the Company, which will issue and distribute physical certificates to the Company’s stockholders as of the record date, evidencing the shares of Pavana Common Stock to be distributed on the distribution date. It is not anticipated that any fractional shares of Pavana Common Stock will need to be distributed. The Company expects that the spin-off will be tax-free to the Company’s shareholders for U.S. federal income tax purposes. Immediately after the Distribution is completed, Pavana will be a publicly traded company independent from the Company. From and after the Distribution, certificates representing the Company’s common stock will continue to represent the Company’s common stock, which at that point will include the remaining business of the Company.
As at September 30, 2012, the transaction has not been completed and a future date is not determinable