UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16
OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of December, 2014
Commission File Number: 000-55232
Sphere 3D Corp.
(Translation of registrant's name into English)
240 Matheson Blvd. East
Mississauga, Ontario L4Z 1X1
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
[ ] Form 20-F [ x ] Form 40-F
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
SUBMITTED HEREWITH
Exhibits
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.
|
SPHERE 3D CORP. |
|
(Registrant) |
|
|
|
Date: December 1, 2014 |
By: |
/s/ T. Scott Worthington |
|
|
|
|
|
T. Scott Worthington |
|
Title: |
Chief Financial Officer |
SPHERE 3D CORPORATION
Condensed Consolidated Financial Statements (Unaudited)
For the Three and Nine Months Ended September 30, 2014 and 2013
(Expressed in Canadian Dollars)
Sphere 3D Corporation
Condensed Consolidated
Statements of Financial Position
As at
(Expressed in Canadian Dollars)
|
|
September 30, |
|
|
December 31, |
|
|
|
2014 |
|
|
2013 |
|
|
|
(unaudited) |
|
|
(audited) |
|
Assets |
|
|
|
|
|
|
Current |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
2,988,219 |
|
$ |
5,550,788 |
|
Investments |
|
188,824 |
|
|
312,823 |
|
Loans |
|
- |
|
|
203,641 |
|
Sales tax recoverable |
|
383,955 |
|
|
95,088 |
|
Amounts receivable |
|
3,319,797 |
|
|
- |
|
Inventory |
|
128,758 |
|
|
136,591 |
|
Advance equipment prepayment |
|
230,446 |
|
|
397,702 |
|
Prepaid and sundry
assets (note 5) |
|
601,368 |
|
|
142,361 |
|
|
|
7,841,367 |
|
|
6,838,994 |
|
|
|
|
|
|
|
|
Promissory Note (note 6) |
|
9,004,961 |
|
|
- |
|
Capital assets (note 7) |
|
649,758 |
|
|
389,119 |
|
Intangible assets (note 8) |
|
17,203,857 |
|
|
1,668,079 |
|
|
|
|
|
|
|
|
|
$ |
34,699,943 |
|
$ |
8,896,192 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current |
|
|
|
|
|
|
Trade and other payables (note 9) |
$ |
2,574,665 |
|
$ |
478,282 |
|
Contingent earn-out (note 8) |
|
4,084,834 |
|
|
- |
|
Deferred Revenue |
|
180,339 |
|
|
504,488 |
|
|
|
6,839,838 |
|
|
982,770 |
|
|
|
|
|
|
|
|
Convertible
debenture (note 10) |
|
5,706,167 |
|
|
- |
|
|
|
12,546,005 |
|
|
982,770 |
|
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
Common share capital (note 11) |
|
22,462,692 |
|
|
12,085,781 |
|
Other equity (note 12) |
|
12,729,177 |
|
|
1,715,151 |
|
Deficit |
|
(13,037,931 |
) |
|
(5,887,510 |
) |
|
|
|
|
|
|
|
|
|
22,153,938 |
|
|
7,913,422 |
|
|
|
|
|
|
|
|
|
$ |
34,699,943 |
|
$ |
8,896,192 |
|
Nature of operations (note 1) |
|
|
|
|
|
|
Commitment and contingencies (note 15) |
|
|
|
|
|
|
Subsequent events (note 18) |
|
|
|
|
|
|
Approved by the Board |
Glenn Bowman |
Peter Tassiopoulos
|
|
Director |
Director |
See accompanying notes, which are an integral part of these
financial statements
2
Sphere 3D Corporation
Condensed Consolidated
Statements of Comprehensive Loss (Unaudited)
(Expressed in Canadian Dollars)
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2014 |
|
|
2013
|
|
|
2014 |
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
1,615,727 |
|
$ |
- |
|
$ |
4,372,292 |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
873,240 |
|
|
- |
|
|
2,147,530 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
742,487 |
|
|
- |
|
|
2,224,762 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses (income) |
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and consulting |
|
889,281 |
|
|
145,785 |
|
|
1,966,695 |
|
|
886,357 |
|
Stock based compensation |
|
868,716 |
|
|
54,348 |
|
|
2,053,408 |
|
|
101,388 |
|
General and administrative |
|
966,079 |
|
|
190,706 |
|
|
1,763,758 |
|
|
515,172 |
|
Amortization of intangibles |
|
1,147,342 |
|
|
873 |
|
|
2,295,654 |
|
|
2,619 |
|
Amortization of property and equipment |
|
76,962 |
|
|
49,946 |
|
|
241,481 |
|
|
146,243 |
|
Finance expenses (note 13) |
|
(31,783 |
) |
|
27,005 |
|
|
119,355 |
|
|
26,658 |
|
Merger agreement
costs |
|
579,368 |
|
|
- |
|
|
934,832 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,495,965 |
|
|
468,663 |
|
|
9,375,183 |
|
|
1,678,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
comprehensive loss for the period |
$ |
(3,753,478 |
) |
$ |
(468,663 |
) |
$ |
(7,150,421 |
) |
$ |
(1,678,437 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
$ |
(0.16 |
)
|
$ |
(0.03 |
) |
$ |
(0.31 |
) |
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
|
|
23,566,703 |
|
|
17,187,594 |
|
|
22,880,164 |
|
|
16,481,568 |
|
See accompanying notes, which are an integral part of these
financial statements
3
Sphere 3D Corporation
Condensed Consolidated
Statements of Changes in Equity (Unaudited)
(Expressed in Canadian Dollars)
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
common |
|
|
Common |
|
|
|
|
|
|
|
|
|
|
|
|
shares |
|
|
share capital |
|
|
Other Equity |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
|
16,114,339
|
|
$ |
5,409,488
|
|
$ |
1,007,500
|
|
$ |
(3,509,487 |
)
|
$ |
2,907,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of warrants
|
|
- |
|
|
(203,000 |
)
|
|
203,000 |
|
|
- |
|
|
-
|
|
Exercise of warrants |
|
1,386,206 |
|
|
1,582,584 |
|
|
(263,650 |
) |
|
- |
|
|
1,318,934 |
|
Exercise of options |
|
60,001 |
|
|
51,000 |
|
|
(8,000 |
)
|
|
- |
|
|
43,000
|
|
Share-based payments |
|
769,231 |
|
|
500,000 |
|
|
- |
|
|
- |
|
|
500,000 |
|
Stock based compensation
|
|
- |
|
|
- |
|
|
118,169 |
|
|
- |
|
|
118,169
|
|
Comprehensive loss for the period |
|
- |
|
|
- |
|
|
- |
|
|
(1,678,437 |
) |
|
(1,678,437 |
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2013 |
|
18,329,777 |
|
$ |
7,340,072 |
|
$ |
1,057,019 |
|
$ |
(5,187,924 |
) |
$ |
3,209,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares |
|
1,250,000 |
|
|
4,187,500 |
|
|
- |
|
|
- |
|
|
4,187,500 |
|
Share issuance costs
|
|
- |
|
|
(441,178 |
)
|
|
- |
|
|
- |
|
|
(441,178 |
) |
Issuance of warrants |
|
- |
|
|
(657,000 |
) |
|
657,000 |
|
|
- |
|
|
- |
|
Exercise of warrants
|
|
1,398,634
|
|
|
2,262,136
|
|
|
(890,878 |
)
|
|
- |
|
|
1,371,258
|
|
Issuance of warrants on exercise |
|
- |
|
|
(703,000 |
) |
|
703,000 |
|
|
- |
|
|
- |
|
Exercise of options |
|
120,000 |
|
|
97,251 |
|
|
(12,500 |
)
|
|
- |
|
|
84,751
|
|
Stock based compensation |
|
- |
|
|
- |
|
|
201,510 |
|
|
- |
|
|
201,510 |
|
Comprehensive loss for the period |
|
- |
|
|
- |
|
|
- |
|
|
(699,586 |
) |
|
(699,586 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2013Balance at December 31, 2013 |
|
21,098,411
|
|
$ |
12,085,781
|
|
$ |
1,715,151
|
|
$ |
(5,887,510 |
)
|
$ |
7,913,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares on
acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of intangible assets |
|
1,089,867 |
|
|
7,133,179 |
|
|
- |
|
|
- |
|
|
7,133,179 |
|
Issuance of special warrants,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of costs (note 12) |
|
- |
|
|
- |
|
|
9,072,526 |
|
|
- |
|
|
9,072,526 |
|
Exercise of warrants
|
|
1,195,257
|
|
|
2,470,616
|
|
|
(443,733 |
)
|
|
- |
|
|
2,026,883
|
|
Exercise of options |
|
196,250 |
|
|
163,489 |
|
|
(30,389 |
) |
|
- |
|
|
133,100 |
|
Share-based payments
|
|
63,695 |
|
|
609,627 |
|
|
- |
|
|
- |
|
|
609,627
|
|
Stock based compensation |
|
- |
|
|
- |
|
|
2,415,622 |
|
|
- |
|
|
2,415,622 |
|
Comprehensive loss for the period |
|
- |
|
|
- |
|
|
- |
|
|
(7,150,421 |
) |
|
(7,150,521 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2014 |
|
23,643,480 |
|
$ |
22,462,692 |
|
$ |
12,729,177 |
|
$ |
(13,037,931 |
) |
$ |
22,153,938 |
|
See accompanying notes, which are an integral part of these
financial statements
4
Sphere 3D Corporation
Condensed Consolidated
Statements of Cash Flows (Unaudited)
(Expressed in Canadian Dollars)
|
|
Nine months ended |
|
|
|
September 30, |
|
|
|
2014 |
|
|
2013
|
|
Cash flow from operating activities
|
|
|
|
|
|
|
Net comprehensive loss for the period |
$ |
(7,150,421 |
) |
$ |
(1,678,437 |
) |
Items not affecting cash: |
|
|
|
|
|
|
Adjustment for depreciation |
|
241,481 |
|
|
146,243 |
|
Adjustment for amortization
|
|
2,295,654 |
|
|
2,619 |
|
Stock compensation expenses |
|
2,053,408 |
|
|
101,387 |
|
Expenses paid through stock
issuances |
|
776,883 |
|
|
- |
|
Financing expense of convertible debenture |
|
39,362 |
|
|
- |
|
Unrealized loss on derivative
liability |
|
65,631 |
|
|
- |
|
Unrealized foreign exchange gain |
|
(165,117 |
) |
|
- |
|
Unrealized investment holding
loss |
|
56,924 |
|
|
- |
|
Change in working capital: |
|
|
|
|
|
|
Change in investments |
|
68,434 |
|
|
(208,875 |
) |
Change in sales tax recoverable |
|
(288,867 |
) |
|
3,003 |
|
Change in amounts receivable |
|
(3,317,192 |
) |
|
- |
|
Change in inventory |
|
7,833 |
|
|
- |
|
Change in prepaid and sundry assets
|
|
(459,007 |
) |
|
(77,493 |
) |
Change in trade and other payables |
|
1,870,167 |
|
|
(116,611 |
) |
Change in deferred revenue |
|
(324,149 |
) |
|
500,000 |
|
Change in
subscriptions received |
|
- |
|
|
150,035 |
|
Net cash used in operating activities |
|
(4,228,976 |
) |
|
(1,178,129 |
) |
Cash flow from investing activities |
|
|
|
|
|
|
Promissory notes |
|
(8,835,058 |
) |
|
- |
|
Acquisition of intangible assets |
|
(4,618,000 |
) |
|
- |
|
Investment in technology |
|
(1,411,565 |
) |
|
(339,574 |
) |
Acquisition of property and equipment |
|
(502,120 |
) |
|
(82,861 |
) |
Repayment of loans receivable |
|
203,641 |
|
|
- |
|
Net cash used
in investing activities |
|
(15,163,102 |
) |
|
(422,435 |
) |
Cash flow from financing activities
|
|
|
|
|
|
|
Proceeds from common shares net of issue costs |
|
- |
|
|
- |
|
Proceeds from issuance of special warrants,
net of issue costs |
|
9,072,526 |
|
|
- |
|
Proceeds from warrant exercises |
|
2,026,883 |
|
|
1,318,934 |
|
Proceeds from options exercises |
|
133,100 |
|
|
43,000 |
|
Debenture
financing |
|
5,597,000 |
|
|
- |
|
Net cash generated in financing activities |
|
16,829,509 |
|
|
1,361,934 |
|
|
|
|
|
|
|
|
Net increase in cash and cash
equivalents |
|
(2,562,569 |
) |
|
(238,630 |
) |
Cash and cash
equivalents at opening |
|
5,550,788 |
|
|
1,633,334 |
|
Cash and cash equivalents at closing |
$ |
2,988,219 |
|
$ |
1,394,704 |
|
See accompanying notes, which are an integral part of these
financial statements
5
Sphere 3D Corporation
Condensed Consolidated
Statements of Cash Flows (Unaudited) - continued
(Expressed in Canadian
Dollars)
|
|
Nine months ended |
|
|
|
September 30, |
|
|
|
2014 |
|
|
2013
|
|
|
|
|
|
|
|
|
Non-cash Investing and Financing
Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares on acquisition of
intangible assets |
$ |
(7,133,179 |
) |
$ |
- |
|
Contingent liability for the acquisition of intangible
assets |
|
(4,031,220 |
) |
|
- |
|
Holdback on the acquisition of intangible assets |
|
(223,880 |
) |
|
- |
|
|
|
|
|
|
|
|
|
$ |
(11,388,279 |
) |
$ |
- |
|
See accompanying notes, which are an integral part of these
financial statements
6
Sphere 3D Corporation
Notes to the Condensed
Consolidated Interim Financial Statements
September 30, 2014 and 2013
(Expressed in Canadian Dollars)
Sphere 3D Corporation (the "Company" or
Sphere 3D) was incorporated under the Business Corporations Act
(Ontario) on May 2, 2007 and is listed on the TSXV and NASDAQ, under the
trading symbol ANY and has its main and registered office of the Company
located at 240 Matheson Blvd. East, Mississauga, Ontario, L4Z 1X1.
Sphere 3D is a technology development
company focused on establishing its patent pending emulation and virtualization
technology. These consolidated statements include the financial statements of
the Company, its wholly-owned subsidiaries, S3D Acquisition Company., which was
incorporated under the laws of the State of California on May 14, 2014, V3
Systems Holdings, Inc., which was incorporated under the laws of the State of
Delaware on January 14, 2014, Sphere 3D Inc., which was incorporated under the
Canada Business Corporation Act on October 20, 2009, and its wholly owned
subsidiary, Frostcat Technologies Inc., which was incorporated under the
Business Corporations Act (Ontario) on February 13, 2012.
The Company may have to raise
additional capital to fund acquisitions and operations until such point that
revenues from products and technology are able to fund operations. If the
Company is not able to raise sufficient capital then there is the risk that the
Company will not be able to realize the value of its assets and discharge its
liabilities. To date the Company has been successful raising capital in fiscal
2013 and 2014.
2. |
Statement of Compliance
|
These condensed consolidated interim
financial statements have been prepared using the same accounting policies and
methods of computation as were applied in our most recent audited consolidated
annual financial statements for the year ended December 31, 2013.
These condensed consolidated interim
financial statements have been prepared in accordance with International
Accounting Standards (IAS) 34 Interim Financial Reporting (IAS 34) using
accounting policies consistent with the International Financial Reporting
Standards (IFRS) issued by the International Accounting Standards Board
(IASB) and interpretations of the International Financial Reporting
Interpretations Committee (IFRIC).
These condensed consolidated interim
financial statements do not include all of the information required of a full
annual financial report and are intended to provide users with an update in
relation to events and transactions that are significant to an understanding of
the changes in financial position and performance of the Company since the end
of the last annual reporting period. It is therefore recommended that these
condensed consolidated interim financial statements be read in conjunction with
the most recent audited consolidated annual financial statements of the Company
for the year ended December 31, 2013, which are available at www.sedar.com.
These condensed consolidated interim
financial statements were approved by the Board of Directors on November 28,
2014.
7
Sphere 3D Corporation
Notes to the Condensed
Consolidated Interim Financial Statements
September 30, 2014 and 2013
(Expressed in Canadian Dollars)
3. |
Significant Accounting Policies
|
The accounting policies set out below
have been applied consistently to all periods presented in these financial
statements as at and for the periods ended September 30, 2014 and 2013, unless
otherwise indicated.
The consolidated financial statements
comprise the accounts of the Company, and its controlled subsidiaries. The
financial statements of the wholly owned subsidiaries are included in the
consolidated financial statements from the date that control commences until the
date that control ceases. Consolidated financial statements are prepared using
uniform accounting policies for like transactions and other events in similar
circumstances.
All transactions and balances between
the Company and its subsidiaries are eliminated on consolidation, including
unrealized gains and losses on transactions between companies. Unrealized gains
arising from transactions with equity accounted investees are eliminated against
the investment to the extent of the Companys interest in the investee.
Unrealized losses are eliminated in the same way as unrealized gains, but only
to the extent that there is no evidence of impairment.
|
(a) |
Use of estimates and judgements
|
The preparation of the financial
statements in conformity with IFRSs requires management to make judgements,
estimates and assumptions that affect the application of accounting policies and
the reported amounts of assets, liabilities, income and expenses. Actual results
may differ from these estimates.
Estimates and underlying assumptions
are reviewed on an ongoing basis. Revisions to accounting estimates are
recognized in the period in which the estimates are revised and in any future
periods affected.
Information about significant areas of
estimation uncertainty and critical judgements in applying accounting policies
that have the most significant effect on the amounts recognised in the financial
statements are noted below with further details of the assumptions in the
following notes:
|
(i) |
Share-based payments |
|
|
|
|
|
When charges for share-based payments are based on the
equity instrument granted, the fair value is calculated at the date of the
award. The equity instruments are valued using Black-Scholes; inputs to
the model include assumptions on share price volatility, discount rates
and expected life outstanding. |
|
|
|
|
(ii) |
Investment in technology |
|
|
|
|
|
The recoverability of the investment in technology is
dependent on the future realization of cash flows from amounts
spent. |
|
|
|
|
(iii) |
Capital assets |
|
|
|
|
|
The useful lives of capital assets are estimated based on
the length of use of the assets by the Company. |
8
Sphere 3D Corporation
Notes to the Condensed
Consolidated Interim Financial Statements
September 30, 2014 and 2013
(Expressed in Canadian Dollars)
3. |
Significant Accounting Policies (continued)
|
|
|
|
|
(a) |
Use of estimates and judgements (continued) |
|
|
|
|
(iv) |
Income taxes |
|
|
|
|
|
Tax interpretations, regulations and legislation in the
jurisdiction in which the Company operates are subject to change. As such,
income taxes are subject to measurement uncertainty. Deferred income tax
assets are assessed by management at the end of the reporting period to
determine the likelihood that they will be realised from future taxable
earnings. |
|
|
|
|
(v) |
Convertible debenture |
|
|
|
|
|
The convertible debenture is a hybrid instrument that was
bifurcated between its liability and derivative components. The derivative
liability was valued using Black-Scholes; inputs to the model include
assumptions on share price volatility, discount rates and expected life
outstanding. |
|
|
|
|
|
The derivative liability is revalued each quarter using
Black-Scholes; inputs to the model include assumptions on share price
volatility, discount rates and expected life outstanding. |
|
|
|
|
(vi) |
Contingent liability |
|
|
|
|
|
The contingent liability was valued using assumptions on
revenue and discount rates. |
|
(b) |
Foreign currency |
|
|
|
|
|
The functional currency of the Company and its
subsidiaries is the Canadian dollar. Transactions in foreign currencies
are translated to the functional currency of the Company at exchange rates
at the dates of the transactions. Monetary assets and liabilities
denominated in foreign currencies are translated to Canadian dollars at
the period end exchange rate. Non-monetary assets and liabilities
denominated in foreign currencies that are measured at fair value are
retranslated to the functional currency at the exchange rate at the date
that the fair value was determined. Non-monetary items that are measured
in terms of historical cost in a foreign currency are translated using the
exchange rate at the date of the transaction. |
|
|
|
|
(c) |
Financial instruments |
|
|
|
|
(i) |
Non-derivative financial assets |
Non-derivative financial instruments comprise of cash and cash
equivalents, investments, loans, amounts receivable and trade and other
payables. Non-derivatives financial instruments are recognised initially at the
fair value plus, for instruments not at fair value through profit and loss, any
directly attributable transaction costs. Subsequent to initial recognition
non-derivative financial instruments are measured as described below.
9
Sphere 3D Corporation
Notes to the Condensed
Consolidated Interim Financial Statements
September 30, 2014 and 2013
(Expressed in Canadian Dollars)
3. |
Significant Accounting Policies (continued)
|
|
|
|
|
|
(c) |
Financial instruments (continued) |
|
|
|
|
|
|
(ii) |
Cash, cash equivalents and investments |
|
|
|
|
|
|
|
Cash and cash equivalents comprise cash on hand, term
deposits with banks, other short-term highly liquid investments with
original maturities of six months or less. Bank overdrafts that are
repayable on demand and form an integral part of the Companys cash
management, whereby management has the ability and intent to net bank
overdrafts against cash, are included as a component of cash and cash
equivalents for the purpose of the statement of cash flows. |
|
|
|
|
|
|
|
Investments comprise highly liquid investments, in the
form of guaranteed investment certificates, with maturities greater than
six months but with cashable features. Investments have been used to
secure the Companys credit rating and are therefore separated from cash
and cash equivalents for the purpose of the statement of cash
flows. |
|
|
|
|
|
|
(iii) |
Financial assets at fair value through profit or
loss |
|
|
|
|
|
|
|
An instrument is classified at fair value through profit
or loss if it is held or is designated as such upon initial recognition.
Financial instruments are designated at fair value through profit or loss
if the Company manages such investments and makes purchase and sale
decisions based on their fair value in accordance with the Companys
documented risk management or investment strategy. Upon initial
recognition the transaction costs are recognized in profit or loss when
incurred. Financial instruments at fair value through profit or loss are
measured at fair value, and changes therein are recognized in profit or
loss. The Company has designated cash and cash equivalents, investments,
contingent liability and derivative liability at fair value. |
|
|
|
|
|
|
(iv) |
Other |
|
|
|
|
|
|
|
Other non-derivative financial instruments, such as
amounts receivable, loans and trade and other payables and convertible
debentures, are measured at amortized cost using the effective interest
method, less any impairment losses. |
|
|
|
|
|
(d) |
Convertible debenture |
|
|
|
|
|
|
The proceeds received on issue of the Companys
convertible debenture have been recorded as a liability included in
borrowings on the consolidated statement of financial position. The
convertible debenture contains an embedded derivative. The Company values
the embedded derivative using an option pricing model and the residual
amount is allocated to the debenture liability. |
|
|
|
|
|
|
The derivative is revalued at each reporting date with
any gain or loss flowing through profit of loss. On conversion of the
convertible debt to common shares the value of the derivative is taken
into share capital. |
10
Sphere 3D Corporation
Notes to the Condensed
Consolidated Interim Financial Statements
September 30, 2014 and 2013
(Expressed in Canadian Dollars)
3. |
Significant Accounting Policies (continued)
|
|
|
|
|
(e) |
Capital assets |
|
|
|
|
|
|
(i) |
Recognition and measurement |
|
|
|
|
|
|
|
Items of property and equipment are measured at cost less
accumulated amortization and accumulated impairment losses. Costs include
expenditure that is directly attributable to the acquisition of the
asset. |
|
|
|
|
|
|
|
When parts of an item of property and equipment have
different useful lives, they are accounted for as separate items (major
components) of property, plant and equipment. |
|
|
|
|
|
|
|
Gains and losses on disposal of an item of property,
plant and equipment are determined by comparing the proceeds from disposal
with the carrying amount of property and equipment, and are recognized net
within other income in profit or loss. |
|
|
|
|
|
|
(ii) |
Subsequent costs |
|
|
|
|
|
|
|
The cost of replacing a part of an item of property and
equipment is recognized in the carrying amount of the item if it is
probable that the future economic benefits embodied within the part will
flow to the Company, and its cost can be measured reliably. The carrying
amount of the replaced part is derecognized. The costs of the day-to-day
servicing of property and equipment are recognized in profit (loss) as
incurred. |
|
|
|
|
|
|
(iii) |
Amortization |
|
|
|
|
|
|
|
Amortization is calculated as the cost of the asset less
its residual value. |
|
|
|
|
|
|
|
Amortization is recognized in profit or loss on a
straight-line basis over the estimated useful lives of each part of an
item of property and equipment, since this most closely reflects the
expected pattern of consumption of the future economic benefits embodied
in the assets. |
|
|
|
|
|
|
|
The estimated useful lives for the current and
comparative periods are as follows: |
· Computer hardware - 3 years
· Furniture and fixtures - 5
years
· Marketing and Web Development - 2 years
· Leasehold improvements - over the term of the lease
This most closely reflects the expected pattern of consumption
of the future economic benefits embodied in the asset.
Estimates for amortization methods, useful lives and residual
values are reviewed at each reporting period-end and adjusted if appropriate.
11
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
(f) |
Inventory |
|
|
|
|
|
Inventories are measured at the lower of cost and net
realizable value. The cost of inventories is based on the first-in
first-out principle, and includes expenditure incurred in acquiring the
inventories, production or conversion costs and other costs incurred in
bringing them to their existing location and condition. Net realizable
value is the estimated selling price in the ordinary course of business,
less the estimated cost of completion and selling expenses. |
|
|
|
|
(g) |
Trade and other payables |
|
|
|
|
|
Trade and other payables are stated at cost. |
|
|
|
|
(h) |
Statement of financial position |
|
|
|
|
|
Assets and liabilities expected to be realised in, or
intended for sale or consumption in, the Companys normal operating cycle,
usually equal to 12 months, are recorded as current assets or
liabilities. |
|
|
|
|
(i) |
Statement of cash flows |
|
|
|
|
|
The Company prepares its Statement of Cash Flows using
the indirect method. |
|
|
|
|
(j) |
Impairment |
A financial asset is assessed at each
reporting date to determine whether there is any objective evidence that it is
impaired. A financial asset is considered to be impaired if objective evidence
indicates that one or more events have had a negative effect on the estimated
future cash flows of that asset.
An impairment loss in respect of a
financial asset measured at amortized cost is calculated as the difference
between its carrying amount, and the present value of the estimated future cash
flows discounted at the original effective interest rate.
Individually significant financial
assets are tested for impairment on an individual basis. The remaining financial
assets are assessed collectively in groups that share similar credit risk
characteristics.
All impairment losses are recognized
in the statement of comprehensive loss.
An impairment loss is reversed if the
reversal can be related objectively to an event occurring after the impairment
loss was recognized. For financial assets measured at amortized cost the
reversal is recognized in the statement of comprehensive loss.
12
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
|
(j) |
Impairment (continued) |
|
|
|
|
|
|
(ii) |
Non-financial assets |
|
|
|
|
|
|
|
The carrying amounts of the Companys non-financial
assets, other than deferred tax assets are reviewed at each reporting date
to determine whether there is any indication of impairment. If any such
indication exists, then the assets recoverable amount is
estimated. |
|
|
|
|
|
|
|
For the purpose of impairment testing, assets that cannot
be tested individually are grouped together into the smallest group of
assets that generates cash inflows from continuing use that are largely
independent of the cash inflows of other assets or groups of assets
referred to as a cash generating unit (CGU). The recoverable amount of an
asset or a CGU is the greater of its value in use and its fair value less
cost to disposal. |
|
|
|
|
|
|
|
In assessing value in use, the estimated future cash
flows are discounted to their present value using a pre-tax discount rate
that reflects current market assessments of the time value of money and
the risks specific to the asset. Value in use is generally computed by
reference to the present value of the future cash flows expected to be
derived from sales. |
|
|
|
|
|
|
(iii) |
Non-financial assets (Contd) |
|
|
|
|
|
|
|
Fair value less costs of disposal to sell is determined
as the amount that would be obtained from the sale of a CGU in an arms
length transaction between knowledgeable and willing parties. The fair
value less cost of disposal is generally determined as the net present
value of the estimated future cash flows expected to arise from the
continued use of the CGU, including any expansion prospects, and its
eventual disposal, using assumptions that an independent market
participant may take into account. These cash flows are discounted by an
appropriate discount rate which would be applied by such a market
participant to arrive at a net present value of the CGU. |
|
|
|
|
|
|
|
An impairment loss is recognized if the carrying amount
of an asset or its CGU exceeds its estimated recoverable amount.
Impairment losses are recognized in the statement of comprehensive loss.
Impairment losses recognized in respect of CGUs are allocated first to
reduce the carrying amount of the other assets in the unit (group of
units) on a pro rata basis. |
|
|
|
|
|
|
|
An impairment loss in respect of other assets is assessed
at each reporting date for any indications that the loss has decreased or
no longer exists. An impairment loss is reversed if there has been a
change in the estimates used to determine the recoverable amount. An
impairment loss is reversed only to the extent that the assets carrying
amount does not exceed the carrying amount that would have been
determined, net of depletion and depreciation or amortization, if no
impairment loss had been recognized. |
13
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
|
(k) |
Intangible assets |
|
|
|
|
|
|
(i) |
Patents and trademarks |
|
|
|
|
|
|
|
Costs to obtain patents and trademarks are capitalized
and are amortized to operations on a straight-line basis over the
underlying term of the assets, which is 20 years, commencing upon the
registration or acquisition of the patent or trademark. |
|
|
|
|
|
|
(ii) |
Investment in Technology |
|
|
|
|
|
|
|
The investment in technology consists of consideration
paid for the acquisition of the technology. Amortization commences with
the successful commercial production or use of the product or process.
These costs are being amortized over a period of four years from
commencement of commercial use. |
|
|
|
|
|
|
(iii) |
Research and Development Costs |
|
|
|
|
|
|
|
Research costs are charged to income when
incurred. |
|
|
|
|
|
|
|
Development costs are capitalized as intangible assets
when the Company can demonstrate that the technical feasibility of the
project has been established; the Company intends to complete the asset
for use or sale and has the ability to do so; the asset can generate
probable future economic benefits; the technical and financial resources
are available to complete the development; and the Company can reliably
measure the expenditure attributable to the intangible asset during its
development. As of July, 2013, the Company has met the requirements for
deferral of these expenses and has commenced capitalization of development
costs incurred relating to its investment in technology. Amortization
commences with the successful commercial production or use of the product
or process. These costs are amortized over a period of four years from
commencement of commercial use. |
|
|
|
|
|
|
|
Investment Tax Credits ("ITCs") earned as a result of
incurring Scientific Research and Experimental Development ("SRED")
expenditures are recorded as a reduction of the related current period
expense, the related deferred development costs or related capital assets.
Management records ITC's when there is reasonable assurance of collection.
To date, management has not recorded any amounts related to
ITCs. |
|
|
|
|
|
(l) |
Share capital common shares |
|
|
|
|
|
|
Common shares are classified as equity. Incremental costs
directly attributable to the issue of common shares and share options are
recognized as a deduction from equity, net of any tax
effects. |
14
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
(m) |
Share based payments |
|
|
|
|
|
The grant date fair value of options awarded to
employees, directors, and service providers is measured using the
Black-Scholes option pricing model and recognised in the statement of
comprehensive loss, with corresponding increase in contributed surplus
over the vesting period. A forfeiture rate is estimated on the grant date
and is adjusted to reflect the actual number of options that vest. Upon
exercise of the option, consideration received, together with the amount
previously recognised in contributed surplus, is recorded as an increase
to share capital. |
|
|
|
|
|
Equity-settled share-based payment transactions with
parties other than employees are measured at the fair value of the goods
or services received, except where that fair value cannot be estimated
reliably, in which case they are measured at the fair value of the equity
instruments granted, measured at the date the entity obtains the goods or
the counterparty renders the service. |
|
|
|
|
(n) |
Revenue |
|
|
|
|
|
Revenue from sales of products is recognized when
persuasive evidence of an arrangement exists, the price is fixed or
determinable, collectability is reasonably assured and delivery has
occurred. Under this policy, revenue on direct product sales is recognized
upon shipment of products to customers. These customers are not entitled
to any specific right of return or price protection, except for any
defective product that may be returned under the Company's warranty
policy. Generally, title and risk of loss transfer to the customer when
the product leaves the Company's dock. |
|
|
|
|
|
Warranty and Extended Services |
|
|
|
|
|
The Company records a provision for estimated future
warranty costs for both return-to-factory and on-site warranties. If
future actual costs to repair were to differ significantly from estimates,
the impact of these unforeseen costs or cost reductions would be recorded
in subsequent periods. Separately priced extended warranties and service
contracts are offered for sale to customers on all product lines. Extended
warranty and service contract revenue is deferred and recognized as
service revenue, over the period of the service agreement. |
|
|
|
|
(o) |
Finance income and expenses |
|
|
|
|
|
Finance expenses comprise interest expense on borrowings,
changes in the fair value of financial assets at fair value through profit
or loss and impairment losses recognized on financial assets. |
|
|
|
|
|
Interest income is recognised as it accrues in profit or
loss, using the effective interest method. |
|
|
|
|
|
Foreign currency gain and losses, reported under finance
income and expenses, are reported on a net basis. |
15
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
|
(p) |
Income taxes |
|
|
|
|
|
|
Income tax expense comprises current and deferred tax.
Income tax expense is recognized in profit or loss except to the extent
that it relates to items recognized directly in equity. |
|
|
|
|
|
|
Current tax is the expected tax payable on the taxable
income for the year, using tax rates enacted or substantively enacted at
the reporting date, and any adjustment to tax payable in respect of
previous years. |
|
|
|
|
|
|
Deferred tax is recognized in respect of temporary
differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for taxation purposes.
Deferred tax is not recognised on the initial recognition of assets or
liabilities in a transaction that is not a business combination. Deferred
tax is measured at the tax rates that are expected to be applied to
temporary differences when they reverse, based on the laws that have been
enacted or substantively enacted by the reporting date. Deferred tax
assets and liabilities are offset if there is a legally enforceable right
to offset, and they relate to income taxes levied by the same tax
authority on the same taxable entity, or on different tax entities, but
they intend to settle current tax liabilities and assets on a net basis or
their tax assets and liabilities will be realised
simultaneously. |
|
|
|
|
|
|
A deferred tax asset is recognized to the extent
that it is probable that future taxable profits will be available against
which they can be utilized. Deferred tax assets are reviewed at each
reporting date and are reduced to the extent that it is no longer probable
that the related tax benefit will be realised. |
|
|
|
|
|
(q) |
Loss per share |
|
|
|
|
|
|
Basic earnings per share is calculated by dividing the
profit or loss attributable to common shareholders of the Company by the
weighted average number of common shares outstanding during the period.
Diluted earnings per share is determined by adjusting the profit or loss
attributable to common shareholders and the weighted average number of
common shares outstanding for the effects of dilutive instruments such as
options and warrants. The dilutive effect on earnings per share is
recognised on the use of the proceeds that could be obtained upon exercise
of options, warrants and similar instruments. It assumes that the proceeds
would be used to purchase common shares at the average market price during
the period. At year end, the effect of stock options, warrants and
conversion feature on debt was anti-dilutive. |
|
|
|
|
|
(r) |
Provisions |
|
|
|
|
|
|
A provision is recognized if, as a result of a
past event, the Company has a present legal or constructive obligation
that can be estimated reliably, and it is probable that an outflow of
economic benefits will be required to settle the obligation. Provisions
are determined by discounting the expected future cash flows at a pre-tax
rate that reflects current market assessments of the time value of money
and the risks specific to the liability. Provisions are not recognised for
future operating losses. |
16
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
|
|
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
|
(s) |
Contingent earn-out |
|
|
|
|
|
|
A contingent liability is a possible obligation
that arises from past events and of which the existence will be confirmed
only by the occurrence or non-occurrence of one or more uncertain future
events not wholly within the control of the Company; or a present
obligation that arises from past events (and therefore exists), but is not
recognized because it is not probable that a transfer or use of assets,
provision of services or any other transfer of economic benefits will be
required to settle the obligation, or the amount of the obligation cannot
be estimated reliably. |
|
|
|
|
(t) |
Change in accounting policies |
|
|
|
|
|
|
Certain pronouncements were issued by the IASB or the
IFRIC that are mandatory for accounting periods after December 31, 2013.
Many are not applicable to, or do not have a significant impact on, the
Corporation and have been excluded. |
|
|
|
|
|
|
(i) |
IAS 32 Financial Instruments |
|
|
|
|
|
|
|
IAS 32 Financial Instruments: Presentation was amended by
the IASB in December 2011. Offsetting Financial Assets and Financial
Liabilities amendment addresses inconsistencies identified in applying
some of the offsetting criteria. At January 1, 2014, the Company adopted
this pronouncement and there was no material impact on the Companys
financial statements. |
|
|
|
|
|
|
(ii) |
IAS 36 Impairment of Assets |
|
|
|
|
|
|
|
IAS 36 Impairment of Assets was amended by the IASB in
June 2013. Recoverable Amount Disclosures for Non-Financial Assets
amendment modifies certain disclosure requirements about the recoverable
amount of impaired assets if that amount is based on fair value less costs
of disposal. The amendment is effective for annual periods beginning on or
after January 1, 2014. Earlier application is permitted when the entity
has already applied IFRS 13. At January 1, 2014, the Company adopted this
pronouncement and there was no material impact on the Companys financial
statements. |
17
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
3. |
Significant Accounting Policies
(continued) |
|
|
|
|
|
(u) |
Future accounting pronouncements |
|
|
|
|
|
|
The accounting pronouncements detailed in this note have
been issued but are not yet effective. The Company has not early adopted
any of these standards and is currently evaluating the impact, if any,
that these standards might have on its consolidated financial
statements. |
|
|
|
|
|
|
i) |
IFRS 9 Financial Instruments |
|
|
|
|
|
|
|
IFRS 9 was issued by the IASB in October 2010 and will
replace IAS 39 - Financial Instruments: Recognition and Measurement (IAS
39). IFRS 9 uses a single approach to determine whether a financial asset
is measured at amortized cost or fair value, replacing the multiple rules
in IAS 39. The approach in IFRS 9 is based on how an entity manages its
financial instruments in the context of its business model and the
contractual cash flow characteristics of the financial assets. Most of the
requirements in IAS 39 for classification and measurement of financial
liabilities were carried forward unchanged to IFRS 9. The new standard
also requires a single impairment method to be used, replacing the
multiple impairment methods in IAS 39. |
|
|
|
|
|
|
|
The effective date of IFRS 9 was deferred to years
beginning on or after January 1, 2018. Earlier application is
permitted. |
|
|
|
|
4. |
Determination of Fair Value |
|
|
|
|
|
A number of the Companys accounting policies and
disclosures require the determination of fair value, for both financial
and non-financial assets and liabilities. Fair values have been determined
for measurement and/or disclosure purposes based on the following methods.
When applicable, further information about the assumptions made in
determining fair values is disclosed in the notes specific to that asset
or liability. |
|
|
|
|
|
(a) |
The fair value of cash and cash equivalents, investments
and trade and other payables is estimated as the present value of future
cash flows, discounted at the market rate of interest at the reporting
date. At September 30, 2014 and December 31, 2013, the fair value of these
balances approximated their carrying value due to their short term to
maturity. |
|
|
|
|
|
(b) |
The fair value of stock options and warrants are measured
using a Black-Scholes, option pricing model. Measurement inputs include
share price on measurement date, exercise price of the instrument,
expected volatility (based on weighted average historic volatility
adjusted for changes expected due to publicly available information),
weighted average expected life of the instruments (based on historical
experience and general option and warrant holder behaviour) and the
risk-free interest rate (based on government bonds). |
|
|
|
|
|
|
The carrying value of amounts receivable, loans and trade
and other payables included in the financial position approximate fair
value due to the short term nature of those
instruments. |
18
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
4. |
Determination of Fair Value (continued)
|
The following tables provide fair value
measurement information for financial assets and liabilities measured at fair
value on the statement of financial position as of September 30, 2014 and
December 31, 2013.
|
|
|
|
|
|
|
|
|
Fair value measurements using |
|
|
|
|
|
|
|
|
|
|
Quoted |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
|
|
|
prices in |
|
|
other |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
Active |
|
|
observable |
|
|
unobservable |
|
|
September 30, |
|
Carrying |
|
|
|
|
|
Market |
|
|
inputs |
|
|
inputs |
|
|
2014
|
|
amount |
|
|
Fair value |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
2,988,219 |
|
$ |
2,988,219 |
|
$ |
2,988,219 |
|
$ |
- |
|
$ |
- |
|
|
Investments |
$ |
188,824
|
|
$ |
188,824
|
|
$ |
188,824
|
|
$ |
- |
|
$ |
- |
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability
|
$ |
391,150
|
|
$ |
391,150
|
|
$ |
- |
|
$ |
391,150
|
|
$ |
- |
|
|
Contingent earn-out |
$ |
4,084,834 |
|
$ |
4,084,834 |
|
$ |
- |
|
$ |
- |
|
$ |
4,084,834 |
|
|
|
|
|
|
|
|
|
|
Fair value measurements using |
|
|
|
|
|
|
|
|
|
|
Quoted |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
|
|
|
prices in |
|
|
other |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
Active |
|
|
observable |
|
|
unobservable |
|
|
December 31, |
|
Carrying |
|
|
|
|
|
Market |
|
|
inputs |
|
|
inputs |
|
|
2013
|
|
amount |
|
|
Fair value |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Financial assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
5,550,788 |
|
$ |
5,550,788 |
|
$ |
5,550,788 |
|
$ |
- |
|
$ |
- |
|
|
Investments |
$ |
312,823
|
|
$ |
312,823
|
|
$ |
312,823
|
|
$ |
- |
|
$ |
- |
|
Level 1 fair value measurements are
based on unadjusted quoted market prices.
Level 2 fair value measurements are
based on valuation models and techniques where the significant inputs are
derived from quoted indices.
Level 3 fair value measurements are
those with inputs for the asset or liability that are not based on observable
market data.
19
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
4. |
Determination of Fair Value (continued)
|
The Company values financial
instruments included in Level 3 on a quarterly basis. The significant
unobservable inputs used in the fair value measurement of the Level 3
instruments as at September 30, 2014 are as follows:
Contingent earn-out
|
|
|
March 21, |
|
|
March 31, |
|
|
June 30, |
|
|
September |
|
|
|
|
2014 |
|
|
2014 |
|
|
2014 |
|
|
30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earn out revenue estimation |
$ |
12,500,000 |
|
$ |
12,500,000 |
|
$ |
12,500,000 |
|
$ |
12,500,000 |
|
|
Discount rate |
|
35% |
|
|
35% |
|
|
35% |
|
|
35% |
|
|
Effect on condensed consolidated interim
statement of comprehensive loss |
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
If the discount rate were changed to
30% or 40%, the fair value of the contingent earn-out would increase by $164,824
or decrease by $152,653 respectively. Management believes that reasonably
possible changes to other unobservable inputs would not result in a significant
change in the estimated fair value.
5. |
Prepaid and sundry assets
|
|
|
|
September 30 |
|
|
December 31 |
|
|
|
|
2014 |
|
|
2013
|
|
|
Services and consulting prepayments and
deposits |
$ |
314,441 |
|
$ |
85,334 |
|
|
Insurance costs |
|
263,161 |
|
|
28,909 |
|
|
Facilities costs |
|
15,016 |
|
|
9,422 |
|
|
Other |
|
8,750 |
|
|
18,696 |
|
|
|
$ |
601,368 |
|
$ |
142,361 |
|
On May 15, 2013, the Company agreed to
loan Overland Storage Inc. (Overland) funds to support its working capital
requirements. The loan bears interest at the Wall Street Journal published prime
rate plus two percent per annum payable semi-annually in arrears on November 15
and May 15 of each year. The loan is secured by a Promissory Note, repayable on
May 15, 2018, and a security agreement, dated May 15, 2014, providing
subordinated collateral security over Overlands inventory and holdings of
common shares of Sphere 3D. (see note 18 Subsequent Events)
20
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
|
Cost |
|
Computer |
|
|
Furniture |
|
|
Marketing & |
|
|
Leaseholds |
|
|
Total |
|
|
|
|
Hardware |
|
|
and |
|
|
Web |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixtures |
|
|
Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
$ |
509,684
|
|
$ |
6,463
|
|
$ |
- |
|
$ |
78,894
|
|
$ |
595,041
|
|
|
Additions |
|
148,895 |
|
|
- |
|
|
104,220 |
|
|
- |
|
|
253,115 |
|
|
Disposals |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
$ |
658,579
|
|
$ |
6,463
|
|
$ |
104,220
|
|
$ |
78,894
|
|
$ |
848,156
|
|
|
Additions |
|
453,500 |
|
|
32,046 |
|
|
15,096 |
|
|
5,534 |
|
|
506,176 |
|
|
Disposals |
|
(4,056 |
) |
|
- |
|
|
- |
|
|
- |
|
|
(4,056 |
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2014
|
$ |
1,108,023 |
|
$ |
38,509 |
|
$ |
119,316 |
|
$ |
84,428 |
|
$ |
1,350,276 |
|
|
Accumulated Depreciation |
|
Computer |
|
|
Furniture |
|
|
Marketing & |
|
|
Leaseholds |
|
|
Total |
|
|
|
|
Hardware |
|
|
and |
|
|
Web |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixtures |
|
|
Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
$ |
215,091
|
|
$ |
949
|
|
$ |
- |
|
$ |
20,874
|
|
$ |
236,914
|
|
|
Additions |
|
183,977 |
|
|
1,293 |
|
|
21,075 |
|
|
15,778 |
|
|
222,123 |
|
|
Disposals |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
$ |
399,068
|
|
$ |
2,242
|
|
$ |
21,075
|
|
$ |
36,652
|
|
$ |
459,037
|
|
|
Additions |
|
181,999 |
|
|
4,388 |
|
|
43,485 |
|
|
12,285 |
|
|
242,157 |
|
|
Disposals |
|
(676 |
) |
|
- |
|
|
- |
|
|
- |
|
|
(676 |
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2014
|
$ |
580,391 |
|
$ |
6,630 |
|
$ |
64,560 |
|
$ |
48,937 |
|
$ |
700,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value as at December 31, 2013 |
$ |
259,511 |
|
$ |
4,221 |
|
$ |
83,145 |
|
$ |
42,242 |
|
$ |
389,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value as at September 30, 2014 |
$ |
527,632 |
|
$ |
31,879 |
|
$ |
54,756 |
|
$ |
35,491 |
|
$ |
649,758 |
|
21
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
8. |
Intangible assets |
|
|
|
|
(i) |
Emulation and virtualization technology |
|
|
|
|
|
On December 31, 2010, the Company acquired all rights and
assets related to the emulation and virtualization technology from
Promotion Depot Inc., in a non-arms length transaction, in exchange for
1,000,000 shares of the Companys common stock. Since the fair value of
the assets received are not readily determinable, the investment was
valued based on the $695,000 fair value of the shares received by
Promotion Depot Inc. |
|
|
|
|
|
As of July 2013, the Company met the requirements for the
deferral of development costs, under IFRS, and has commenced capitalizing
the development costs incurred during the period. The technology acquired
and developed achieved the beginning of commercial level of sales during
the quarter ended June 30, 2014. As such, amortization of this asset
commenced effective April 1, 2014. |
|
|
|
|
(ii) |
Virtual Desktop Implementation (VDI)
technology |
|
|
|
|
|
On March 21, 2014, the Company closed an Asset Purchase
Agreement to acquire the VDI technology, including patents, trademarks and
certain other intellectual property of V3 Systems, Inc. |
|
|
|
|
|
At closing, the Company paid a purchase price of
$11,829,505, in the form of USD$4M in cash and 1,089,867 shares of common
stock. |
|
|
|
|
|
In addition, the Company shall pay an earn-out (the
Earn-Out), based on achieving certain milestones in revenue and gross
margin, related to the VDI technology, of up to a further U.S. $5.0
million, payable at the discretion of Sphere 3D in cash or shares (up to a
maximum of 1,051,414 common shares), to be priced at a 20-day weighted
average price calculated at the time(s) the Earn-Out is realized. The
Earn-Out is based on a sliding scale of revenue of the VDI technology
(subject to minimum margin realization), subject to a maximum payment of
U.S. $5.0 million upon earn-out revenue of U.S. $12.5 million. The
Earn-Out was valued on a discounted cash flow basis using a discount rate
of 35%. |
|
|
|
|
|
The fair value of the consideration issued for the VDI
technology is as follows: |
|
Cash consideration paid |
$ |
4,472,446 |
|
|
Cash consideration owing current holdback |
|
223,880 |
|
|
1,089,867 common shares valued at $6.545
per share |
|
7,133,179 |
|
|
Fair value of
Earn-Out |
|
4,082,645 |
|
|
|
|
|
|
|
Total consideration |
|
15,912,150 |
|
|
|
|
|
|
|
Cost of
acquisition |
|
145,502 |
|
|
|
|
|
|
|
Allocated to VDI
technology |
$ |
16,057,652 |
|
22
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
8. |
Intangible assets (continued) |
|
|
|
|
(iii) |
Patents |
|
|
|
|
|
During the year ended December 31, 2013, the Company
filed 6 patents based on its technology, in addition to the 3 preliminary
patents, filed on January 16, 2012, based on the technology acquired in
the investment in technology. |
|
|
|
Emulation and |
|
|
|
|
|
|
|
|
|
|
|
Cost |
|
virtualization |
|
|
VDI |
|
|
|
|
|
|
|
|
|
|
technology |
|
|
technology |
|
|
Patents |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012 |
$ |
695,000 |
|
$ |
- |
|
$ |
25,000 |
|
$ |
720,000 |
|
|
Additions |
|
885,250 |
|
|
- |
|
|
67,571 |
|
|
952,821 |
|
|
Disposals |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
Balance at December 31, 2013 |
|
1,580,250 |
|
|
- |
|
|
92,571 |
|
|
1,672,821 |
|
|
Additions |
|
1,720,651 |
|
|
16,057,652 |
|
|
53,129 |
|
|
17,831,432 |
|
|
Disposals |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
September 30, 2014 |
$ |
3,300,901 |
|
$ |
16,057,652 |
|
$ |
145,700 |
|
$ |
19,504,253 |
|
|
|
|
Emulation and |
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortization |
|
virtualization |
|
|
VDI |
|
|
|
|
|
|
|
|
|
|
technology |
|
|
technology |
|
|
Patents |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012 |
$ |
- |
|
$ |
- |
|
$ |
1,250 |
|
$ |
1,250 |
|
|
Additions |
|
- |
|
|
- |
|
|
3,492 |
|
|
3,492 |
|
|
Disposals |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
Balance at December 31, 2013 |
$ |
- |
|
$ |
- |
|
$ |
4,742 |
|
$ |
4,742 |
|
|
Additions |
|
284,778 |
|
|
2,006,471 |
|
|
4,405 |
|
|
2,295,654 |
|
|
Disposals |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
September 30, 2014 |
$ |
284,778 |
|
$ |
2,006,471 |
|
$ |
9,147 |
|
$ |
2,300,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value as at December 31, 2013 |
$ |
1,580,250 |
|
$ |
- |
|
$ |
87,829 |
|
$ |
1,668,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value as at September 30, 2014 |
$ |
3,016,123 |
|
$ |
14,051,181 |
|
$ |
136,553 |
|
$ |
17,203,857 |
|
23
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
9. |
Trade and other payables
|
|
|
|
September 30 |
|
|
December 31 |
|
|
|
|
2014 |
|
|
2013
|
|
|
Trade payables |
$ |
1,184,230 |
|
$ |
161,337 |
|
|
Non-trade payables and accrued expenses |
|
|
|
|
|
|
|
Salaries and consulting |
|
347,142 |
|
|
279,162 |
|
|
Legal and audit |
|
335,721 |
|
|
37,783 |
|
|
Accrued warranty costs |
|
226,016 |
|
|
- |
|
|
Interest on debenture financing |
|
110,667 |
|
|
- |
|
|
Other |
|
370,889 |
|
|
- |
|
|
|
$ |
2,574,665 |
|
$ |
478,282 |
|
10. |
Convertible debenture
|
On March 21, 2014, the Company issued a
senior secured convertible debenture for USD$5,000,000. Simple interest is
payable, in cash or stock, at the Companys discretion, semi-annually at an
annual rate of 8%. The note is convertible into common shares of the Company, at
any time, at the option of the holders, at a conversion rate of USD$7.50 per
share.
The Company has the option, up to March
21, 2015, and upon ten days notice, to repay the debenture at 120% of the
outstanding principal and interest and the option, from March 21, 2015 to March
21, 2016, to repay the debenture at 125% of the outstanding principal and
interest. In addition, the Company has the right to force the conversion of the
debenture at any time that the weighted average price of the Companys common
stock for ten consecutive days has exceeded USD$11.25.
The note is secured by a general
security interest in all of the assets of the Company. Any unconverted principal
and accrued interest balance is payable at maturity, on March 21, 2018.
The debenture represents a hybrid
instrument that needs to be bifurcated between its liability and derivative
components. The derivative was calculated using the Black Scholes pricing model
with the following inputs: (I) dividend yield of 0%; (II) expected volatility of
97%; (III) a risk free interest rate of 1.71% (IV) an expected life of 4 years;
(V) an exercise price of $8.40 for the call and an exercise price of $12.60 for
the put and (VI) a share price of $7.05. The residual was allocated to the
debenture host contract portion.
As at September 30, 2014, the
derivative was revalued using the Black Scholes pricing model with the following
inputs: (I) dividend yield of 0%; (II) expected volatility of 97%; (III) a risk
free interest rate of 1.71% (IV) an expected life of 3.5 years; (V) an exercise
price of $8.40 for the call and an exercise price of $12.60 for the put and (VI)
a share price of $7.64 for a value of $391,150. The change in value of $65,631
has been recorded as an unrealized loss on derivative liability in the condensed
consolidated statements of comprehensive loss.
24
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
10. |
Convertible debenture (continued)
|
The allocation of the liability and the
derivative portion of the debenture as at September 30, 2014 are as follows:
|
|
|
Debenture |
|
|
Derivative |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2013 |
$ |
- |
|
$ |
- |
|
$ |
- |
|
|
Debenture proceeds |
|
5,597,000 |
|
|
- |
|
|
5,597,000 |
|
|
Derivative liability |
|
(325,519 |
) |
|
325,519 |
|
|
- |
|
|
Cumulative gain on derivative liability |
|
- |
|
|
65,631 |
|
|
65,631 |
|
|
Accretion of debenture host contract |
|
39,362 |
|
|
- |
|
|
39,362 |
|
|
Currency
translation adjustment |
|
4,174
|
|
|
- |
|
|
4,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at
September 30, 2014 |
$ |
5,315,017 |
|
$ |
391,150 |
|
$ |
5,706,167 |
|
11. |
Share Capital
Authorized |
|
|
|
an unlimited number of common shares
|
|
Issued and outstanding |
|
|
|
|
|
|
|
|
|
Number |
|
|
|
|
|
|
|
of Shares |
|
|
Value |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2012 |
|
16,114,339 |
|
$ |
5,409,488 |
|
|
|
|
|
|
|
|
|
|
Issued for cash (net of cash fees of
$441,178) |
|
1,250,000 |
|
|
3,746,322 |
|
|
Less: Proceeds allocated to warrants |
|
|
|
|
(775,000 |
) |
|
Brokers warrants |
|
|
|
|
(85,000 |
) |
|
Issued on exercise of warrants |
|
2,784,840 |
|
|
3,844,720 |
|
|
Less: Warrants issued on exercise of broker
warrants |
|
|
|
|
(703,000 |
) |
|
Issued on exercise of options |
|
180,001 |
|
|
148,251 |
|
|
Issued for future services |
|
769,231 |
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013 |
|
21,098,411 |
|
$ |
12,085,781 |
|
|
|
|
|
|
|
|
|
|
Issuance of common shares on acquisition of
intangible assets (note 8) |
|
1,089,867 |
|
|
7,133,179 |
|
|
Issued on exercise of warrants |
|
1,195,257 |
|
|
2,470,616 |
|
|
Issued on exercise of options |
|
196,250 |
|
|
163,489 |
|
|
Issued on satisfaction of debenture interest |
|
10,894 |
|
|
113,298 |
|
|
Issued for future services (note 15(2)) |
|
52,801 |
|
|
496,329 |
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2014 |
|
23,643,480 |
|
$ |
22,462,692 |
|
25
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
11. |
Share Capital (continued)
|
Escrowed shares
With the completion of the Transaction
and the Companys subsequent listing on the TSXV, certain common shares of the
Company are subject to escrow in accordance with TSXV policies. There are two
separate escrow agreements in place which are subject to different rates of
release. The following table summarizes the common shares that were issued by
the Company and are subject to and held under each escrow and the dates of
release therefrom:
|
|
|
Surplus Share
|
|
|
Value Share
|
|
|
|
|
|
|
|
|
|
|
Escrow
|
|
|
Escrow
|
|
|
Total
|
|
|
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 21, 2012
|
|
4,655,000
|
|
|
100 |
|
|
4,306,253
|
|
|
100 |
|
|
8,961,253
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Released - December 27,
2012(1) |
|
232,750 |
|
|
5 |
|
|
430,625 |
|
|
10 |
|
|
663,375 |
|
|
7 |
|
|
Released - June 27, 2013 |
|
232,750 |
|
|
5 |
|
|
645,937 |
|
|
15 |
|
|
878,687 |
|
|
10 |
|
|
Released - December 27, 2013 |
|
465,500 |
|
|
10 |
|
|
645,937 |
|
|
15 |
|
|
1,111,437 |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subject to escrow at
December 31, 2013 |
|
3,724,000
|
|
|
80 |
|
|
2,583,754
|
|
|
60 |
|
|
6,307,754
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Released - June 27, 2014 |
|
465,500 |
|
|
10 |
|
|
645,937 |
|
|
15 |
|
|
1,111,437 |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subject to escrow at September 30, 2014
|
|
3,258,500 |
|
|
70 |
|
|
1,937,817 |
|
|
45 |
|
|
5,196,317 |
|
|
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future releases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 27, 2014 |
|
698,250 |
|
|
15 |
|
|
645,939 |
|
|
15 |
|
|
1,344,189
|
|
|
15 |
|
|
June 27, 2015 |
|
698,250 |
|
|
15 |
|
|
645,939 |
|
|
15 |
|
|
1,344,189 |
|
|
15 |
|
|
December 27, 2015 |
|
1,862,000 |
|
|
40 |
|
|
645,939 |
|
|
15 |
|
|
2,507,939 |
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total future releases |
|
3,258,500 |
|
|
70 |
|
|
1,937,817 |
|
|
45 |
|
|
5,196,317 |
|
|
57 |
|
(1) Date of issuance of TSXV exchange
bulletin announcing the commencement of trading of the Companys stock.
Escrowed shares are subject to release
every six months from the date of the exchange bulletin, at the rate shown.
Release dates can change if the Company were to move to the TSX Tier 1 Exchange.
As well, if the operations or development of the Intellectual Property or the
business are discontinued then the unreleased securities held in the QT Escrow
will be cancelled.
26
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
11. |
Share Capital (continued) |
|
|
|
|
Stock Options |
|
|
|
|
i. |
On February 5, 2014, the directors of the Company
approved the award of 50,000 options, which vest in 4 equal quarterly
amounts, exercisable for 10 years, with a value of $212,493. The fair
value of the options issued was estimated at the date of grant using the
Black-Scholes model with the following weighted average assumptions: (I)
dividend yield of 0%; (II) expected volatility of 102.39%; (III) a risk
free interest rate of 1.71% (IV) an expected life of 3 years; (V) an
exercise price of $6.54 and (VI) a share price of $6.54. Expected
volatility was based on the Companys historical stock price. |
|
|
|
|
ii. |
On April 18, 2014, the directors of the Company approved
the award of 150,000 options, which vest in 4 equal quarterly amounts,
exercisable for 10 years, with a value of $741,986. The fair value of the
options issued was estimated at the date of grant using the Black-Scholes
model with the following weighted average assumptions: (I) dividend yield
of 0%; (II) expected volatility of 97.29%; (III) a risk free interest rate
of 1.71% (IV) an expected life of 3 years; (V) an exercise price of $8.10
and (VI) a share price of $8.10. Expected volatility was based on the
Companys historical stock price. |
|
|
|
|
iii. |
On April 23, 2014, the directors of the Company approved
the award of 25,000 options, which vest in 4 equal quarterly amounts,
exercisable for 10 years, with a value of $261,860. The fair value of the
options issued was estimated at the date of grant using the Black-Scholes
model with the following weighted average assumptions: (I) dividend yield
of 0%; (II) expected volatility of 96.93%; (III) a risk free interest rate
of 1.71% (IV) an expected life of 3 years; (V) an exercise price of $8.60
and (VI) a share price of $8.60. Expected volatility was based on the
Companys historical stock price. |
|
|
|
|
iv. |
On May 27, 2014, at the annual and special meeting of the
shareholders of the Company, the shareholders ratified an amendment to the
fixed stock option plan, authorizing the award of up to 4,650,000 shares,
being approximately 20% of the common shares outstanding at the record
date for the meeting. |
|
|
|
|
v. |
On June 20, 2014, the directors of the Company approved
the award of 350,000 options, of which 50,000 vest immediately and 300,000
vest in quarterly amounts over a three year period, exercisable for 10
years, with a value of $1,788,261. The fair value of the options issued
was estimated at the date of grant using the Black-Scholes model with the
following weighted average assumptions: (I) dividend yield of 0%; (II)
expected volatility of 96.93%; (III) a risk free interest rate of 1.71%
(IV) an expected life of 3 years; (V) an exercise price of $8.39 and (VI)
a share price of $8.39. Expected volatility was based on the Companys
historical stock price. |
|
|
|
|
vi. |
On June 23, 2014, the directors of the Company approved
the award of 160,000 options, which vest in quarterly amounts over a three
year period, exercisable for 10 years, with a value of $813,593. The fair
value of the options issued was estimated at the date of grant using the
Black-Scholes model with the following weighted average assumptions: (I)
dividend yield of 0%; (II) expected volatility of 96.93%; (III) a risk
free interest rate of 1.71% (IV) an expected life of 3 years; (V) an
exercise price of $8.35 and (VI) a share price of $8.35. Expected
volatility was based on the Companys historical stock
price. |
27
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
11. |
Share Capital (continued) |
|
|
|
Stock Options (continued) |
|
|
|
As at September 30, 2014 the Company had
928,749 additional options available for issuance. A continuity of the
unexercised options to purchase common shares is as follows:
|
|
|
|
Weighted average |
|
|
|
|
|
|
|
exercise price |
|
|
Number |
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012 |
$ |
0.83 |
|
|
1,015,000 |
|
|
Granted |
|
1.24 |
|
|
2,295,001 |
|
|
Exercised |
|
0.71 |
|
|
(180,001 |
) |
|
Expired |
|
0.60
|
|
|
(320,000 |
) |
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2013 |
$ |
1.18 |
|
|
2,810,000 |
|
|
Granted |
|
8.21 |
|
|
735,000 |
|
|
Exercised |
|
0.35 |
|
|
(196,250 |
) |
|
Expired |
|
2.68 |
|
|
(3,750 |
) |
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2014 |
$ |
2.75 |
|
|
3,345,000 |
|
The weighted average share price on the
date of exercise was $8.71 (December 31, 2013 -$3.69) .
The following table provides further
information on the outstanding options as at September 30, 2014:
|
Expiry Date |
Number exercisable |
Number outstanding |
Weighted average
exercise price |
Weighted average
years remaining |
|
March 4, 2018 |
100,000 |
100,000 |
$
0.85 |
3.43
|
|
July 3, 2018 |
50,000 |
50,000 |
0.65
|
3.76
|
|
January 16, 2022
|
640,000 |
640,000 |
0.83
|
7.30
|
|
September 19, 2022
|
266,667 |
300,000 |
0.85
|
7.98
|
|
April 16, 2023 |
75,000 |
75,000 |
0.85
|
8.55
|
|
July 2, 2023 |
283,332 |
850,000 |
0.65
|
8.76
|
|
August 29, 2023
|
100,000 |
100,000 |
2.50
|
8.92
|
|
September 15, 2023
|
445,000 |
445,000 |
2.68
|
8.96
|
|
October 31, 2023
|
37,500 |
50,000 |
4.28
|
9.09
|
|
February 4, 2024
|
25,000 |
50,000 |
6.70
|
9.34
|
|
April 18, 2024 |
37,500 |
150,000 |
8.10
|
9.55
|
|
April 23, 2024 |
6,250 |
25,000 |
8.60
|
9.56
|
|
June 20, 2024 |
75,000 |
350,000 |
8.39
|
9.73
|
|
June 23, 2024 |
13,333 |
160,000 |
8.35
|
9.73
|
|
|
|
|
|
|
|
|
2,154,582 |
3,345,000 |
$
2.75 |
8.41
|
28
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
11. |
Share Capital (continued) |
|
|
|
Warrants |
|
|
|
The Company had the following warrants
outstanding: |
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
Number of |
|
|
Exercise |
|
|
|
|
|
|
|
Warrants |
|
|
Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2012
|
|
|
4,262,442 |
|
$ |
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
Broker Warrants |
|
|
(152,528 |
) |
|
0.70 |
|
|
|
|
Investor Warrants |
|
|
(1,980,462 |
) |
|
1.00 |
|
|
|
|
Broker Unit Warrants |
|
|
(325,925 |
) |
|
0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued on exercise of Broker Unit
Warrants |
|
|
325,925 |
|
|
1.00 |
|
|
Exercise of warrants issued |
|
|
(325,925 |
) |
|
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
Investor Warrants |
|
|
625,000 |
|
|
4.50 |
|
|
|
|
Broker Unit Warrants |
|
|
100,000 |
|
|
3.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2013
|
|
|
2,528,527 |
|
$ |
1.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
Broker Unit Warrants |
|
|
(100,000 |
) |
|
3.35 |
|
|
|
|
Investor Warrants |
|
|
(1,095,257 |
) |
|
1.54 |
|
|
Granted |
|
Investor Warrants |
|
|
50,000 |
|
|
4.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2014 |
|
|
1,383,270 |
|
|
2.28 |
|
The weighted average share price on the
dates of exercise was $7.06 (December 31, 2013 -$3.46) .
29
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
|
|
|
September 30, |
|
|
December 31, |
|
|
|
|
2014 |
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
Other equity beginning of period |
$ |
1,715,151 |
|
$ |
1,007,500 |
|
|
Issuance of special warrants net of costs(1) |
|
9,072,526 |
|
|
- |
|
|
Value of warrants issued |
|
- |
|
|
1,563,000 |
|
|
Stock based compensation |
|
2,415,622 |
|
|
319,679 |
|
|
Value of warrants exercised |
|
(443,733 |
) |
|
(1,154,528 |
) |
|
Value of options
exercised |
|
(30,389 |
) |
|
(20,500 |
) |
|
|
|
|
|
|
|
|
|
Other equity end
of period |
$ |
12,729,177 |
|
$ |
1,715,151 |
|
|
(1) |
On June 5, 2014, the Company closed an underwritten
financing for the sale of 1,176,500 Special Warrants of the Company at a
price of $8.50 per Special Warrant for gross proceeds of
$10,000,250. |
|
|
|
|
|
Each Special Warrant, upon exercise or deemed exercise,
will convert into one unit of the Company (a "Unit") with each Unit being
comprised of one common share of the Company (a "Common Share") and
one-half of a Common Share purchase warrant of the Company (a "Warrant").
There is no additional cost to exercise a Special Warrant. Each whole
Warrant is exercisable at an exercise price of $11.50 per share for a
period of two years from the closing date. All securities are subject to a
four-month hold period from the issuance date. The Company intended to
file a short form prospectus (the "Final Prospectus") in each of the
Provinces of British Columbia and Ontario (collectively, the "Offering
Jurisdictions") qualifying the Units issuable upon exercise or deemed
exercise of the Special Warrants by July 31, 2014, failing which the
holder would be entitled to receive 1.05 Units upon exercise or deemed
exercise of the Special Warrants. The Company was informed by the Ontario
Security Commission (OSC) that, due to the fact that (i) the short form
prospectus, issued in connection to the Special Warrants, is the first
prospectus filing by the Company post-Qualifying Transaction, and (ii) the
materiality of the transaction with Overland, the OSC has taken the
position that it will be reviewed under the long-form prospectus timing
guidelines, as such, the Company was unable to file the final Prospectus
by July 31, 2014, meaning that the Special Warrants will be convertible to
1.05 units per Special Warrant upon the filing of the final Prospectus.
Any unexercised Special Warrants will be deemed to be automatically
exercised on the earlier of: (i) the third business day following the day
on which a final receipt is issued in the Offering Jurisdictions for the
Final Prospectus qualifying the distribution of the Units; and (ii)
October 6, 2014 (see note 18 Subsequent Events). |
|
|
|
|
|
The Company incurred fees and commissions to September
30, 2014 in the amount of $927,724 related to this
financing. |
30
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
|
September 30, |
|
|
September 30, |
|
|
|
|
2014 |
|
|
2013
|
|
|
2014 |
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
$ |
(94,485 |
) |
$ |
- |
|
$ |
(122,635 |
) |
$ |
(1,685 |
) |
|
Interest expense |
|
126,050 |
|
|
655 |
|
|
272,450 |
|
|
1,993 |
|
|
Foreign exchange gain |
|
(35,741 |
) |
|
- |
|
|
(153,015 |
) |
|
- |
|
|
Unrealized (gain) / loss on derivative liability |
|
(98,513 |
) |
|
- |
|
|
65,631 |
|
|
- |
|
|
Investment holding loss |
|
70,906 |
|
|
26,350 |
|
|
56,924 |
|
|
26,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(31,783 |
) |
$ |
27,005 |
|
$ |
119,355 |
|
$ |
26,658 |
|
14. |
Related Party Transactions
|
Related parties of the Company include
the Companys key management personnel and independent directors.
Key management personnel are those
persons having authority and responsibility for planning, directing and
controlling the activities of the Company, directly or indirectly, including any
director (whether executive or otherwise).
The compensation paid or payable to key
management personnel is shown below:
|
|
|
September 30 |
|
|
September 30 |
|
|
|
|
2014
|
|
|
2013
|
|
|
Salaries, management fees and benefits |
$ |
403,750 |
|
$ |
440,000 |
|
|
Share-based payments - management |
|
207,314 |
|
|
38,365 |
|
|
Share-based payments - directors |
|
214,871 |
|
|
81,656 |
|
|
|
$ |
825,935 |
|
$ |
560,021 |
|
Legal services of $365,200 (2013 -
$74,076) were provided by a legal firm affiliated with a director of the
Company. Professional services of $25,000 (2013 - $NIL) were provided by a
company controlled by a director of the Company.
Amounts owing to a legal firm
affiliated with a director of the Company and officers and directors of the
Company at period end included in trade and other payables total $211,439 (2013
- $13,265).
31
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
15. |
Commitment and Contingencies |
|
|
|
|
1) |
Merger Agreement |
|
|
|
|
|
On May 15, 2014, the Company entered into a definitive
merger agreement (the Merger Agreement) with Overland, pursuant to which
Overland and a wholly-owned subsidiary of Sphere 3D would combine (the
Transaction). After completion of the Transaction, it is expected that
current holders of Overland securities will own approximately 28.8% of
Sphere 3D, on a fully diluted basis, as a result of their exchange of
securities in the Transaction. |
|
|
|
|
|
Under the terms of the Merger Agreement, the Company will
issue a total of 9,443,882 common shares (Common Shares) on closing,
subject to adjustment, for all of the outstanding share capital of
Overland (Overland Shares) on the basis of one Overland Share for
0.510594 Common Shares of Sphere 3D (the Exchange Ratio) (see note 18
Subsequent Events). In addition, Sphere 3D will issue up to 1,467,906
warrants, 143,325 options and 505,321 restricted share units, or
equivalents, in exchange for the outstanding convertible securities of
Overland at the closing date, calculated on the basis of the Exchange
Ratio. All issued and outstanding stock appreciation rights of Overland
will terminate on closing. The average exercise price of the options and
warrants are US$22.62 and US$17.28, respectively. At current pricing, the
Company believes it is unlikely that any of these options and warrants
will be exercised. |
|
|
|
|
|
On May 14, 2014, the last trading day prior to the
announcement of the transaction, the closing price of the Overland Shares,
on the NASDAQ, was US$2.90 and the closing price of the Common Shares of
Sphere 3D, on the TSX Venture Exchange (the TSXV), was C$9.46 (or
US$8.68). Based on the closing price of the Common Shares of Sphere 3D on
May 14, 2014, the total consideration payable to holders of Overland
shareholders has an implied value of approximately US$81.97 million or
approximately US$4.43 per Overland Share. |
|
|
|
|
2) |
Supplier Agreement |
|
|
|
|
|
On July 15, 2013, the Company entered into a supplier
agreement with Overland Storage, Inc., under which the Company has agreed
to pay for up to $1.5 million of cloud infrastructure equipment purchases
from Overland in the form of common shares in the capital of the Company
(the Common Shares) as follows: (i) 769,231 Common Shares at a fair
value of $0.65 per share, having a value of $500,000 were issued on
Closing; and (ii) 52,801 Common Shares, at a fair value of $10.11 per
share based on the 10 trading day average of the closing price per share
of Common Shares ending 3 trading days prior to the anniversary date of
the Supplier Agreement, having a value of $500,000 US were issued on the
second anniversary date of the Supplier Agreement and; (iii) that number
of Common Shares equal to $500,000 divided by the 10 trading day average
of the closing price per share of Common Shares ending 3 trading days
prior to each of the second year anniversary date of the Supply Agreement,
to a maximum of 769,231 Common Shares having a value of $500,000. Such
Sphere 3D shares are subject to a four months and one day hold period from
the date of issuance in accordance with applicable Canadian securities
laws. |
32
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
15. |
Commitment and Contingencies (continued) |
The Company entered into a five year
lease, for a 6,000 square foot, free standing building, on May 1, 2011. In
addition to the minimum lease payments, the Company is required to pay operating
costs estimated at $27,000 per year. The minimum lease payments for the
Companys facility in Mississauga, are as follows:
|
2014 |
$ |
14,500 |
|
|
2015 |
|
59,500 |
|
|
2016 |
|
20,000 |
|
|
4) |
Legal Matters |
|
|
|
|
|
The Company has been named as a defendant in actions that
arose as a result of the announcement of the agreement to merge with
Overland Storage, Inc. With respect to these matters, based on the
managements current knowledge, the Company believes that the amount or
range of reasonable possible loss, if any, will not, either individually
or in the aggregate, have a material adverse effect on the Companys
business, consolidated financial position, results of operations or cash
flows. (see note 18 Subsequent Events) |
16. |
Capital Risk Management |
|
|
|
|
|
The Company is not subject to externally imposed capital
requirements and there has been no change with respect to the overall
capital risk management strategy during the period ended September 30,
2014 and year ended December 31, 2013. |
|
|
|
|
17. |
Financial Risk Management |
|
|
|
|
|
The Company is exposed to a variety of financial risks by
virtue of its activities: market risk (including currency risk and
interest rate risk), credit risk and liquidity risk. The overall risk
management program focuses on the unpredictability of financial markets
and seeks to minimize potential adverse effects on financial
performance. |
|
|
|
|
|
Risk management is carried out by management under
policies approved by the Board of Directors. Management is charged with
the responsibility of establishing controls and procedures to ensure that
financial risks are mitigated in accordance with the approved
policies. |
|
|
|
|
|
(a) |
Market risk |
|
|
|
|
|
|
(i) |
Currency risk: |
|
|
|
|
|
|
|
The Company is still in its pre-commercialization phase
and as such has limited exposure to foreign exchange risk. Foreign
exchange risk arises from purchase transactions as well as recognized
financial assets and liabilities denominated in foreign
currencies. |
33
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
17. |
Financial Risk Management (continued) |
|
|
|
|
|
(a) |
Market risk (continued) |
|
|
|
|
|
|
(ii) |
Interest rate risk: |
|
|
|
|
|
|
|
Interest rate risk is the risk that the future cash flows
of a financial instrument will fluctuate because of changes in market
interest rates. |
|
|
|
|
|
|
|
Financial assets and financial liabilities with variable
interest rates expose the Company to cash flow interest rate risk. The
convertible debenture is at a fixed rate. The Company's cash and cash
equivalents and investments earn interest at market rates. |
|
|
|
|
|
|
|
The Company manages its interest rate risk by maximizing
the interest income earned on excess funds while maintaining the liquidity
necessary to conduct operations on a day-to-day basis. Fluctuations in
market rates of interest do not have a significant impact on the Companys
results of operations as interest expense represents approximately 0.1%
(2012 0.7%) of total expenses. A 1.0% change in interest rates would not
have a significant impact on the interest income. |
|
|
|
|
|
(b) |
Credit risk |
|
|
|
|
|
|
The Company is subject to risk of non-payment of amounts
receivable. The Company mitigates this risk by monitoring the credit
worthiness of its customers. |
|
|
|
|
|
(c) |
Liquidity risk |
|
|
|
|
|
|
Liquidity risk is the risk that the Company will not be
able to meet its obligations as they fall due. The Company manages its
liquidity risk by forecasting cash flows from operations and anticipated
investing and financing activities. Senior management is also actively
involved in the review and approval of planned expenditures. |
|
|
|
|
|
|
As at September 30, 2014, the Company has trade and other
payables of $2,287,692 (December 31, 2013 - $478,282) due within 12 months
and has cash and cash equivalents of $2,988,219 (December 31, 2013 -
$5,550,788) to meet its current obligations. |
34
Sphere 3D Corporation.
|
Notes to the Condensed Consolidated Interim Financial
Statements |
September 30, 2014 and 2013 |
(Expressed in
Canadian Dollars) |
18. |
Subsequent Events |
|
|
|
|
a) |
On October 6, 2014 the Company issued 1,235,325 common
shares of the Company and 617,663 common share purchase warrants of the
Company upon exercise of 1,176,500 special warrants. Each common share
purchase warrant is exercisable at an exercise price of $11.50 per share
for a period of two years from June 5, 2014. |
|
|
|
|
b) |
On October 14, 2014, the Company and Overland executed an
amendment to the Agreement and Plan of Merger Agreement dated May 15, 2014
(the "Merger Agreement") to reduce the exchange ratio from 0.510594 common
shares of the Company for each share of Overland common stock to 0.46385
common shares of the Company for each share of Overland common
stock. |
|
|
|
|
c) |
On October 17, 2014 the Company received a partial
repayment of the Promissory Note in the amount of US $2.5 Million. Under
the terms of the repayment, the Company has committed to convert an
equivalent amount of the Overland debt into common shares of the Company
immediately following closing of the Merger Agreement. The debt will be
converted into 333,333 shares of common stock of the Company, at a price
of $7.50 US. |
|
|
|
|
d) |
Overland has entered into a Memorandum of Understanding
with the Plaintiffs in the consolidated class action cases, referred to as
"In re Overland Storage Inc., Shareholders Litigation" in the Companys
registration statement filed with the Securities Exchange Commission on
form F-4/A, that would, subject to court approval and other standard
conditions, provide for the settlement of all outstanding claims in regard
to Overland's proposed merger transaction with the Company. |
|
|
|
|
e) |
On November 28, 2014, the Shareholders of Overland
Storage, Inc. voted in favor of the Merger Agreement and, as such, the
Company expects that the transaction will be closed in the first week of
December. |
35
MANAGEMENT DISCUSSION & ANALYSIS
Ontario Securities Commission FORM 51-102F1
ISSUER DETAILS |
|
FOR QUARTER ENDED |
September 30, 2014 |
|
|
DATE OF REPORT |
December 1, 2014 |
|
|
NAME OF ISSUER |
Sphere 3D Corporation |
|
|
ISSUER ADDRESS |
240 Matheson Blvd. East |
|
Mississauga, ON L4Z 1X1 |
|
|
ISSUER TELEPHONE NUMBER |
(416) 749-5999 |
|
|
CONTACT PERSON |
Peter Tassiopoulos |
CONTACT POSITION |
CEO |
CONTACT TELEPHONE NUMBER |
(416) 749-5999 |
CONTACT EMAIL ADDRESS |
peter.tassiopoulos@sphere3d.com |
|
|
WEB SITE ADDRESS |
www.sphere3d.com
|
FORM 51-102F1
SPHERE 3D CORPORATION
MANAGEMENT’S DISCUSSION AND ANALYSIS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2014
Sphere 3D Corporation is a virtualization technology solution provider. Sphere 3D's Glassware 2.0™ platform delivers virtualization of many of the most demanding applications in the marketplace today; making it easy to move applications from a
physical PC or workstation to a virtual environment either on premise and/or from the cloud. Sphere 3D’s V3 Systems division supplies the industry’s first purpose built appliance for virtualization as well as the Desktop Cloud
Orchestrator management software for Converged Infrastructure.
This Management’s Discussion and Analysis includes the financial results of the Company, its wholly-owned subsidiaries, V3 Systems Holding, Inc., which was incorporated in the State of Delaware on January 14, 2014, S3D Acquisition Company,
which was incorporated in the State of California on May 14, 2014, Sphere 3D Inc., which was incorporated under the Canada Business Corporation Act on October 20, 2009, and its wholly owned subsidiary, Frostcat Technologies Inc., which was
incorporated under the Business Corporations Act (Ontario) on February 13, 2012.
The Company was incorporated under the Business Corporations Act (Ontario) on May 2, 2007 and is listed on the TSXV and the NASDAQ Global Market, under the trading symbol “ANY”. The Company has its main and registered office at
240 Matheson Blvd. East, Mississauga, Ontario, L4Z 1X1.
ADVISORY
This Management’s Discussion and Analysis (“MD&A”) comments on the financial condition and operations of Sphere 3D Corporation (“Sphere 3D” or the “Company”), for the three and nine months ended
September 30, 2014 and updates our MD&A for fiscal 2013. The information contained herein should be read in conjunction with the Consolidated Financial Statements and Auditor’s Report for fiscal 2013 and the unaudited Condensed
Consolidated Financial Statements for the three and nine months ended September 30, 2014.
The Company prepares its condensed consolidated financial statements in accordance with International Financial Reporting Standards (“IFRS”) as set out in the Handbook of The Canadian Institute of Chartered Accountants (“CICA
Handbook”). In 2010, the CICA Handbook was revised to incorporate IFRS, and requires publicly accountable enterprises to apply such standards effective for years beginning on or after January 1, 2011. Accordingly, the Company has reported on
this basis in these condensed consolidated financial statements. All financial information contained in this MD&A and in the unaudited condensed consolidated financial statements has been prepared in accordance with International Financial
Reporting Standards (“IFRS”).
The quarterly unaudited consolidated financial statements and this MD&A have been reviewed by the Company’s Audit Committee and approved by its Board of Directors on November 28, 2014.
FORWARD LOOKING INFORMATION
Certain statements in this MD&A constitute forward-looking statements that involve risks and uncertainties. Forward-looking statements, without limitation, may contain the words believes, expects, anticipates, estimates, intends, plans, or
similar expressions. Forward-looking statements are not guarantees of future performance. They involve risks, uncertainties and assumptions and Sphere 3D’s actual results could differ materially from those anticipated. Forward looking
statements are based on the opinions and estimates of management at the date the statements are made, and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those
projected in the forward-looking statements. In the context of any forward-looking information please refer to risk factors detailed herein, as well as other information contained in the company’s filings with Canadian securities regulators
(www.sedar.com).
ADDITIONAL INFORMATION
Additional information relating to the Company is available on SEDAR at www.sedar.com and on the Company’s web-site at www.sphere3d.com.
GENERAL DEVELOPMENT OF THE BUSINESS
Sphere 3D is a technology company that delivers an application virtualization platform aimed at extending the life of software indefinitely. The Company’s technology enhances the user experience of both legacy and current applications and
empowers users to gain access to these applications from devices of their choosing.
Over the last five years, Sphere 3D has designed a proprietary platform, namely Glassware 2.0™, for the delivery of applications from a server-based computing architecture.
Through the creation of Glassware 2.0, software is made available from a central location irrespective of the device that is accessing the software. Legacy software can be run using Glassware 2.0 even if the operating system and the machine upon
which it is run on is no longer sold or supported. Software publishers who invest millions of dollars to write software code can be assured that their software can be utilized for as long as it is required. With Glassware 2.0, new software released
by publishers will be driven by new feature sets rather than the next release of the original OS upon which the software was written.
The Company has taken a unique approach in that it has built its technology platform without the use of a hypervisor and instead has designed its own microvisor. This required the Company to design Glassware 2.0 without resorting to layers of OS
programming code. With the removal of the OS, Glassware 2.0 did not connect to hardware so additional code was written to access that hardware directly. Glassware 2.0 has a series of different emulators within its design so that any device can
access a wide array of applications that sit on top of Glassware 2.0. This process is fundamentally different from other software that approximates the feature sets which management believes results in a quantum leap in functionality and a
significant decrease in cost.
One of the additional benefits of this approach is the ability to deliver multiple application sessions on either a single server or through clusters of servers without the requirement to deliver complete VDI. Through Glassware 2.0™, the
process for “porting” and “publishing” applications is streamlined to the point that it is practically automated, requiring very little administration input.
The Company’s technology eliminates the complexity associated with planning, implementation, licensing and support of virtualization and Cloud migration while expanding the ecosystem of applications available to users. Additionally, Glassware
2.0™ architecture and unique “application only” virtualization, coupled with complementary VDI technology of V3 Systems (as described below), enables the Company and its partners to deliver flexibility within the industry and a
wide array of deployment options.
Since inception, the Company has invested the majority of its capital in the design, development and testing of its technology, with the majority of employees and financial resources allocated to such functions. In 2013, the Company started to
transition its focus from entirely a research and design organization to a commercial enterprise, through an increased investment in sales and marketing resources. In 2014 the company successfully started to generate revenue from the sale of its
products.
New Product Introductions
The third quarter has further increased the Company’s product and solutions offerings with:
-
the launch of Sphere 3D’s “V3” Hyper-Converged solution within Overland’s data management and protection product lines to addressed the Converged Infrastructure solutions market;
-
The introduction of a Glassware 2.0 solution to power Chromebooks and other end points within the education market;
-
the beta launch of the 2.5 update to Sphere 3D’s Desktop Cloud Orchestrator ™ (DCO) software.
DCO v2.5 brings a new level of Optimized Desktop Allocation to the table, allowing virtual desktops to intelligently access additional resources, including 3D GPU or allocations of CPU and RAM. Based on policy, DCO v2.5 provides migratory access to
virtual desktops which provide enhanced resources on a temporary basis and on demand.
Continued Innovation
Sphere 3D continues on its quest to redefine the boundaries of hardware through its “software defined everything” approach to computing. DLA Piper, on behalf of the Company, filed a provisional patent for the first microvisor runtime
environment available on a chip. The latest IP creation is a culmination of years of miniaturization work with the intent of making Glassware 2.0 completely portable and available offline.
Glassware 2.0 has seen its architecture streamlined and gain efficiency continuously since the first iteration that required 8 individual hardware servers in 2010, to its current production state of availability on a single appliance.
The most recent progress of the Glassware 2.0 single chip architecture allowed Sphere 3D to showcase Glassware 2.0 server technology running on a single laptop for attendees at BriForum in London England, and Boston, as well as at VM
World in San Francisco.
Corporate Highlights
Merger Agreement with Overland
On May 16th, 2014, the Company announced that it had entered into a definitive agreement to acquire Overland Storage, Inc. (NASDAQ:OVRL). Overland is a trusted global provider of unified data management and data protection solutions
designed to enable small and medium enterprises, distributed enterprises, and small and medium businesses to anticipate and respond to data storage requirements.
Overland provides an integrated range of technologies and services for primary, nearline, offline, and archival data storage, and makes it easy and cost effective to manage different tiers of information over time, whether distributed data is across
the hall or across the globe.
Overland SnapServer, RDX removable disk-based technology, SnapScale, SnapServer, SnapSAN, NEO Series and REO Series solutions are available through a channel of over 17,000 resellers, multiple distributers and OEMs in over 70 countries.
On November 28th, 2014, over 99% of Overland Shareholders, who voted at a special meeting of shareholders held in San Jose California, approved the merger with Sphere 3D. It is anticipated the transaction will close the first week of
December 2014.
Filing of SEC Form 40-F and F-4
On June 27, 2014, Sphere 3D announced that is has filed with the SEC a registration statement on Form 40-F to register the Common Shares under Section 12 of the U.S. Securities and Exchange Act of 1934, as amended. The Form 40-F entitles
eligible Canadian issuers to register securities with the SEC pursuant to Section 12 of the U.S. Securities Exchange Act of 1934.
On July 23, 2014, Sphere 3D filed a registration statement, on form F-4, which serves as the proxy statement/prospectus for the acquisition of Overland Storage Inc. On November 7, 2014, the SEC issued its notice of effectiveness for the registration
statement, as amended.
Future Developments
Sphere 3D intends to continue to build its organization with a focus on revenue generation, marketing and a continuation of its aggressive technology innovation cycle.
Upon completion of the merger with Overland Storage, the Company will have completed the assembly of an end to end technology stack for business of all sizes:
To support its marketing strategy, Sphere 3D intends to continue to increase its service delivery capacity within the scalable model it has already established, and add selective technology functionality to its platform to enhance specific vertical
and/or client offerings.
With the announcement of the Merger Agreement, Sphere 3D and Overland have accelerated their efforts to develop an integrated application virtualization and data storage platform, as well as Converged Infrastructure solutions. It is expected that
the combined businesses will accelerate Sphere 3D’s go to market strategy and allow it to leverage Overland’s robust third party reseller and OEM distribution model.
DESCRIPTION OF THE BUSINESS
All of the Company’s product development, sales, and marketing operations were conducted from its offices in Mississauga, Ontario, Canada, and since the first quarter of 2014, from various sales offices in the United States.
Market Overview
The market for the Company’s products and services has experienced strong demand and management anticipates that such demand will continue for the foreseeable future.
According to IHS Technology, enterprise businesses moving their IT services, applications and infrastructure to cloud-based architecture will cause market revenue in this segment to surge by a factor of three from 2011 to 2017.1
_______________________________
1 IHS: Cloud- Related Spending by Businesses to Triple from 2011 to 2017 – February 4, 2014.
IHS reports “Global business spending for infrastructure and services related to the cloud will reach an estimated $174.2 billion (in 2014), up a hefty 20 percent from $145.2 billion in 2013. By 2017, enterprise spending on the cloud
will amount to a projected $235.1 billion, triple the $78.2 billion in 2011.
Within the Cloud market, IDC is predicting that the cloud software market will surpass $75 billion by 2017 attaining a five year compound annual growth rate of 22% in the forecast period2 and according to Gartner, SaaS and cloud-based
business application services revenue will grow from $13.5 billion in 2011 to $32.8 billion in 2016, at a compound annual growth rate of 19.5% .3
Wikibon’s research projects rapid market growth for Converged Infrastructure, expecting the total available market to reach $402 billion by 2017 of which $217 billion is comprised of Server, Storage, Networking and Infrastructure
Software.
Additional research from IDC anticipates the overall spending on converged systems in the data center to grow at a compound annual growth rate (CAGR) of 54.7 percent, from $2.0 billion in 2011 to $17.8 billion in 2016 and that converged
infrastructure will account for 12.8 percent of total storage, server, networking and software spending by 2016, up from only 3.9 percent in 2012.
Over the next 12 months, two additional significant trends are expected to benefit the Company: (i) within the next 12 months more than 50% of enterprises will prioritize building private internal Clouds (currently, the common approach that
companies are using is by purchasing commercial software),4 and (ii) Cloud applications will account for 90% of total mobile data traffic by 2018 while Mobile cloud traffic will grow 12-fold from 2013 to 2018, attaining a compound annual
growth rate of 64%.5
Sales and Marketing
The Company intends to focus the majority of sales efforts through an indirect sales channel in order to achieve the greatest possible impact with the least possible start-up costs. This indirect channel includes licensees, resellers, ISVs, OEMs and
systems integrators. The Company has access through Overland to a global base of distributers, resellers, ISVs and OEMs.
The Company’s software is delivered through both a SaaS model, with maintenance to end-user customers included and under a perpetual license; if software is sold as a perpetual license, the Company will require end-user customers to purchase
maintenance contracts when they purchase software.
In establishing prices for the Company’s products, the Company considers the value of the products and solutions in comparison to other industry virtualization and hardware solutions and strives to deliver the lowest total cost of ownership
where possible.
Competitive Conditions
Management believes that many of Sphere 3D’s proprietary technologies have designs and architectures that are unique and innovative. While some of our competitors appear to have similar product offerings, management believes that Sphere
3D’s products represent a significant advance in terms of functionality and usability.
_______________________________
2 IDC infographic sponsored by Cisco.
3 Gartner Forecast Analysis: Enterprise Application Software, Worldwide, 2011-2016, 4Q12 Update, January 2013.
4 The Forrester Wave™: Private Cloud Solutions, Q4 2013 by Lauren E. Nelson, November 25, 2013.
5 Cisco Visual Networking Index: Global Mobile Data Traffic Forecast Update, 2013–2018. Source: FORBES, Roundup of Cloud Computing Forecasts And Market Estimates, 2014.
Proprietary Protection
Sphere 3D has designed and maintains its virtualization platform, converged infrastructure technology, and related software. The Company will be relying on a combination of patents, trademarks, trade secret and copyright laws, as well as contractual
restrictions, to protect the proprietary aspects of its products and services. Although every effort is made to protect Sphere 3D’s intellectual property, these legal protections may only afford limited protection. Sphere 3D intends to
continue to selectively pursue patenting of further technology developed in the future.
Sphere 3D may continue to file for patents regarding aspects of its platform, services and delivery method at a later date depending on the costs and timing associated with such filings. The Company may make investments to further strengthen its
copyright protection going forward, although no assurances can be given that it will be successful in such patent and trademark protection endeavours. Sphere 3D seeks to limit disclosure of its intellectual property by requiring employees,
consultants, and partners with access to its proprietary platform and information to execute confidentiality agreements and non-competition agreements and by restricting access to Sphere 3D proprietary information. Due to rapid technological change,
Sphere 3D believes that factors such as the expertise and technological and creative skills of our personnel, new services and enhancements to our existing services are more important to establish and maintain an industry and technology advantage
than other available legal protections.
Despite Sphere 3D’s efforts to protect its proprietary rights, unauthorized parties may attempt to copy aspects of its services or to obtain and use information that Sphere 3D regards as proprietary. The laws of many countries do not protect
proprietary rights to the same extent as the laws of the United States or Canada. Litigation may be necessary in the future to enforce Sphere 3D’s intellectual property rights, to protect Sphere 3D’s trade secrets, to determine the
validity and scope of the proprietary rights of others or to defend against claims of infringement. Any such litigation could result in substantial costs and diversion of resources and could have a material adverse effect on Sphere 3D’s
business, operating results and financial condition. There can be no assurance that Sphere 3D’s means of protecting its proprietary rights will be adequate or that our competitors will not independently develop similar services or products.
Any failure by Sphere 3D to adequately protect its intellectual property could have a material adverse effect on its business, operating results and financial condition.
SEGEMENTED INFORMATION
The Company’s product development, sales, and marketing operations are conducted from its offices in North America. The Company’s operations focus on one market segment, Cloud Computing and Virtualization, including the development, and
sale of Sphere 3D’s “Glassware 2.0™” virtualization platform, the V3 Desktop Cloud Orchestrator ™ management software and Hyper-Converged
Infrastructure.
SELECTED CONSOLIDATED FINANCIAL INFORMATION AND MANAGEMENT'S
DISCUSSION AND ANALYSIS
Periods Ended September 30, 2014 and 2013
Adjusted EBITDA
The following table reconciles Adjusted EBITDA to Net profit
(loss). This information is taken from and should be read in conjunction with
Sphere 3D's financial statements and related notes:
|
|
Three Months ended |
|
|
Nine Months ended |
|
|
|
September 30, |
|
|
September 30, |
|
In thousands (except per share) |
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Revenue |
$ |
1,616 |
|
$ |
- |
|
$ |
4,372 |
|
$ |
- |
|
Cost of Sales |
|
873
|
|
|
- |
|
|
2,147
|
|
|
- |
|
Gross Margin |
|
743 |
|
|
- |
|
|
2,225 |
|
|
- |
|
Gross margin
percent |
|
46.0%
|
|
|
- |
|
|
50.9%
|
|
|
- |
|
Net comprehensive loss for the period |
|
(3,753 |
) |
|
(469 |
) |
|
(7,150 |
) |
|
(1,678 |
) |
Loss per share |
$ |
(0.16 |
) |
$ |
(0.03 |
) |
$ |
(0.31 |
) |
$ |
(0.10 |
) |
Add back |
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation |
|
869
|
|
|
54
|
|
|
2,053
|
|
|
101
|
|
Amortization of intangibles |
|
1,147 |
|
|
1 |
|
|
2,296 |
|
|
3 |
|
Amortization of
property and equipment |
|
77 |
|
|
50 |
|
|
241 |
|
|
146 |
|
Financial expenses |
|
(32 |
) |
|
27 |
|
|
119 |
|
|
27 |
|
Merger agreement costs |
|
579 |
|
|
- |
|
|
935 |
|
|
- |
|
Total |
|
2,640 |
|
|
132 |
|
|
5,644 |
|
|
277 |
|
Adjusted EBIDA |
$ |
(1,113 |
) |
$ |
(337 |
) |
$ |
(1,506 |
) |
$ |
(1,401 |
) |
Adjusted EBITDA
The term Adjusted EBITDA refers to Profit before deducting
share-based payment expense, finance expense, foreign exchange gain (loss),
non-cash loss (gain) on fair market value of financial instruments, depreciation
and income taxes. We believe that Adjusted EBITDA provides useful supplemental
information as an indication of the results generated by the Companys main
business activities prior to taking into consideration how those activities are
financed and taxed and also prior to taking into consideration share-based
payment expense and the other items listed above. Accordingly, we believe that
these measures may also be useful to investors in enhancing their understanding
of the Companys operating performance.
AS AT |
|
September 30 |
|
|
December 31 |
|
(in thousands) |
|
2014 |
|
|
2013 |
|
|
|
(unaudited) |
|
|
(audited) |
|
Current assets |
$ |
7,841 |
|
$ |
6,839 |
|
Non-current assets
|
|
26,859 |
|
|
2,057
|
|
Total assets |
$ |
34,700 |
|
$ |
8,896 |
|
Current liabilities |
$ |
6,840 |
|
$ |
983 |
|
Non-current liabilities |
|
5,706 |
|
|
- |
|
Total liabilities
|
$ |
12,546 |
|
$ |
983 |
|
Total equity |
$ |
22,154 |
|
$ |
7,913 |
|
Sphere 3D has not declared any dividends since its
incorporation. Sphere 3D does not anticipate paying cash dividends in the
foreseeable future on its Sphere 3D Shares, but intends to retain future
earnings to finance internal growth, acquisitions and development of its
business. Any future determination to pay cash dividends will be at the
discretion of the board of directors of Sphere 3D and will depend upon Sphere
3D's financial condition, results of operations, capital requirements and such
other factors as the board of directors of Sphere 3D deems relevant.
Results of Operations (in thousands except per share
information)
Revenue
The Company generates and analyzes sales from the following
segments:
|
1. |
Hardware and Software Products. A suite of emulation
products, which includes Sphere 3Ds Glassware 2.0 application
virtualization platform products and its VDI appliances, including
software that powers the Sphere 3D hardware and enables network operators
to remotely control and monitor the appliances in their network. The
Company also provides hardware and software from other companies (3rd
Party Products) when required to complete an end-to-end network
solution. |
|
|
|
|
2. |
License fees License fees include the charges for the
right to use both Sphere 3D and 3rd Party Software products, as
well as exclusivity and special use licenses. |
|
|
|
|
3. |
Professional Services & Maintenance and Support.
Professional services and support typically include installation, project
management and training, as well as basic and extended warranty and online
support. These services can be provided by Sphere 3D or by third party
companies who work for Sphere 3D. Support |
With first sales of the Companys Glassware 2.0 technology, V3
appliances and DCO software in the first quarter of 2014, the Company has moved
from a development stage enterprise into full commercialization. This has provided revenue from
hardware, software, licensing and service and support.
Revenue by Segment
The proportion of the total revenue attributable to each
segment is outlined in the following table:
|
|
Three Months ended
|
|
|
Nine Months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
In thousands |
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Hardware and
Software |
$ |
1,409 |
|
$ |
- |
|
$ |
3,345 |
|
$ |
- |
|
License fees |
|
27 |
|
|
- |
|
|
592 |
|
|
- |
|
Service and
Support |
|
180 |
|
|
- |
|
|
435 |
|
|
- |
|
Total
|
$ |
1,616 |
|
$ |
- |
|
$ |
4,372 |
|
$ |
- |
|
Hardware and Software revenue in the quarter increased by 7.1%
over the second quarter of 2014, while total revenue declined due to
seasonality, a decline in license fees associated with the Overland Storage
initial license fees and the launch of the V3 line of Converged Infrastructure
through Overland in the first half of the quarter. Upon completion of the merger
agreement with Overland Storage, the Company will be able to recognize 100% of
the revenue derived through Overland on the sale of Hardware, Software and
Services and Support from the V3 product line.
The Company anticipates a continued growth in revenue as the
Company continues its inroads in the Health, Education and Government sectors
and broadens its product offering.
Cost of Goods Sold
Cost of goods sold for the three and nine months ended
September 30, 2014 were $873 and $2,148, respectively, providing a gross margin
of 46% and 51% respectively. Management expects that gross margins will
fluctuate as it continues to introduce its products in various markets and takes
an aggressive approach to pricing as part of its short term growth strategy.
Expenses
Salaries and consulting for the three and nine months ended
September 30, 2014 were $889 and $1,967 respectively, compared to $146 and $886,
respectively, for the three and nine months ended September 30, 2013. The
increase in expenses, was the result of the Company expanding its sales,
marketing and support staff throughout fiscal 2013 and early 2014. The Company
expects to add additional staff in sales, marketing and research &
development during the remainder of fiscal 2014.
Stock based compensation for the three and nine months ended
September 30, 2014 were $869 and 2,053 respectively, compared to $54 and $101,
respectively, for the three and nine months ended September 30, 2013. The
increase in expenses, was the result of the Company issuing stock options as
part of its ongoing hiring and staff retention processes. Charges for Stock
based compensation are based on Black Scholes calculations, which result in
higher expenses as the market price and the exercise price on the option awards
increase.
General and administrative expenses were $966 and $1,764, respectively, for the three and nine months ended September 30, 2014 compared to $191 and $515, respectively, for the three and nine months ended September 30, 2013. General
and administrative expenses increased significantly in the third quarter of 2014 as the Company accelerated it roll-out of new products and added a sales and support office in the United States.
Amortization of intangibles was $1,147 and $2,296, respectively, for the three and nine months ended September 30, 2014 compared to $1 and $3 for the three and nine months ended September 30, 2013. Amortization of the acquired and
developed technology commenced in the second quarter of 2014 and will continue through the expected useful life.
Amortization of property and equipment for the three and nine months ended September 30, 2014 were $77 and $241 respectively, compared to $50 and $146 for the three and nine months ended September 30, 2013. The Company expects to
continue growing its capital asset base resulting in continued growth in amortization.
Financing (income)/expenses were $(32) and $119, respectively, for the three and nine months ended September 30, 2014 compared to $27 and $27 for the three and nine months ended September 30, 2013. Financing expenses included both
realized and unrealized foreign exchange and holding gains along with interest costs and derivative liability costs related to the debenture financing entered into by the Company on March 21, 2014.
Merger agreement costs for the three and nine months ended September 30, 2014 were $579 and $935 respectively, compared to $Nil for the three and nine months ended September 30, 2013. The costs related to the announced plan of merger
between a wholly owned subsidiary of the Company and Overland Storage, Inc. and include legal, accounting and other costs that are expensed as incurred under IFRS requirements.
The net comprehensive loss for the three and nine months ended September 30, 2014 was $3,753 or $0.16 per share and $7,150 or $0.31 per share, respectively, compared with a net comprehensive loss in the three and nine months ended
September 30, 2013 of $469 or $0.03 per share and $1,678 or $0.10 per share, respectively. The increases in losses were mainly driven by non-cash or non-operating expenses incurred over the quarter. The Company expects to continue to
have significant non-cash expenses going forward as recognizes the value of the acquired and developed technology.
Financial Position
Sphere 3D's cash position decreased during the nine months ended September 30, 2014 by $2,563 compared to a decrease of $239 for the nine months ended September 30, 2013.
Operating activities required cash of $4,229, after adjustments for non-cash items and changes in other working capital balances, compared to $1,178 during the nine months ended September 30, 2013. The increase in use was mainly related to
an increase in net working capital assets as revenue increased.
Investing activities required cash of $15,163 during the nine months ended September 30, 2014 compared to $422 for the nine months ended September 30, 2013. The increase related to the acquisition and development of technology and intangible
assets, the acquisition of property and equipment to support Sphere 3D’s ongoing development work and loans made to support Overland’s working capital requirements as the merger arrangement is completed. .
Financing activities generated $16,830 during the nine months
ended September 30, 2014 compared to $1362 for the nine months ended September
30, 2013. Financing activities included the sale of special warrants in June
2014, which converted to 1,235,325 shares of common stock and 617,663 common
share purchase warrants on October 6, 2014, the closing of the 4 year 8%
debenture financing on March 21, 2014 and the ongoing exercise of options and
warrants. The Company expects that it will continue to receive cash from warrant
exercises through the remainder of the year.
Liquidity and Capital Resources
At September 30, 2014 and December 31, 2013, Sphere 3D had the
following:
|
|
September 30, 2014 |
|
|
December 31, 2014 |
|
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
Cash |
|
2,988 |
|
|
5,551 |
|
|
|
|
|
|
|
|
Working Capital: |
|
|
|
|
|
|
Current assets |
|
7,841 |
|
|
6,839 |
|
Current
liabilities |
|
(6,840 |
) |
|
(983 |
) |
Contingent earn-out(1) |
|
4,085
|
|
|
- |
|
|
|
|
|
|
|
|
Adjusted
working capital |
|
5,086 |
|
|
5,856 |
|
(1) The Contingent
earn-out is payable in cash or shares at the discretion of the Company.
|
|
|
|
|
On October 17, 2014, the Company received a $2.5 million USD
cash repayment of Promissory Notes outstanding from Overland Storage, Inc.
SUMMARY OF OUTSTANDING SHARES AND DILUTIVE
INSTRUMENTS
The authorized capital of the Company consists of an unlimited
number of common shares, of which 25,104,585 common shares were issued and
outstanding as of the date of this MD&A.
Certain common shares of the Company are subject to escrow in
accordance with TSXV policies. There are two separate escrow agreements in place
which are subject to different rates of release. The following table summarizes
the common shares that were issued by the Company and are subject to and held
under each escrow and the dates of release therefrom:
|
|
Surplus Share
|
|
|
Value Share
|
|
|
|
|
|
|
|
|
|
Escrow |
|
|
|
|
|
Escrow |
|
|
|
|
|
Total
|
|
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
Number |
|
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 21, 2012
|
|
4,655,000
|
|
|
100 |
|
|
4,306,253
|
|
|
100 |
|
|
8,961,253
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Released - December 27,
2012(1) |
|
232,750 |
|
|
5 |
|
|
430,625 |
|
|
10 |
|
|
663,375 |
|
|
7 |
|
Released - June 27, 2013 |
|
232,750 |
|
|
5 |
|
|
645,937 |
|
|
15 |
|
|
878,687 |
|
|
10 |
|
Released - December 27, 2013 |
|
465,500 |
|
|
10 |
|
|
645,937 |
|
|
15 |
|
|
1,111,437 |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subject to escrow at
December 31, 2013 |
|
3,724,000
|
|
|
80 |
|
|
2,583,754
|
|
|
60 |
|
|
6,307,754
|
|
|
70 |
|
Released - June 27, 2014 |
|
465,500 |
|
|
10 |
|
|
645,937 |
|
|
15 |
|
|
1,111,437 |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subject to escrow at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2014 |
|
3,258,500 |
|
|
70 |
|
|
1,937,817 |
|
|
45 |
|
|
5,196,317 |
|
|
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future releases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 27, 2014 |
|
698,250 |
|
|
15 |
|
|
645,939 |
|
|
15 |
|
|
1,344,189
|
|
|
15 |
|
June 27, 2015 |
|
698,250 |
|
|
15 |
|
|
645,939 |
|
|
15 |
|
|
1,344,189 |
|
|
15 |
|
December 27, 2015 |
|
1,862,000 |
|
|
40 |
|
|
645,939 |
|
|
15 |
|
|
2,507,939 |
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total future releases |
|
3,258,500 |
|
|
70 |
|
|
1,937,817 |
|
|
45 |
|
|
5,196,317 |
|
|
57 |
|
(1) Date of issuance of TSXV
exchange bulletin announcing the commencement of trading of the Companys
stock. |
|
|
|
|
Escrowed shares are subject to release every six months from
the date of the exchange bulletin, at the rate shown. Release rates can change
if the Company were to move to the TSX Tier 1 Exchange. As well, if the
operations or development of the Intellectual Property or the business are
discontinued then the unreleased securities held in the QT Escrow will be
cancelled.
The Company has warrants outstanding to purchase up to an
aggregate of 1,825,155 common shares, at an average exercise price of $5.47.
The stock option plan (the Option Plan) of the Company is
administered by the Board of Directors, which is responsible for establishing
the exercise price (at not less than the Discounted Market Price as defined in
the policies of the TSX Venture Exchange) and the vesting and expiry provisions.
The maximum number of common shares reserved for issuance for options that may
be granted under the Option Plan is 20% of the number of common shares
outstanding at the time of the record date for the last shareholders meeting,
or 4,625,000 Options. As of the date of this MD&A, Options granted under the
Option Plan to purchase up to an aggregate of 3,295,000 common shares are issued
and outstanding.
Assuming that all of the outstanding options and warrants are
exercised, 30,224,740 common shares would be issued and outstanding on a fully
diluted basis. In addition, upon closing of the Overland acquisition, the
Company will be issuing 8,579,310 shares of common stock to existing Overland
shareholders and warrants, stock options, RSU equivalents which could convert to
an additional 1,922,785 shares of common stock.
Related Party Transactions
Related parties of the Company include the Companys key
management personnel and independent directors.
Key management personnel are those persons having authority and
responsibility for planning, directing and controlling the activities of the
Company, directly or indirectly, including any director (whether executive or
otherwise).
The compensation paid or payable to key management personnel is
shown below:
|
|
September 30 |
|
|
September 30 |
|
|
|
2014 |
|
|
2013 |
|
Salaries, management fees and benefits |
$ |
403,750 |
|
$ |
440,000 |
|
Share-based payments - management |
|
207,314 |
|
|
38,365 |
|
Share-based payments - directors |
|
214,871 |
|
|
81,656 |
|
|
$ |
825,935 |
|
$ |
560,021 |
|
Legal services of $365,200 (2013 - $74,076) were provided by a
legal firm affiliated with a director of the Company. Professional services of
$25,000 (2013 - $Nil) were provided by a company controlled by a director of the
Company
Amounts owing to a legal firm affiliated with a director of the
Company and officers and directors of the Company at period end included in
trade and other payables total $211,439 (2013 - $13,265)
Quarterly
Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly
Information (in thousands, except loss per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sep
|
|
|
Jun
|
|
|
Mar
|
|
|
Dec
|
|
|
Sep
|
|
|
Jun
|
|
|
Mar
|
|
|
Dec
|
|
|
|
2014 |
|
|
2014 |
|
|
2014 |
|
|
2013 |
|
|
2013 |
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
Revenue
|
$ |
1,616 |
|
$ |
1,751 |
|
$ |
1,005 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
Cost of sales |
|
873 |
|
|
841 |
|
|
433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin |
|
743
|
|
|
910
|
|
|
572
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Expenses |
|
4,496 |
|
|
3,923 |
|
|
956 |
|
|
700 |
|
|
469 |
|
|
564 |
|
|
645 |
|
|
1,055 |
|
Net
comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(3,753 |
) |
$ |
(3,013 |
) |
$ |
(384 |
) |
$ |
(700 |
) |
$ |
(469 |
) |
$ |
(564 |
) |
$ |
(645 |
) |
$ |
(1,055 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share |
$ |
(0.16 |
) |
$ |
(0.13 |
) |
$ |
(0.02 |
) |
$ |
(0.04 |
) |
$ |
(0.03 |
) |
$ |
(0.04 |
) |
$ |
(0.04 |
) |
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares |
|
23,567 |
|
|
23,314 |
|
|
21,692 |
|
|
19,868 |
|
|
17,188 |
|
|
16,114 |
|
|
16,114 |
|
|
13,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sep |
|
|
Jun |
|
|
Mar |
|
|
Dec |
|
|
Sep |
|
|
Jun |
|
|
Mar |
|
|
Dec |
|
|
|
2014 |
|
|
2014 |
|
|
2014 |
|
|
2013 |
|
|
2013 |
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
$ |
2,988 |
|
$ |
8,783 |
|
$ |
7,141 |
|
$ |
5,551 |
|
$ |
1,395 |
|
$ |
494 |
|
$ |
1,054 |
|
$ |
1,633 |
|
Total assets |
$ |
34,700 |
|
$ |
35,585 |
|
$ |
27,240 |
|
$ |
8,896 |
|
$ |
3,896 |
|
$ |
1,901 |
|
$ |
2,555 |
|
$ |
3,211 |
|
Working
capital |
$ |
983 |
|
$ |
5,914 |
|
$ |
5,026 |
|
$ |
5,856 |
|
$ |
1,842 |
|
$ |
563 |
|
$ |
1,078 |
|
$ |
1,729 |
|
Form 52-109FV2
Certification of Interim Filings
Venture
Issuer Basic Certificate
I, Peter Tassiopoulos, Chief Executive Officer of Sphere 3D
Corporation, certify the following:
|
1. |
Review: I have reviewed the interim
financial report and interim MD&A (together, the interim filings) of
Sphere 3D Corporation (the issuer) for the interim period ended
September 30, 2014. |
|
|
|
|
2. |
No misrepresentations: Based on my
knowledge, having exercised reasonable diligence, the interim filings do
not contain any untrue statement of a material fact or omit to state a
material fact required to be stated or that is necessary to make a
statement not misleading in light of the circumstances under which it was
made, with respect to the period covered by the interim filings. |
|
|
|
|
3. |
Fair presentation: Based on my knowledge,
having exercised reasonable diligence, the interim financial report
together with the other financial information included in the interim
filings fairly present in all material respects the financial condition,
financial performance and cash flows of the issuer, as of the date of and
for the periods presented in the interim filings. |
Date: December 1, 2014
Peter Tassiopoulos
_______________________
Peter Tassiopoulos
Chief Executive
Officer
NOTE TO READER
In contrast to the certificate required for non-venture issuers
under National Instrument 52-109 Certification of Disclosure in Issuers
Annual and Interim Filings (NI 52-109), this Venture Issuer Basic
Certificate does not include representations relating to the establishment and
maintenance of disclosure controls and procedures (DC&P) and internal
control over financial reporting (ICFR), as defined in NI 52-109. In particular,
the certifying officers filing this certificate are not making any
representations relating to the establishment and maintenance of
i) controls and other procedures designed to provide
reasonable assurance that information required to be disclosed by the
issuer in its annual filings, interim filings or other reports filed or
submitted under securities legislation is recorded, processed, summarized
and reported within the time periods specified in securities legislation;
and
ii) a process to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with the issuers
GAAP.
The issuers certifying officers are responsible for ensuring
that processes are in place to provide them with sufficient knowledge to support
the representations they are making in this certificate. Investors should be
aware that inherent limitations on the ability of certifying officers of a
venture issuer to design and implement on a cost effective basis DC&P and
ICFR as defined in NI 52-109 may result in additional risks to the quality,
reliability, transparency and timeliness of interim and annual filings and other
reports provided under securities legislation.
|
Form 52-109FV2
Certification of Interim Filings
Venture
Issuer Basic Certificate
I, Scott Worthington, Chief Financial Officer of Sphere 3D
Corporation, certify the following:
|
1. |
Review: I have reviewed the interim
financial report and interim MD&A (together, the interim filings) of
Sphere 3D Corporation (the issuer) for the interim period ended
September 30, 2014. |
|
|
|
|
2. |
No misrepresentations: Based on my
knowledge, having exercised reasonable diligence, the interim filings do
not contain any untrue statement of a material fact or omit to state a
material fact required to be stated or that is necessary to make a
statement not misleading in light of the circumstances under which it was
made, with respect to the period covered by the interim filings. |
|
|
|
|
3. |
Fair presentation: Based on my knowledge,
having exercised reasonable diligence, the interim financial report
together with the other financial information included in the interim
filings fairly present in all material respects the financial condition,
financial performance and cash flows of the issuer, as of the date of and
for the periods presented in the interim filings. |
Date: December 1, 2014
Scott
Worthington
_______________________
Scott Worthington
Chief
Financial Officer
NOTE TO READER
In contrast to the certificate required for non-venture issuers
under National Instrument 52-109 Certification of Disclosure in Issuers
Annual and Interim Filings (NI 52-109), this Venture Issuer Basic
Certificate does not include representations relating to the establishment and
maintenance of disclosure controls and procedures (DC&P) and internal control
over financial reporting (ICFR), as defined in NI 52-109. In particular, the
certifying officers filing this certificate are not making any representations
relating to the establishment and maintenance of
i) controls and other procedures designed to provide
reasonable assurance that information required to be disclosed by the
issuer in its annual filings, interim filings or other reports filed or
submitted under securities legislation is recorded, processed, summarized
and reported within the time periods specified in securities legislation;
and
ii) a process to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with the issuers
GAAP.
The issuers certifying officers are responsible for ensuring
that processes are in place to provide them with sufficient knowledge to support
the representations they are making in this certificate. Investors should be
aware that inherent limitations on the ability of certifying officers of a
venture issuer to design and implement on a cost effective basis DC&P and
ICFR as defined in NI 52-109 may result in additional risks to the quality,
reliability, transparency and timeliness of interim and annual filings and other
reports provided under securities legislation.
|
Sphere 3D (NASDAQ:ANY)
Historical Stock Chart
From Aug 2024 to Sep 2024
Sphere 3D (NASDAQ:ANY)
Historical Stock Chart
From Sep 2023 to Sep 2024