Notes to Consolidated
Financial Statements
(Stated in US Dollars)
1.
Organization
Valmie
Resources, Inc. (the “Company”) was incorporated on August 26, 2011, in the State of Nevada, U.S.A. The accounting
and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“US
GAAP”), and the Company’s fiscal year end is November 30.
In
early December 2014, the Company changed its business focus from mining to pursuing opportunities for the commercialization of
leading edge products and services in the rapidly expanding technology industry.
On
March, 31, 2015, the Company acquired a 100% interest in Vertitek Inc., a Wyoming corporation (“Vertitek”). Vertitek
was established to provide unmanned vehicle software, hardware and cloud services for a wide range of commercial applications
around the globe. Vertitek is in the process of developing the V-1 Drone
SM
, a cutting edge multi-rotor UAV designed
specifically to meet the requirements of a growing commercial user base.
On
April 15, 2016, the Company entered into a Joint Venture Agreement to form AeroLift eXpress LLC (“AeroLift”). The
Company owns 50% of AeroLift and has committed funding up to $500,000 to launch the AeroLift business model.
2.
Significant Accounting Policies
Use
of Estimates
The
preparation of consolidated financial statements in conformity with US GAAP 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 consolidated financial statements and the reported amount of revenues and expenses during the reporting period. Actual results
could differ from those estimates. The Company’s periodic filings with the Securities and Exchange Commission include, where
applicable, disclosures of estimates, assumptions, uncertainties and markets that could affect the consolidated financial statements
and future operations of the Company.
Cash
and Cash Equivalents
Cash
and cash equivalents include cash in banks, money market funds, and certificates of term deposits with original maturities of
less than three months, which are readily convertible to known amounts of cash and which, in the opinion of management, are subject
to an insignificant risk of loss in value. The Company had $262,190 in cash and cash equivalents at November 30, 2016 (2015 –
$22,876).
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
2.
Significant Accounting Policies –
Continued
Inventory
Inventory
is stated at the lower of cost or market or net realizable value. The cost of inventory is based on the average cost principle.
Concentrations
of Credit Risk
The
Company’s financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash
equivalents and related party payables it will likely incur in the near future. The Company places its cash and cash equivalents
with financial institutions of high credit worthiness. At times, its cash and cash equivalents with a particular financial institution
may exceed any applicable government insurance limits. The Company’s management plans to assess the financial strength and
credit worthiness of any parties to which it extends funds, and as such, it believes that any associated credit risk exposures
are limited.
Net
Income or (Loss) per Share of Common Stock
The
Company has adopted FASC Topic No. 260, “Earnings Per Share” (“EPS”), which requires presentation of basic
and diluted EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation
of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation.
In the consolidated financial statements, basic earnings (loss) per share is computed by dividing net income/loss by the weighted
average number of shares of common stock outstanding during the period.
Diluted
earnings (loss) per share is computed by dividing net income (loss) by the weighted-average number of common shares, common stock
equivalents potentially dilutive securities during the period.
The
Company had 200,000 potential common equivalents consisting of the incremental common shares issuable upon the exercise of stock
options.
The
dilutive effect of outstanding stock options is not reflected in diluted earnings per share because we incurred net losses for
the years ended November 30, 2016 and 2015, and the effect of including these potential common shares in the diluted earnings
per share calculations would be anti-dilutive and are therefore not included in the calculations.
Foreign
Currency Translations
The
Company’s functional and reporting currency is the U.S. dollar. All transactions initiated in other currencies are translated
into U.S. dollars using the exchange rate prevailing on the date of transaction. Monetary assets and liabilities denominated in
foreign currencies are translated into the U.S. dollar at the rate of exchange in effect at the balance sheet date. Unrealized
exchange gains and losses arising from such transactions are deferred until realization and are included as a separate component
of stockholders’ equity (deficit) as a component of comprehensive income or loss. Upon realization, the amount deferred
is recognized in income in the period when it is realized.
No
significant realized exchange gain or losses were recorded as at November 30, 2016 and 2015.
Comprehensive
Income (Loss)
FASC
Topic No. 220, “Comprehensive Income”, establishes standards for reporting and display of comprehensive income and
its components in a full set of general-purpose financial statements. As at November 30, 2016 and 2015, the Company had no items
of other comprehensive income. Therefore, net loss equals comprehensive loss as at November 30, 2016 and 2015.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
2.
Significant Accounting Policies –
Continued
Risks
and Uncertainties
The
Company’s operations in the technology industry are subject to significant risks and uncertainties including financial,
operational, technological, and other risks associated with operating a technology development business.
Capitalized
Prototype Development Costs
Prototype
development costs are costs associated with the development of software and hardware related to advance drone fleet technology
and are stated at historical cost. Prototype development costs consist of salaries and costs of raw material in development. Until
the prototype is substantially completed and ready for its intended use, no depreciation expenses will be incurred. The Company
currently has no depreciation policy with respect to prototype development costs.
Equipment
Equipment
is stated at cost less accumulated depreciation. Depreciation is generally calculated annually on a declining-balance basis at
the following rates:
-
Machinery and equipment - 20%
Intangible
Assets
Intangible
assets with indefinite lives are not amortized, but are reviewed for impairment at least annually or whenever events or circumstances
indicate the carrying value of the asset may not be recoverable.
Through
the acquisition of Vertitek (see Note 3), the Company acquired the V-1 Drone
SM
and other technologies that constitute
the definition of indefinite-lived intangible assets. The Company performs annual impairment tests of the intangible assets during
the fourth quarter of each fiscal year and assesses qualitative factors to determine the likelihood of impairment. The Company’s
qualitative analysis includes, but is not limited to, assessing the changes in macroeconomic conditions, regulatory environment,
industry and market conditions, financial performance versus budget and any other events or circumstances specific to the technologies.
If it is more likely than not that the fair value of the technologies is greater than the carrying value, no further testing is
required. Otherwise, the Company will apply the quantitative impairment test method.
The
key assumptions used in estimating the recoverable amounts of the technologies include:
i)
the market penetration leading to revenue growth;
ii)
the profit margin;
iii)
the duration and profile of the build-up period;
iv)
the estimated start-up costs and losses incurred during the build-up period; and
v)
the discount rate.
Fair
value less costs of disposal is the price that would be received to sell an asset in an orderly transaction between market participants
at the measurement date. In order to determine the fair value less costs of disposal, the Company uses either a market or income
approach. Under a market approach, the Company measures what an independent third party would pay to purchase the technologies
by looking to actual market transactions for similar assets. Under an income approach, the fair value is determined to be the
sum of the projected discounted cash flows over a discrete period of time in addition to the terminal value.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
2.
Significant Accounting Policies –
Continued
Intangible
Assets –
Continued
The
value in use amount is the present value of the future cash flows expected to be derived from the asset. The determination of
this amount includes projections of cash inflows from the continuing use of the asset and cash outflows that are required to generate
the associated cash inflows. These cash inflows are discounted at an appropriate discount rate.The Company determined that the
value associated with the technologies under the market approach was indeterminable. Given that the Company has no tentative plans
to use the acquired technologies and does not expect any sales or cash inflows associated with the technologies, the entire value
of the technologies was fully impaired during the year ending November 30, 2015.
Recent
Accounting Pronouncements
Recent
accounting pronouncements that are listed below did not, and are not currently expected to, have a material effect on the Company’s
consolidated financial statements, but will be implemented in the Company’s future financial reporting when applicable.
In
February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
2016-02—Leases. The FASB amended lease accounting requirements to begin recording assets and liabilities arising from leases
on the balance sheet. The new guidance will also require significant additional disclosures about the amount, timing and uncertainty
of cash flows from leases. This new guidance will be effective for the Company beginning on December 1, 2020 using a modified
retrospective approach. The modified retrospective approach includes a number of optional practical expedients that entities may
elect to apply. Currently, the Company’s operations do not include significant leases. The Company is evaluating the potential
future impact ASU 2016-02 will have on its consolidated financial statements.
In
January 2016, the FASB issued ASU 2016-01—Financial Instruments-Overall: Recognition and Measurement of Financial Assets
and Financial Liabilities. ASU 2016-01 modifies how entities measure equity investments and present changes in the fair value
of financial liabilities. Under the new guidance, entities will have to measure equity investments that do not result in consolidation
and are not accounted under the equity method at fair value and recognize any changes in fair value in net income unless the investments
qualify for the new practicality exception. A practicality exception will apply to those equity investments that do not have a
readily determinable fair value and do not qualify for the practical expedient to estimate fair value, and as such these investments
may be measured at cost. Given that the Company currently does not hold any equity investments, it does not expect the impact
of ASU 2016-01 on its consolidated financial statements to be significant.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
3.
Acquisition of Vertitek Inc.
On
March 31, 2015, the Company issued 1,000,000 shares of common stock in exchange for 100% of the issued and outstanding shares
of Vertitek. Vertitek was previously named Landstar Leasing, Inc. (“Landstar”) and was incorporated pursuant to the
Wyoming Business Corporation Act on February 19, 2014. On November 19, 2014, Landstar changed its name to Vertitek Inc. As a result
of the acquisition, Vertitek became a wholly owned subsidiary of the Company.
In
December 2014, the Company changed its business focus from mining to opportunities in the technology industry. The acquisition
of Vertitek enables the Company to pursue its new business focus as Vertitek has focused on the development of unmanned vehicle
software, hardware and cloud services for a wide range of commercial applications around the globe. Vertitek is in the process
of developing the V-1 Drone
SM
, a cutting edge multi-rotor unmanned aerial vehicle (“UAV”) designed specifically
to meet the requirements of a growing commercial user base.
The
acquisition was accounted for as an asset acquisition in accordance with US GAAP as Vertitek did not meet the definition of a
business. Vertitek did not consist of sufficient processes (systems, standards, protocols, conventions or rules) that would be
able to be applied to those inputs and have the ability to create outputs as required by Accounting Standards Codification 805.
In
exchange for common stock of $2,770,000, the Company acquired $18,355 of financial assets, $2,777,145 of intangible assets related
to intellectual property and $25,500 of financial liabilities. The total value of the intangible assets related to intellectual
property ($2,777,145) was impaired and written-off as of November 30, 2015.
4.
Cash and Cash Equivalents
|
|
November 30, 2016
|
|
|
November 30, 2015
|
|
|
|
|
|
|
|
|
Cash on deposit
|
|
$
|
262,190
|
|
|
$
|
22,876
|
|
|
|
$
|
262,190
|
|
|
$
|
22,876
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
5.
Inventory
Inventory
consists of raw materials and finished goods.
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
3,934
|
|
|
$
|
-
|
|
Finished goods
|
|
|
300
|
|
|
|
-
|
|
|
|
$
|
4,234
|
|
|
$
|
-
|
|
6.
Equipment
|
|
Machinery
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2015
|
|
$
|
-
|
|
Additions
|
|
|
15,300
|
|
|
|
|
|
|
Balance, November 30, 2016
|
|
$
|
15,300
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2015
|
|
$
|
-
|
|
Depreciation
|
|
|
383
|
|
|
|
|
|
|
Balance, November 30, 2016
|
|
$
|
383
|
|
|
|
|
|
|
Carrying amounts
|
|
|
|
|
As at November 30, 2015
|
|
$
|
-
|
|
As at November 30, 2016
|
|
$
|
14,917
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
7.
Investment in Partnership
On
April 15, 2016, the Company and its partner, James Stafford, a Texas resident (“Stafford”) (collectively the “Members”),
organized a joint venture entity, AeroLift Express LLC (“AeroLift”), to develop and launch integrated service and
solution offerings utilizing the latest advancements in the UAV industry.
The
material terms of the joint venture agreement between the Members are as follows:
|
●
|
The
Company will contribute to AeroLift startup financing in periodic amounts, the total of which will not exceed $500,000. Such
financing will be made available to AeroLift in monthly installments of $25,000 for the first 3 months from the date of execution
of the joint venture agreement (paid).
|
|
|
|
|
●
|
AeroLift
will set aside a reserve fund, for operations, payroll, expansion, and employee bonuses from AeroLift’s after-tax profit.
The ratio of the reserve fund to AeroLift’s after-tax profit will not be lower than 10% and may be a higher percentage
with unanimous approval of the Members. The distributed profit, which is the profit after above funds have been allocated,
will be distributed to Members, in proportion to their member interests.
|
The
carrying value of $113,462 at November 30, 2016 (2015 – $Nil) includes $237,000 in advances less the Company’s share
of the cumulative net loss of AeroLift of $123,538 (2015 – $Nil).
Summary
of financial information of AeroLift
For
the year ended November 30,
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
47,163
|
|
|
$
|
-
|
|
Payroll
|
|
|
72,396
|
|
|
|
-
|
|
Professional
|
|
|
3,208
|
|
|
|
-
|
|
Subcontractors
|
|
|
75,907
|
|
|
|
-
|
|
Travel and promotion
|
|
|
48,402
|
|
|
|
-
|
|
Net loss for the year
|
|
$
|
247,076
|
|
|
$
|
-
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
8.
Capital Stock
Authorized
Stock
At
inception, the Company authorized 100,000,000 shares of common stock with a par value of $0.001 per share. Each share entitles
the holder to one vote, in person or proxy, on any matter on which action of the stockholders of the corporation is sought.
On
December 3, 2013, the holders of a majority of the Company’s issued and outstanding common stock approved an increase in
its authorized capital from 100,000,000 shares of common stock, par value $0.001, to 750,000,000 shares of common stock, par value
$0.001 (the “Authorized Capital Increase”). The Company formally effected the Authorized Capital Increase on December
4, 2013 by filing a Certificate of Amendment with the Nevada Secretary of State.
Also
on December 3, 2013, our former sole director approved a stock dividend of 59 authorized but unissued shares of our common stock
on each one (1) issued and outstanding share of our common stock. On December 13, 2013, we received approval from the Financial
Industry Regulatory Authority (FINRA) to effect the stock dividend by way of a forward split, and on December 17, 2013, our shareholders
of record on December 16, 2013 received the dividend. As a result of the stock dividend, our issued and outstanding common stock
increased from 4,940,000 shares to 296,400,000 shares.
The
split is reflected retroactively in the consolidated financial statements.
On
December 10, 2014, the holders of a majority of the Company’s issued and outstanding common stock approved a set of amended
and restated articles of incorporation that, among other things, increased the Company’s authorized capital to 760,000,000
shares, consisting of 750,000,000 shares of common stock, par value $0.001, and 10,000,000 shares of “blank check”
preferred stock, par value $0.001.
On
December 11, 2014, the Company’s sole director approved the designation of 2,000,000 shares of the Company’s authorized
but unissued “blank check” preferred stock, par value $0.001, as Series “A” preferred stock. The shares
of Series “A” preferred stock carry certain rights and preferences and may be converted into shares of the Company’s
common stock on a 10 for one (1) basis at any time after 18 months from the date of issuance, and that each share of Series “A”
preferred stock has voting rights and carries a voting weight equal to 50 shares of common stock.
The
preferred stock ranks senior to (a) any other series of preferred stock of the Company currently existing or hereafter created
(b) the common stock of the Company, now existing or hereafter issued and (c) any other class of securities of the Company, in
each case with respect to dividend distributions and distributions of assets upon the liquidation, dissolution or winding up of
the Company whether voluntary or involuntary.
The
Company formally effected the designation by filing a Certificate of Designation with the Nevada Secretary of State on January
15, 2015.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
8.
Capital Stock –
Continued
Share
Issuances
On
January 16, 2015, the owner of an aggregate of 237,360,000 shares of the Company’s common stock agreed to cancel those shares
in exchange for the issuance of the 2,000,000 shares of Series “A” preferred stock. As a result, the number of issued
and outstanding shares of the Company’s common stock decreased from 296,400,000 to 59,040,000.
On
April 6, 2015, the Company issued 3,500,000 shares of common stock at a price of $0.10 per share in settlement of promissory notes
totaling $350,000, including $300,000 in proceeds received during the fiscal year. The stock was valued at the $2.81 trading price
per share, resulting in a loss on the settlement of debt in the amount of $9,485,000.
On
April 6, 2015, the Company issued 339,270 shares of common stock at a price of $0.10 per share in settlement of related party
loans totaling $33,927. The stock was valued at the $2.81 trading price per share, resulting in a loss on the settlement of debt
in the amount of $919,422.
On
April 6, 2015, the Company issued 1,000,000 shares of common stock at a price of $2.77 per share for the acquisition of Vertitek.
The stock was valued at $2.77 per share on the effective date of the acquisition of Vertitek, March 31, 2015.
On
July 21, 2015, the Company issued 212,765 shares of common stock at a price of $0.47 per share for the purchase of all of the
rights, title and interest in and to certain intellectual property from the Company’s President.
On
April 26, 2016, the Company issued 2,000,000 shares of common stock at a price of $0.10 per share in settlement of promissory
notes totaling $200,000. The stock was valued at the $0.24 trading price per share, resulting in a loss on the settlement of debt
in the amount of $280,000.
On
May 9, 2016, the Company issued 360,360 shares of common stock to an investor at a price of $0.14 per share for proceeds of $50,000.
On
June 20, 2016, the Company issued 317,360 shares of common stock to an investor at a price of $0.32 per share for proceeds of
$100,000.
On
June 29, 2016, the Company issued 155,738 shares of common stock to an investor at a price of $0.64 per share for net proceeds
of $98,495.
On
July 14, 2016, the Company issued 127,114 shares of common stock to an investor at a price of $0.79 per share for net proceeds
of $98,495.
On
August 25, 2016, the Company issued 210,704 shares of common stock to an investor at a price of $0.47 per share for net proceeds
of $98,500.
On
September 21, 2016, the Company issued 217,297 shares of common stock to an investor at a price of $0.46 per share for net proceeds
of $98,500.
On
October 24, 2016, the Company issued 140,846 shares of common stock to an investor at a price of $0.71 per share for net proceeds
of $98,500.
On
November 28, 2016, the Company issued 396,037 shares of common stock to an investor at a price of $0.51 per share for net proceeds
of $198,500.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
8.
Capital Stock –
Continued
Share
Issuances –
Continued
On
September 15, 2016, the Company granted 100,000 stock options to the Chief Executive Officer of AeroLift pursuant to an
executive employment agreement. On November 1, 2016 the Company granted 100,000 stock options to the President of Vertitek
pursuant to a separate executive employment agreement. Each executive employment agreement also called for the
issuance of 100,000 shares of the Company’s common stock on the date of execution. As at November 30, 2016, the Company
had not yet issued the shares of stock and the amounts are recorded in the balance sheet as liabilities to be settled
with stock in the amount of $158,000.
As
of November 30, 2016, the Company had 68,017,491 issued and outstanding shares of common stock and 2,000,000 issued and outstanding
shares of Series “A” preferred stock.
Stock
Options
The
Company has granted options pursuant to the executive employment agreements described above. The vesting terms of
the options are as follows:
|
●
|
25%
immediately upon the execution date;
|
|
|
|
|
●
|
25%
upon the completion of design and production of optionees’ first service UAV or first proof of concept flight;
|
|
|
|
|
●
|
25%
upon the execution of a revenue generating contract for optionees’ services;
|
|
|
|
|
●
|
25%
upon the receipt of the first revenues generated by the optionees pursuant to a profitable contract.
|
A
summary of the Company’s stock options is as follows:
|
|
Number of stock options
|
|
|
Weighted average exercise price
|
|
|
|
|
|
|
|
|
Balance – November 30, 2015
|
|
|
-
|
|
|
$
|
-
|
|
Granted
|
|
|
200,000
|
|
|
$
|
1.00
|
|
Outstanding – November 30, 2016
|
|
|
200,000
|
|
|
$
|
1.00
|
|
Exercisable – November 30, 2016
|
|
|
50,000
|
|
|
$
|
1.00
|
|
The
weighted average contractual life remaining on the outstanding options at November 30, 2016 is 2.86 years.
The
following average assumptions were used for the Black-Scholes valuation of the stock options:
|
|
2016
|
|
2015
|
|
Risk-free interest rate
|
|
0.93%
|
|
|
-
|
|
Expected life of option
|
|
3 years
|
|
|
-
|
|
Expected dividend yield
|
|
0%
|
|
|
-
|
|
Expected stock price volatility
|
|
303.73%
|
|
|
-
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
8.
Capital Stock –
Continued
Stock
Options –
Continued
As
at November 30, 2016, the stock options outstanding were as follows:
Outstanding options
|
|
|
Exercise price
|
|
|
Expiry date
|
|
|
|
|
|
|
|
|
100,000
|
|
|
$
|
1.00
|
|
|
September 15, 2019
|
|
100,000
|
|
|
$
|
1.00
|
|
|
November 1, 2019
|
|
200,000
|
|
|
|
|
|
|
|
At
November 30, 2016, the Company had no issued or outstanding warrants.
9.
Mineral Property Costs
Lander
County, Nevada Claims
On
September 30, 2011, the Company entered into an option agreement that would provide for the purchase of a 100% interest in the
Carico Lake Valley Property (the “Property”). The Property is located in the State of Nevada.
To
complete the option, the agreement requires the Company to make the following payments and incur the following amounts on exploration
and development:
a)
|
$15,000
cash on September 30, 2011 (paid);
|
|
|
b)
|
an
additional $30,000 cash on September 30, 2013 (not paid);
|
|
|
c)
|
an
additional $60,000 cash on September 30, 2013 (not paid);
|
|
|
d)
|
an
additional $120,000 cash on September 30, 2014 (not paid); and
|
|
|
e)
|
incur
a minimum of $125,000 ($12,654 was incurred as of February 29, 2016) on exploration and development work by December 31, 2013
and every subsequent year thereafter, through 2014.
|
The
entity that owns the Property made the 2014 payments due to the Bureau of Land Management, Nevada (“BLM”) and Lander
County. The payments ($6,406) are reflected in accounts payable and accrued liabilities and the annual exploration and development
work.
The
Company was responsible for any and all property payments due to any government authority on the property during the term of the
option agreement (BLM: $3,920 yr., Lander County: $294 yr.).
The
entity that owns the Property terminated the option agreement with the Company on July 28, 2014 and the above mentioned reimbursement
of $6,406 remains outstanding. The Company has no further rights to the Property.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
10.
Related Party Transactions
On
July 15, 2015, the Company entered into an asset purchase agreement with its current President pursuant to which the Company acquired
all of the right, title and interest in and to certain intellectual property from the President in consideration for the issuance
of $100,000 worth of common stock on that date at a deemed price of $0.47 per share. As a result, the Company issued 212,765 shares
of common stock to the President. The entire $100,000 of intellectual property was impaired and written-off as of November 30,
2015.
During
the year ended November 30, 2016, the Company paid management fees of $75,000 (2015 – $47,000) to its current President
and $Nil (2015 – $5,000) to a former director, and converted $Nil (2015 – $33,927) in debt owed to a former director
into common stock resulting in a loss on the settlement of debt in the amount of $Nil (2015 – $919,422). The Company had
$Nil (2015 – $10,782) in debt forgiven by its majority shareholder.
During
the year ended November 30, 2016, the Company paid professional fees of $22,500 (2015 – $13,500) to the President of Vertitek.
As at November 30, 2016, $8,000 (2015 – $Nil) was owed to the President of Vertitek. During the year ended November 30,
2016, the Company recorded stock-based compensation related to stock options granted to the President of Vertitek in the amount
of $25,537 (2015 – $Nil).
During
the year ended November 30, 2016, the Company recorded stock-based compensation related to stock options granted to the Chief
Executive Officer of AeroLift in the amount of $25,735 (2015 – $Nil).
11.
Promissory Notes
On
August 18, 2014, the Company entered into a promissory note agreement with Investor A for an aggregate amount of $50,000 plus
simple interest at an annual interest rate of 15%, repayable on August 18, 2016. On April 6, 2015, the promissory note was settled
through the issuance of 500,000 shares of common stock. The Company recognized a loss of $1,355,000 in connection with the debt
settlement.
On
October 7, 2014, the Company entered into another promissory note agreement with Investor A for an aggregate amount of $25,000
plus simple interest at an annual interest rate of 15%, repayable on October 7, 2016. On April 6, 2015, the promissory note was
settled through the issuance of 250,000 shares of common stock. The Company recognized a loss of $677,500 in connection with the
debt settlement.
On
October 22, 2014, the Company entered into a promissory note agreement with Investor B for an aggregate amount of $15,000 plus
simple interest at an annual interest rate of 15%, repayable on October 22, 2016. On October 19, 2016, the principal amount of
$15,000 and the accrued interest of $4,895 ($2,897 as at November 30, 2015) were repaid.
On
November 23, 2014, the Company entered into a promissory note agreement with Investor C for an aggregate amount of $75,000 plus
simple interest at an annual interest rate of 15%, repayable on November 23, 2016. On April 6, 2015, the promissory note was settled
through the issuance of 750,000 shares of common stock. The Company recognized a loss of $2,032,500 in connection with the debt
settlement.
On
December 29, 2014, the Company entered into another promissory note agreement with Investor A for an aggregate amount of $75,000
plus simple interest at an annual interest rate of 15%, repayable on December 29, 2016. On April 6, 2015, the promissory note
was settled through the issuance of 750,000 shares of common stock. The Company recognized a loss of $2,032,500 in connection
with the debt settlement.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
11.
Promissory Notes –
Continued
On
January 26, 2015, the Company entered into another promissory note agreement with Investor A for an aggregate amount of $50,000
plus simple interest at an annual interest rate of 15%, repayable on January 26, 2017. On April 6, 2015, the promissory note was
settled through the issuance of 500,000 shares of common stock. The Company recognized a loss of $1,355,000 in connection with
the debt settlement.
On
February 27, 2015, the Company entered into another promissory note agreement with Investor A for an aggregate amount of $25,000
plus simple interest at an annual interest rate of 15%, repayable on February 27, 2017. On April 6, 2015, the promissory note
was settled through the issuance of 250,000 shares of common stock. The Company recognized a loss of $677,500 in connection with
the debt settlement.
On
March 20, 2015, the Company entered into another promissory note agreement with Investor A for an aggregate amount of $50,000
plus simple interest at an annual interest rate of 15%, repayable on March 20, 2017. On April 6, 2015, the promissory note was
settled through the issuance of 500,000 shares of common stock. The Company recognized a loss of $1,355,000 in connection with
the debt settlement.
During
the year ended November 30, 2016, the Company entered into multiple promissory note agreements with Investor D for an aggregate
amount of $172,500 ($102,500 in aggregate during the year ended November 30, 2015). The promissory notes mature two years from
the date of the inception of the notes and bear simple interest at an annual interest rate of 15%. The notes are secured by all
of the assets, properties, goods, inventory, equipment, furniture, fixtures, leases, supplies, records, money, documents, instruments,
chattel paper, accounts, intellectual property rights (including but not limited to, copyrights, moral rights, patents, patent
applications, trademarks, service marks, trade names, trade secrets) and other general intangibles, whether owned by Company on
the date of the note or hereafter acquired, and all proceeds thereof. On April 27, 2016, $200,000 of the promissory notes was
settled through the issuance of 2,000,000 shares of common stock, and the associated accrued interest of $13,854 was waived. The
Company recognized a loss of $266,146 in connection with the debt settlement. During the year ended November 30, 2016, the Company
repaid the remaining promissory notes in full for an aggregate amount of $75,000 and the associated accrued interest of $997 was
waived.
12.
Going Concern and Liquidity Considerations
The
consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates,
among other things, the realization of assets and satisfaction of liabilities in the normal course of business. As at November
30, 2016, the Company had working capital of $88,542 (2015 – working capital deficiency of $55,866) and an accumulated deficit
of $14,931,195 (2015 – $13,937,744). The Company intends to fund operations through equity financing arrangements, which
may be insufficient to fund its capital expenditures, working capital and other cash requirements for the next 12 months.
The
ability of the Company to continue in existence is dependent upon, among other things, obtaining additional financing to continue
operations and the operations of both Vertitek and Aerolift.
In
response, management intends to raise additional funds through public or private placement offerings.
These
factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The consolidated
financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
13.
Provision for Income Taxes
The
Company recognizes the tax effects of transactions in the year in which such transactions enter into the determination of net
income, regardless of when reported for tax purposes. Deferred taxes are provided in the consolidated financial statements under
FASC 718-740-20 to give effect to the resulting temporary differences which may arise from differences in the bases of fixed assets,
depreciation methods, allowances, and start-up costs based on the income taxes expected to be payable in future years.
Deferred
tax assets arising as a result of net operating loss carryforwards have been offset completely by a valuation allowance due to
the uncertainty of their utilization in future periods. Operating loss carryforwards generated during the period from August 26,
2011 (date of inception) through November 30, 2016 of $1,208,673 will begin to expire in 2031. Accordingly, deferred tax assets
of approximately $423,036 were offset by the valuation allowance.
The
Company follows the provisions of uncertain tax positions as addressed in FASC 740-10-65-1. The Company recognized approximately
no increase in the liability for unrecognized tax benefits.
The
Company has no tax position at November 30, 2016 or 2015 for which the ultimate deductibility is highly certain but for which
there is uncertainty about the timing of such deductibility. The Company recognizes interest accrued related to unrecognized tax
benefits in interest expense and penalties in operating expenses. No such interest or penalties were recognized during the periods
presented. The Company had no accruals for interest and penalties at November 30, 2016 and 2015. The Company’s utilization
of any net operating loss carry forward may be unlikely as a result of its intended exploration stage activities. The tax years
for November 30, 2016, 2015, 2014 and 2013 are still open for examination by the Internal Revenue Service (IRS).
Year ended November 30, 2016
|
|
Amount
|
|
|
Tax Effect (35%)
|
|
|
|
|
|
|
|
|
Net operating losses (including interest income)
|
|
$
|
552,495
|
|
|
$
|
193,373
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
$
|
(552,495
|
)
|
|
$
|
(193,373
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset (liability)
|
|
$
|
-
|
|
|
$
|
-
|
|
Year ended November 30, 2015
|
|
Amount
|
|
|
Tax Effect (35%)
|
|
|
|
|
|
|
|
|
Net operating losses (including interest income)
|
|
$
|
332,136
|
|
|
$
|
116,248
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance
|
|
$
|
(332,136
|
)
|
|
$
|
(116,248
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset (liability)
|
|
$
|
-
|
|
|
$
|
-
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
14.
Commitments
Pursuant
to a letter of intent dated July 7, 2015, the Company is obligated to pay one vendor $5,000 for costs incurred to construct a
prototype and testing of such prototype. As at November 30, 2016, $3,000 has been paid in relation to this obligation.
In
August 2016, Aerolift entered into an office leasing expiring July 2017, which calls for monthly payments of approximately $2,800.
In October 2016, Vertitek entered into an
office leasing expiring October 2019, which calls for monthly payments of approximately $1,700. Minimum annual lease payments
for Vertitek, not including operating costs, pursuant to the lease agreement are as follows:
2017
|
|
$
|
20,400
|
|
2018
|
|
|
20,400
|
|
2019
|
|
|
17,000
|
|
|
|
$
|
57,800
|
|
15.
Subsequent Events
On
December 22, 2016, the Company issued 299,671 shares of common stock to an investor at a price of $0.33 per share for gross proceeds
of $100,000.
On
January 23, 2017, the Company issued 359,842 shares of common stock to an investor at a price of $0.28 per share for gross proceeds
of $100,000.
On
February 16, 2017, the Company issued 360,881 shares of common stock to an investor at a price of $0.28 per share for gross proceeds
of $100,000.