Item 7.
Management Discussion and Analysis
of Financial Condition and Results of Operations
THE FOLLOWING ANALYSIS OF THE RESULTS OF OPERATIONS AND FINANCIAL
CONDITION OF THE CORPORATION FOR YEAR ENDING JUNE 30, 2014, SHOULD BE READ IN CONJUNCTION WITH THE CORPORATION’S CONSOLIDATED
FINANCIAL STATEMENTS, INCLUDING THE NOTES THERETO CONTAINED ELSEWHERE IN THE
FORM 10-K.
Our consolidated financial statements are stated in United States
Dollars and are prepared in accordance with U.S. GAAP.
2014 Activities and Developments
For the year ended June 30,
2014, our net loss was $116,928 ($0.001 per share). The loss per share was
based on an average of 111,553,740 common shares outstanding. For the year
ended June 30, 2013, our net loss was $209,900 ($0.002 per share). The loss per
share was based on an average of 111,553,740 common shares outstanding.
For
the year ended June 30, 2012, our net loss was $179,382 ($0.002 per share). The
loss per share was based on a weighted average of 111,553,740
common
shares outstanding. For the period from inception on July 14, 2004 to June 30,
2014, Molecular USA has an accumulated net loss of $2,178,876. Molecular has
working capital deficit of $25,655
at
June 30, 2014 (June 30, 2013 – $9,512). As a result, our auditors have substantial
doubt about our ability to continue as a going concern unless we are able to
generate sufficient cash flows to meet our obligations and sustain our
operations
.
To
achieve our goals and objectives for the next 12 months, we plan to raise
additional capital through future private placements of our equity securities
and/or future financing from our majority shareholder PharmaNet and, if
available on satisfactory terms, or debt financing.
If we are unsuccessful in
obtaining new capital, our ability to seek and consummate strategic
acquisitions to build our Corporation internationally and to expand on our
business development and marketing programs could be adversely affected.
8
Results of Operation
For the years ended June 30, 2014, June 30, 2013 and June 30, 2012
and for the period from
July 14, 2004
(inception) through to
June 30, 2014
.
REVENUES
REVENUE – Molecular has net loss of $116,928 for the year
ended June 30, 2014 (June 30, 2013 – $209,900; June 30, 2012 – $179,382)
and
$2,178,876
for the period from inception to
June
30, 2014
. To date, we have generated no
revenue from our business operations.
LOANS – As of June 30, 2014, PharmaNet has loaned Molecular
USA a total of $2,127,917 for working capital (June 30, 2013 - $2,007,468). The
advance does not carry an interest rate, is unsecured and has no fixed terms of
repayment.
COMMON STOCK – Net cash provided by financing activities
during the year ended June 30, 2014 was $Nil (June 30, 2013 - $Nil).
EXPENSES
SUMMARY
– Total
expenses were $116,928 for the year ended June 30, 2014. Total expenses were $209,900
for the year ended June 30, 2013 and total expenses were $179,382 for the year
ended June 30, 2012. Expenses have decreased in the year ended June 30, 2014,
by $92,972. A total of $2,178,876 in expenses has been incurred by Molecular
USA since inception on
July 14, 2004,
through to June 30, 2014. The decrease in costs over the past year
has occurred as the result of a decrease in consulting fees over the year. The
costs can be subdivided into the following categories.
-
Rent Expenses
: Molecular USA
incurred $Nil in rent expenses for the years ended June 30, 2014, June 30,
2013 and
June 30, 2012,
while a total of $27,759 was incurred in the period from inception on
July 14, 2004
to
June 30, 2014
.
-
Consulting Expenses
:
Molecular USA relies on consultants and other third parties to conduct the
majority of its research. For the year ended June 30, 2014, a total of $37,156
in consulting expenses was incurred as compared to $
134,223
for the year ended June 30, 2013 and $100,624 for the year ended
June 30, 2012.
We have incurred a total of $1,461,520 in the period from inception on
July 14, 2004
to
June
30, 2014.
-
Analysis Costs
: Molecular USA
incurred $Nil in analysis costs for the years ended June 30, 2014, June
30, 2013 and June 30, 2012 while a total of $33,947 was incurred in the
period from inception on July 14, 2004 to June 30, 2014.
-
Advertising and Promotion Fees
:
Molecular USA has spent a nominal amount in this area. During the years
ended June 30, 2014,
June
30, 2013 and June 30, 2012,
we spent $Nil on
advertising and promotional fees. We have incurred a total of $23,739 in
the period from inception on
July 14, 2004
to
June
30, 2014.
-
Professional Fees
: Molecular USA
incurred $42,430 in professional fees for the year ended
June 30, 2014,
as compared to $45,954 for the year ended June 30, 2013 and $48,607 for
the year ended June 30, 2012. From inception to
June 30, 2014
,
we have incurred a total of $447,967 in professional fees mainly spent on
legal and accounting matters.
-
Public Relations
: Molecular USA
incurred $Nil for the years ended June 30, 2014, June 30, 2013 and June
30, 2012, while a total of $3,656 was incurred in the period from
inception on July 14, 2004 to June 30, 2014.
-
Travel Costs
: Molecular USA
incurred $Nil in travel costs for the year ended on
June 30, 201
4
as compared to
$376 in travel costs for the year ended
June 30, 2013 and $7,085 for the
year ended June 30, 2012
. We have incurred
a total of $111,710 in the period from inception on July 14, 2004 to June
30, 2014.
-
Salaries and Benefit Costs
:
Molecular USA and its subsidiary rely primarily on outside consultants and
not salaried employees. As a result, Molecular USA incurred $Nil in
salaries and benefits for the years ended June 30, 2014, June 30, 2013 and
June 30, 2012
.
For the period
July 14, 2004
(inception) through
June 30, 2014
,
Molecular USA has spent a total of $44,464 on salaries and benefits.
Molecular USA continues to carefully control its expenses and
overall costs as it moves forward with the development of its new business
plan. Molecular USA does not have any employees and engages personnel through
outside consulting
contracts or agreements
or other such arrangements.
9
INCOME TAX PROVISION
: We have losses carried forward for income tax purpose to
June 30, 2014. There are no current
or deferred tax expenses for the year ended June 30, 2014, due to our loss
position. We have fully reserved for any benefits of these losses. The deferred
tax consequences of temporary differences in reporting items for financial
statement and income tax purposes are recognized as appropriate.
Liquidity and
Capital Resources
During the year ended June 30, 2014, Molecular USA
satisfied its working capital needs by borrowing cash from its parent company
PharmaNet. As of June 30, 2014, the
Company had cash and cash equivalents on hand in the amount of $2,378 (June 30,
2013 - $7,046) and current payable and accrued liabilities of $34,526 (June 30,
2013 - $21,628
). As of June 30, 2014, Molecular USA
currently owes its parent company PharmaNet, $2,127,917 and an additional $79,379
to other related parties. Given the proposed business activities of Molecular
USA and its subsidiary, management does not expect that the current level of
cash on hand will be sufficient to fund its operation for the next twelve month
period.
To achieve our goals and objectives for the next 12 months, we
plan to raise additional capital through private placements of our equity
securities and future financing from our majority shareholder PharmaNet.
We plan to use any additional funds that we might be successful in
raising for development, as well as for strategic acquisition of existing
businesses that complement our market niche, and general working capital purposes.
If we are unsuccessful in obtaining new capital, our ability to
seek and consummate strategic acquisitions to build our company internationally
and to expand of our business development and marketing programs could be
adversely affected.
Off-Balance Sheet Arrangement
As of June 30, 2014, we have
had no off-balance sheet arrangements.
Research and Development
Since the acquisition of MPLA, Molecular USA has adopted MPLA’s
research and development program to:
·
|
Refine and prove-up its
proprietary active ingredients and to commence the processes that will
lead to the issue of a Master Drug File registration of its products;
|
·
|
Define the mode of
action and potential of Tripeptofen in both in vitro, animal and human
studies;
|
·
|
Gain Australian regulatory
and marketing approval;
|
·
|
Gain European regulatory
approval; and
|
·
|
Commence application
for American regulatory approval.
|
MPLA is in the business of developing and commercializing a new
analgesic and anti-inflammatory molecule known as Tripeptofen. Tripeptofen is
likely to appear in a new group of products suitable for the treatment of
common every-day pain. As an analgesic and anti-inflammatory drug, Tripeptofen
is unusual due to its rapid speed of action and its topical or rub-on
application.
On April 19, 2006, Molecular USA announced the filing of a new patent,
Tissue Disruption Treatment and Composition for Use (US Patent number
11218382). The patent describes a proprietary process for the manufacture of
topical biological secondary injury mediators ("
B-SIMs
")
that should have local, rather than systemic, effects and may be significantly
less expensive to manufacture than conventional B-SIMs. MPLA is developing its
B-SIMs to stop the tissue disruption that occurs after injury by suppressing
the body’s reactions, such as inflammation and damage/death of otherwise
uninjured cells that are triggered in response to primary injury.
The first conditions targeted by MPLA will be the musculoskeletal
injuries. The use of a B-SIM in
these markets represents a new approach to one of the world’s largest
over the counter drug markets and includes indications such as joint
inflammation, musculoskeletal pain, overuse and strain injuries, burns and even
surgical and cosmetic procedures. MPLA’s proprietary, industrially
scalable peptide-ligand bond exchange ("
PLBE
")
B-SIMs manufacturing process involves the disassociation of proteins, rather
than the far more costly process of assembling B-SIMs one sequence at a time.
The patent was lodged in the name of Cambridge Scientific; however, Molecular
USA holds the worldwide exclusive license to manufacture, commercialize, market
and distribute topical anti-inflammatory and analgesic products based on the
proprietary MPL-TL compound.
10
Molecular USA is still working on the projections regarding the
necessary expenditure and time frame involved in pursuing this research and
development program. Any such program will also be subject to Molecular USA
raising the necessary funds to advance such a program.
Capital Expenditure Commitments
Capital expenditures during the year ended June 30, 2014, amounted to
$Nil ($Nil for the years ended June 30, 2013
and June 30, 2012). Molecular USA does not anticipate any
significant purchase or sale of equipment over the next 12 months.
Strategic Acquisitions
On November 25,
2005, Molecular USA entered
into a share purchase agreement dated November 25, 2005 with PharmaNet to
acquire 100% of the issued and outstanding shares of MPLA. Molecular USA issued a total of 88,000,000
shares of its common stock to PharmaNet the parent corporation of MPLA.
Accordingly, PharmaNet controls approximately 79% of Molecular
USA’s issued and outstanding shares of common stock.
Recent
Accounting Pronouncements
Certain new
standards, interpretations, amendments and improvements to existing standards
were issued by the Financial Accounting Standards Board ("
FASB
"). The new standards, amendments to standards and
interpretations that have been issued and that are applicable to the Corporation
but not effective during the year ended June 30, 2014 are as follows:
In July 2013, the
FASB issued ASU 2013-11, "
Income Taxes (Topic 740):
Presentation of an Unrecognized Tax Benefit When a Net Operating Loss
Carry-forward, a Similar Tax Loss, or a Tax Credit Carry-forward Exist
".
These amendments require that an unrecognized tax benefit, or a portion of an
unrecognized tax benefit, should be presented in the financial statements as a
reduction to a deferred tax asset for a net operating loss carry-forward, a
similar tax loss, or a tax credit carry-forward except as follows. To the
extent a net operating loss carry-forward, a similar tax loss, or a tax credit
carry-forward is not available at the reporting date under the tax law of the
applicable jurisdiction to settle any additional income taxes that would result
from a disallowance of a tax position or the tax law of the applicable
jurisdiction does not require the entity to use, and the entity does not intend
to use, the deferred tax asset for such purpose, the unrecognized tax benefit
should be presented in the financial statements as a liability and should not
be combined with deferred tax assets. These amendments are effective for fiscal
years, and interim periods within those years, beginning after December 15, 2013.
The amendments should be applied prospectively to all unrecognized tax benefits
that exist at the effective date. Retrospective application and early adoption
is permitted. The adoption is not expected to have a material impact on the Corporation’s
consolidated financial statements.
In May 2014, the
FASB issued ASU 2014-09,
"Revenue from
Contracts with Customers".
The update is intended to improve
the financial reporting requirements for revenue from contracts with customers
by providing a principle based approach. The core principal of the standard is
that revenue should be recognized when the transfer of promised goods or
services is made in an amount that the entity expects to be entitled to in
exchange for the transfer of goods and services. ASU 2014-09 also requires
disclosures enabling users of financial statements to understand the nature,
amount, timing and uncertainty of revenue and cash flows arising from contracts
with customers. This standard will be effective for financial statements issued
by public companies for annual reporting periods beginning after December15,
2016. Early adoption is not permitted. The adoption is not expected to have a
material impact on the Corporation’s consolidated financial statements.
Critical
Accounting Policies and Estimates
Our audited consolidated financial statements and accompanying notes
are prepared in accordance with U.S. GAAP used in the United States. Preparing
financial statements requires Management to make estimates and assumptions that
affect the reported amounts of assets, liabilities, revenue, and expenses.
These estimates and assumptions are affected by Management's application of
accounting policies. We believe that understanding the basis and nature of the
estimates and assumptions involved with the following aspects of our
consolidated financial statements is critical to an understanding of our
financials.
Stock-based
Compensation
Effective January 1, 2006, the Corporation adopted the provisions of
ASC 718, "
Compensation – Stock Compensation
",
which establishes accounting for equity instruments exchanged for employee
services. Under the provisions of ASC 718, stock-based compensation cost is
measured at the grant date, based on the calculated fair value of the award,
and is
11
recognized as an expense over the employees’ requisite service
period (generally the vesting period of the equity grant). The Corporation
adopted ASC 718 using the modified prospective method, which requires the Corporation
to record compensation expense over the vesting period for all awards granted
after the date of adoption, and for the unvested portion of previously granted
awards that remain outstanding at the date of adoption. Accordingly, the financial statements
for the periods prior to January 1, 2006 have not been restated to reflect the
fair value method of expensing share-based compensation. The adoption of ASC
718 does not change the way the Corporation accounts for share-based payments
to non-employees, with guidance provided by ASC 505-50, "
Equity-Based Payments to Non-Employees
".
Item 8. Financial
Statements
and Supplementary Data
Report of Independent Registered Public Accounting Firm dated
August 19, 2014.
Consolidated Balance Sheets as at June 30, 2014 and June 30, 2013.
Consolidated Statements of Operations for the years ended June 30, 2014,
June 30, 2013 and June 30, 2012 and for the period from the date of inception
on July 14, 2004 to June 30, 2014.
Consolidated Statements of Cash Flows for the years ended June 30, 2014,
June 30, 2013 and June 30, 2012 and for the period from the date of inception
on July 14, 2004 to June 30, 2014.
Consolidated Statements of Changes in Stockholders' Deficiency for the
years ended June 30, 2014, June 30, 2013 and June 30, 2012 and for the period
from the date of inception on July 14, 2004 to June 30, 2014.
Notes to Consolidated Financial Statements.
12
James Stafford
|
|
|
James Stafford, Inc.
Chartered Accountants
Suite 350 - 1111 Melville Street
Vancouver, British Columbia
Canada V6E 3V6
Telephone +1 604 669 0711
Facsimile +1 604 669 0754
www.JamesStafford.ca
|
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of
Molecular Pharmacology (USA) Limited
(A Development Stage Company)
We have audited the accompanying
consolidated balance sheets of
Molecular Pharmacology (USA) Limited
(A Development Stage Company) (the "Company")
as
at 30 June 2014 and 2013 and the related consolidated
statements of operations, cash flows and changes in stockholders' deficiency for
each of the years in the three-year period ended 30 June 2014. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.
We conducted our audits in accordance with
the standards of the Public Company Accounting Oversight Board (United States of
America). Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. 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 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 at 30 June 2014 and 2013 and the results of
its operations and its cash flows for each of the years in the three-year period
ended 30 June 2014 in conformity with accounting principles generally accepted
in the United States of America.
/s/ James Stafford
Chartered Accountants
Vancouver, Canada
19 August 2014
13
Molecular Pharmacology (USA) Limited
(A
Development Stage Company)
Consolidated Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
14
Molecular Pharmacology (USA)
Limited
(A Development Stage Company)
Consolidated Balance Sheets
(Expressed in U.S.
Dollars)
|
|
As at
30 June
2014
|
|
As at
30 June
2013
|
|
|
$
|
|
$
|
Assets
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
Cash and cash
equivalents
|
|
2,378
|
|
7,046
|
Amounts receivable
|
|
6,493
|
|
5,070
|
|
|
|
|
|
|
|
8,871
|
|
12,116
|
|
|
|
|
|
Equipment
(Note 5)
|
|
97
|
|
140
|
|
|
|
|
|
|
|
8,968
|
|
12,256
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
Accounts payable and
accrued liabilities (Note 6)
|
|
34,526
|
|
21,628
|
|
|
|
|
|
Due to
related parties
(Note 7)
|
|
2,207,296
|
|
2,044,501
|
|
|
|
|
|
|
|
2,241,822
|
|
2,066,129
|
|
|
|
|
|
Stockholders’
deficiency
|
|
|
|
|
Capital
stock
(Note 8)
|
|
|
|
|
Authorized
|
|
|
|
|
300,000,000 common shares, par value
$0.001
|
|
|
|
|
Issued and outstanding
|
|
|
|
|
30 June 2014
– 111,553,740 common shares, par value $0.001
|
|
|
|
|
30 June 2013 – 111,553,740 common
shares, par value $0.001
|
|
111,554
|
|
111,554
|
Additional
paid-in capital
|
|
106,707
|
|
106,707
|
Cumulative
translation adjustment
|
|
(272,239)
|
|
(210,186)
|
Deficit,
accumulated during the development stage
|
|
(2,178,876)
|
|
(2,061,948)
|
|
|
|
|
|
|
|
(2,232,854)
|
|
(2,053,873)
|
|
|
|
|
|
|
|
8,968
|
|
12,256
|
Nature
and Continuance of Operations
(Note 1)
, Commitment
(Note 14)
and Subsequent Event
(Note 15)
On behalf of the Board:
/s/ Jeffrey Edwards
Director
Jeffrey
Edwards
The accompanying notes are an integral part
of these consolidated financial statements.
15
Molecular Pharmacology (USA)
Limited
(A Development Stage Company)
Consolidated Statements of Operations
(Expressed in U.S.
Dollars)
|
|
For the
period from
the date of
inception on
14 July 2004
to 30 June
2014
(Unaudited)
|
|
For the
year ended
30 June
2014
|
|
For the
year ended
30 June
2013
|
|
For the
year ended
30 June
2012
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
Advertising and promotion
|
|
23,739
|
|
-
|
|
-
|
|
-
|
Amortization
(Note 5)
|
|
6,930
|
|
43
|
|
196
|
|
449
|
Analysis
|
|
33,947
|
|
-
|
|
-
|
|
-
|
Consulting (Note
7)
|
|
1,461,520
|
|
37,156
|
|
134,223
|
|
100,624
|
Office and
miscellaneous (Note 7)
|
|
277,328
|
|
30,467
|
|
28,328
|
|
22,617
|
Professional fees
|
|
447,967
|
|
42,430
|
|
45,954
|
|
48,607
|
Public relations
|
|
3,656
|
|
-
|
|
-
|
|
-
|
Rent (Note 7)
|
|
27,759
|
|
-
|
|
-
|
|
-
|
Salaries and
benefits
|
|
44,464
|
|
-
|
|
-
|
|
-
|
Transfer agent
and filing fees
|
|
24,004
|
|
6,832
|
|
-
|
|
-
|
Travel
|
|
111,710
|
|
-
|
|
376
|
|
7,085
|
|
|
|
|
|
|
|
|
|
Net
loss before other items
|
|
(2,463,024)
|
|
(116,928)
|
|
(209,077)
|
|
(179,382)
|
|
|
|
|
|
|
|
|
|
Other
items
|
|
|
|
|
|
|
|
|
Export market development grants
|
|
69,629
|
|
-
|
|
-
|
|
-
|
Write-off of equipment (Note 5)
|
|
(823)
|
|
-
|
|
(823)
|
|
-
|
Interest income
|
|
2,322
|
|
-
|
|
-
|
|
-
|
Research and development tax refund
|
|
213,020
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
Net
loss for the year
|
|
(2,178,876)
|
|
(116,928)
|
|
(209,900)
|
|
(179,382)
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per
common share
|
|
|
(0.001)
|
|
(0.002)
|
|
(0.002)
|
|
|
|
|
|
|
|
|
Weighted
average number of common shares used in
per share calculations
|
|
|
111,553,740
|
|
111,553,740
|
|
111,553,740
|
|
|
|
|
|
|
|
|
|
Comprehensive
income (loss)
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
(2,178,876)
|
|
(116,928)
|
|
(209,900)
|
|
(179,382)
|
Foreign currency
translation adjustment
|
|
(272,239)
|
|
(62,053)
|
|
235,886
|
|
66,215
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income (loss) for the year
|
|
(2,451,115)
|
|
(178,981)
|
|
25,986
|
|
(113,167)
|
|
|
|
|
|
|
|
|
|
Basic
and diluted comprehensive income (loss)
per common share
|
|
|
(0.002)
|
|
0.000
|
|
(0.001)
|
The accompanying notes are an integral part
of these consolidated financial statements.
16
Molecular Pharmacology (USA) Limited
(A Development Stage Company)
Consolidated Statements of Cash Flows
(Expressed in U.S. Dollars)
|
|
For the
period
from
the
date of
inception on
14 July
2004
to 30
June
2014
(Unaudited)
|
|
For the
year
ended
30 June
2014
|
|
For the
year
ended
30 June
2013
|
|
For the
year
ended
30 June
2012
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Cash flows used in operating activities
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
(2,178,876)
|
|
(116,928)
|
|
(209,900)
|
|
(179,382)
|
Adjustments to reconcile net
loss to cash used by operating activities
|
|
|
|
|
|
|
|
|
Amortization
|
|
6,930
|
|
43
|
|
196
|
|
449
|
Write-down of
intangible assets
|
|
1,278
|
|
-
|
|
-
|
|
-
|
Write-off of equipment
|
|
823
|
|
-
|
|
823
|
|
-
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Decrease (increase) in amounts receivable
|
|
(4,267)
|
|
(1,423)
|
|
40
|
|
1,496
|
Increase (decrease) in accounts
payable and accrued liabilities
|
|
(12,891)
|
|
12,898
|
|
2,376
|
|
(800)
|
|
|
|
|
|
|
|
|
|
|
|
(2,187,003)
|
|
(105,410)
|
|
(206,465)
|
|
(178,237)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
(7,850)
|
|
-
|
|
-
|
|
-
|
Purchase of intangible assets
|
|
(1,278)
|
|
-
|
|
-
|
|
-
|
Cash acquired on the purchase of Molecular Pharmacology (USA) Limited
|
|
37,163
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
28,035
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
Cash flows from (used in) financing activities
|
|
|
|
|
|
|
|
Common shares issued for cash
|
|
234,497
|
|
-
|
|
-
|
|
-
|
Increase (decrease) in due to related parties
|
|
2,199,088
|
|
162,795
|
|
(24,947)
|
|
105,919
|
|
|
|
|
|
|
|
|
|
|
|
2,433,585
|
|
162,795
|
|
(24,947)
|
|
105,919
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
(272,239)
|
|
(62,053)
|
|
235,886
|
|
66,215
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
2,378
|
|
(4,668)
|
|
4,474
|
|
(6,103)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
-
|
|
7,046
|
|
2,572
|
|
8,675
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
2,378
|
|
2,378
|
|
7,046
|
|
2,572
|
Supplemental
Disclosures with Respect to Cash Flows
(Note 12)
The accompanying notes are an integral part
of these consolidated financial statements.
17
Molecular Pharmacology (USA) Limited
(A Development Stage Company)
Consolidated Statements of
Changes in Stockholders’ Deficiency
(Expressed in U.S.
Dollars)
|
Number
of common shares issued
|
Capital stock
|
Additional paid-in capital
|
Deficit, accumulated during the
development stage
|
Cumulative translation adjustment
|
Stockholders’ deficiency
|
|
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 14 July 2004 (inception)
|
|
294
|
|
-
|
|
1
|
|
-
|
|
-
|
|
1
|
Net loss for the
period
|
|
-
|
|
-
|
|
-
|
|
(128,488)
|
|
-
|
|
(128,488)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(6,536)
|
|
(6,536)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 October 2004 (unaudited)
|
|
294
|
|
-
|
|
1
|
|
(128,488)
|
|
(6,536)
|
|
(135,023)
|
Common shares
issued for cash – January 2005
|
|
87,999,706
|
|
88,000
|
|
146,496
|
|
-
|
|
-
|
|
234,496
|
Net loss for the
year
|
|
-
|
|
-
|
|
-
|
|
(387,667)
|
|
-
|
|
(387,667)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(161)
|
|
(161)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 October 2005 (unaudited)
|
|
88,000,000
|
|
88,000
|
|
146,497
|
|
(516,155)
|
|
(6,697)
|
|
(288,355)
|
Acquisition of Molecular
Pharmacology (USA) Limited – Recapitalization May 2006
|
|
43,553,740
|
|
43,554
|
|
(59,790)
|
|
-
|
|
-
|
|
(16,236)
|
Cancellation of common
shares – July 2006
|
|
(20,000,000)
|
|
(20,000)
|
|
20,000
|
|
-
|
|
-
|
|
-
|
Net loss for the year
|
|
-
|
|
-
|
|
-
|
|
(508,260)
|
|
-
|
|
(508,260)
|
Cumulative translation
adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(16,222)
|
|
(16,222)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 October 2006 (unaudited)
|
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,024,415)
|
|
(22,919)
|
|
(829,073)
|
Net loss for the period
|
|
-
|
|
-
|
|
-
|
|
(377,131)
|
|
-
|
|
(377,131)
|
Cumulative translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(105,436)
|
|
(105,436)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2007 (unaudited)
|
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,401,546)
|
|
(128,355)
|
|
(1,311,640)
|
Net income for the year
|
|
-
|
|
-
|
|
-
|
|
62,296
|
|
-
|
|
62,296
|
Cumulative translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(166,483)
|
|
(166,483)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2008 (unaudited)
|
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,339,250)
|
|
(294,838)
|
|
(1,415,827)
|
Net loss for the
year
|
|
-
|
|
-
|
|
-
|
|
(94,336)
|
|
-
|
|
(94,336)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
219,034
|
|
219,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2009 (unaudited)
|
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,433,586)
|
|
(75,804)
|
|
(1,291,129)
|
Net
loss for the year
|
|
-
|
|
-
|
|
-
|
|
(117,220)
|
|
-
|
|
(117,220)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(78,521)
|
|
(78,521)
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2010 (unaudited)
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,550,806)
|
|
(154,325)
|
|
(1,486,870)
|
Net
loss for the year
|
-
|
|
-
|
|
-
|
|
(121,860)
|
|
-
|
|
(121,860)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(357,962)
|
|
(357,962)
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2011
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,672,666)
|
|
(512,287)
|
|
(1,966,692)
|
Net
loss for the year
|
-
|
|
-
|
|
-
|
|
(179,382)
|
|
-
|
|
(179,382)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
66,215
|
|
66,215
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2012
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(1,852,048)
|
|
(446,072)
|
|
(2,079,859)
|
Net
loss for the year
|
-
|
|
-
|
|
-
|
|
(209,900)
|
|
-
|
|
(209,900)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
235,886
|
|
235,886
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2013
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(2,061,948)
|
|
(210,186)
|
|
(2,053,873)
|
Net
loss for the year
|
-
|
|
-
|
|
-
|
|
(116,928)
|
|
-
|
|
(116,928)
|
Cumulative
translation adjustment
|
-
|
|
-
|
|
-
|
|
-
|
|
(62,053)
|
|
(62,053)
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June 2014
|
111,553,740
|
|
111,554
|
|
106,707
|
|
(2,178,876)
|
|
(272,239)
|
|
(2,232,854)
|
The accompanying notes are an integral part of these
consolidated financial statements.
18
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S.
Dollars)
30 June 2014
1.
Nature and Continuance of Operations
Molecular Pharmacology (USA) Limited (the
"Company") was incorporated in the state of Nevada on 1 May 2002
under the name Blue Hawk Ventures, Inc.
The Company changed its name to Molecular Pharmacology (USA) Limited on
29 August 2005. At the same time, the
Company completed a four for one forward split of its issued and outstanding
share capital and altered its authorized share capital to 300,000,000 shares of
common stock with a par value of $0.001 per share.
The Company is a development stage enterprise, as
defined in
Accounting Standards Codification
(the "Codification" or "ASC") 915-10,
"
Development Stage Entities
". The
Company is devoting all of its present efforts to securing and establishing a
new business and its current planned principle operations have not
commenced. Accordingly, no revenue
has been derived during the organization period.
Up until the fall of 2005, the Company was in the
business of mineral exploration and development of a mineral property. The Company allowed the option on its
mineral claim to lapse in the fall of 2005.
On 13 October 2005, the Company acquired the exclusive
distribution rights to distribute, market, promote, detail, advertise and sell
certain "Licensed Products" through Molecular Pharmacology Pty. Ltd.
(formerly Molecular Pharmacology Limited) ("MPLA") (Note 10). MPLA was incorporated under the laws of
Australia and converted to a proprietary company on 29 October 2009. MPLA is a wholly owned subsidiary
company of PharmaNet Group Limited ("PharmaNet"), an Australian company listed on the Australian
Stock Exchange.
Since then, the Company has engaged in organizational
and start up activities, including developing a new business plan, recruiting
new directors, scientific advisors and key scientists, making arrangements for
laboratory facilities and office space and raising additional capital. The Company has generated no revenue
from product sales. The Company does
not have any pharmaceutical products currently available for sale, and none are
expected to be commercially available for some time, if at all. The Licensed Products must first undergo
pre-clinical and human clinical testing in the United States before they may be
sold commercially.
The Company completed a share purchase agreement on 8
May 2006 with PharmaNet (the "Purchase Agreement"). Under the terms of the Purchase
Agreement the Company acquired 100% of the issued and outstanding shares of
MPLA. The Company, in exchange for
100% of the issued and outstanding shares of MPLA, issued PharmaNet an
aggregate total of 88,000,000 common shares of the Company on the closing of
the transaction. The issuance of
88,000,000 common shares of the Company constituted an acquisition of control
of the Company by PharmaNet. The
transaction has been accounted for as a recapitalization of the Company (Note
2).
MPLA was incorporated on 14 July 2004 under the laws
of Australia. The accompanying
consolidated financial statements are the historical financial statements of
MPLA.
On 15 March 2007, the Board of Directors approved a
change in the Company’s financial year end from 31 October to 30 June.
The decision to change the fiscal year end was intended to assist the financial
community in its analysis of the business and in comparing the Company’s
financial results to others in the industry, and to synchronize the
Company’s fiscal reporting with MPLA.
19
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S.
Dollars)
30 June 2014
The Company’s consolidated financial statements
as at 30 June 2014 and for the year then ended have been prepared on a going
concern basis, which contemplates the realization of assets and settlement of
liabilities and commitments in the normal course of business. The Company has a net loss of $116,928
for the year ended 30 June 2014 (30 June 2013 – $209,900; cumulative - $2,178,876)
and has working capital deficit of $25,655 at 30 June 2014 (30 June 2013
– $9,512).
Management cannot provide assurance that the Company
will ultimately achieve profitable operations or become cash flow positive, or
raise additional debt and/or equity capital. Management believes that the Company’s
capital resources should be adequate to continue operating and maintaining its
business strategy for the next twelve month period from the date of these
consolidated financial statements.
However, if the Company is unable to raise additional capital in the
near future, due to the Company’s liquidity problems, management expects
that the Company will need to curtail operations, liquidate assets, seek
additional capital on less favorable terms and/or pursue other remedial
measures.
Management is aware, in making its
assessment
,
of material uncertainties related to events or conditions that may cast
significant doubt upon the Company’s ability to continue as a going
concern.
These consolidated financial statements
do not include any adjustments related to the recoverability and classification
of assets or the amounts and classification of liabilities that might be
necessary should the Company be unable to continue as a going concern.
At 30 June 2014, the Company has suffered losses from
development stage activities to date.
Although management is currently attempting to implement its business
plan, and is seeking additional sources of equity or debt financing, there is
no assurance these activities will be successful. These factors raise substantial doubt
about the ability of the Company to continue as a going concern. The consolidated financial statements do
not include any adjustments that might result from the outcome of this
uncertainty.
2.
Significant Accounting Policies
The following is a summary of significant accounting
policies used in the preparation of these consolidated financial statements.
Basis of presentation
These consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the
United States of America ("U.S. GAAP") applicable for a development
stage company for financial information and are expressed in U.S. dollars.
Principles of consolidation
These consolidated financial statements include the
accounts of MPLA since its incorporation on 14 July 2004 and the Company since
the reverse acquisition on 8 May 2006 (Note 1). All intercompany balances and
transactions have been eliminated.
Cash and cash equivalents
Cash and cash equivalents include highly liquid
investments with original maturities of three months or less.
20
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S.
Dollars)
30 June 2014
Equipment
Equipment is
recorded at cost and amortization is provided over its estimated economic life
at the rate of 15% declining balance.
Segments
of an enterprise and related information
ASC 280, "
Segment Reporting
" establishes guidance for the way
that public companies report information about operating segments in annual
financial statements and requires reporting of selected information about
operating segments in interim financial statements issued to the public. It also establishes standards for
disclosures regarding products and services, geographic areas and major
customers. ASC 280 defines
operating segments as components of a company about which separate financial
information is available that is evaluated regularly by the chief operating
decision maker in deciding how to allocate resources and in assessing
performance.
Foreign
currency translation
The Company’s functional and reporting currency
is U.S. dollars.
The consolidated financial statements of the
Company are translated to U.S. dollars
in
accordance with ASC 830, "
Foreign Currency Matters
". Assets
and liabilities denominated in foreign
currencies are translated using the exchange rate prevailing at the balance
sheet date. Revenue and expenses are
translated at average rates of exchange prevailing during the period.
Translation adjustments resulting from this process are charged or credited to
other comprehensive income
.
The Company has not, to the date of these
consolidated financial statements, entered into derivative instruments to
offset the impact of foreign currency fluctuations.
Income
taxes
Deferred income
taxes are reported for timing differences between items of income or expense
reported in the consolidated financial statements and those reported for income
tax purposes in accordance with ASC 740, "Income Taxes", which
requires the use of the asset/liability method of accounting for income
taxes. Deferred income taxes and
tax benefits are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases, and for tax losses and credit
carry-forwards. 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
Company provides for deferred taxes for the estimated future tax effects attributable
to temporary differences and carry-forwards when realization is more likely
than not.
21
Molecular Pharmacology (USA) Limited
(A Development Stage Company)
Notes to Consolidated Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
Basic and diluted net income (loss) per share
The Company computes net income (loss) per share in
accordance with ASC 260, "
Earnings per Share
". ASC 260 requires presentation of both
basic and diluted earnings per share ("EPS") on the face of the
income statement. Basic EPS is
computed by dividing net income (loss) available to common shareholders
(numerator) by the weighted average number of shares outstanding (denominator)
during the period. Diluted EPS
gives effect to all potentially dilutive common shares outstanding during the
period using the treasury stock method and convertible preferred stock using
the if-converted method. In
computing diluted EPS, the average stock price for the period is used in
determining the number of shares assumed to be purchased from the exercise of
stock options or warrants. Diluted
EPS excludes all potentially dilutive shares if their effect is anti-dilutive.
As at 30 June 2014, the Company had no outstanding stock options or warrants.
Comprehensive income (loss)
ASC 220, "
Comprehensive
Income
", establishes standards for the reporting and
disclosure of comprehensive income (loss) and its components in the financial
statements. As at 30 June 2014, the
Company has items that represent a comprehensive loss and, therefore, has
included a schedule of comprehensive loss in the consolidated financial
statements.
Stock-based compensation
Effective 1 January 2006, the Company adopted the
provisions of ASC 718, "
Compensation – Stock
Compensation
", which establishes accounting for equity
instruments exchanged for employee services. Under the provisions of ASC 718,
stock-based compensation cost is measured at the grant date, based on the
calculated fair value of the award, and is recognized as an expense over the
employees’ requisite service period (generally the vesting period of the
equity grant). The Company adopted ASC 718 using the modified prospective
method, which requires the Company to record compensation expense over the
vesting period for all awards granted after the date of adoption, and for the
unvested portion of previously granted awards that remain outstanding at the
date of adoption. Accordingly, the financial statements for the periods
prior to 1 January 2006 have not been restated to reflect the fair value method
of expensing share-based compensation. The adoption of ASC 718 does not
change the way the Company accounts for share-based payments to non-employees,
with guidance provided by ASC 505-50, "
Equity-Based
Payments to Non-Employees
".
Comparative figures
Certain comparative figures have been adjusted to
conform to the current year’s presentation.
22
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S.
Dollars)
30 June 2014
3.
Changes in Accounting Policies
Effective 1 July 2013, the Company adopted Accounting
Standards Update ("ASU") 2013-05, "
Foreign
Currency Matters (Topic 830) – Parent’s Accounting for the
Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or
Group of Assets within a Foreign Entity or of an Investment in a Foreign Entity
".
These amendments provide guidance on releasing cumulative translation
adjustments when a reporting entity (parent) ceases to have a controlling
financial interest in a subsidiary or a group of assets that is a non-profit
activity or a business within a foreign entity. In addition, these amendments
provide guidance on the release of cumulative translation adjustments in
partial sales of equity method investments and in step acquisitions. The
adoption of these amendments did not have a material impact on the
Company’s consolidated financial statements.
Effective 1 July 2013, the Company adopted ASU
2013-04, "
Liabilities (Topic 405) – Obligations
Resulting from Joint and Several Liability Arrangements for Which the Total
Amount of the Obligation is Fixed at the Reporting Date
".
These amendments provide guidance for the recognition, measurement, and
disclosure of obligations resulting from joint and several liability
arrangements for which the total amount of the obligation within the scope of
this guidance is fixed at the reporting date, except for obligations addressed
within existing guidance in U.S. GAAP. The adoption of these amendments did not
have a material impact on the Company’s consolidated financial
statements.
Effective 1 July 2013, the Company adopted ASU
2013-02, "
Comprehensive Income (Topic 220) –
Reporting of Amounts Reclassified out of Accumulated Other Comprehensive Income
". The amendments require an entity to
provide information about the amounts reclassified out of accumulated other
comprehensive income by component. In addition, an entity is required to
present, either on the face of the statement where net income is presented or
in the notes, significant amounts reclassified out of accumulated other
comprehensive income by the respective line items of net income but only if the
amount reclassified is required under U.S. GAAP to be reclassified to net
income in its entirety in the same reporting period. For other amounts that are
not required under U.S. GAAP to be reclassified in their entirety to net
income, an entity is required to cross reference to other disclosures required
under U.S. GAAP that provide additional details about those amounts. The
adoption of these amendments did not have a material impact on the
Company’s consolidated financial statements.
23
Molecular Pharmacology (USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
4.
Recent Accounting Pronouncements
Certain new standards, interpretations, amendments and
improvements to existing standards were issued by Financial Accounting
Standards Board ("FASB"). The new standards, amendments to
standards and interpretations that have been issued and that are applicable to
the Company but not effective during the year ended 30 June 2014 are as
follows:
In July 2013, the FASB issued ASU 2013-11, "
Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit
When a Net Operating Loss Carry-forward, a Similar Tax Loss, or a Tax Credit
Carry-forward Exist
". These amendments require that an
unrecognized tax benefit, or a portion of an unrecognized tax benefit, should
be presented in the financial statements as a reduction to a deferred tax asset
for a net operating loss carry-forward, a similar tax loss, or a tax credit
carry-forward except as follows. To the extent a net operating loss carry-forward,
a similar tax loss, or a tax credit carry-forward is not available at the
reporting date under the tax law of the applicable jurisdiction to settle any
additional income taxes that would result from a disallowance of a tax position
or the tax law of the applicable jurisdiction does not require the entity to use,
and the entity does not intend to use, the deferred tax asset for such purpose,
the unrecognized tax benefit should be presented in the financial statements as
a liability and should not be combined with deferred tax assets. These
amendments are effective for fiscal years, and interim periods within those
years, beginning after 15 December 2013. The amendments should be applied
prospectively to all unrecognized tax benefits that exist at the effective
date. Retrospective application and early adoption is permitted. The adoption
is not expected to have a material impact on the Company’s consolidated
financial statements.
In May 2014, the FASB issued ASU 2014-09,
"Revenue from Contracts with Customers".
The
update is intended to improve the financial reporting requirements for revenue
from contracts with customers by providing a principle based approach. The core
principal of the standard is that revenue should be recognized when the
transfer of promised goods or services is made in an amount that the entity expects
to be entitled to in exchange for the transfer of goods and services. ASU
2014-09 also requires disclosures enabling users of financial statements to
understand the nature, amount, timing and uncertainty of revenue and cash flows
arising from contracts with customers. This standard will be effective for
financial statements issued by public companies for annual reporting periods
beginning after 15 December 2016. Early adoption is not permitted. The adoption
is not expected to have a material impact on the Company’s consolidated
financial statements.
24
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S.
Dollars)
30 June 2014
5.
Equipment
|
|
|
|
|
|
Net Book Value
|
|
|
Cost
|
|
Accumulated amortization
|
|
As at
30 June
2014
|
|
As at
30 June
2013
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Office equipment
|
|
864
|
|
767
|
|
97
|
|
140
|
During the year ended 30 June 2014, the total
additions to equipment were $Nil (30 June 2013 – $Nil).
During the year ended 30 June 2014, the Company
recorded a write-off of equipment of $Nil (30 June 2013 - $823)
6.
Accounts Payable and Accrued Liabilities
Accounts
payable and accrued liabilities are non-interest
bearing, unsecured and have settlement dates within one year.
7.
Due to Related Parties and Related Party Transactions
As at 30 June
2014, the amount due to related parties includes $1,000 payable to a director
of the Company (30 June 2013
–
$1,000). This balance is non-interest bearing,
unsecured and has no fixed terms of
repayment
.
As at 30 June
2014, the amount due to related parties includes $55,756 payable to a company
owned by a
director
of the Company or an officer of PharmaNet (30 June 2013
–
$18,009). This balance is non-interest bearing,
unsecured and has no fixed terms of repayment.
As at 30 June
2014, the amount due to related parties includes $14,779 payable to a company
owned by a
director
of the Company or an officer of PharmaNet (30 June 2013
–
$2,772). This balance is non-interest bearing,
unsecured and has no fixed terms of repayment.
As at 30 June
2014, the amount due to related parties includes $7,844 payable to a company
owned by a
director
of the Company or an officer of PharmaNet (30 June 2013 -
$15,252). This balance is
non-interest bearing, unsecured and has no fixed terms of repayment.
As at 30 June
2014, the amount due to related parties includes $2,127,917 payable to
PharmaNet (30 June 2013
–
$2,007,468).
This balance is non-interest bearing, unsecured and has no fixed terms
of repayment.
During the year ended 30 June 2014, a
director of the Company or an officer of PharmaNet, and their
controlled
entities were paid or accrued consulting
fees of $33,841 (
30 June 2013
– $33,582, 30 June 2012 - $46,316, cumulative - $930,019).
25
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
During the year
ended 30 June 2014, a director of the Company or an officer of PharmaNet, and
their
controlled
entities were paid or accrued administrative fees of $22,678
(
30 June 2013
–
$24,948, 30 June 2012 - $20,449, cumulative
- $90,972) by the Company, which have been recorded in office and miscellaneous
expense.
During the year
ended 30 June 2014, a director of the Company or an officer of PharmaNet, and
their
controlled
entities were paid or accrued consulting fees of $6,946 (30
June 2013 - $90,376, 30 June 2012 - $21,285, cumulative - $118,607) by the
Company.
During the year
ended 30 June 2014, a director of the Company or an officer of PharmaNet, and
their
controlled
entities were paid or accrued consulting fees of $Nil (30
June 2013 – $Nil, 30 June 2012 - $33,024, cumulative – $41,928) by
the Company.
During the year
ended 30 June 2014, a director of the Company or an officer of PharmaNet, and
their
controlled
entities were paid or accrued office and miscellaneous
expenses of $Nil (
30 June 2013
–
$Nil, 30 June 2012 - $Nil, cumulative
–
$80,468) by the Company.
During the year
ended 30 June 2014, a director of the Company or an officer of PharmaNet, and
their
controlled
entities were paid or accrued rental fees of $Nil (
30
June 2013
– $Nil,
30 June 2012 - $Nil, cumulative – $12,987) by the Company.
During the
year ended 30 June 2014, a director of the Company or an officer of PharmaNet,
and their
controlled
entities were paid or accrued office and miscellaneous
expenses of $Nil (30 June 2013 - $Nil, 30 June 2012 - $Nil, cumulative –
$4,481) by the Company.
During the year
ended 30 June 2014, a director of the Company or an officer of PharmaNet, and
their
controlled
entities were paid or accrued consulting fees of $Nil (30
June 2013 - $8,473, 30 June 2012 - $Nil, cumulative - $8,473) by the Company.
Transactions
comprising the amount due to PharmaNet are as follows:
|
|
2014
|
|
2013
|
|
|
$
|
|
$
|
|
|
|
|
|
Opening balance, beginning of year
|
|
2,007,468
|
|
2,036,760
|
Funds transferred to
the Company by PharmaNet
|
|
60,054
|
|
204,583
|
Expenses paid by PharmaNet on behalf of the Company
|
|
1,304
|
|
1,004
|
Foreign currency
translation adjustment
|
|
59,091
|
|
(234,879)
|
|
|
|
|
|
Balance, end of year
|
|
2,127,917
|
|
2,007,468
|
The weighted
average amount due to PharmaNet for the year ended 30 June 2014 was $2,047,991 (30
June
2013
- $2,160,632).
26
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
8.
Capital Stock
Authorized
The
total
authorized capital is
300,000,000 common shares with a par value of $0.001 per common share.
Issued and outstanding
The
total
issued and outstanding
capital stock is 111,553,740 common shares with a par value of $0.001 per
common share.
9.
Segmented Information
Details
on a geographic basis as at and for the year ended 30
June 2014, 2013 and 2012 are as follows:
|
|
Australia
|
|
U.S.A.
|
|
Total
|
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
2014
|
Current assets
|
8,871
|
|
-
|
|
8,871
|
|
Long-term assets
|
97
|
|
-
|
|
97
|
|
Loss for the year
|
(65,012)
|
|
(51,916)
|
|
(116,928)
|
|
|
|
|
|
|
|
2013
|
Current assets
|
12,116
|
|
-
|
|
12,116
|
|
Long-term assets
|
140
|
|
-
|
|
140
|
|
Loss for the year
|
(162,485)
|
|
(47,415)
|
|
(209,900)
|
|
|
|
|
|
|
|
2012
|
Current assets
|
7,682
|
|
-
|
|
7,682
|
|
Long-term assets
|
1,159
|
|
-
|
|
1,159
|
|
Loss for the year
|
(130,377)
|
|
(49,005)
|
|
(179,382)
|
10.
Distribution Agreement
The Company has the exclusive distribution rights,
through MPLA, to distribute, market, promote, detail, advertise and sell
certain Licensed Products, with metallo-polypeptide analgesic as an active
ingredient, in the United States (excluding its territories and possessions)
(Note 1). If, and when necessary,
the Company will obtain all necessary regulatory approvals for the Licensed
Products and incorporate the Licensed Products in the United States.
27
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
11.
Income Taxes
Income tax expense differs from the amount that would
result from applying the federal income tax rate to earnings before income
taxes. During the years ended 30
June 2014, 2013 and 2012, these differences result from the following items:
|
|
2014
|
|
2013
|
|
2012
|
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
(116,928)
|
|
(209,900)
|
|
(179,382)
|
|
|
|
|
|
|
|
Federal income tax rates
|
|
35.0%
|
|
35.0%
|
|
34.0%
|
|
|
|
|
|
|
|
Income tax recovery
based on the above rates
|
|
(40,925)
|
|
(73,465)
|
|
(60,990)
|
|
|
|
|
|
|
|
Increase (decrease) due
to:
|
|
|
|
|
|
|
Difference between U.S. and
foreign tax rates
|
|
3,251
|
|
8,124
|
|
5,215
|
Change in tax rates
|
|
-
|
|
(7,567)
|
|
-
|
Change in valuation
allowance
|
|
49,520
|
|
17,041
|
|
39,496
|
Foreign exchange and other
|
|
(11,846)
|
|
55,867
|
|
16,279
|
|
|
|
|
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
The composition of the Company’s deferred tax assets as at 30 June 2014
and 30 June 2013 are as follows:
|
|
2014
|
|
2013
|
|
|
$
|
|
$
|
|
|
|
|
|
Net income tax operating loss
carry-forward
|
|
2,281,689
|
|
2,125,274
|
|
|
|
|
|
Deferred tax assets
|
|
727,309
|
|
677,789
|
Less:
Valuation
allowance
|
|
(727,309)
|
|
(677,789)
|
|
|
|
|
|
Net deferred tax asset
|
|
-
|
|
-
|
28
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
The Company has
non-capital loss carry-forwards of approximately $2,281,689 that may be
available for tax purposes. The
loss carry-forwards are all in respect to U.S. and Australian operations and
expire as follows:
|
$
|
|
|
2022
|
20,402
|
2023
|
46,992
|
2024
|
27,717
|
2025
|
14,187
|
2026
|
261,311
|
2027
|
111,155
|
2028
|
75,463
|
2029
|
57,882
|
2030
|
48,765
|
2031
|
43,836
|
2032
|
49,005
|
2033
|
47,415
|
2034
|
51,916
|
No expiry
|
1,425,643
|
|
|
|
2,281,689
|
A full valuation
allowance has been recorded against the potential deferred tax assets
associated with all the loss carry-forwards as their utilization is not
considered more likely than not at this time.
12.
Supplemental Disclosures with Respect to Cash Flows
|
For the
period from
the date of
inception on
14 July 2004
to 30 June
2014
(Unaudited)
|
For the
year
ended
30 June
2014
|
For the
year
ended
30 June
2013
|
For the
year
ended
30 June
2012
|
|
$
|
$
|
$
|
$
|
|
|
|
|
|
Cash paid during the period for interest
|
-
|
-
|
-
|
-
|
Cash paid during the period for income taxes
|
-
|
-
|
-
|
-
|
Common shares issued on acquisition of MPLA
|
16,236
|
-
|
-
|
-
|
Amounts receivable acquired on recapitalization of the Company
|
2,226
|
-
|
-
|
-
|
Accounts payable assumed on recapitalization of the Company
|
54,624
|
-
|
-
|
-
|
Due to related party assumed on recapitalization of the Company
|
1,000
|
-
|
-
|
-
|
29
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30 June 2014
13.
Financial Instruments
A fair value hierarchy was established that prioritizes the inputs used
to measure fair value. The
hierarchy gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1
measurement
) and the lowest priority
to unobservable inputs (Level 3 measurements).
The fair
values
of the financial
instruments were determined using the following input levels and valuation
techniques:
Level 1:
classification
is applied to any asset
or liability that has a readily available quoted market price from an active
market where there is significant transparency in the executed/quoted price.
Level 2: classification is
applied to assets and liabilities that have evaluated prices where the data
inputs to these valuations are observable either directly or indirectly, but do
not represent quoted market prices from an active market.
Level 3:
classification
is applied to assets and
liabilities when prices are not derived from existing market data and requires
us to develop our own assumptions about how market participants would price the
asset or liability.
The
carrying values of cash and cash equivalents, amounts receivable and accounts
payable approximate fair value due to the
short term maturity of these
financial instruments.
Credit Risk
Financial instruments that
potentially subject the Company to credit risk consists of cash and cash
equivalents. The Company
deposits cash and cash equivalents with high credit
quality financial institutions as determined by rating agencies. As a result, credit risk is considered
insignificant.
Currency Risk
The Company’s subsidiary
is located in Australia. As a result, a significant portion of the
Company’s assets, liabilities and
expenses were denominated in the Australian dollar and
were therefore subject to fluctuation in exchange rates.
The Company’s objective in
managing its foreign currency risk is to minimize its net exposures to foreign
currency cash flows by holding most of its cash and cash equivalents in
Australian dollars. The Company
monitors and forecasts the values of net foreign currency cash flow and balance
sheet exposures and from time to time could authorize the use of derivative
financial instruments such as forward foreign exchange contracts to
economically hedge a portion of foreign currency fluctuations.
If the Australian dollar had
weakened (strengthened) against the U.S. dollar, with all other variables held
constant, by 100
basis points (1%) at period end, the impact on net
loss and other comprehensive loss would have been $21,974 lower ($21,974
higher).
The Company has
not, to the date of these consolidated financial
statements, entered into derivative instruments to offset the impact of foreign
currency fluctuations.
30
Molecular Pharmacology
(USA) Limited
(A Development Stage
Company)
Notes to Consolidated
Financial Statements
(Expressed in U.S. Dollars)
30
June 2014
Interest Rate Risk
The Company has non-interest paying cash balances and
no interest-bearing debt. It is management’s opinion that the
Company is not exposed to significant interest risk arising from these
financial instruments.
Liquidity Risk
Liquidity risk is the risk that an entity will
encounter difficulty in meeting obligations associated with its financial
liabilities. The Company is reliant
upon PharmaNet as its sole source of cash.
The Company has received financing from PharmaNet in the past; however,
there is no assurance that it will be able to do so in the future.
14.
Commitment
On 21 June 2013, the Company executed an agreement
with a New York-based company, Dermatology Development Corporation, to develop
and market a range of therapeutic, cosmetic and cosmecutical products based on
the ThermaLIFE® product range and its active ingredient in the United
States.
15.
Subsequent Event
There are no reportable events for the period from
year ended 30 June 2014 to the date that the consolidated financial statements
were available to be issued.
31