Item 1. Interim Consolidated Financial Statements
The information in this report for the six
months ended June 30, 2013, is unaudited but includes all adjustments (consisting only of normal recurring accruals, unless otherwise
indicated) which Sanwire Corporation (Formerly, NT Mining Corporation) ("
Sanwire
" or the "
Company
")
considers necessary for a fair presentation of the financial position, results of operations, changes in stockholders' deficiency
and cash flows for those periods.
The interim unaudited consolidated financial
statements should be read in conjunction with Sanwire’s consolidated financial statements and the notes thereto contained
in Sanwire's audited consolidated financial statements for the year ended December 31, 2012 in the Form 10-K.
Interim results are not necessarily indicative of results for the
full fiscal year.
The unaudited interim consolidated financial statements start on
the next page.
SANWIRE CORPORATION
(formerly NT Mining Corporation)
Consolidated financial statements
June 30, 2013
(Expressed in U.S. dollars)
(unaudited)
|
Index
|
Consolidated balance
sheets
|
F-2
|
|
|
Consolidated statements
of operations
|
F-3
|
|
|
Consolidated statements
of stockholders’ equity (deficit)
|
F-4
|
|
|
Consolidated statements
of cash flows
|
F-5
|
|
|
Notes to the consolidated
financial statements
|
F-6
|
SANWIRE CORPORATION
(formerly NT Mining Corporation)
Consolidated balance sheets
(Expressed in U.S. dollars)
|
(Restatement – Note 13)
June 30,
2013
$
|
December 31,
2012
$
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash
|
2,413
|
1,094
|
Accounts receivable
|
82,800
|
–
|
Loans receivable (Note 6)
|
28,620
|
–
|
|
|
|
Total current assets
|
113,833
|
1,094
|
|
|
|
Technology intellectual property (Note 4)
|
29,448
|
–
|
Property and equipment (Note 5)
|
1,682
|
–
|
Goodwill
|
1,352,212
|
–
|
|
|
|
Total assets
|
1,497,175
|
1,094
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
581,294
|
455,083
|
Accrued liabilities
|
132,339
|
113,201
|
Loans payable (Note 7)
|
673,624
|
630,624
|
Due to related parties (Note 9)
|
332,404
|
174,222
|
|
|
|
Total current liabilities
|
1,719,661
|
1,373,130
|
|
|
|
Convertible debt, net of unamortized discount of $$2,191,355 (Note 8)
|
7,788,645
|
–
|
|
|
|
Total liabilities
|
9,508,306
|
1,373,130
|
|
|
|
Nature of operations and continuance of business (Note 1)
|
|
|
Commitments (Note 12)
|
|
|
Subsequent events (Note 14)
|
|
|
|
|
|
Stockholders’ equity (deficit)
|
|
|
|
|
|
Common stock
Authorized: 750,000,000 shares, par value $0.00001
Issued and outstanding: 46,273,147 (December 31, 2012 –
1,151,937) shares
|
463
|
12
|
|
|
|
Additional paid-in capital
|
13,954,997
|
9,408,186
|
|
|
|
Shares issuable (Note 10)
|
60,000
|
60,000
|
|
|
|
Deferred compensation (Note 10)
|
(566,488)
|
–
|
|
|
|
Accumulated other comprehensive loss
|
(5,776)
|
(5,776)
|
|
|
|
Deficit
|
(21,454,327)
|
(10,834,458)
|
|
|
|
Total stockholders’ equity (deficit)
|
(8,011,131)
|
(1,372,036)
|
|
|
|
Total liabilities and stockholders’ equity (deficit)
|
1,497,175
|
1,094
|
(The accompanying notes are an integral part of
these consolidated financial statements)
F-
2
|
SANWIRE CORPORATION
(formerly NT Mining Corporation)
Consolidated statements of operations
(Expressed in U.S. dollars)
(unaudited)
|
|
(Restated – Note 13)
Three Months Ended
June 30,
2013
$
|
|
Three Months Ended
June 30,
2012
$
|
|
(Restated – Note 13)
Six Months Ended
June 30,
2013
$
|
|
Six Months Ended
June 30,
2012
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
117,800
|
|
|
|
—
|
|
|
|
117,800
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
112,670
|
|
|
|
—
|
|
|
|
112,670
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
5,130
|
|
|
|
—
|
|
|
|
5,130
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
757
|
|
|
|
—
|
|
|
|
832
|
|
|
|
—
|
|
Depreciation of property and equipment
|
|
|
329
|
|
|
|
—
|
|
|
|
329
|
|
|
|
—
|
|
General and administrative (Note 9)
|
|
|
439,290
|
|
|
|
67,057
|
|
|
|
470,628
|
|
|
|
87,481
|
|
Royalties
|
|
|
—
|
|
|
|
36,000
|
|
|
|
—
|
|
|
|
36,000
|
|
Write-down of intangible assets
|
|
|
—
|
|
|
|
—
|
|
|
|
9,970,020
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
440,376
|
|
|
|
103,057
|
|
|
|
10,441,809
|
|
|
|
123,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before other income (expense)
|
|
|
(435,246
|
)
|
|
|
(103,057
|
)
|
|
|
(10,436,679
|
)
|
|
|
(123,481
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of discount on convertible debt
|
|
|
(196,602
|
)
|
|
|
—
|
|
|
|
(196,602
|
)
|
|
|
—
|
|
Interest expense
|
|
|
(14,478
|
)
|
|
|
(18,014
|
)
|
|
|
(29,138
|
)
|
|
|
(36,068
|
)
|
Write-off of accounts payable
|
|
|
42,550
|
|
|
|
—
|
|
|
|
42,550
|
|
|
|
(42
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(168,530
|
)
|
|
|
(18,014
|
)
|
|
|
(183,190
|
))
|
|
|
(36,110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
(603,776
|
)
|
|
|
(121,071
|
)
|
|
|
(10,619,869
|
)
|
|
|
(159,591
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted
|
|
|
(0.01
|
)
|
|
|
(0.13
|
)
|
|
|
(0.44
|
)
|
|
|
(0.17
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
|
|
43,066,576
|
|
|
|
951,937
|
|
|
|
24,028,385
|
|
|
|
951,937
|
|
(The accompanying notes are an integral part of
these consolidated financial statements)
F-
3
|
SANWIRE CORPORATION
(formerly NT Mining Corporation)
Consolidated statements of stockholder’s equity (deficit)
(expressed in U.S. dollars)
(unaudited)
|
Common Stock
|
Additional paid-in capital
$
|
Shares
issuable
$
|
Deferred compensation
$
|
Accumulated other comprehensive loss
$
|
Deficit
$
|
Total
stockholders’
equity (deficit)
$
|
Number
|
Amount
$
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2012
|
1,151,937
|
12
|
9,408,187
|
60,000
|
–
|
(5,776)
|
(10,834,458)
|
(1,372,035)
|
|
|
|
|
|
|
|
|
|
Shares issued to acquire technology intellectual property
|
20,300,000
|
203
|
20,097
|
–
|
–
|
–
|
–
|
20,300
|
|
|
|
|
|
|
|
|
|
Shares issued to settle debt
|
20,000,000
|
200
|
19,800
|
–
|
–
|
–
|
–
|
20,000
|
|
|
|
|
|
|
|
|
|
Shares issued for services
|
2,421,000
|
24
|
774,346
|
–
|
(566,488)
|
–
|
–
|
207,882
|
|
|
|
|
|
|
|
|
|
Shares issued to acquire Aeronetworks LLC
|
2,400,000
|
24
|
599,976
|
–
|
–
|
–
|
–
|
600,000
|
|
|
|
|
|
|
|
|
|
Share purchase warrants issued to acquire Aeronetworks LLC
|
–
|
–
|
699,750
|
–
|
–
|
–
|
–
|
699,750
|
|
|
|
|
|
|
|
|
|
Share purchase warrants issued for services
|
–
|
–
|
44,884
|
–
|
–
|
–
|
–
|
44,884
|
|
|
|
|
|
|
|
|
|
Gain on extinguishment of related party debt
|
–
|
–
|
2,387,957
|
–
|
–
|
–
|
–
|
2,387,957
|
|
|
|
|
|
|
|
|
|
Adjustment for reverse stock split
|
210
|
–
|
–
|
–
|
–
|
–
|
–
|
–
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
–
|
–
|
–
|
–
|
–
|
–
|
(10,619,869)
|
(10,619,869)
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2013
|
46,273,147
|
463
|
13,954,997
|
60,000
|
(566,488)
|
(5,776)
|
(21,454,327)
|
(8,011,131)
|
|
|
|
|
|
|
|
|
|
(The accompanying notes are an integral part of
these consolidated financial statements)
F-
4
|
SANWIRE CORPORATION
(formerly NT Mining Corporation)
Consolidated statements of cash flows
(Expressed in U.S. dollars)
(unaudited)
|
|
Six Months Ended
June 30,
2013
$
|
|
Six Months Ended
June 30,
2012
$
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
(10,619,869
|
)
|
|
|
(159,591
|
)
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Accretion of discount on convertible debt
|
|
|
196,602
|
|
|
|
—
|
|
Amortization of intangible asset
|
|
|
832
|
|
|
|
—
|
|
Depreciation of property and equipment
|
|
|
329
|
|
|
|
6,730
|
|
Stock-based compensation
|
|
|
252,752
|
|
|
|
—
|
|
Write-down of intangible assets
|
|
|
9,970,020
|
|
|
|
—
|
|
Write off of accounts payable
|
|
|
(42,550
|
)
|
|
|
41
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(82,800
|
)
|
|
|
—
|
|
Prepaid expenses and deposits
|
|
|
—
|
|
|
|
(1,000
|
)
|
Accounts payable
|
|
|
154,760
|
|
|
|
125,428
|
|
Accrued liabilities
|
|
|
19,138
|
|
|
|
—
|
|
Due to related parties
|
|
|
113,993
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(36,793
|
)
|
|
|
(28,392
|
)
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable advances
|
|
|
(5,000
|
)
|
|
|
—
|
|
Purchase of property and equipment
|
|
|
(766
|
)
|
|
|
—
|
|
Cash acquired on purchase of subsidiary
|
|
|
9,696
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities
|
|
|
3,930
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from notes payable
|
|
|
22,012
|
|
|
|
—
|
|
Proceeds from related parties
|
|
|
12,170
|
|
|
|
34,451
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
34,182
|
|
|
|
34,451
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
—
|
|
|
|
(1,122
|
)
|
|
|
|
|
|
|
|
|
|
Change in cash
|
|
|
1,319
|
|
|
|
4,937
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
|
1,094
|
|
|
|
1,136
|
|
|
|
|
|
|
|
|
|
|
Cash, end of period
|
|
|
2,413
|
|
|
|
6,073
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares and warrants issued for the acquisition of Aeronetworks LLC
|
|
|
1,299,765
|
|
|
|
—
|
|
Technology intellectual property acquired with convertible debt and share issuance
|
|
|
10,000,300
|
|
|
|
—
|
|
Gain on extinguishment of related party debt recorded as additional paid-in capital
|
|
|
2,387,957
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
|
—
|
|
|
|
—
|
|
Income taxes paid
|
|
|
—
|
|
|
|
—
|
|
(The accompanying notes are an integral part of
these consolidated financial statements)
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
|
1.
|
Nature of Operations and Continuance of Business
|
Sanwire Corporation (formerly NT
Mining Corporation) (the “Company”) was incorporated in the State of Nevada on February 10, 1997. The Company’s
subsidiary, Bullmoose Mines Ltd. owns mineral lease #2775 plus 4 mineral claims located in the South Mackenzie Mining District,
Northwest Territories, Canada.
On March 22, 2013, the Company
exercised its option under a license agreement to acquire 100% ownership of the iPMine communication and mine safety system. Refer
to Note 4. On May 28, 2013, the Company completed the
acquisition of Tulsa, Oklahoma-based Aeronetworks LLC (“Aero”). Refer to Note 3.
The Company has broadened its business plan to include wireless application in
the mining sector through the acquisition of iPMine, which is operated under its subsidiary, iPTerra Technologies, Inc. (“iPTerra”),
and Aero plays a role in the design and deployment of the underground network. iPTerra is a designer, developer, manufacturer and
marketer of a real-time 2-way wireless and/or wireline communications, and mine safety solution for the global mining and industrial
industry. Aero provides advanced telecommunications and broadband services to rural communities and Native American tribes with
focus on the public safety, education and healthcare sectors
Upon the acquisition of Aero, th
e
Company is no longer a development stage company as defined by Financial Accounting Standards Board Accounting Standards Codification
(“ASC”) 915, “Development Stage Entities”.
These consolidated financial statements
have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities
in the normal course of business. The continuation of the Company as a going concern is dependent upon the continued financial
support from its shareholders, the ability of management to raise additional equity capital through private and public offerings
of its common stock, and the attainment of profitable operations. As at June 30, 2013, the Company has a working capital deficit
of $1,605,828 and has an accumulated deficit of $21,454,327 since inception. These factors raise substantial doubt regarding the
Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments
to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should
the Company be unable to continue as a going concern.
|
2.
|
Summary of Significant Accounting Policies
|
|
(a)
|
Basis of Presentation and Principles of Consolidation
|
These consolidated financial
statements and related notes are presented in accordance with accounting principles generally accepted in the United States.
These consolidated financial statements are expressed in US dollars. These consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiaries, Bullmoose Mines Ltd., iPTerra Technologies, Inc., Aeronetworks LLC and Birchtree, LLC. All inter-company balances and transactions have been eliminated.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
|
2
.
|
Summary of Significant Accounting Policies (Continued)
|
|
(b)
|
Interim Financial Statements
|
|
|
These interim unaudited consolidated financial statements have been prepared on the same basis
as the annual financial statements and in the opinion of management, reflect all adjustments, which include only normal recurring
adjustments, necessary to present fairly the Company’s financial position, results of operations and cash flows for the periods
shown. The results of operations for such periods are not necessarily indicative of the results expected for a full year or for
any future period.
|
The preparation of financial statements
in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period.
The Company
regularly evaluates estimates and assumptions related to allowance for doubtful accounts, the estimated useful lives and recoverability
of long-lived assets, fair value of convertible debt, stock-based compensation, and deferred income tax asset valuation allowances.
The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes
to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of
assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results
experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material
differences between the estimates and the actual results, future results of operations will be affected
.
|
(d)
|
Cash and Cash Equivalents
|
The Company considers all highly
liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
The Company recognizes allowances
for doubtful accounts to ensure accounts receivable are not overstated due to the inability or unwillingness of its customers to
make required payments. The allowance is based on the age of receivable and the specific identification of receivables the Company
considers at risk.
|
(f)
|
Property and Equipment
|
|
|
Property and equipment are stated at cost. The Company depreciates the cost of property and equipment
over their estimated useful lives at the following annual rates:
|
|
Computer equipment
|
55% declining balance
|
Intangible assets are stated at cost
less accumulated amortization. The Company’s intangible asset is the iPMine technology which is being amortized straight-line
over 10 years.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
2. Summary of Significant Accounting
Policies
(continued)
In accordance with ASC 360, “Property,
Plant and Equipment”, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances
indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited
to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors;
accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset;
current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with
the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before
the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value,
which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual
disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount
is not recoverable and exceeds fair value.
Goodwill represents the excess
of the acquisition price over the fair value of identifiable net assets acquired. Goodwill is allocated at the date of the business
combination. Goodwill is not amortized, but is tested for impairment annually, during the fourth quarter, or more frequently if
events or changes in circumstances indicate the asset may be impaired. These events and circumstances may include a significant
change in legal factors or in the business climate, a significant decline in the Company’s share price, an adverse action
of assessment by a regulator, unanticipated competition, a loss of key personnel, significant disposal activity and the testing
of recoverability for a significant asset group.
The Company consists of a single
reporting unit. The impairment test is carried out in two steps. In the first step, the carrying amount of the reporting unit including
goodwill is compared with its fair value. The estimated fair value is determined utilizing a market-based approach, based on the
quoted market price of the Company’s stock in an active market, adjusted by an appropriate control premium. When the carrying
amount of a reporting unit exceeds its fair value, goodwill of the reporting unit is considered to be impaired and the second step
is necessary.
In the second step of the goodwill
impairment test, the implied fair value of the reporting unit’s goodwill is compared with its carrying amount to measure
the amount of the impairment loss, if any. The implied fair value of goodwill is determined in the same manner as the value of
goodwill is determined in a business combination using the fair value of the reporting unit as if it were the acquisition price.
When the carrying amount of the reporting unit’s goodwill exceeds the implied fair value of the goodwill, an impairment loss
is recognized in an amount equal to the excess and is presented as a separate line item in the consolidated statements of operations.
Establishing an implied fair value of goodwill requires the Company to make estimates for key inputs into complex valuation models
and to apply significant judgment in the selection of estimates, assumptions and methodologies required to complete the analysis.
Areas of judgment include, but are not limited to, development of multi-year business cash flow forecasts, the selection of discount
rates and the identification and valuation of unrecorded assets.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
2. Summary of Significant Accounting Policies
(continued)
|
(j)
|
Foreign Currency Translation
|
Transactions in foreign currencies
are translated into the currency of measurement at the exchange rates in effect on the transaction date. Monetary balance sheet
items expressed in foreign currencies are translated into U.S. dollars at the exchange rates in effect at the balance sheet date.
The resulting exchange gains and losses are recognized in income.
The Company’s integrated
foreign subsidiaries are financially or operationally dependent on the Company. The Company uses the temporal method to translate
the accounts of its integrated operations into U.S. dollars. Monetary assets and liabilities are translated at the exchange rates
in effect at the balance sheet date. Non-monetary assets and liabilities are translated at historical rates. Revenues and expenses
are translated at average rates for the period, except for amortization, which is translated on the same basis as the related asset.
The resulting exchange gains or losses are recognized in income.
The Company accounts for income
taxes using the asset and liability method in accordance with ASC 740, “Accounting for Income Taxes”. The asset and
liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary
differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax credit carry
forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect
when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount
that is believed more likely than not to be realized.
The Company earns revenue from
the provision of advanced telecommunications and broadband services. The Company recognizes revenue in accordance with ASC 605,
“Revenue Recognition”. Revenue is recognized when the price is fixed or determinable, persuasive evidence of an arrangement
exists, the service has been performed, and collectability is reasonably assured.
|
(m)
|
Financial Instruments and Fair Value Measures
|
ASC 820, “Fair Value Measurements
and Disclosures” requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs
when measuring fair value. ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding
the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based upon
the lowest level of input that is significant to the fair value measurement. ASC 820 prioritizes the inputs into three levels that
may be used to measure fair value:
Level 1
Level 1 applies to assets or liabilities
for which there are quoted prices in active markets for identical assets or liabilities.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
2. Summary of Significant Accounting
Policies
(continued)
Level 2
Level 2 applies to assets or liabilities
for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar
assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume
or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can
be derived principally from, or corroborated by, observable market data.
Level 3
Level 3 applies to assets or liabilities
for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value
of the assets or liabilities.
The Company’s financial instruments
consist principally of cash, accounts receivable, accounts payable, accrued liabilities, loans payable, convertible debt, and amounts
due to related parties. Pursuant to ASC 820, the fair value of cash is determined based on “Level 1” inputs, which
consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate
their current fair values because of their nature and respective maturity dates or durations.
|
(n)
|
Stock-based Compensation
|
The Company records stock-based
compensation in accordance with ASC 718, “Compensation – Stock Compensation”, using the fair value method. All
transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for
based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably
measurable.
The Company uses the Black-Scholes
option pricing model to calculate the fair value of stock-based awards. This model is affected by the Company’s stock price
as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to the
Company’s expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise
behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the consolidated
statement of operations over the requisite service period.
The
Company computes loss per share in accordance with ASC 260, "Earnings per Share" which requires presentation of both
basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing
the loss available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during
the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock
method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the
period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
2. Summary of Significant Accounting
Policies
(continued)
Diluted
EPS excludes all dilutive potential shares if their effect is anti dilutive. As at June 30, 2013, the Company
had
13,230,000
dilutive potential shares outstanding.
ASC 220,
“Comprehensive Income,” establishes standards for the reporting and display of comprehensive loss and its components
in the financial statements. As at June 30, 2013 and 2012, the Company had no items that represent a comprehensive loss and, therefore,
has not included a schedule of comprehensive loss in the consolidated financial statements.
|
(q)
|
Recent Accounting Pronouncements
|
The Company has implemented all
new accounting pronouncements that are in effect and that may impact its financial statements and does not believe that there are
any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results
of operations.
|
3.
|
Acquisition of Aeronetworks LLC
|
On May 28, 2013 the
Company completed a stock purchase agreement with all the shareholders of
Aeronetworks LLC (“Aero”) and its wholly-owned subsidiary Birchtree, LLC. The Company acquired 100% of the issued and outstanding
shares of Aero by issuing 2,400,000 shares of common stock and 3,000,000 share purchase warrants in three 1,000,000 blocks
expiring in 2014, 2015, and 2017 at an exercise price of $0.50, $0.75, and $1.00 respectively. The Company also agreed to
issue future earn-out performance bonus shares based on revenue growth and extended a three year agreement to
Aero’s management team. Refer to Note 11(f).
As a result, the Company issued
2,400,000 shares of common stock with a fair value of $600,000, and 3,000,000 share purchase warrants with a fair value of $699,765
to the shareholders of Aero. The Company determined the fair value of the share purchase warrants using the Black-Scholes option
pricing model with the following weighted average assumptions: risk-free interest rate of 0.63%, expected life of 2.9 years, expected
volatility of 256%, and no expected dividends.
|
|
$
|
|
|
|
Fair value of shares issued
|
|
600,000
|
Fair value of share purchase warrants issued
|
|
699,765
|
|
|
|
Total purchase price
|
|
1,299,765
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
|
4.
|
Acquisition of Aeronetworks LLC
(continued)
|
At the date of acquisition,
the fair values of the assets and liabilities of Aero consisted of the following
|
|
$
|
|
|
|
Cash
|
|
9,696
|
Loans receivable
|
|
23,620
|
Property and equipment
|
|
1,245
|
Goodwill
|
|
1,352,212
|
Accounts payable
|
|
(34,001)
|
Loans payable
|
|
(20,988)
|
Due to related parties
|
|
(32,019)
|
|
|
|
Total purchase price
|
|
1,299,765
|
|
4.
|
Technology Intellectual Property
|
|
Cost
$
|
Accumulated amortization
$
|
Write-down
$
|
June 30,
2013
Net carrying value
$
|
December 31,
2012
Net carrying value
$
|
|
|
|
|
|
|
iPMine technology
|
10,000,300
|
832
|
9,970,020
|
29,448
|
–
|
On January 2, 2013, the Company
signed an exclusive licensing and distribution agreement (the “License Agreement”) to sell and market the iPMine communication
and mine safety system for underground mines for the European continent. The terms of the agreement includes exclusivity for the
European market for a five year term renewable with an additional five year term and first right of refusal to acquire 100% of
the iPMine intellectual property. The Company issued 300,000 shares of common stock with a fair value of $25,500 to the licensor.
On January 14, 2013, the Company
acquired 100% ownership of newly created iPTerra. for $5,500, which is to be paid to the seller within a one year period from the
closing date. The iPMine system will operate under iPTerra.
On March 22, 2013, the Company
exercised its option under the License Agreement to acquire 100% ownership of the iPMine communication and mine safety system.
The Company acquired 100% of the iPMine intellectual property for total consideration of $10,000,000 comprised of 20,000,000 shares
of common stock with a fair value of $20,000 and the assumption of $9,980,000 in debt owing to two companies controlled by a director
of the Company (the director also became the President and Chief Executive Officer of the Company on April 17, 2013). The debt
was non-interest bearing, due on demand, and secured by the iPMine technology. On May 10, 2013, the Company entered into an agreement
to convert the debt into non-interest bearing convertible promissory notes. Refer to Note 8.
On March 31, 2013, the Company recognized
a write down of $9,970,020 due to the uncertainty of expected future cash flows.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
5. Property and Equipment
|
Cost
$
|
Accumulated depreciation
$
|
June 30,
2013
Net carrying value
$
|
December 31,
2012
Net carrying value
$
|
|
|
|
|
|
Computer equipment
|
2,011
|
329
|
1,682
|
–
|
As at June 30, 2013, the Company
has loans receivable totaling $28,620, which are non-interest bearing, unsecured, and due on demand.
|
(a)
|
As at June 30, 2013, the amount of $150,000 (December 31, 2012 - $150,000) is owed to a non-related
party which bears interest at 10% per annum, unsecured, and due on demand. As at June 30, 2013, the Company has accrued interest
of $25,431 (December 31, 2012 - $37,931) which is included in accrued liabilities.
|
|
(b)
|
As at June 30, 2013, the amount of $480,624 (December 31, 2012 - $480,624) is owed to a non-related
party, which bears interest at 12% per annum, due on demand, and secured by the assets of the Company. As at June 30, 2013, the
Company has accrued interest of $96,808 (December 31, 2012 - $75,270) which is included in accrued liabilities.
|
|
(c)
|
As at June 30, 2013, the amount of $28,000 (December 31, 2012 – $nil) is owed to a non-related
party, which is non-interest bearing, unsecured, and due on demand.
|
|
(d)
|
As at June 30, 2013, the amount of $15,000 (December 31, 2012 - $nil) is owed to a non-related
party which is non-interest bearing, unsecured, and due on demand.
|
On May 10, 2013, the Company amended the loans payable
issued to two companies controlled by the President of the Company for the $9,980,000 debt that arose from the purchase of the
iPMine system. Refer to Note 4. As per the amended agreements the terms of the notes were changed from being due on demand to being
due eighteen months from the date of the amended agreements, as well, the amended agreements added a conversion feature to the
notes whereby any unpaid amount of principal can be converted at any time at the holder’s option into shares of the Company’s
common stock at a price of $1.00 per share. The Company determined that there was no embedded beneficial conversion feature.
In accordance with ASC 470-60,
“Debt - Troubled Debt Restructurings by Debtors”, the Company determined that the creditor did not grant a concession
as the only modifications to the debt was the extension of the maturity date and the addition of a conversion option. The modification
was then analyzed under ASC 470-50, “Debt - Modifications and Extinguishments” and the Company determined that the
present value of the cash flows of the new debt instrument differs by 10% or more from the present value of the remaining cash
flows under the original debt. As a result, the debt instruments have substantially different terms and the original debt is considered
extinguished. The Company recorded a gain on extinguishment of debt of $2,387,957 and which was recorded as additional paid-in
capital. During the period ended June 30, 2013, the Company recorded accretion expense of $198,962, increasing the carrying value
to $7,789,005 as at June 30, 2013.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
|
9.
|
Related Party Transactions
|
|
(a)
|
During the six months ended June 30, 2013, the Company incurred consulting
fees of $55,000 (2012 - $nil) to the President of the Company.
|
|
(b)
|
During the six months ended June 30, 2013, the Company incurred consulting
fees of $68,000 (2012 - $nil) to the Chief Financial Officer of the Company.
|
|
(c)
|
During the six months ended June 30, 2013, the Company incurred consulting
fees of $20,000 (2012 - $nil) to the Chairman of the Board of the Company.
|
|
(d)
|
During the six months ended June 30, 2013, the Company incurred consulting
fees of $10,000 (2012 - $nil) to the President of Aero.
|
|
(e)
|
During the six months ended June 30, 2013, the Company incurred management
fees of $nil (2012 - $15,900) to a company controlled by the former Chief Executive Officer of the Company.
|
|
(f)
|
As at June 30, 2013, the amount of $94,517 (December 31, 2012 - $nil)
is owed to the President and a company controlled by the President of the Company, which is non-interest bearing, unsecured, and
due on demand.
|
|
(g)
|
As at June 30, 2013, the amount of $10,000 (December 31, 2012 - $nil)
is owed to the Chief Financial Officer of the Company, which is non-interest bearing, unsecured, and due on demand.
|
|
(h)
|
As at June 30, 2013, the amount of $121,757 (December 31, 2012 -
$106,557) is owed to the Chairman of the Board of the Company and companies controlled by the Chairman, which is non-interest bearing,
unsecured, and due on demand.
|
|
(i)
|
As at June 30, 2013, the amount of $22,948 (December 31, 2012 - $22,948)
is owed to a former director and a company controlled by a former director of the Company, which is non-interest bearing, unsecured,
and due on demand.
|
|
(j)
|
As at June 30, 2013, the amount of $44,717 (December 31, 2012 - $44,717)
is owed to a former director and a company controlled by a former director of the Company, which is non-interest bearing, unsecured,
and due on demand.
|
|
(k)
|
As at June 30, 2013, the amount of $38,465 (December 31, 2012 - $nil)
is owed to the President of Aero, which is non-interest bearing, unsecured, and due on demand.
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
|
(a)
|
On January 3, 2013, the Company issued 300,000 shares of common stock
with a fair value of $300 pursuant to the License Agreement. Refer to Note 4.
|
|
(b)
|
On March 8, 2013, the Company effected a 1 for 50 reverse split of
the issued and outstanding shares of common stock. All share amounts have been retroactively restated for all periods presented.
The Company also increased the number of authorized shares of common stock from 500,000,000 shares to 750,000,000 shares with no
change in par value.
|
|
(c)
|
On March 22, 2013, the Company issued 20,000,000 shares of common
stock with a fair value of $20,000 pursuant to the acquisition of intellectual property. Refer to Note 4.
|
|
(d)
|
On March 27, 2013, the Company issued 20,000,000 shares of common
stock with a fair value of $20,000 to settle debt of $20,000.
|
|
(e)
|
On May 17, 2013, the Company issued 200,000 shares of common stock
with a fair value of $58,000 to the Chief Financial Officer of the Company. Refer to Note 12(a).
|
|
(f)
|
On May 17, 2013, the Company issued 200,000 shares of common stock
with a fair value of $58,000 to a consultant, of which $7,150 was expensed as consulting fees for the pro-rate portion of services
rendered to June 30, 2013. The remaining $50,850 was recorded as deferred compensation and will be expensed pro-rata over the remaining
term of the agreement ending on May 15, 2014. Refer to Note 12(d).
|
|
(g)
|
On May 17, 2013, the Company issued 275,000 shares of common stock
with a fair value of $79,750 to a consultant, of which $9,832 was expensed as consulting fees for the pro-rate portion of services
rendered to June 30, 2013. The remaining $69,918 was recorded as deferred compensation and will be expensed pro-rata over the remaining
term of the agreement ending on May 15, 2014. Refer to Note 12(e).
|
|
(h)
|
On May 29, 2013, the Company issued 2,400,000 shares of common stock
with a fair value of $600,000 to acquire Aero. Refer to Note 3.
|
|
(i)
|
On May 29, 2013, the Company issued 300,000 shares of common stock
with a fair value of $75,000 to the management team of Aero. Refer to Note 12(f).
|
|
(j)
|
On June 1, 2013, the Company issued 50,000 shares of common stock
with a fair value of $12,500 to a consultant. Refer to Note 12(h).
|
|
(k)
|
On June 3, 2013, the Company issued 50,000 shares of common stock
with a fair value of $13,500 to two consultants. Refer to Note 12(g).
|
|
(l)
|
On June 12, 2013, the Company issued 500,000 of common stock with
a fair value of $170,000 to a consultant, of which $18,580 was expensed as consulting fees for the pro-rate portion of services
rendered to June 30, 2013. The remaining $151,420 was recorded as deferred compensation and will be expensed pro-rata over the
remaining term of the agreement ending on December 11, 2013.
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
10. Common Stock
(continued)
|
(m)
|
On
June 12, 2013, the Company
issued 250,000 shares of
common stock with a fair
value of $92,500 to a consultant,
of which $9,604 was expensed
as consulting fees for the
pro-rate portion of services
rendered to June 30, 2013.
The remaining $82,896 was
recorded as deferred compensation
and will be expensed pro-rata
over the remaining term
of the agreement ending
on December 11, 2013.
|
|
(n)
|
On
June 27, 2013, the Company
issued 500,000 shares of
common stock with a fair
value of $170,000 to a consultant,
of which $3,716 was expensed
as consulting fees for the
pro-rate portion of services
rendered to June 30, 2013.
The remaining $166,284 was
recorded as deferred compensation
and will be expensed pro-rata
over the remaining term
of the agreement ending
on December 27, 2013.
|
|
(o)
|
On
June 28, 2013, the Company
issued 96,000 shares of common
stock with a fair value of
$45,120 to a consultant which
was recorded as deferred
compensation which will be
expensed on the vesting date
of July 1, 2013. Refer to
Note 13(a).
|
|
(p)
|
As
at June 30, 2013, the Company
has share subscriptions
proceeds of $60,000 which
were received in 2010.
|
|
11.
|
Share
Purchase Warrants
|
On
June 1, 2013, the Company issued 250,000 share purchase warrants at an exercise price of $0.50 per share expiring on May 31, 2014
to a consultant. The fair value of $44,884 was determined using the Black-Scholes option pricing model using the following assumptions:
risk-free interest rate of 0.14%, expected life of 1 year, expected volatility of 254%, and no expected dividends.
The
Company also issued share purchase warrants as part of the acquisition of Aero. Refer to Note 3.
The
following table summarizes the continuity of share purchase warrants:
|
Number
of
warrants
|
Weighted
average exercise price
$
|
|
|
|
Balance, December 31,
2012
|
–
|
–
|
|
|
|
Issued
|
3,250,000
|
0.73
|
|
|
|
Balance,
June 30, 2013
|
3,250,000
|
0.73
|
As at June 30, 2013,
the following share purchase warrants were outstanding:
Number
of warrants
|
Exercise
price
$
|
Expiry
date
|
|
|
|
250,000
|
0.50
|
May
31, 2014
|
1,000,000
|
0.50
|
December
31, 2014
|
1,000,000
|
0.75
|
December
31, 2015
|
1,000,000
|
1.00
|
December
31, 2016
|
|
|
|
3,250,000
|
|
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
12. Commitments
|
(a)
|
On April 17, 2013, the Company entered into an agreement with a consultant
to become the Chief Financial Officer and director of the Company. Commending May 1, 2013, the Company is to pay the Chief Financial
Officer $5,000 per month for the first year, $8,000 per month for the second year, and $10,000 per month for the third year. The
Chief Financial Officer has the right to convert all or part of the consulting fee or outstanding accrued amount plus interest
into shares of common stock of the Company at $1.00 per share Upon execution of the agreement, the Company issued 200,000 shares
of common stock (refer to Note 10(e)) and must pay $10,000 signing bonus prior to the end of the first year of the agreement. The
signing bonus bears interest at 1% per month until it is paid in full.
|
|
(b)
|
On April 17, 2013, the Company entered into an agreement with a director
to become the President and Chief Executive Officer of the Company (the “President”). Commending May 1, 2013, the Company
is to pay the President $15,000 per month for the first year, $18,000 per month for the second year, and $20,000 per month for
the third year. The President has the right to convert all or part of the consulting fee or outstanding accrued amount plus interest
into shares of common stock of the Company at $0.01 per share The Company must pay the President a $25,000 signing bonus prior
to the end of the first year of the agreement. The signing bonus bears interest at 1% per month until it is paid in full.
|
|
(c)
|
On April 17, 2013, the Company entered into an agreement with a director
to become the Chairman of the Board of Directors of the Company (the “Chairman”). Commending May 1, 2013, the Company
is to pay the Chairman $10,000 per month for the first year, $12,000 per month for the second year, and $15,000 per month for the
third year. The Chairman has the right to convert all or part of the consulting fee or outstanding accrued amount plus interest
into shares of common stock of the Company at $0.01 per share The Company must pay a $10,000 signing bonus prior to the end of
the first year of the agreement. The signing bonus bears interest at 1% per month until it is paid in full.
|
|
(d)
|
On May 15, 2013, the Company entered into an agreement with a consultant
whereby the Company issued 200,000 shares of common stock for services to be provided over a period of one year. Refer to Note
10(f). The Company will pay a finder’s fee of 10% on any financing brought to the Company by the consultant.
|
|
(e)
|
On May 15, 2013, the Company entered into an agreement with a consultant
whereby the Company issued 275,000 shares of common stock for services to be provided over a period of one year. Refer to Note
10(g). The Company will pay a finder’s fee of 10% on any financing brought to the Company by the consultant.
|
|
(f)
|
On May 28, 2013, as part of the acquisition of Aero, the Company
agreed to issue performance bonus shares to the former shareholders of Aero based on Aero’s revenue growth over a three year
period. The increase in gross revenue over the previous year is converted to shares of common stock of the Company at $1.00 per
share.
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
12. Commitments
(continued)
The Company will
also pay finders’ fee shares to the former shareholders of Aero if they introduce an acquisition target to the Company. The
finders’ fee shares will be calculated as a percentage of the Company’s valuation purchase price of each acquisition
target as follows: (i) 1.5% for the first $2,000,000 and (ii) 0.75% on the balance.
In addition, commencing
June 1, 2013, the Company is to pay consulting fees to three members of Aero’s management team. Each member is to be paid
$10,000 per month for the first year, $12,000 per month for the second year, and $15,000 per month for the third year. Any unpaid
amounts bear interest at 1% per month. The members have the right to convert all or part of the consulting fee or outstanding accrued
amount plus interest into shares of common stock of the Company at $1.00 per share. Upon execution of the agreement, the Company
issued 100,000 shares of common stock to each of the three individuals as a signing bonus (issued). Refer to Note 10(i).
|
(g)
|
On June 1, 2013, the Company entered into an agreement with two consultants
whereby the Company issued a total of 50,000 shares of common stock (refer to Note 10(k) and is to pay a total of $1,000 per month
for a period of six months. The agreement can be extended for an additional six month term at the option of the Company for a total
of $1,500 per month. The Company will pay a commission of 10% of any iPMine sales and a 5% finder’s fee for any financing
brought to the Company by the consultants.
|
|
(h)
|
On June 1, 2013, the Company entered into an agreement with a consultant
whereby the Company is to pay the consultant $5,000 per month with either party able to terminate the agreement on two months written
notice to the other party. Upon execution of the agreement, the Company issued 50,000 shares of common stock and 250,000 share
purchase warrants exercisable at $0.50 per share expiring on May 31, 2014. Refer to Notes 10(i) and Note 11.
|
|
(i)
|
On June 1, 2013, the Company entered into an agreement with a consultant
whereby the Company is to pay the consultant $15,000 per quarter over a period of one year. The Company will pay a finder’s
fee of 10% on any financing brought to the Company by the consultant.
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
13. Restatement
The Company has
restated its financial statements as at June 30, 2013 and for the three and six months then ended. These financial statements have
been restated to reflect a write-down of the technology intellectual property (and corresponding adjustment to amortization) and
adjustment to the fair value of shares issued for the technology intellectual property. The Company also corrected the accounting
for the modification of related party debt. These restatements resulted in an increase in net loss per share from $0.04 to $0.44
for the six months ended June 30, 2013 and a decrease from $0.02 to $0.01 for the three months ended June 30, 2013.
Balance sheet
|
As at June 30, 2013
|
|
As reported
$
|
Adjustment
$
|
As restated
$
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash
|
2,413
|
–
|
2,413
|
Accounts receivable
|
82,800
|
–
|
82,800
|
Loans receivable
|
28,620
|
–
|
28,620
|
|
|
|
|
Total current assets
|
113,833
|
–
|
113,833
|
|
|
|
|
Technology intellectual property
|
9,774,862
|
(9,745,414)
|
29,448
|
Property and equipment
|
1,682
|
–
|
1,682
|
Goodwill
|
1,352,212
|
–
|
1,352,212
|
|
|
|
|
Total assets
|
11,242,589
|
(9,745,414)
|
1,497,175
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Accounts payable
|
581,294
|
–
|
581,294
|
Accrued liabilities
|
132,339
|
–
|
132,339
|
Loans payable
|
673,624
|
–
|
673,624
|
Due to related parties
|
332,404
|
–
|
332,404
|
|
|
|
|
Total current liabilities
|
1,719,661
|
–
|
1,719,661
|
|
|
|
|
Convertible debt, net of unamortized discount
|
8,03
8,096
|
(249,451)
|
7,788,645
|
|
|
|
|
Total
liabilities
|
9,757,757
|
(249,451)
|
9,508,306
|
|
|
|
|
Stockholders’
equity (deficit)
|
|
|
|
|
|
|
|
Common
stock
|
463
|
–
|
463
|
Additional
paid-in capital
|
13,711,742
|
243,255
|
13,954,997
|
Shares
to be issued
|
60,000
|
–
|
60,000
|
Deferred
compensation
|
(566,488)
|
–
|
(566,488)
|
Accumulated
other comprehensive loss
|
(5,776)
|
–
|
(5,776)
|
Deficit
accumulated during the exploration stage
|
(11,715,109)
|
(9,739,218)
|
(21,454,327)
|
|
|
|
|
Total
stockholders’ equity (deficit)
|
1,484,832
|
(9,495,963)
|
(8,011,131)
|
|
|
|
|
Total liabilities and stockholders’ equity (deficit)
|
11,242,589
|
(9,745,414)
|
1,497,175
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
13. Restatement
(continued)
Income statement
|
Six months ended June 30, 2013
|
|
As reported
$
|
Adjustment
$
|
As restated
$
|
|
|
|
|
Revenue
|
117,800
|
–
|
117,800
|
|
|
|
|
Cost of sales
|
112,670
|
–
|
112,670
|
|
|
|
|
Gross profit
|
5,130
|
–
|
5,130
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
250,638
|
(249,806)
|
832
|
Depreciation of property and equipment
|
329
|
–
|
329
|
General and administrative
|
470,628
|
–
|
470,628
|
Write-down of intangible asset
|
–
|
9,970,020
|
9,970,020
|
|
|
|
|
Total expenses
|
721,595
|
9,720,214
|
10,441,809
|
|
|
|
|
Loss before other income (expense)
|
(716,465)
|
(9,720,214)
|
(10,436,679)
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Accretion of discount on convertible debt
|
(177,598)
|
(19,004)
|
(196,602)
|
Interest expense
|
(29,138)
|
–
|
(29,138)
|
Write-off of accounts payable
|
42,550
|
–
|
42,550
|
|
|
(19,004)
|
(183,190)
|
Total other income (expense)
|
(164,186)
|
(19,004)
|
(183,190)
|
|
|
|
|
Net loss and comprehensive loss for the period
|
(880,651)
|
(9,739,218)
|
(10,619,869)
|
|
Three months ended June 30, 2013
|
|
As reported
$
|
Adjustment
$
|
As restated
$
|
|
|
|
|
Revenue
|
117,800
|
–
|
117,800
|
|
|
|
|
Cost of sales
|
112,670
|
–
|
112,670
|
|
|
|
|
Gross profit
|
5,130
|
–
|
5,130
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
250,638
|
(249,881)
|
757
|
Depreciation of property and equipment
|
329
|
–
|
329
|
General and administrative
|
439,290
|
–
|
439,290
|
|
|
|
|
Total expenses
|
690,257
|
(249,881)
|
440,376
|
|
|
|
|
Loss before other income (expense)
|
(685,127)
|
249,881
|
(435,246)
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Accretion of discount on convertible debt
|
(177,598)
|
(19,004)
|
(196,602)
|
Interest expense
|
(14,478)
|
–
|
(14,478)
|
Write-off of accounts payable
|
42,550
|
–
|
42,550
|
|
|
|
|
Total other income (expense)
|
(149,526)
|
(19,004)
|
(168,530)
|
|
|
|
|
Net loss and comprehensive loss for the period
|
(834,653)
|
230,877
|
(603,776)
|
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
14. Subsequent
Events
|
(a)
|
On July 1, 2013, the Company entered into
a consulting agreement with an investor relations firm whereby the Company is to pay the consultant $5,500 per month until December
31, 2013 and issue 96,000 shares of common stock (issued June 28, 2013 and recorded as deferred compensation as at June 30, 2013).
Refer to Note 10(l).
|
|
(b)
|
On July 31, 2013, the Company issued a convertible
note with a principal value of $405,000 for proceeds of $300,000. The note bears interest at a rate of 8% per annum and matures
on January 27, 2014. The note is convertible ninety days after issuance, at the holder’s option, into shares of common stock
of the Company at $0.2325 per share. Under terms of the note, the principal amount of $405,000 will be reduced to the purchase
price of $300,000 if the Company meets all of their filing obligations. If the Company files a registration statement covering
the resale of all of the shares issued or issuable upon conversion of the convertible note with the Securities and Exchange Commission
(“SEC”) on or before September 3, 2013, $30,000 of the outstanding principal amount, together with any accrued and
unpaid interest with respect to such portion of the principal amount, will be extinguished. If the registration statement is declared
effective by the SEC by October 14, 2013 then a further $75,000 of the outstanding principal amount, together with any accrued
and unpaid interest with respect to such portion of the principal amount, will be extinguished. The Company has the right at any
time to redeem all, but not less than all, of the total outstanding amount then remaining under the convertible note in cash at
a price equal to 120% of the total amount of the convertible note then outstanding. In the event of default, the note has a default
interest rate of 18% per annum and customary event default provisions.
|
|
(c)
|
On August 28, 2013, the Company entered
into an agreement with an investor who has committed to purchase up to $7,500,000 (the “Total Commitment”) of the Company’s
shares of common stock over a three year period following the effectiveness of a registration statement the Company has agreed
to file with the U.S. Securities and Exchange Commission. The Company, in its sole discretion, can provide the investor with either
“regular” draw down notices or, if certain conditions are satisfied, “fixed” draw down notices (each, a
“Draw Down Notice”). In each case to purchase a specified dollar amount of shares (the “Draw Down Amount”),
with each draw down subject to the limitations discussed below. The maximum amount of shares requested to be purchased pursuant
to any single Regular Draw Down Notice cannot exceed 300% of the average daily trading volume of the Company’s common stock
for the 20 trading days immediately preceding the date of the Regular Draw Down Notice (the “Maximum Regular Draw Down Amount”).
The maximum amount of shares requested to be purchased pursuant to any single Fixed Draw Down Notice cannot exceed 200% of the
average daily trading volume of the Company’s common stock for the 20 trading days immediately preceding the date of the
Fixed Draw Down Notice (“Maximum Fixed Draw Down Amount”).
|
When the Company
provides the investor with “regular” draw down notices to purchase a specified Draw Down Amount, this is up to the
Maximum Regular Draw Down Amount, based over a 10 consecutive trading day period commencing on the trading day specified in the
applicable Regular Draw Down Notice (the “Pricing Period”). Once presented with a Regular Draw Down Notice, the investor
is required to purchase a pro rata portion of the applicable Draw Down Amount on each trading day during the applicable Pricing
Period on which the daily volume weighted average price for the Company’s common stock (the “VWAP”) equals or
exceeds an applicable floor price equal to the product of (i) 0.70 and (ii) the VWAP over the 10 trading days immediately preceding
the date the Regular Draw Down Notice is delivered, subject
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
14. Subsequent
Events
(continued)
to adjustment
(the “Floor Price”). If the VWAP falls below the applicable Floor Price on any trading day during the applicable Pricing
Period, the Purchase Agreement provides that the Investor will not be required to purchase the pro rata portion of the applicable
Draw Down Amount allocated to that trading day. The per share purchase price for the shares subject to a Regular Draw Down Notice
shall be equal to 90% of the arithmetic average of the three lowest VWAPs that equal or exceed the applicable Floor Price during
the applicable Pricing Period; provided, however, that if the VWAP does not equal or exceed the applicable Floor Price for at least
three trading days during the applicable Pricing Period, then the per share purchase price shall be equal to 90% of the arithmetic
average of all VWAPs that equal or exceed the applicable Floor Price during such Pricing Period.
When the Company
provides the investor with a “fixed” draw down notice to purchase a specified Draw Down Amount, up to the Maximum Fixed
Draw Down Amount, on the applicable settlement date, which will occur within one trading day following the date the Fixed Draw
Down Notice is delivered. The per share purchase price for the shares subject to a Fixed Draw Down Notice (the “Fixed Purchase
Price”) shall be equal to 75% of the lower of (i) the lowest trade price of a share of the Company’s common stock on
the date the Fixed Draw Down Notice is delivered (the “Draw Down Exercise Date”) and (ii) the arithmetic average of
the three lowest daily VWAPs during the 10 consecutive trading days ending on the trading day immediately preceding the applicable
Draw Down Exercise Date. The Company may deliver a Fixed Draw Down Notice only if both of the following equity conditions shall
have been satisfied as of the applicable Draw Down Exercise Date: (i) on each trading day during the period beginning 30 trading
days prior to the applicable Draw Down Exercise Date and ending on and including the applicable Draw Down Exercise Date, the lowest
trade price of a share of the Company’s common stock shall have been greater than $0.20, subject to adjustment; and (ii)
on each trading day during the period beginning 30 trading days prior to the applicable Draw Down Exercise Date and ending on and
including the applicable Draw Down Exercise Date, the trade price of a share of the Company’s common stock shall not have
declined more than 20% from an intraday high to an intraday low during such trading day.
The Company is
prohibited from issuing a Draw Down Notice if (i) the amount requested in such Draw Down Notice exceeds the Maximum Regular Draw
Down Amount, in the case of a Regular Draw Down Notice, or exceeds the Maximum Fixed Draw Down Amount, in the case of a Fixed Draw
Down Notice, (ii) the sale of shares pursuant to such Draw Down Notice would cause the Company to issue or sell or the investor
to acquire or purchase an aggregate dollar value of shares that would exceed the Total Commitment, or (iii) the sale of shares
pursuant to the Draw Down Notice would cause the Company to sell or the Investor to purchase an aggregate number of shares of the
Company’s common stock which would result in beneficial ownership by the investor of more than 4.99% of the Company’s
common stock (as calculated pursuant to Section 13(d) of the Securities Exchange Act of 1934, as amended, and the rules and regulations
thereunder). With respect to a draw down pursuant to a Regular Draw Down Notice, the Company cannot make more than one draw down
(whether pursuant to a Fixed Draw Down Notice or a Regular Draw Down Notice) in any Pricing Period and must allow 24 hours to elapse
between the completion of the settlement of any one draw down pursuant to a Regular Draw Down Notice and the delivery of any Fixed
Draw Down Notice or Regular Draw Down Notice for any other draw down. With respect to a draw down pursuant to a Fixed Draw Down
Notice, the Company must allow 15 trading days to elapse between the completion of the settlement of any one draw
down pursuant to a Fixed Draw Down Notice and the delivery of any Fixed Draw Down Notice or Regular Draw Down Notice for any other
draw down.
SANWIRE CORPORATION
(FORMERLY
NT MINING CORPORATION)
Notes to
the consolidated financial statements
June 30, 2013
(Expressed
in U.S. Dollars)
(unaudited)
14. Subsequent
Events
(continued)
The Company
agreed to pay the investor a commitment fee equal to $150,000 (or 2% of the Total Commitment under the agreement) in the form
of 454,408 shares of common stock (the “Initial Commitment Shares”). In addition, as soon as practicable following
the effective date of the initial registration statement, the Company is required to issue to the investor additional shares of
common stock (the “Additional Commitment Shares” and, collectively with the Initial Commitment Shares, the “Commitment
Shares”) equal to the greater of (i) zero and (ii) the difference of (a) the quotient of (x) $150,000 divided by (y)
the greater of (1) the lowest trade price of a share of the Company’s common stock during the period beginning two trading
days immediately preceding the effective date of the initial Registration Statement and ending on such effective date and (2)
$0.15, less (ii) 454,408, provided that in no event will the Company issue more than an aggregate of 545,592 shares of common
stock, subject to adjustment, as Additional Commitment Shares. The Company also agreed to pay up to $20,000 of reasonable legal
and expenses incurred by the investor in connection with this agreement.
THE FOLLOWING ANALYSIS OF THE RESULTS OF OPERATIONS
AND FINANCIAL CONDITION OF SANWIRE CORPORATION (FORMERLY, NT MINING CORPORATION) FOR THE SIX MONTH PERIOD ENDED JUNE 30, 2013
SHOULD BE READ IN CONJUNCTION WITH SANWIRE CORPORATION’S INTERIM CONSOLIDATED FINANCIAL STATEMENTS, INCLUDING THE NOTES THERETO
CONTAINED ELSEWHERE IN THE FORM 10-Q/A.
Our interim consolidated financial statements
are stated in United States Dollars and are prepared in accordance with United States Generally Accepted Accounting Principles.
Overview
Sanwire was incorporated in the state of Nevada
on February 10, 1997. Its wholly owned subsidiary, Bullmoose Mines Ltd. (“BML”), was incorporated in the Northwest
Territories, Canada on February 29, 2000. On October 14, 2008, the Company acquired BML.
The Company was formerly named Clear Water
Mining, Inc. (to March 11, 1999), E-Casino Gaming Corporation (to June 21, 1999), E-Vegas.com Inc. (to July 20, 2000), 1st Genx.com
Inc. (to October 18, 2001), Oasis Information Systems, Inc. (to January 27, 2005), 777 Sports Entertainment, Corp. (to September
26, 2008) and NT Mining Corporation (to March 8, 2013). On December 15, 2007, the Company’s former president died and the
Company then discontinued its business operations.
Our Current Business
The Company changed its business focus during
2007 and in 2008 and completed the changeover to mining exploration and development, which was the concept utilized when the Company
was incorporated. In order to complete the transformation, the Company completed a reverse stock split during 2008, settled the
majority of its liabilities through a share exchange for debt and acquired a privately held Canadian mining corporation with a
single mining asset, former gold producer "
The Bullmoose Mine
", located in the Northwest Territory of Canada.
In 2009 and 2010, the company completed a limited program on the mining properties in Canada, sufficient to maintain the lease
and mineral claims in good standing.
In 2011, the Company settled litigation it
had initiated to assert its interest in the Bullmoose Mine. Under the settlement the Company’s acquisition of Bullmoose will
be rescinded. More particularly, the 120,000 shares issued by the company as consideration for the acquisition will be cancelled
and $75,000 of the $85,000 paid as part consideration for the acquisition, will be returned to the Company. The closing date has
been set for June 30, 2012. Until that date and afterwards, if the settlement does not close, the Company continues to retain title
to Bullmoose.
On January 2, 2013, the Company signed an exclusive
licensing and distribution agreement to sell and market the iPMine communication and mine-safety system for underground mines for
the European continent. The terms of the agreement includes exclusivity for the European market for a 5-year term renewable for
an additional 5-year term and first right of refusal to acquire the entire iPMine intellectual property.
On March 22, 2013, the Company exercised its
option under the recently executed License and Distribution Agreement for 100% ownership of the iPMine communications and mine-safety
system. The iPMine system will continue to operate under the Company’s wholly owned subsidiary, iPTerra Technologies, Inc.
On April 30, 2013, the Company announced
the appointment of Mr. Naiel Kanno as its new President and Chief Executive Officer replacing Mr. Carman Parente. Mr. Kanno continues
to hold a seat on the Company
’
s board of directors.
On April 30, 2013, the Company announced
the appointment of Mr. Carman Parente as Chairman of the board. Mr. Parente continues to hold a seat on the Company
’
s
board of directors.
On May 1, 2013, Mr. J Roland Vetter assumed
the position of the Company
’s Chief Financial Officer
. Mr. Vetter continues to hold a seat
on the Company
’
s board of directors.
On May 28, 2013, the Company acquired
Tulsa, Oklahoma-based Aeronetworks LLC. In consideration for the acquisition, the Company shall issue two million and four hundred
thousand (2,400,000) common shares plus three million (3,000,000) warrants from treasury in accordance with Rule 144 of the Securities
and Exchange Commission.
On July 31, 2013, the Company issued a convertible
note with a principal value of $405,000 for proceeds of $300,000. The note bears interest at a rate of 8% per annum and matures
on January 27, 2014. The note is convertible ninety days after issuance, at the holder’s option, into shares of common stock
of the Company at $0.2325 per share. Under terms of the note, the principal amount of $405,000 will be reduced to the purchase
price of $300,000 if the Company meets all of their filing obligations. If the Company files a registration statement covering
the resale of all of the shares issued or issuable upon conversion of the convertible note with the Securities and Exchange Commission
(“SEC”) on or before September 3, 2013, $30,000 of the outstanding principal amount, together with any accrued and
unpaid interest with respect to such portion of the principal amount, will be extinguished. If the registration statement is declared
effective by the SEC by October 14, 2013 then a further $75,000 of the outstanding principal amount, together with any accrued
and unpaid interest with respect to such portion of the principal amount, will be extinguished. The Company has the right at any
time to redeem all, but not less than all, of the total outstanding amount then remaining under the convertible note in cash at
a price equal to 120% of the total amount of the convertible note then outstanding. In the event of default, the note has a default
interest rate of 18% per annum and customary event default provisions.
On August 28, 2013, the Company entered into
an agreement with an investor who has committed to purchase up to $7,500,000 (the “Total Commitment”) of the Company’s
shares of common stock over a three year period following the effectiveness of a registration statement the Company has agreed
to file with the U.S. Securities and Exchange Commission. The Company, in its sole discretion, can provide the investor with either
“regular” draw down notices or, if certain conditions are satisfied, “fixed” draw down notices (each, a
“Draw Down Notice”). In each case to purchase a specified dollar amount of shares (the “Draw Down Amount”),
with each draw down subject to the limitations discussed below. The maximum amount of shares requested to be purchased pursuant
to any single Regular Draw Down Notice cannot exceed 300% of the average daily trading volume of the Company’s common stock
for the 20 trading days immediately preceding the date of the Regular Draw Down Notice (the “Maximum Regular Draw Down Amount”).
The maximum amount of shares requested to be purchased pursuant to any single Fixed Draw Down Notice cannot exceed 200% of the
average daily trading volume of the Company’s common stock for the 20 trading days immediately preceding the date of the
Fixed Draw Down Notice (“Maximum Fixed Draw Down Amount”).
When the Company provides the investor with
“regular” draw down notices to purchase a specified Draw Down Amount, this is up to the Maximum Regular Draw Down Amount,
based over a 10 consecutive trading day period commencing on the trading day specified in the applicable Regular Draw Down Notice
(the “Pricing Period”). Once presented with a Regular Draw Down Notice, the investor is required to purchase a pro
rata portion of the applicable Draw Down Amount on each trading day during the applicable Pricing Period on which the daily volume
weighted average price for the Company’s common stock (the “VWAP”) equals or exceeds an applicable floor price
equal to the product of (i) 0.70 and (ii) the VWAP over the 10 trading days immediately preceding the date the Regular Draw Down
Notice is delivered, subject to adjustment (the “Floor Price”). If the VWAP falls below the applicable Floor Price
on any trading day during the applicable Pricing Period, the Purchase Agreement provides that the Investor will not be required
to purchase the pro rata portion of the applicable Draw Down Amount allocated to that trading day. The per share purchase price
for the shares subject to a Regular Draw Down Notice shall be equal to 90% of the arithmetic average of the three lowest VWAPs
that equal or exceed the applicable Floor Price during the applicable Pricing Period; provided, however, that if the VWAP does
not equal or exceed the applicable Floor Price for at least three trading days during the applicable Pricing Period, then the per
share purchase price shall be equal to 90% of the arithmetic average of all VWAPs that equal or exceed the applicable Floor Price
during such Pricing Period.
When the Company provides the investor with
a “fixed” draw down notice to purchase a specified Draw Down Amount, up to the Maximum Fixed Draw Down Amount, on the
applicable settlement date, which will occur within one trading day following the date the Fixed Draw Down Notice is delivered.
The per share purchase price for the shares subject to a Fixed Draw Down Notice (the “Fixed Purchase Price”) shall
be equal to 75% of the lower of (i) the lowest trade price of a share of the Company’s common stock on the date the Fixed
Draw Down Notice is delivered (the “Draw Down Exercise Date”) and (ii) the arithmetic average of the three lowest daily
VWAPs during the 10 consecutive trading days ending on the
trading day immediately preceding the applicable Draw Down Exercise Date. The Company may deliver a Fixed Draw Down Notice only
if both of the following equity conditions shall have been satisfied as of the applicable Draw Down Exercise Date: (i) on each
trading day during the period beginning 30 trading days prior to the applicable Draw Down Exercise Date and ending on and including
the applicable Draw Down Exercise Date, the lowest trade price of a share of the Company’s common stock shall have been greater
than $0.20, subject to adjustment; and (ii) on each trading day during the period beginning 30 trading days prior to the applicable
Draw Down Exercise Date and ending on and including the applicable Draw Down Exercise Date, the trade price of a share of the Company’s
common stock shall not have declined more than 20% from an intraday high to an intraday low during such trading day.
The Company is prohibited from issuing a Draw
Down Notice if (i) the amount requested in such Draw Down Notice exceeds the Maximum Regular Draw Down Amount, in the case of a
Regular Draw Down Notice, or exceeds the Maximum Fixed Draw Down Amount, in the case of a Fixed Draw Down Notice, (ii) the sale
of shares pursuant to such Draw Down Notice would cause the Company to issue or sell or the investor to acquire or purchase an
aggregate dollar value of shares that would exceed the Total Commitment, or (iii) the sale of shares pursuant to the Draw Down
Notice would cause the Company to sell or the Investor to purchase an aggregate number of shares of the Company’s common
stock which would result in beneficial ownership by the investor of more than 4.99% of the Company’s common stock (as calculated
pursuant to Section 13(d) of the Securities Exchange Act of 1934, as amended, and the rules and regulations thereunder). With respect
to a draw down pursuant to a Regular Draw Down Notice, the Company cannot make more than one draw down (whether pursuant to a Fixed
Draw Down Notice or a Regular Draw Down Notice) in any Pricing Period and must allow 24 hours to elapse between the completion
of the settlement of any one draw down pursuant to a Regular Draw Down Notice and the delivery of any Fixed Draw Down Notice or
Regular Draw Down Notice for any other draw down. With respect to a draw down pursuant to a Fixed Draw Down Notice, the Company
must allow 15 trading days to elapse between the completion of the settlement of any one draw down pursuant to a Fixed Draw Down
Notice and the delivery of any Fixed Draw Down Notice or Regular Draw Down Notice for any other draw down.
The Company agreed to pay the investor a commitment
fee equal to $150,000 (or 2% of the Total Commitment under the agreement) in the form of 454,408 shares of common stock (the “Initial
Commitment Shares”). In addition, as soon as practicable following the effective date of the initial registration statement,
the Company is required to issue to the investor additional shares of common stock (the “Additional Commitment Shares”
and, collectively with the Initial Commitment Shares, the “Commitment Shares”) equal to the greater of (i) zero
and (ii) the difference of (a) the quotient of (x) $150,000 divided by (y) the greater of (1) the lowest trade price of a share
of the Company’s common stock during the period beginning two trading days immediately preceding the effective date of the
initial Registration Statement and ending on such effective date and (2) $0.15, less (ii) 454,408, provided that in no event will
the Company issue more than an aggregate of 545,592 shares of common stock, subject to adjustment, as Additional Commitment Shares.
The Company also agreed to pay up to $20,000 of reasonable legal and expenses incurred by the investor in connection with this
agreement.
Results of Operations
–
for the six months ended June 30, 2013 and 2012
REVENUE
– Sanwire has generated
revenue of $117,800 (2012 - $nil) and gross profit of $5,130 (2012 - $nil) through its subsidiary, Aeronetworks LLC.
EXPENSES
-
Total expenses were $10,619,869 for the six month period ended June 30, 2013. Expenses had
increased for the current six month period as compared to the six month period ended June 30, 2012 – $159,591. The
increase in costs over this six month period is due to the increase in management/consulting fees and interest expense. The
costs can be subdivided into the following categories.
|
1.
|
General and administrative expenses
: $470,628 in general
and administrative expenses was incurred for the six month period ended June 30, 2013 as compared to $87,481 for the six
month period ended June 30, 2012, an increase of $383,147, mainly due to the write-down of intangible asset of $9,970,020 and
the increase in management/consulting and administrative services and addition of expenses incurred by Aero.
|
|
2.
|
Interest expense
: The Company incurred interest expense of
$29,136 for the six month period ended June 30, 2013 as compared to $36,098 for the six month period ended June 30, 2012.
|
|
3.
|
Technology Intellectual Property
|
|
Cost
$
|
Accumulated amortization
$
|
Write-down
$
|
June 30,
2013
Net carrying value
$
|
December 31,
2012
Net carrying value
$
|
|
|
|
|
|
|
iPMine technology
|
10,000,300
|
832
|
9,970,020
|
29,448
|
–
|
On January 2, 2013, the Company
signed an exclusive licensing and distribution agreement (the “License Agreement”) to sell and market the iPMine communication
and mine safety system for underground mines for the European continent. The terms of the agreement includes exclusivity for the
European market for a five year term renewable with an additional five year term and first right of refusal to acquire 100% of
the iPMine intellectual property. The Company issued 300,000 shares of common stock with a fair value of $25,500 to the licensor.
On January 14, 2013, the Company
acquired 100% ownership of newly created iPTerra. for $5,500, which is to be paid to the seller within a one year period from the
closing date. The iPMine system will operate under iPTerra.
On March 22, 2013, the Company
exercised its option under the License Agreement to acquire 100% ownership of the iPMine communication and mine safety system.
The Company acquired 100% of the iPMine intellectual property for total consideration of $10,000,000 comprised of 20,000,000 shares
of common stock with a fair value of $20,000 and the assumption of $9,980,000 in debt owing to two companies controlled by a director
of the Company (the director also became the President and Chief Executive Officer of the Company on April 17, 2013). The debt
was non-interest bearing, due on demand, and secured by the iPMine technology. On May 10, 2013, the Company entered into an agreement
to convert the debt into non-interest bearing convertible promissory notes.
On March 31, 2013, the Company recognized
a write down of $9,970,020 due to the uncertainty of expected future cash flows.
Liquidity and Capital
Resources
During the six month period ended June
30, 2013, Sanwire satisfied its working capital needs by carefully managing its cash flow and deferring payments to its
services vendors. As June 30, 2013, the Company had cash on hand in the amount of $2,413
(
December 31, 2012 -
$1,094
) and current liabilities of $1,719,660 (
December
31, 2012 -
$1,373,130). As of June 30, 2013, Sanwire has $581,294 in accounts payable $132,3390 in accrued
liabilities
,
$673,624 in loan payable (see note 7), $332,404 to related parties and an
additional $7,788,645 in convertible debt payable to related parties. Given the current financial situation of
Sanwire, management does not expect that the current level of cash on hand will be sufficient to fund its operation for the
next twelve month period.
To achieve our goals and objectives for the
next 12 months, we plan to manage our operating expenses, negotiate with creditors to defer payments, or convert debt into equity.
In addition management is actively seeking long term funding and seeking investors to invest in the company; refer to Note 14 -
Subsequent Events.
Cash Used in Operating Activities
Operating activities for the six months ended
June 30, 2013 and 2012 used cash of $36,793 and $28,392 net of foreign exchange effect, respectively, which reflect our recurring
operating losses. Our net losses of $10,619,869 and $159,591 for the six months ended June 30, 2013 and 2012, respectively, were
the primary reasons for our negative operating cash flow in both years.
Cash Used in Investing Activities
Net cash flows from investing activities for the six month ended
June 30, 2013 was $3,930 (2012 - $nil). For the six months ended June 30, 2013, we used $5,000 for loan advanced and $766 for purchase
of computer, and received $9,696 cash upon acquisition of Aero in investing activities.
Cash from Financing Activities
Net cash flows provided by financing activities
for the six month ended June 30, 2013 was $34,182 mainly from proceeds from notes payable and related party loans. Net cash flows
provided by financing activities for the six months ended June 30, 2012 was $34,451.
Off-Balance Sheet Arrangement
As of June 30, 2013, Sanwire did not have any
off-balance sheet arrangements.
Capital Expenditure
Capital expenditures for the six month period
ended June 30, 2013, amounted to $Nil. Sanwire does not anticipate any significant purchase or sale of equipment over the next
12 months.