FORMCAP CORP.
(A Development Stage Company)
Statements of Cash Flows for the years ended December 31, 2012 and 2011 and for the period since April 10, 1991 (Inception) to December 31, 2012 (CONTINUED)
|
|
For the Year Ended
December 31,
|
|
|
From Inception on April 10,1991 to
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Operating Activities
|
|
|
(11,873
|
)
|
|
|
(54,272
|
)
|
|
|
(4,728,182
|
)
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of capital assets
|
|
|
-
|
|
|
|
-
|
|
|
|
(104,880
|
)
|
Acquisition deposits
|
|
|
-
|
|
|
|
-
|
|
|
|
(431,000
|
)
|
Extinguishment of oil and gas leases
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Purchase of oil and gas lease
|
|
|
-
|
|
|
|
-
|
|
|
|
(250,000
|
)
|
Capitalized software expenditures
|
|
|
-
|
|
|
|
-
|
|
|
|
(135,181
|
)
|
Principal payments on notes receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
44,117
|
|
Notes receivable advances
|
|
|
-
|
|
|
|
-
|
|
|
|
(701,152
|
)
|
Proceeds from sale of notes receivable
|
|
|
-
|
|
|
|
-
|
|
|
|
350,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Investing Activities
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,228,096
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
Proceeds from related party payables
|
|
|
6,417
|
|
|
|
8,550
|
|
|
|
2,050,177
|
|
Repayments of related party payables
|
|
|
-
|
|
|
|
(999
|
)
|
|
|
(637,012
|
)
|
Proceeds from notes payable
|
|
|
5,000
|
|
|
|
47,059
|
|
|
|
931,919
|
|
Repayment of notes payable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from the sale of preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
Proceeds from the sale of common stock and stock options
|
|
|
-
|
|
|
|
-
|
|
|
|
3,608,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities
|
|
|
11,417
|
|
|
|
54,610
|
|
|
|
5,956,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
(456
|
)
|
|
|
338
|
|
|
|
48
|
|
CASH AT BEGINNING OF PERIOD
|
|
|
504
|
|
|
|
166
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD
|
|
$
|
48
|
|
|
$
|
504
|
|
|
$
|
48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OFCASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
12,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON CASH FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for rounding shares
|
|
$
|
22
|
|
|
$
|
-
|
|
|
$
|
22
|
|
Common stock issued for prepaid expenses
|
|
$
|
-
|
|
|
$
|
70,000
|
|
|
$
|
280,000
|
|
Conversion of related party payables to common stock
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,559,999
|
|
The accompanying notes are an integral part of these financial statements
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
FormCap Corp. (the “Company” or “FormCap”) was incorporated in the State of Florida on April 10, 1991, under the name of Aarden-Bryn Enterprises, Inc. The Company became a foreign registrant in the State of Nevada on December 24, 1998, and became qualified to transact business in the State of Nevada.
Since its incorporation, the Company has changed its name several times. On August 27, 1998 the Company changed its name to Corbett’s Cool Clear WTAA, Inc., on September 24, 1999 to WTAA International, Inc., on December 6, 2001 to Gravitas International, Inc., and finally to its current name, FormCap Corp. on October 12, 2007.
On September 18, 2007, the Company merged the Florida jurisdiction and the Nevada jurisdiction into one Nevada jurisdiction.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
These financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America 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 have been made using careful judgment. Actual results may differ from these estimates.
Reclassification of Financial Statement Accounts
Certain amounts in the December 31, 2011 as well as the inception column of the financial statements have been reclassified to conform to the presentation in the December 31, 2012 financial statements.
Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reportable amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Development Stage Company
The Company is considered to be in the development stage as defined in Accounting Standards Codification (ASC) 915 “Development Stage Entities.” The Company is devoting substantially all of its efforts to development of business plans.
Basic Earnings (Loss) Per Share
Basic earnings (loss) per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There were no dilutive or potentially dilutive instruments outstanding as of December 31, 2012 and 2011.
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Stock Issued in Exchange for Services
The valuation of common stock issued in exchange for services is valued at an estimated fair market value as determined by the most readily determinable value of either the stock or services exchanged. Values of the stock are based upon other sales and issuances of the Company’s common stock within the same general time period.
Cash and Cash Equivalents
Cash equivalents are comprised of certain highly liquid investments with original maturities of three months or less when purchased. The Company maintains its cash in bank deposit accounts which at times may exceed federally insured limits of $250,000. The Company has not experienced any losses related to this concentration of risk. Deposits did not exceed insured limits during the years ended December 31, 2012 and 2011.
Financial Instruments
For accounts receivable, accounts payable, accrued liabilities, current portion of long-term debt and long-term debt, the carrying amounts of these financial instruments approximates their fair value. Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest, currency or credit risks arising from these financial instruments.
Foreign Currency Translation
The Company translates foreign currency transactions and balances to its reporting currency, United States Dollars, in accordance with ASC 830 “Foreign Currency Matters”. Monetary assets and liabilities are translated into the functional currency at the exchange rate in effect at the end of the year. Non-monetary assets and liabilities are translated at the exchange rate prevailing when the assets were acquired or the liabilities assumed. Revenue and expenses are translated at the rate approximating the rate of exchange on the transaction date. All exchange gains and losses are included in the determination of net income (loss) for the year.
Income Taxes
The Company applies ASC 740, which requires the asset and liability method of accounting for income taxes. The asset and liability method requires that the current or deferred tax consequences of all events recognized in the financial statements are measured by applying the provisions of enacted tax laws to determine the amount of taxes payable or refundable currently or in future years. Deferred tax assets are reviewed for recoverability and the Company records a valuation allowance to reduce its deferred tax assets when it is more likely than not that all or some portion of the deferred tax assets will not be recovered.
The Company adopted ASC 740, at the beginning of fiscal year 2008. This interpretation requires recognition and measurement of uncertain tax positions using a “more-likely-than-not” approach, requiring the recognition and measurement of uncertain tax positions. The adoption of ASC 740 had no material impact on the Company’s financial statements.
Recent Accounting Pronouncements
Except for rules and interpretive releases of the SEC under authority of federal securities laws and a limited number of grandfathered standards, the FASB Accounting Standards Codification™ (“ASC”) is the sole source of authoritative GAAP literature recognized by the FASB and applicable to the Company. Management has reviewed the aforementioned rules and releases and believes any effect will not have a material impact on the Company's present or future
financial statements.
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 3 – GOING CONCERN
The Company's financial statements are prepared using generally accepted accounting principles in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations.
In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management's plan is to obtain such resources for the Company by obtaining capital from management and significant shareholders sufficient to meet its minimal operating expenses and seeking equity and/or debt financing. However management cannot provide any assurances that the Company will be successful in accomplishing any of its plans.
The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and eventually secure other sources of financing and attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
NOTE 4 – RELATED PARTY PAYABLES
The Company from time to time has borrowed funds from or has received services from several related parties for operating purposes.
During the year ended December 31, 2011, the Company borrowed cash from these related parties in the amount of $8,550, had expenses paid on behalf of the Company by the related parties in the amount of $86,794, and repaid cash in the amount of $1,000 to the related parties against amounts owed. During 2011 the Company also settled debts owed to related parties in the amount of $25,000 in exchange for 25,000,000 common shares with a par value of $0.001. As of December 31, 2011 the Company owed related parties $520,851.
During 2012 the Company borrowed cash in the amount of $6,417 and had expenses paid on behalf of the Company by related parties in the amount of $32,339. As of December 31, 2012 the Company owed related parties $559,607. These amounts bear no interest, are not collateralized, and are due on demand.
NOTE 5 –
NOTES PAYABLE
On August 28, 2009, the Company signed a promissory note for $60,000. The note bears interest at 12% per annum and is due along with the principle balance on October 30, 2009. The loan is subject to minimum interest of $1,200 if prepayment is made. The note is secured by 250,000 shares of the Company’s common stock held by a related party. In connection with the loan, the Company agreed to a $5,000 loan processing fee to be paid in cash or 20,000 shares of the Company’s Common Stock.
On October 29, 2009 the due date of the loan was extended to August 31, 2010. In exchange for the extension, the Company agreed to amend the note and make it convertible into units at a price of $0.25 per unit. Each unit is to consist of one common share and one share purchase warrant with an exercise price of $0.35 and a maturity of two years.
In accordance with ASC 470, the Company has analyzed the beneficial nature of the conversion terms and determined that a beneficial conversion feature (“BCF”) existed as of October 29, 2009. The Company calculated the value of the BCF using the intrinsic method as stipulated in ASC 470. Based on the stock price on the day of commitment, the discount as agreed to in the note, and the number of convertible shares, and the value of the options included in the units, the BCF was valued at $42,000.
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 5 –
NOTES PAYABLE (CONTINUED)
The Company used the Black-Scholes option pricing model to value the options included in the convertible units. Included in the assumptions of this calculation, the Company used a risk-free rate of 0.98% (based on the US Treasury note yield), two year maturity, volatility of 870.84% (based the daily historical performance of the Company’s stock over two years from the commitment date), and a strike price of $0.35.
In accordance with ASC 470, the Company is amortizing the BCF over the one year term of the note. However, on May 16, 2010 an addendum was signed to make the note convertible into units at a price of $0.10 per unit. Each unit is to consist of one common share and one share purchase warrant with an exercise price of $0.15 and a maturity of two years. As of May 16, 2010, the Company had recognized $27,314 of interest expense resulting in a carrying value of $6,039.
Due to the addendum, the Company revalued the BCF as of May 16, 2010 and based on the stock price on the day of commitment, the discount as agreed to in the note, and the number of convertible shares, and the value of the options included in the units, the BCF was valued at $24,000.
The Company used the Black-Scholes option pricing model to value the options included in the convertible units. Included in the assumptions of this calculation, the Company used a risk-free rate of 0.81% (based on the US Treasury note yield), two year maturity, volatility of 467.59% (based the daily historical performance of the Company’s stock over two years from the commitment date), and a strike price of $0.15.
In accordance with ASC 470, the Company is amortizing the BCF over the term of the extension. As of December 31, 2011 the Company recognized a total of $51,314 of interest expense related to the convertible note.
On July 20, 2010 the due date of the loan was extended to October 31, 2010. Under the terms of the extension, the company replaced the collateral in the form of 250,000 common shares of the Company held by a related party, with equivalent shares issued from the Company and in addition the Company issued 100,000 common shares for the extension on the loan.
On October 15, 2009, the Company signed a promissory note for $400,000. The note bears interest at 12% per annum and is due along with the principle balance on April 15, 2010. The loan is subject to minimum interest of $12,000 if prepayment is made. The minimum interest was prepaid and deducted from the gross proceeds of the note and is recorded as prepaid interest which in amortized over the life of the loan as interest expense. The note is secured by a general security interest in the property of the Company. In connection with the loan, the Company agreed to a $37,500 loan processing fee to be paid in cash or 150,000 shares of the Company’s Common Stock. The processing fee has been recorded as a related party payable to a related party who helped facilitate the loan.
The lender shall be entitled to, at any time during the term of this Loan Agreement before repayment of the Principal Sum and by notice in writing to the Company, convert the outstanding Principal Sum to 400,000 units of the Company, each such unit consisting of one common share and one share purchase warrant with an exercise price of $0.35 and a maturity of two years.
In accordance with ASC 470, the Company has analyzed the beneficial nature of the conversion terms and determined that no beneficial conversion feature (“BCF”) existed as of October 15, 2009
On April 15, 2010, an addendum was signed whereby the Company paid the Lender an extension fee of $10,000 on signing and a further $10,000 on the due date, October 15, 2010. The loan conversion featured was also modified such that any outstanding principal sum is convertible into units at $0.10 each (maximum 4,000,000 units), each unit consisting of one fully paid common share and one share purchase warrant exercisable within two years at $0.15 per share.
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 5 –
NOTES PAYABLE (CONTINUED)
In accordance with ASC 470, the Company has analyzed the beneficial nature of the conversion terms and determined that a beneficial conversion feature (BCF) existed as of April 15, 2010. The Company calculated the value of the BCF using the intrinsic method as stipulated in ASC 470. Based on the stock price on the day of commitment, the discount as agreed to in the note, and the number of convertible shares, and the value of the options included in the units, the BCF was valued at $320,000.
The Company used the Black-Scholes option pricing model to value the options included in the convertible units. Included in the assumptions of this calculation, the Company used a risk-free rate of 1.04% (based on the US Treasury note yield), two year maturity, volatility of 456.07% (based on the historical performance of the Company’s stock), and a strike price of $0.15.
In accordance with ASC 470, the Company is amortizing the BCF over the term of the extension. As of December 31, 2010 the Company had recognized $320,000 of interest expense related to the convertible note.
The Company defaulted on the repayment of both convertible loans. On February 15, 2011, the Company entered into a settlement agreement with the convertible note holders, wherein the outstanding indebtedness the Company has with these note holders of $60,000 and $400,000 was forgiven in full in exchange for all of the Company’s oil and gas lease rights. By assignment the Company exchanged 100% of their working interest, all of the rights, title and interests of FormCap in their oil and gas lease rights to the note holders. FormCap will pay or cause to be paid all costs and expenses required in order to effect the foregoing assignment of the leases and the recording of the leases and the assignment thereof.
As of December 31, 2010 the Company owed amounts to a third party for cash loaned to the Company in the amount of $23,025.
During 2011 the Company borrowed cash from various third parties in the amount of $47,059. The balance owed to these parties as of December 31, 2011 was $70,084.
During 2012 the Company borrowed cash from various third parties in the amount of $5,000. These parties also paid expenses on behalf of the Company in the amount of $3,569. The balance owed to these parties as of December 31, 2012 was $78,653. These amounts bear no interest, are not collateralized, and are due on demand.
NOTE 6 – COMMON STOCK
The Company had 50,000,000 shares of preferred stock authorized with no shares outstanding as of December 31, 2012 and 2011. The Company also had 200,000,000 shares of Common Stock authorized with 2,038,240 and 2,015,773 shares issued and outstanding as of December 31, 2012 and 2011 respectively.
On November 23, 2011 500,000 common shares were issued under a debt settlement agreement with a related Party.
On December 1, 2011, 200,000 common shares were issued under the terms of an Oil & Gas Farm-In, Operating and Consulting Agreement with a consultant.
On December 1, 2011, 200,000 common shares were issued to the same consultant under a debt settlement agreement as payment in full for previous debt incurred under a Consulting Agreement.
On December 1, 2011, 200,000 common shares were issued to the President of the Company as payment for services rendered in the performance of his duties.
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 6 – COMMON STOCK (CONTINUED)
On October 1, 2012, the Company effected a 1 for 50 reverse stock split. All references in these financial statements to number of common shares issued and outstanding, price per share and weighted average number of common shares have been adjusted to reflect the stock split on a retroactive basis, unless otherwise noted. The Company’s authorized preferred stock and authorized common stock remain unchanged.
Prior to the reverse stock split, the Company had 100,788,607 common shares issued and outstanding. Immediately after the reverse split the Company had 2,038,240 common shares issued and outstanding, including 22,467 common shares issued to various shareholders as a result of rounding. The rounding shares were not issued for compensation and have no net effect on owner’s equity.
NOTE 7 –
INCOME TAXES
Income Taxes
The Company accounts for income taxes in accordance with Accounting Standards Codification Topic 740, Income Taxes ("Topic 740"), which requires the recognition of deferred tax liabilities and assets at currently enacted tax rates for the expected future tax consequences of events that have been included in the financial statements or tax returns. A valuation allowance is recognized to reduce the net deferred tax asset to an amount that is more likely than not to be realized.
Topic 740 provides guidance on the accounting for uncertainty in income taxes recognized in a company's financial statements. Topic 740 requires a company to determine whether it is more likely than not that a tax position will be sustained upon examination based upon the technical merits of the position. If the more likely-than-not threshold is met, a company must measure the tax position to determine the amount to recognize in the financial statements.
Net deferred tax assets consist of the following components as of December 31, 2012 and 2011:
Deferred tax assets:
|
|
December 31,
2012
|
|
|
December 31,
2011
|
|
Net operating loss carryover
|
|
$
|
(7,744,556
|
)
|
|
$
|
(6,580,054
|
)
|
Common stock and warrants issued for services
|
|
|
646,611
|
|
|
|
646,611
|
|
Common stock issued for settlement of debt
|
|
|
52,650
|
|
|
|
52,650
|
|
Loss on extinguishment of debt
|
|
|
2,120,708
|
|
|
|
2,120,708
|
|
Impairment of assets
|
|
|
486,020
|
|
|
|
486,020
|
|
Amortization of beneficial conversion feature
|
|
|
296,370
|
|
|
|
296,370
|
|
Valuation allowance
|
|
|
3,020,377
|
|
|
|
2,977,695
|
|
Income tax expense per books
|
|
$
|
-
|
|
|
$
|
-
|
|
The income tax provision differs from the amount of income tax determined by applying the estimated U.S. federal and state income tax rates of 39% to pretax income from continuing operations for the year ended December 31, 2012 and 2011 due to the following:
|
|
December 31,
2012
|
|
|
December 31,
2011
|
|
Income tax expense at statutory rate
|
|
$
|
(42,682
|
)
|
|
$
|
(35,712
|
)
|
Common stock and warrants issued for services
|
|
|
-
|
|
|
|
27,300
|
|
Loss on extinguishment of debt
|
|
|
-
|
|
|
|
52,650
|
|
Impairment of assets
|
|
|
-
|
|
|
|
-
|
|
Amortization of beneficial conversion feature
|
|
|
-
|
|
|
|
-
|
|
(Gain) Loss on extinguishment of debt
|
|
|
-
|
|
|
|
(111,873
|
)
|
Valuation allowance
|
|
|
42,682
|
|
|
|
67,635
|
|
Income tax expense per books
|
|
$
|
-
|
|
|
$
|
-
|
|
FORMCAP CORP.
(A Development Stage Company)
Notes to the Financial Statements December 31, 2012 and 2011
NOTE 7 –
INCOME TAXES (CONTINUED)
As at December 31, 2012, the Company had net operating loss carry forwards of approximately $6,622,735 through 2032. No tax benefit has been reported in the December 31, 2012 financial statements as the potential tax benefit is offset by a valuation allowance of the same amount.
Due to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards for Federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carry forwards may be limited as to use in future years.
NOTE 8 – SUBSEQUENT EVENTS
In accordance with ASC 855-10 Company management reviewed all material events through the date of this report and there are no subsequent events to report.
(b)
Exhibits
** XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
SIGNATURES
In accordance with the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
|
FORMCAP CORP.
|
|
|
|
|
|
Dated: April 15, 2013
|
By:
|
/s/ Graham Douglas
|
|
|
|
Graham Douglas
|
|
|
|
President, Secretary, Treasurer & Director.
|
|
|
|
|
|
Formcap (CE) (USOTC:FRMC)
Historical Stock Chart
From Feb 2025 to Mar 2025
Formcap (CE) (USOTC:FRMC)
Historical Stock Chart
From Mar 2024 to Mar 2025