Nevada
|
88-0422023
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
650 West Georgia Street, Suite
2400
Vancouver, British Columbia,
Canada
|
V6B 4N7
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
3
|
|
3
|
|
4
|
|
9 | |
9 | |
10 | |
10 | |
10 | |
11
|
|
11 | |
11 | |
11 |
Index
|
|
Consolidated Balance Sheets |
F-1
|
Consolidated Statements of Operations |
F-2
|
Consolidated
Statements of Cash Flows
|
F-3
|
Notes to the
Consolidated Financial Statements
|
F-4
|
September
30,
2008
|
December
31,
2007
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 16,729 | $ | 23,251 | ||||
Accounts
receivable
|
– | 170 | ||||||
Goods and
services tax receivable
|
6,783 | 38,477 | ||||||
Employee
advances
|
– | 2,606 | ||||||
Due from
related parties (Note 5)
|
– | 23,708 | ||||||
Total Current
Assets
|
23,512 | 88,212 | ||||||
Property and
equipment (Note 3)
|
12,784 | 18,171 | ||||||
Total
Assets
|
$ | 36,296 | $ | 106,383 | ||||
Liabilities
and Stockholders’ Deficit
|
||||||||
Current
Liabilities
|
||||||||
Bank
overdraft
|
$ | 316 | $ | 32,328 | ||||
Accounts
payable
|
172,466 | 127,466 | ||||||
Line of
credit (Note 4)
|
44,165 | 14,123 | ||||||
Indebtedness
to related parties (Note 5)
|
35,510 | 4,447 | ||||||
Accrued
liabilities
|
– | 2,660 | ||||||
Accrued
interest
|
256,139 | 254,758 | ||||||
Note payable
to related party
|
140,951 | – | ||||||
Current
portion of notes payable (Note 6)
|
387,511 | 100,000 | ||||||
Total Current
Liabilities
|
1,037,058 | 535,782 | ||||||
Long Term
Debt
|
||||||||
Notes payable
(Note 6)
|
100,000 | 735,511 | ||||||
Total
Liabilities
|
1,137,058 | 1,271,293 | ||||||
Going Concern
(Note 1)
|
||||||||
Commitments
(Note 9)
|
||||||||
Contingency
(Note 10)
|
||||||||
Subsequent
Events (Note 11)
|
||||||||
Stockholders’
Deficit
|
||||||||
Common stock,
$.001 par value; 100,000,000 shares authorized, 29,979,617 and
28,102,617 shares issued and outstanding, respectively (Note
7)
|
29,980 | 28,103 | ||||||
Additional
paid-in capital
|
9,427,675 | 6,077,623 | ||||||
Accumulated
deficit
|
(2,264,854 | ) | (2,264,854 | ) | ||||
Deficit
accumulated during development stage
|
(7,842,597 | ) | (4,540,142 | ) | ||||
Accumulated
other comprehensive loss
|
(450,966 | ) | (465,640 | ) | ||||
Total
Stockholders’ Deficit
|
(1,100,762 | ) | (1,164,910 | ) | ||||
Total
Liabilities and Stockholders’ Deficit
|
$ | 36,296 | $ | 106,383 |
Accumulated
from
May 27,
2003
(Date of Inception) to
|
For
the Three Months
Ended
|
For
the Nine Months
Ended
|
||||||||||||||||||
September 30,
2008
|
September
30,
2008
|
September
30,
2007
|
September
30,
2008
|
September
30,
2007
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Product
sales
|
$ | 16,655 | $ | 371 | $ | (443 | ) | $ | 1,194 | $ | 1,011 | |||||||||
Royalty
revenue
|
33,028 | 119 | 1,082 | 1,432 | 2,301 | |||||||||||||||
Total
Revenues
|
49,683 | 490 | 639 | 2,626 | 3,312 | |||||||||||||||
Operating
expenses
|
||||||||||||||||||||
Rent, related
party (Note 5)
|
474,118 | 36,154 | 25,010 | 109,392 | 71,425 | |||||||||||||||
Selling,
general and administrative (Note 5)
|
7,001,785 | 916,452 | 142,316 | 2,912,964 | 734,004 | |||||||||||||||
Research and
development
|
1,606,710 | 60,964 | 70,278 | 237,894 | 229,497 | |||||||||||||||
Total
Operating Expenses
|
9,082,613 | 1,013,570 | 237,604 | 3,260,250 | 1,034,926 | |||||||||||||||
Loss from
Operations
|
(9,032,930 | ) | (1,013,080 | ) | (236,965 | ) | (3,257,624 | ) | (1,031,614 | ) | ||||||||||
Other income
(expenses)
|
||||||||||||||||||||
Interest
income
|
1,760 | – | – | – | – | |||||||||||||||
Interest
expense:
|
||||||||||||||||||||
Related
parties
|
(59,677 | ) | – | – | (4,871 | ) | (7,437 | ) | ||||||||||||
Amortization
of discount on convertible note
|
(145,243 | ) | – | – | – | – | ||||||||||||||
Other notes,
advances and amounts
|
(414,008 | ) | (12,340 | ) | (24,311 | ) | (39,960 | ) | (62,671 | ) | ||||||||||
Gain on
derivative liability
|
142,861 | – | – | – | – | |||||||||||||||
Gain on
settled payables
|
64,640 | – | – | – | – | |||||||||||||||
Loss Before
Income Taxes and Extraordinary Item
|
(9,442,597 | ) | (1,025,420 | ) | (261,276 | ) | (3,302,455 | ) | (1,101,722 | ) | ||||||||||
Income tax
provision
|
– | – | – | – | – | |||||||||||||||
Loss Before
Extraordinary Item
|
(9,442,597 | ) | (1,025,420 | ) | (261,276 | ) | (3,302,455 | ) | (1,101,722 | ) | ||||||||||
Net
extraordinary gain on litigation settlement, less applicable income taxes
of $nil
|
1,600,000 | – | – | – | – | |||||||||||||||
Net Loss For
The Period
|
(7,842,597 | ) | (1,025,420 | ) | (261,276 | ) | (3,302,455 | ) | (1,101,722 | ) | ||||||||||
Other
Comprehensive Loss
|
||||||||||||||||||||
Foreign
currency translation adjustment
|
(450,966 | ) | 10,318 | (35,072 | ) | 14,674 | (77,429 | ) | ||||||||||||
Comprehensive
Loss
|
$ | (8,293,563 | ) | $ | (1,015,102 | ) | $ | (296,348 | ) | $ | (3,287,781 | ) | $ | (1,179,151 | ) | |||||
Basic and
diluted loss per share
|
$ | (0.03 | ) | $ | (0.01 | ) | $ | (0.11 | ) | $ | (0.04 | ) | ||||||||
Weighted
average common shares outstanding
|
29,600,450 | 25,780,913 | 28,774,728 | 24,720,939 |
Accumulated
from
May 27,
2003
(Date of Inception) to
|
For
the Nine Months Ended
|
|||||||||||
September
30,
2008
|
September
30,
2008
|
September
30,
2007
|
||||||||||
Cash flows
from operating activities:
|
||||||||||||
Net
loss
|
$ | (7,842,597 | ) | $ | (3,302,455 | ) | $ | (1,101,722 | ) | |||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
and amortization
|
52,087 | 6,226 | 4,920 | |||||||||
Common stock
issued for services and payables
|
47,457 | – | – | |||||||||
Stock-based
compensation
|
4,176,061 | 2,389,419 | 362,147 | |||||||||
Amortization
of debt discount
|
145,243 | – | – | |||||||||
Gain on
derivative liability
|
(142,861 | ) | – | – | ||||||||
Changes in
current assets and liabilities:
|
||||||||||||
Receivables
|
9,227 | 30,467 | (17,009 | ) | ||||||||
Employee
advances
|
291 | 2,531 | 7,342 | |||||||||
Bank
overdraft
|
(3,283 | ) | (31,072 | ) | (63,068 | ) | ||||||
Accounts
payable and accrued liabilities
|
(296,408 | ) | 56,085 | 13,071 | ||||||||
Accrued
interest payable
|
150,373 | 19,640 | 53,382 | |||||||||
Net cash used
in operating activities
|
(3,704,410 | ) | (829,159 | ) | (740,937 | ) | ||||||
Cash flows
from investing activities:
|
||||||||||||
Purchases of
equipment
|
(26,960 | ) | (839 | ) | – | |||||||
Net cash used
in investing activities
|
(26,960 | ) | (839 | ) | – | |||||||
Cash flows
from financing activities:
|
||||||||||||
Proceeds from
related party advances
|
577,680 | 32,710 | 94,623 | |||||||||
Repayment of
related party advances
|
(565,004 | ) | 23,029 | – | ||||||||
Proceeds from
promissory notes issued to related parties
|
408,492 | 146,983 | – | |||||||||
Repayment of
related party promissory notes
|
(493,940 | ) | – | (11,155 | ) | |||||||
Advances to
related parties
|
(23,708 | ) | – | – | ||||||||
Proceeds from
convertible promissory note
|
933,926 | – | – | |||||||||
Repayment of
convertible promissory notes
|
(947,462 | ) | – | – | ||||||||
Proceeds from
other promissory note
|
913,220 | – | 6,720 | |||||||||
Repayment of
other promissory notes
|
(722,076 | ) | (348,000 | ) | – | |||||||
Payments on
capital lease obligation
|
(12,360 | ) | – | – | ||||||||
Proceeds from
line of credit
|
75,241 | 32,336 | – | |||||||||
Repayment of
line of credit
|
(33,604 | ) | – | (42,905 | ) | |||||||
Proceeds from
stock options and warrants exercised
|
386,390 | 332,510 | 121 | |||||||||
Proceeds from
sale of common shares
|
3,330,689 | 630,000 | 1,293,608 | |||||||||
Net cash
provided by financing activities
|
3,827,484 | 849,568 | 1,341,012 | |||||||||
Effect of
exchange rate changes on cash
|
(80,915 | ) | (26,092 | ) | (77,429 | ) | ||||||
Net change in
cash
|
15,199 | (6,522 | ) | 522,646 | ||||||||
Cash,
beginning of period
|
1,530 | 23,251 | 14,990 | |||||||||
Cash, end of
period
|
$ | 16,729 | $ | 16,729 | $ | 537,636 | ||||||
Supplemental
disclosure of cash flow information:
|
||||||||||||
Cash paid for
income taxes
|
$ | – | $ | – | $ | – | ||||||
Cash paid for
interest
|
$ | 197,271 | $ | 3,208 | $ | 16,738 |
a)
|
Use
of Estimates
|
b)
|
Cash
and Cash Equivalents
|
c)
|
Property
and Equipment
|
Asset
|
Method
|
Rate
|
Computer
equipment
|
Straight-line
|
33.3%
|
Computer
software
|
Straight-line
|
100.0%
|
Furniture and
fixtures
|
Declining
balance
|
20.0%
|
Other
equipment
|
Declining
balance
|
20.0%
|
d)
|
Revenue
Recognition
|
e)
|
Financial
Instruments
|
f)
|
Stock-based
Compensation
|
g)
|
Loss
per Common Share
|
h)
|
Recent
Accounting Pronouncements
|
Cost
$
|
Accumulated
Amortization
$
|
September
30, 2008
Net
Carrying
Amount
$
|
December
31, 2007
Net
Carrying
Amount
$
|
|||||||||||||
Office
equipment
|
3,626 | 3,104 | 522 | 660 | ||||||||||||
Computer
equipment
|
132,842 | 123,069 | 9,773 | 13,126 | ||||||||||||
Computer
software
|
6,662 | 6,252 | 410 | 1,760 | ||||||||||||
Furniture and
fixtures
|
14,331 | 12,252 | 2,079 | 2,625 | ||||||||||||
157,461 | 144,677 | 12,784 | 18,171 |
2009 |
$387,511
|
2010 |
$100,000
|
a)
|
In January
2008, the Company issued 100,000 shares of its common stock at a price of
$1.00 per share for total proceeds of
$100,000.
|
b)
|
Also in
January 2008, the Company issued 42,000 shares of its common stock at
$1.00 per share related to the exercise of stock options to a director,
for total proceeds of $42,000.
|
c)
|
In February
2008, the Company issued 25,000 shares of its common stock at $0.75 per
share related to the exercise of warrants, for total proceeds of
$18,750.
|
d)
|
In March
2008, the Company issued 75,000 shares of its common stock at $0.75 per
share related to the exercise of warrants, for total proceeds of
$56,250.
|
e)
|
Also in March
2008, the Company conducted a private placement offering whereby it sold
50,000 units at a price of $1.00 per unit for total proceeds of
$50,000. Each unit consisted of one share of the Company’s
common stock and one half warrant to purchase an additional share of
common stock, exercisable at $2.00 per
share.
|
f)
|
Also in March
2008, the Company issued 10,000 shares of its common stock at $0.30 per
share related to the exercise of stock options to an employee, for total
proceeds of $3,000.
|
g)
|
In April
2008, the Company conducted a private placement offering whereby it sold
800,000 units at a price of $0.60 per unit for total proceeds of
$480,000. Each unit consisted of one share of the Company’s
common stock and one warrant to purchase an additional share of common
stock, exercisable at $1.00 per
share.
|
h)
|
In July 2008,
the Company issued 150,000 shares of its common stock at $1.00 per share
related to the exercise of stock options to a director, for total proceeds
of $150,000.
|
i)
|
In August
2008, the Company issued 125,000 shares of its common stock at $0.50 per
share related to the exercise of warrants, for total proceeds of
$62,500.
|
j)
|
Also in
August 2008, the Company issued 300,000 shares of its common stock
registered on a Form S-8 at $0.65 per share for services rendered by a
consultant for total consideration of
$195,000.
|
k)
|
In September
2008, the Company issued 200,000 shares of its common stock registered on
a Form S-8 at $0.68 per share for services rendered by a consultant for
total consideration of $136,000.
|
Number
of Warrants
|
Weighted
average
exercise
price
$
|
Weighted
average remaining contractual life
(in
years)
|
|
Balance,
December 31, 2006
|
2,400,770
|
1.25
|
0.17
|
Issued
|
3,513,297
|
0.95
|
1.09
|
Exercised
|
(20,000)
|
1.25
|
1.28
|
Expired/Cancelled
|
(830,770)
|
1.25
|
0.99
|
Balance,
December 31, 2007
|
5,063,297
|
1.04
|
0.99
|
Issued
|
825,000
|
1.03
|
1.79
|
Exercised
|
(225,000)
|
0.61
|
–
|
Expired/Cancelled
|
(140,000)
|
0.75
|
–
|
Outstanding,
September 30, 2008
|
5,523,297
|
1.06
|
1.18
|
8.
|
STOCK-BASED
COMPENSATION
|
Nine
Month Period Ended
|
||||||||
September
30, 2008
|
September
30, 2007
|
|||||||
Expected
dividend yield
|
0 | % | 0 | % | ||||
Risk-free
interest rate
|
3.00 | % | 4.75 | % | ||||
Expected
volatility
|
128.60 | % | 214.33 | % | ||||
Expected
option life (in years)
|
4.43 | 3.50 |
8.
|
STOCK-BASED
COMPENSATION (Continued)
|
Number
of Options
|
Weighted
Average Exercise Price
|
Weighted-Average
Remaining Contractual Term (years)
|
Aggregate
Intrinsic Value
|
||||||||||
Outstanding,
December 31, 2007
|
4,835,850 | $ | 1.04 | ||||||||||
Granted
|
1,665,000 | $ | 0.91 | ||||||||||
Exercised
|
(202,000 | ) | $ | 0.52 | |||||||||
Expired/Cancelled
|
(2,548,000 | ) | $ | 1.42 | |||||||||
Outstanding,
September 30, 2008
|
3,750,850 | $ | 0.80 | 3.30 |
$nil
|
||||||||
Exercisable,
September 30, 2008
|
3,549,187 | $ | 0.73 | 3.53 |
$nil
|
Nonvested
shares
|
Number
of Shares
|
Weighted
Average
Grant
Date Fair
Value
|
Nonvested at
January 1, 2008
|
503,333
|
$0.85
|
Granted
|
1,665,000
|
$1.14
|
Vested
|
(1,966,670)
|
$1.06
|
Nonvested at
September 30, 2008
|
201,663
|
$
0.46
|
a)
|
The Company
has entered into an agreement, effective June 1, 2008, with a director to
provide services in the capacity of Chief Executive Officer requiring
monthly payments of $CAD 16,667. The agreement expires on June 1,
2009.
|
b)
|
The Company
has entered into an agreement, effective October 29, 2007 with an
individual to provide investor relations services requiring monthly
payments of $CAD 5,000. The agreement subsequently expired on October 29,
2008.
|
c)
|
The Company
has entered into an agreement, effective August 21, 2007, with a company
to provide investor relations services requiring monthly payments of $CAD
6,000. The agreement expired on August 21,
2008.
|
a)
|
In October
2008, the Company conducted a private placement offering whereby it sold
37,500 units at a price of $0.20 per unit for total proceeds of
$7,500. Each unit consisted of one share of the Company’s
common stock and one warrant to purchase an additional share of common
stock, exercisable at $0.50 per share for a period of 24 months.
|
b)
|
In October
2008, the Company entered into an agreement, effective October 1, 2008,
with an individual to provide services in the capacity of Chief Operating
Officer requiring monthly payments of $18,000 and options to purchase a
total of 1,500,000 shares of the Company’s common stock. The
options carry an exercise price of $0.80 per share and contain cashless
exercise provisions. The options vest monthly at 40,000 per
month with any remainder vesting on September 30, 2011. The
options expire 24 months after vesting. All vested and unvested
options will expire upon termination of the agreement by either party on 7
days written notice. The agreement expires on September 30,
2011.
|
c)
|
In October
2008, the Company extended the maturity date on the $100,000 promissory
note referred to in Note 6 to November 6,
2010.
|
d)
|
In October
2008, the Company conducted a private placement offering whereby it sold
75,000 units at a price of $0.20 per unit for total proceeds of
$15,000. Each unit consisted of one share of the Company’s
common stock and one warrant to purchase an additional share of common
stock, exercisable at $0.50 per share for a period of 24
months.
|
e)
|
On October
15, 2008, the Company adopted the 2008 Equity Incentive Plan, under which
the Company is authorized to issue up to 2,000,000 shares of the Company’s
common stock, to be registered on Form S-8, to the Company’s employees,
executives and consultants.
|
·
|
The Options
will vest at a rate of 40,000 per month, with any remainder vesting on
September 30, 2011.
|
·
|
The Options
are exercisable at $0.80 per share and contain cashless exercise
provisions.
|
·
|
Vested
Options will expire 24 months after vesting. All Options,
whether vested or unvested, will expire upon the delivery of notice of the
termination of the Consulting
Agreement.
|
Description
|
Estimated Expenses
($)
|
Research and
development costs for the Wordlogic Predictive KeyboardTM
software
|
350,000
|
Management
fees
|
500,000
|
Consulting
fees (including legal and auditing fees)
|
400,000
|
Rent
expenses
|
160,000
|
Salaries and
other costs associated with third-party contractors
|
150,000
|
Marketing
expenses
|
50,000
|
Travel
expenses
|
20,000
|
Investor
relations expenses
|
60,000
|
Accrued
interests payable
|
95,000
|
Other
administrative expenses
|
140,000
|
Total
|
1,925,000
|
|
·
|
In August
2008, we issued 125,000 shares of our common stock to a US investor
pursuant to the exercise of warrants at an exercise price of $0.50 per
share for proceeds of $62,500. These shares were issued without a
prospectus pursuant to Section 4(2) of the Securities
Act.
|
|
·
|
In September
2008, as compensation for investor relations services, we issued options
to purchase 100,000 shares of our common stock at an exercise price of
$0.90 per share, with a vesting date of September 8, 2008. The options
expire on September 8, 2010 and were granted without a prospectus pursuant
to Section 4(2) of the Securities
Act.
|
Exhibit
Number
|
Exhibit
Description
|
10.1
|
|
10.2
|
|
10.3
|
Consulting
Agreement with James P. Yano dated September 30, 2008
(1)
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
Wordlogic
Corporation
|
|
(Registrant)
|
|
/s/
Frank R. Evanshen
|
|
Date:
November 13, 2008
|
Frank R.
Evanshen
|
Director,
President, Chief Executive Officer
|
|
/s/
Darrin McCormack
|
|
Date:
November 13, 2008
|
Darrin
McCormack
|
Chief
Financial Officer (Principal Financial and Accounting
Officer)
|
|