Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
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 a series of multi-rotor and fixed-wing unmanned aerial vehicles (each,
a “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.
Basis of Presentation
Unaudited
Interim Financial Statements
The
accompanying unaudited interim consolidated financial statements have been prepared in accordance with generally accepted accounting
principles for interim financial information and the rules and regulations of the Securities and Exchange Commission (the “SEC”).
They do not include all information and footnotes required by US GAAP for complete financial statements. However, except as disclosed
herein, there have been no material changes in the information disclosed in the notes to the financial statements for the year
ended November 30, 2016, included in the Company’s Form 10-K filed with the SEC. The unaudited interim consolidated financial
statements should be read in conjunction with those financial statements included in the Form 10-K. In the opinion of management,
all adjustments considered necessary for a fair presentation, consisting solely of normal recurring adjustments, have been made.
Operating results for the three months ended February 28, 2017 are not necessarily indicative of the results that may be expected
for the year ending November 30, 2017.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
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.
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
|
|
February
28, 2017
|
|
|
November
30, 2016
|
|
|
|
|
|
|
|
|
Cash
on deposit
|
|
$
|
37,230
|
|
|
$
|
262,190
|
|
|
|
$
|
37,230
|
|
|
$
|
262,190
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
5.
Inventory
Inventory
consists of raw materials and finished goods.
|
|
|
February
28, 2017
|
|
|
|
November
30, 2016
|
|
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
37,446
|
|
|
$
|
3,934
|
|
Finished goods
|
|
|
3,435
|
|
|
|
300
|
|
|
|
$
|
40,881
|
|
|
$
|
4,234
|
|
6.
Equipment
|
|
Machinery
|
|
|
Furniture
and Fixtures
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2015
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Additions
|
|
|
15,300
|
|
|
|
-
|
|
|
|
15,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2016
|
|
$
|
15,300
|
|
|
$
|
-
|
|
|
$
|
15,300
|
|
Additions
|
|
|
191,690
|
|
|
|
6,169
|
|
|
|
197,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, February 28, 2017
|
|
$
|
206,990
|
|
|
$
|
6,169
|
|
|
$
|
213,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2015
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Depreciation
|
|
|
383
|
|
|
|
-
|
|
|
|
383
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2016
|
|
$
|
383
|
|
|
$
|
-
|
|
|
$
|
383
|
|
Depreciation
|
|
|
5,538
|
|
|
|
154
|
|
|
|
5,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, February 28, 2017
|
|
$
|
5,921
|
|
|
$
|
154
|
|
|
$
|
6,075
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
As at November
30, 2015
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
As at November
30, 2016
|
|
$
|
14,917
|
|
|
$
|
-
|
|
|
$
|
14,917
|
|
As at February
28, 2017
|
|
$
|
201,069
|
|
|
$
|
6,015
|
|
|
$
|
207,084
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
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 $184,147 at February 28, 2017 (November 30, 2016 – $113,462) includes $362,000 in advances less the Company’s
share of the cumulative net loss of AeroLift of $177,853 (November 30, 2016 – $123,538).
Summary
of financial information of AeroLift
For
the period ended,
|
|
February
28, 2017
|
|
|
February
29, 2016
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
11,740
|
|
|
$
|
-
|
|
Payroll
|
|
|
57,973
|
|
|
|
-
|
|
Subcontractors
|
|
|
28,354
|
|
|
|
-
|
|
Travel and promotion
|
|
|
10,563
|
|
|
|
-
|
|
Net loss for
the period
|
|
$
|
108,630
|
|
|
$
|
-
|
|
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
8.
Capital Stock
Authorized
Stock
The
Company’s authorized capital consists 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)
(Unaudited)
8.
Capital Stock –
Continued
Share
Issuances
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 net proceeds
of $98,500.
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 net proceeds
of $98,500.
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 net proceeds
of $98,500.
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 February 28, 2017, 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 (November
30, 2016 - $158,000).
As
of February 28, 2017, the Company had 69,037,885 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, 2016
|
|
|
200,000
|
|
|
$
|
1.00
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
Outstanding –
November 30, 2016 and February 28, 2017
|
|
|
200,000
|
|
|
$
|
1.00
|
|
Exercisable –
November 30, 2016 and February 28, 2017
|
|
|
50,000
|
|
|
$
|
1.00
|
|
The
weighted average contractual life remaining on the outstanding options at February 28, 2017 is 2.61 years.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
8.
Capital Stock –
Continued
Stock
Options –
Continued
As
at February 28, 2017, 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
February 28, 2017, the Company had no issued or outstanding warrants.
9.
Related Party Transactions
During
the period ended February 28, 2017, the Company paid $31,500 (2016 – $15,000) to its President, of which $7,500 was included
in management fees and $24,000 was included in general and administrative expenses.
During
the period ended February 28, 2017, the Company paid $18,000 (2016 – $4,500) to the President of Vertitek, of which $6,000
was included in professional fees and $12,000 was included in general and administrative fees. As at February 28, 2017, $Nil (November
30, 2016 – $8,000) was owed to the President of Vertitek.
Valmie
Resources, Inc.
Notes
to Consolidated Financial Statements
(Stated
in US Dollars)
(Unaudited)
10.
Promissory Notes
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.
During
the year ended November 30, 2016, the Company entered into multiple promissory note agreements with an investor 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.
11.
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 February
28, 2017, the Company had working capital deficiency of $146,540 (November 30, 2016 – working capital of $88,542)
and an accumulated deficit of $15,198,925 (November 30, 2016 – $14,931,195). 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)
(Unaudited)
12.
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 February 28, 2017, $3,000 has been paid in relation to this obligation.
In
August 2016, AeroLift entered into an office lease expiring July 2017, which calls for monthly payments of approximately $2,800.
In
October 2016, Vertitek entered into an office lease expiring October 2019, which calls for monthly payments of approximately $1,700.
In
January 2017, the Company entered into an office lease expiring July 2020, which calls for monthly payments of approximately $3,370
from August 2017 to July 2018, approximately $3,460 from August 2018 to July 2019, and approximately $3,560 from August 2019 to
July 2020.
Minimum
annual payments for Vertitek, not including operating costs, pursuant to the lease are as follows:
2017
|
|
$
|
20,400
|
|
2018
|
|
|
20,400
|
|
2019
|
|
|
17,000
|
|
|
|
$
|
57,800
|
|
Minimum
annual payments for the Company, not including operating costs, pursuant to the lease are as follows:
2017
|
|
$
|
13,469
|
|
2018
|
|
|
40,792
|
|
2019
|
|
|
41,947
|
|
2020
|
|
|
28,478
|
|
|
|
$
|
124,686
|
|
13.
Subsequent Events
On
March 10, 2017, the Company issued 533,334 shares of common stock to an investor at a price of $0.1875 per share for gross proceeds
of $100,000.
The
Company has evaluated subsequent events from February 28, 2017, through the date these financial statements were issued and determined
that there are no additional items to disclose.