form10q.htm
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
____________________
FORM
10-Q
(Mark
One)
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
quarterly period ended September 30, 2008
£
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For the
transition period from _____ to _____
Commission File Number
333-52040
____________________
INTERNATIONAL
ENERGY, INC. AND
SUBSIDIARIES
(Exact
name of registrant as specified in its charter)
Nevada
(State
or other jurisdiction of
incorporation
or organization)
|
98-0195748
(I.R.S.
Employer
Identification
Number)
|
|
|
1200
G Street, NW, Suite 800, Washington,
District
of Columbia
(Address
of principal executive offices)
|
20005
(Zip
Code)
|
(800)
676-1006
(Registrant's
telephone number, including area code)
___________________
Indicate
by check mark whether the registrant (1) has filed all reports required to be
filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days. Yes T No
o.
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer,”
“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the
Exchange Act.
Large
accelerated filer o
|
Accelerated
filer o
|
|
|
Non-accelerated
filer o
(Do not check if a smaller reporting company)
|
Smaller
reporting company T
|
Indicate
by check mark whether the registrant is a shell company (as defined in 12b-2 of
the Exchange Act.) Yes o No
T.
Indicate the number of shares
outstanding of each of the issuer’s classes of common stock, as of the latest
practicable date: 42,249,166 shares of Common Stock par value $0.001, were
outstanding on November 1, 2008.
FORM
10-Q
For
the Quarterly Period Ended September 30, 2008
Table
of Contents
PART
I FINANCIAL INFORMATION
|
|
|
Item
1. Financial Statements (Unaudited).
|
|
|
|
|
3
|
|
|
|
4
|
|
|
|
5
|
|
|
|
7
|
|
|
|
8
|
|
|
|
14
|
|
|
|
17
|
|
|
|
|
PART
II OTHER INFORMATION
|
|
|
|
18
|
|
|
|
18
|
|
|
|
18
|
|
|
|
18
|
|
|
|
18
|
|
|
|
18
|
|
|
|
|
|
|
|
|
Item
1. Financial Statements
(Formerly
"e.Deal.net, Inc.")
(A
Development Stage Company)
CONSOLIDATED
BALANCE SHEETS
SEPTEMBER
30, 2008 and March 31, 2008
(Unaudited)
(Expressed
in U.S. Dollars)
|
|
September 30,
2008
|
|
|
March 31,
2008
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash
|
|
$ |
1,524,264 |
|
|
$ |
797,725 |
|
Other
current assets
|
|
|
3,451 |
|
|
|
- |
|
Total
current assets
|
|
|
1,527,715 |
|
|
|
797,725 |
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$ |
1,527,715 |
|
|
$ |
797,725 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$ |
25,517 |
|
|
$ |
- |
|
Accrued
liabilities
|
|
|
31,085 |
|
|
|
83,750 |
|
Accrued
management fees - related party (Note 9)
|
|
|
- |
|
|
|
162,945 |
|
Total
current liabilities
|
|
|
56,602 |
|
|
|
246,695 |
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
$ |
56,602 |
|
|
$ |
246,695 |
|
|
|
|
|
|
|
|
|
|
Committments
and Contingencies (Note 5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Preferred
stock: $0.01 par value; Authorized: 1,000,000 shares
|
|
|
|
|
|
|
|
|
Issued
and outstanding: None
|
|
$ |
- |
|
|
$ |
- |
|
Common
stock: $0.001 par value; Authorized: 100,000,000 shares
|
|
|
|
|
|
|
|
|
42,249,166 and
36,932,500 shares issued and outstanding
|
|
|
42,249 |
|
|
|
36,933 |
|
Additional
paid-in capital
|
|
|
4,479,688 |
|
|
|
1,353,596 |
|
Common
stock issuable
|
|
|
- |
|
|
|
1,259,000 |
|
Deficit
accumulated during the development stage
|
|
|
(3,050,824 |
) |
|
|
(2,098,499 |
) |
|
|
|
|
|
|
|
|
|
Total
stockholders' equity
|
|
|
1,471,113 |
|
|
|
551,030 |
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders' equity
|
|
$ |
1,527,715 |
|
|
$ |
797,725 |
|
(The
accompanying notes are an integral part of these consolidated financial
statements)
(Formerly
"e.Deal.net, Inc.")
(A
Development Stage Company)
CONSOLIDATED
STATEMENTS OF OPERATIONS
For
the three and six months ended September 30, 2008 and 2007
and
from inception (November 6, 1998) to September 30, 2008
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From
Inception
|
|
|
|
Three
months ended September 30,
|
|
|
Six
months ended September 30,
|
|
|
(November 6, 1998) to September 30,
|
|
(Expressed
in U.S. Dollars)
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
- |
|
|
|
40 |
|
|
|
595 |
|
|
|
219 |
|
|
|
6,268 |
|
General
and administrative
|
|
|
107,202 |
|
|
|
6,649 |
|
|
|
179,474 |
|
|
|
11,863 |
|
|
|
544,197 |
|
Investor
relations
|
|
|
177,800 |
|
|
|
- |
|
|
|
541,500 |
|
|
|
- |
|
|
|
768,500 |
|
Director,
management and consulting fees - related party (note 9)
|
|
|
4,758 |
|
|
|
- |
|
|
|
5,200 |
|
|
|
2,200 |
|
|
|
221,468 |
|
Rent
(Note 9)
|
|
|
8,556 |
|
|
|
1,978 |
|
|
|
10,621 |
|
|
|
3,874 |
|
|
|
53,813 |
|
Research
and development
|
|
|
39,899 |
|
|
|
- |
|
|
|
69,734 |
|
|
|
- |
|
|
|
159,239 |
|
Salaries
and benefits
|
|
|
132,195 |
|
|
|
- |
|
|
|
151,044 |
|
|
|
- |
|
|
|
1,086,047 |
|
Website
fees - related party
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
48,050 |
|
Write
off of oil, gas and mineral leases
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
112,000 |
|
Total
operating expenses
|
|
|
470,410 |
|
|
|
8,667 |
|
|
|
958,168 |
|
|
|
18,156 |
|
|
|
2,999,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Loss
|
|
|
(470,410 |
) |
|
|
(8,667 |
) |
|
|
(958,168 |
) |
|
|
(18,156 |
) |
|
|
(2,999,582 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
6,703 |
|
|
|
153 |
|
|
|
15,581 |
|
|
|
376 |
|
|
|
32,524 |
|
Interest
expense
|
|
|
(194 |
) |
|
|
(2,011 |
) |
|
|
(195 |
) |
|
|
(3,999 |
) |
|
|
(77,480 |
) |
Loss
on disposal of fixed assets
|
|
|
(9,800 |
) |
|
|
- |
|
|
|
(9,800 |
) |
|
|
- |
|
|
|
(9,800 |
) |
Foreign
exchange gain (loss)
|
|
|
1,386 |
|
|
|
(114 |
) |
|
|
257 |
|
|
|
149 |
|
|
|
3,514 |
|
Total
other income (expense)
|
|
|
(1,905 |
) |
|
|
(1,972 |
) |
|
|
5,843 |
|
|
|
(3,474 |
) |
|
|
(51,242 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss available to common stockholders
|
|
$ |
(472,315 |
) |
|
$ |
(10,639 |
) |
|
$ |
(952,325 |
) |
|
$ |
(21,630 |
) |
|
$ |
(3,050,824 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share - basic
and diluted
|
|
$ |
(0.01 |
) |
|
$ |
(0.00 |
) |
|
|
(0.02 |
) |
|
$ |
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
common shares outstanding - basic and diluted
|
|
|
42,249,166 |
|
|
|
36,932,500 |
|
|
|
41,324,394 |
|
|
|
36,932,500 |
|
|
|
|
|
(The
accompanying notes are an integral part of these consolidated financial
statements)
(Formerly
"e.Deal.net, Inc.")
(A
Development Stage Company)
CONSOLIDATED
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
from
inception (November 6, 1998) to September 30, 2008
(unaudited)
|
|
Common
Stock
|
|
|
Additional
paid-in
|
|
|
Common
stock
|
|
|
Deficit
accumulated
during
development
|
|
|
Total
stockholders'
equity
|
|
(Expressed
in U.S. Dollars)
|
|
Shares
|
|
|
Amount
|
|
|
capital
|
|
|
issuable
|
|
|
stage
|
|
|
(deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inception,
November 6, 1998
|
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued at $0.001 per share to a related party for management
services
|
|
|
20,000,000 |
|
|
|
20,000 |
|
|
|
(15,000 |
) |
|
|
- |
|
|
|
- |
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for cash at $0.25 per share fiscal year ended March 31,
1999
|
|
|
1,360,000 |
|
|
|
1,360 |
|
|
|
83,640 |
|
|
|
- |
|
|
|
- |
|
|
|
85,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
inception (November 6, 1998)to March 31, 1999
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(7,470 |
) |
|
|
(7,470 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 1999
|
|
|
21,360,000 |
|
|
|
21,360 |
|
|
|
68,640 |
|
|
|
- |
|
|
|
(7,470 |
) |
|
|
82,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2000
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(16,185 |
) |
|
|
(16,185 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2000
|
|
|
21,360,000 |
|
|
|
21,360 |
|
|
|
68,640 |
|
|
|
- |
|
|
|
(23,655 |
) |
|
|
66,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2001
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(171,793 |
) |
|
|
(171,793 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2001
|
|
|
21,360,000 |
|
|
|
21,360 |
|
|
|
68,640 |
|
|
|
- |
|
|
|
(195,448 |
) |
|
|
(105,448 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for cash at $0.10 per share, October 17,
2001
|
|
|
10,000,000 |
|
|
|
10,000 |
|
|
|
240,000 |
|
|
|
- |
|
|
|
- |
|
|
|
250,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2002
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(144,541 |
) |
|
|
(144,541 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2002
|
|
|
31,360,000 |
|
|
|
31,360 |
|
|
|
308,640 |
|
|
|
- |
|
|
|
(339,989 |
) |
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued to a related party for services rendered at $0.08 per share,
August 5, 2002
|
|
|
2,402,500 |
|
|
|
2,403 |
|
|
|
45,647 |
|
|
|
- |
|
|
|
- |
|
|
|
48,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued to a related party for services rendered at $0.08 per share,
August 5, 2002
|
|
|
1,200,000 |
|
|
|
1,200 |
|
|
|
22,800 |
|
|
|
- |
|
|
|
- |
|
|
|
24,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation
of previously issued common stock, February 4, 2003
|
|
|
(1,200,000 |
) |
|
|
(1,200 |
) |
|
|
(22,800 |
) |
|
|
- |
|
|
|
- |
|
|
|
(24,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2003
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(149,933 |
) |
|
|
(149,933 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2003
|
|
|
33,762,500 |
|
|
|
33,763 |
|
|
|
354,287 |
|
|
|
- |
|
|
|
(489,922 |
) |
|
|
(101,872 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2004
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(70,132 |
) |
|
|
(70,132 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2004
|
|
|
33,762,500 |
|
|
|
33,763 |
|
|
|
354,287 |
|
|
|
- |
|
|
|
(560,054 |
) |
|
|
(172,004 |
) |
(Formerly
"e.Deal.net, Inc.")
(A
Development Stage Company)
CONSOLIDATED
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
from
inception (November 6, 1998) to September 30, 2008
(unaudited)
|
|
Common
Stock
|
|
|
Additional
paid-in
|
|
|
Common
stock
|
|
|
Deficit
accumulated
during
development
|
|
|
Total
stockholders'
equity
|
|
(Expressed
in U.S. Dollars)
|
|
Shares
|
|
|
Amount
|
|
|
capital
|
|
|
issuable
|
|
|
stage
|
|
|
(deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2005
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(59,494 |
) |
|
|
(59,494 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2005
|
|
|
33,762,500 |
|
|
|
33,763 |
|
|
|
354,287 |
|
|
|
- |
|
|
|
(619,548 |
) |
|
|
(231,498 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued upon exercised of warrants, at $0.05 per share, June 9, 2005
& June 30, 2005.
|
|
|
3,120,000 |
|
|
|
3,120 |
|
|
|
152,880 |
|
|
|
- |
|
|
|
- |
|
|
|
156,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued upon exercised of stock option, at $0.13 per
share, October 7, 2005
|
|
|
50,000 |
|
|
|
50 |
|
|
|
6,450 |
|
|
|
- |
|
|
|
- |
|
|
|
6,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
based compensation expense
|
|
|
- |
|
|
|
- |
|
|
|
785,536 |
|
|
|
- |
|
|
|
- |
|
|
|
785,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2006
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(842,155 |
) |
|
|
(842,155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2006
|
|
|
36,932,500 |
|
|
|
36,933 |
|
|
|
1,299,153 |
|
|
|
- |
|
|
|
(1,461,703 |
) |
|
|
(125,617 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
based compensation expense
|
|
|
- |
|
|
|
- |
|
|
|
54,443 |
|
|
|
- |
|
|
|
- |
|
|
|
54,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2007
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(224,862 |
) |
|
|
(224,862 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2007
|
|
|
36,932,500 |
|
|
|
36,933 |
|
|
|
1,353,596 |
|
|
|
- |
|
|
|
(1,686,565 |
) |
|
|
(296,036 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issuable in March 2008
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,259,000 |
|
|
|
- |
|
|
|
1,259,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
year ended March 31, 2008
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(411,934 |
) |
|
|
(411,934 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2008
|
|
|
36,932,500 |
|
|
|
36,933 |
|
|
|
1,353,596 |
|
|
|
1,259,000 |
|
|
|
(2,098,499 |
) |
|
|
551,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock and warrants issued for cash and placement fees in
April 2008
|
|
|
4,100,000 |
|
|
|
4,100 |
|
|
|
2,395,900 |
|
|
|
(1,259,000 |
) |
|
|
- |
|
|
|
1,141,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
based compensation expense
|
|
|
- |
|
|
|
- |
|
|
|
1,408 |
|
|
|
- |
|
|
|
- |
|
|
|
1,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued upon exercise of warrants at $0.60 per share in
May 2008
|
|
|
1,216,666 |
|
|
|
1,216 |
|
|
|
728,784 |
|
|
|
- |
|
|
|
- |
|
|
|
730,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss,
six months ended September 30, 2008
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(952,325 |
) |
|
|
(952,325 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2008
|
|
|
42,249,166 |
|
|
$ |
42,249 |
|
|
$ |
4,479,688 |
|
|
$ |
- |
|
|
$ |
(3,050,824 |
) |
|
$ |
1,471,113 |
|
(The
accompanying notes are an integral part of these consolidated financial
statements)
(Formerly
"e.Deal.net, Inc.")
(A
Development Stage Company)
CONSOLIDATED
STATEMENTS OF CASH FLOWS
for
the six months ended September 30, 2008 and 2007
and
from inception (November 6, 1998) to September 30, 2008
(Unaudited)
|
|
|
|
|
|
|
|
From Inception
(November 6,
|
|
|
|
Six
months ended September 30,
|
|
|
1998)
to September 30,
|
|
(Expressed
in U.S. Dollars)
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from operating activities
|
|
|
|
|
|
|
|
|
|
Net
Loss
|
|
$ |
(952,325 |
) |
|
$ |
(21,630 |
) |
|
$ |
(3,050,824 |
) |
Reconciliation
of net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
595 |
|
|
|
219 |
|
|
|
6,268 |
|
Common
stock issued for services
|
|
|
- |
|
|
|
- |
|
|
|
53,050 |
|
Stock
based compensation expense
|
|
|
1,408 |
|
|
|
- |
|
|
|
841,387 |
|
Loss
on sale of fixed assets
|
|
|
9,800 |
|
|
|
- |
|
|
|
9,800 |
|
Write
off of oil, gas and mineral leases
|
|
|
- |
|
|
|
- |
|
|
|
112,000 |
|
Change
in non-cash working capital items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease
(increase) in other current assets
|
|
|
(3,451 |
) |
|
|
27 |
|
|
|
(3,451 |
) |
Increase
in accounts payable
|
|
|
25,517 |
|
|
|
456 |
|
|
|
25,517 |
|
Increase
(decrease) in accrued liabilities
|
|
|
(52,665 |
) |
|
|
(150 |
) |
|
|
31,085 |
|
Increase
in accrued management fees -related party
|
|
|
- |
|
|
|
- |
|
|
|
162,945 |
|
Increase
in accrued interest -related party
|
|
|
- |
|
|
|
3,998 |
|
|
|
- |
|
Net
cash used in operating activities
|
|
|
(971,121 |
) |
|
|
(17,080 |
) |
|
|
(1,812,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of property and equipment
|
|
|
(10,395 |
) |
|
|
- |
|
|
|
(16,068 |
) |
Purchase
of oil, gas and mineral leases
|
|
|
- |
|
|
|
- |
|
|
|
(112,000 |
) |
Net
cash used in investing activities
|
|
|
(10,395 |
) |
|
|
- |
|
|
|
(128,068 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceed
from issuance of common stock and warrants
|
|
|
1,871,000 |
|
|
|
- |
|
|
|
3,627,500 |
|
Repayment
of accrued management fees
|
|
|
(162,945 |
) |
|
|
|
|
|
|
(162,945 |
) |
Proceed
from loans from related party
|
|
|
- |
|
|
|
|
|
|
|
510,000 |
|
Repayment
of loans from related party
|
|
|
- |
|
|
|
- |
|
|
|
(510,000 |
) |
Net
cash provided by financing activities
|
|
|
1,708,055 |
|
|
|
- |
|
|
|
3,464,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase
(decrease) in cash
|
|
|
726,539 |
|
|
|
(17,080 |
) |
|
|
1,524,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of
period
|
|
|
797,725 |
|
|
|
23,531 |
|
|
|
- |
|
Cash, end of
period
|
|
$ |
1,524,264 |
|
|
$ |
6,451 |
|
|
$ |
1,524,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
paid in cash
|
|
$ |
195 |
|
|
$ |
- |
|
|
$ |
77,481 |
|
Income
tax paid in cash
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash
Investing and Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
of common stock and warrants as commission
|
|
$ |
60,000 |
|
|
$ |
- |
|
|
$ |
60,000 |
|
(The
accompanying notes are an integral part of these consolidated financial
statements)
(FORMERLY
“e.Deal.net, Inc.”)
(An
Exploration/Development Stage Company)
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
September 30,
2008
(Expressed
in U.S. dollars)
Note
1. Organization and Nature of Operations
International
Energy, Inc. (the “Company”) was incorporated under the laws of the State of
Nevada on November 6, 1998, under the name “e.Deal.net, Inc.”, with an
authorized capital of 100,000,000 shares of common stock, par value of $0.001
per share, and 1,000,000 preferred stock, par value of $0.01. On June 20, 2005,
the Company amended its Articles of Incorporation to effect a change of name to
International Energy, Inc. from e.Deal.net, Inc.
On June
9, 2005, the Company incorporated two wholly owned subsidiaries; International
Energy Corp. and e.Deal Enterprises Corp. Both subsidiaries are incorporated
under the laws of the State of Nevada.
Through
International Energy Corp., the Company was involved in the investigation,
acquisition and exploration for petroleum and natural gas in various parts of
the United States and Canada. Until August 31, 2007, the Company focused
solely on petroleum and natural gas exploration. From September 2007 and
onwards, the Company has shifted its focus to the development of developing
technologies for the production of biofuels derived directly from the
photosynthesis of green microalgae.
In 2005,
the Company ceased its business of providing online automotive information
through e.Deal Enterprises Corp. The assets and liabilities, the results of
operations and cash flows related to the business were not classified as
discontinued operations as the amounts were not significant.
Note
2. Going Concern Uncertainties
The
Company has been an exploration/development stage company and has incurred net
operating losses of $3,050,824 since inception (November 6, 1998). The
accompanying consolidated financial statements have been prepared in conformity
with generally accepted accounting principles in the United States of America,
which contemplates continuation of the Company as a going concern, which is
dependent upon the Company’s ability to establish itself as a profitable
business.
Due to
the start-up nature of the Company’s business, the Company expects to incur
additional losses as it continues to develop its technology. To date, the
Company’s cash flow requirements have been primarily met by debt and equity
financings and proceeds received from the exercise of warrants. Management
recognizes that in order to meet the Company’s capital requirements, and
continue to operate, additional financing will be necessary. The
Company expects to raise additional funds through private or public equity
investments in order to expand the range and scope of its business operations.
The Company will seek access to private or public equity but there is no
assurance that such additional funds will be available for the Company to
finance its operations on acceptable terms, if at all. Furthermore,
there is no assurance the net proceeds from any successful financing arrangement
will be sufficient to cover cash requirements during the initial stages of the
Company’s operations. If the Company is unable to raise additional capital
or generate positive cash flow, it is unlikely that the Company will be able to
continue as a going concern.
In view
of these conditions, the ability of the Company to continue as a going concern
is in substantial doubt and dependent upon achieving a profitable level of
operations and on the ability of the Company to obtain necessary financing to
fund ongoing operations. Management believes that its current and future plans
enable it to continue as a going concern. These consolidated financial
statements do not give effect to any adjustments which will be necessary should
the Company be unable to continue as a going concern and therefore be required
to realize its assets and discharge its liabilities in other than the normal
course of business and at amounts different from those reflected in the
accompanying financial statements.
Note 3. Presentation of Interim
Information
The
accompanying unaudited interim consolidated financial statements have been
prepared in accordance with Form 10-Q instructions and in the opinion of
management of International Energy, Inc. and Subsidiaries, include all
adjustments (of a normal recurring nature) considered necessary to
present fairly the consolidated financial position as of September 30, 2008 and
March 31, 2008, and the consolidated results of operations for the three and six
months ended September 30, 2008 and 2007, and cash flows for the six months
ended September 30, 2008 and 2007. These results have been determined on the
basis of generally accepted accounting principles and practices in the United
States and applied consistently with those used in the preparation of the
Company's 2008 Annual Report on Form 10-K.
Certain
information and footnote disclosure normally included in the financial
statements presented in accordance with generally accepted accounting principles
in the United States have been condensed or omitted. It is suggested that the
accompanying unaudited interim financial statements be read in conjunction with
the financial statements and notes thereto incorporated by reference in the
Company's 2008 Annual Report on Form 10-K.
Recently
Issued Accounting Standards
In
September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (SFAS
157), which defines fair value, establishes a framework for measuring fair
value, and expands disclosures about fair-value measurements required under
other accounting pronouncements. It does not change existing guidance as to
whether or not an instrument is carried at fair value. SFAS 157 is effective for
financial statements issued for fiscal years beginning after November 15, 2007,
and interim periods within those fiscal years. In February 2008, the FASB issued
FASB Staff Position No. FAS 157-1 (FSP FAS 157-1), which excludes SFAS No. 13,
“Accounting for Leases” and certain other accounting pronouncements that address
fair value measurements under SFAS 13, from the scope of SFAS 157. In February
2008, the FASB issued FASB Staff Position No. 157-2 (FSP 157-2), which provides
a one-year delayed application of SFAS 157 for nonfinancial assets and
liabilities, except for items that are recognized or disclosed at fair value in
the financial statements on a recurring basis (at least annually). The Company
is required to adopt SFAS 157 as amended by FSP FAS 157-1 and FSP FAS 157-2 on
April 1, 2009, the beginning of its fiscal year 2010. The Company
does not expect the application of SFAS No. 157 to have a material effect on the
Company’s consolidated financial statements.
In
October 2008, the FASB issued FASB Staff Position No. FAS 157-3, “Determining
the Fair Value of a Financial Asset in a Market That Is Not Active” (FSP 157-3),
which clarifies the application of SFAS 157 when the market for a financial
asset is inactive. Specifically, FSP 157-3 clarifies how (1) management’s
internal assumptions should be considered in measuring fair value when
observable data are not present, (2) observable market information from an
inactive market should be taken into account, and (3) the use of broker quotes
or pricing services should be considered in assessing the relevance of
observable and unobservable data to measure fair value. The guidance in FSP
157-3 is effective immediately and will apply to the Company upon adoption of
SFAS 157.
In
February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for
Financial Assets and Financial Liabilities, Including an Amendment to FASB No.
115” (SFAS 159). Under SFAS 159, entities may elect to measure specified
financial instruments and warranty and insurance contracts at fair value on a
contract-by-contract basis, with changes in fair value recognized in earnings
each reporting period. The election, called the fair value option, will enable
entities to achieve an offset accounting effect for changes in fair value of
certain related assets and liabilities without having to apply more complex
hedge accounting provisions. SFAS No. 159 is effective for fiscal
years beginning after November 15, 2007. The Company did not elect
the fair value option for any of its existing financial assets or financial
liabilities; therefore, this statement is did not have a material impact on the
Company’s consolidated financial statements.
In June
2008, the FASB issued Staff Position EITF 03-06-1, “Determining Whether
Instruments Granted in Share-Based Payment Transactions Are Participating
Securities” (FSP EITF 03-06-1). FSP EITF 03-06-1 provides that unvested
share-based payment awards that contain nonforfeitable rights to dividends or
dividend equivalents (whether paid or unpaid) are participating securities and
shall be included in the computation of earnings per share pursuant to the
two-class method in SFAS No. 128, “Earnings per Share”. EITF
03-06-1 did not have any impact on the Company’s consolidated financial
statements.
In
December 2007, the FASB issued SFAS No. 160, “Noncontrolling Interests in
Consolidated Financial Statements, an Amendment of Accounting Research Bulletin
No 51” (SFAS 160). SFAS 160 establishes accounting and reporting standards for
ownership interests in subsidiaries held by parties other than the parent,
changes in a parent’s ownership of a noncontrolling interest, calculation and
disclosure of the consolidated net income attributable to the parent and the
noncontrolling interest, changes in a parent’s ownership interest while the
parent retains its controlling financial interest and fair value measurement of
any retained noncontrolling equity investment. SFAS 160 is effective for
financial statements issued for fiscal years beginning after December 15, 2008,
and interim periods within those fiscal years. Early adoption is prohibited. The
Company must adopt SFAS 160 on April 1, 2009, the beginning of its fiscal year
2010. The Company does not expect the application of SFAS No. 160 to
have a material effect on the consolidated financial statements.
In
December 2007, the FASB issued SFAS No. 141R, “Business Combinations” (SFAS
141R), which establishes principles and requirements for the reporting entity in
a business combination, including recognition and measurement in the financial
statements of the identifiable assets acquired, the liabilities assumed, and any
noncontrolling interest in the acquiree. SFAS 141R applies prospectively to
business combinations for which the acquisition date is on or after the
beginning of the first annual reporting period beginning on or after December
15, 2008, and interim periods within those fiscal years. The Company must adopt
SFAS 141R on April 1, 2009, the beginning of its fiscal year
2010. The Company does not expect the application of SFAS 141R to
have a material effect on the consolidated financial
statements.
Note
4. Net Loss Per Share
Basic net
loss per share is computed by dividing the net loss by the weighted average
number of common shares outstanding during the period. Diluted net
loss per share is computed by dividing the net loss by the weighted average
number of common and dilutive common equivalent shares outstanding during the
period. All per share and per share information are adjusted
retroactively to reflect stock splits and changes in par value, when
applicable. As the Company had a net loss attributable to common
stockholders in each of the periods presented, basic and diluted net loss per
share are the same.
Excluded
from the computation of diluted net loss per share for the three and six months
ended September 30, 2008 and 2007, because their effect would be antidilutive,
are stock options and warrants to acquire 17,813,334 and 14,830,000 shares of
common stock with weighted-average exercise prices of $0.18 and $0.09 per
share.
Following
is the computation of basic and diluted loss per share for the three and six
months ended September 30, 2008 and 2007:
|
|
Three
months ended
September 30,
|
|
|
Six
months ended
September 30,
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator
- net loss available to common stockholders
|
|
$ |
(472,315 |
) |
|
$ |
(10,639 |
) |
|
$ |
(952,325 |
) |
|
$ |
21,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator
- weighted average number of common shares outstanding
|
|
|
42,249,166 |
|
|
|
36,932,500 |
|
|
|
41,324,394 |
|
|
|
36,932,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
and diluted loss per common share
|
|
$ |
(0.01 |
) |
|
$ |
(0.00 |
) |
|
$ |
(0.02 |
) |
|
$ |
0.00 |
|
Note
5. UOC Research Agreement
On
September 17, 2007, International Energy, Inc., through its wholly owned
subsidiary, International Energy Corp., entered into a Research Agreement with
The Regents of the University of California (“UOC”) (the “UOC Research
Agreement”) in the area of algal biochemistry and photosynthesis aiming to
develop protocols for the growth of microalgal cultures and for the generation
of long chain liquid hydrocarbons. The contract is for a period of two years
until September 16, 2009. The Company can negotiate with UOC for a license at
commercially reasonable royalty rates and license fees to commercialize the
related products. The Company has the right to apply for a patent on any
invention made through the research. The Company has agreed to pay a total of
$238,680 to UOC for the support of research, payable on a quarterly
basis.
As
of September 30, 2008, the Company has paid a total of $119,340 and accrued
an additional $29,835 related to the UOC Research Agreement. In
addition to contractual obligations pursuant to the UOC Research Agreement, the
Company reimbursed UOC $10,064 during the three months ended September 30, 2008
for other out-of-pocket costs that are included in research and development
expense.
Note 6. Common Stock
On April
17, 2008, the Company completed a $2,400,000 self directed private placement
(the “2008 Private Placement”). The 2008 Private Placement consisted of the sale
of 4,000,000 units (the "Units") at a price of $0.60 per Unit. Each Unit consisted of one share
(collectively “Unit Shares”) of the Company’s common
stock and one Series B Warrant to purchase a share of common stock at $0.60 per
share for a period of two years from the date of issuance. In connection
with the Private Placement, the Company agreed to file a registration statement
for the purpose of registering the Unit Shares and the shares issuable upon the
exercise of the Series B Warrants, for resale by the Investors.
In
connection with the 2008 Private Placement, the Company paid a commission of
100,000 Units (the “Commission Units”) to one registered broker dealer. The
Commission Units do not have any registration rights but otherwise have the same
terms and conditions as the Units.
The fair value of the
warrants as calculated using the Black-Scholes model was $5,330,000. The
proceeds from the 2008 Private Placement allocated to the warrants was
$1,066,000.
Note 7. Stock
Options
On
September 30, 2002, the stockholders of the Company approved its 2002 Incentive
Stock Plan (the “2002 Plan”), which has 20,000,000 shares reserved for issuance
thereunder, all of which were registered under Form S-8 on August 24,
2005. The 2002 Plan provides shares available for options granted to
employees, directors and others. The options granted to employees under the
Company’s 2002 Plan generally vest over one to five years or as otherwise
determined by the plan administrator. Options to purchase shares expire no later
than ten years after the date of grant.
A summary
of the Company’s stock option activity and related information
follows:
|
|
Number
of
options
|
|
|
Weighted
average
exercise
price
|
|
Remaining
contractual
terms
|
|
Aggregate
intrinsic
value
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
at March 31, 2007
|
|
|
7,950,000 |
|
|
$ |
0.13 |
|
|
|
|
|
Granted
|
|
|
- |
|
|
|
|
|
|
|
|
|
Outstanding
at March 31, 2008
|
|
|
7,950,000 |
|
|
|
0.13 |
|
|
|
|
|
Granted
|
|
|
100,000 |
|
|
|
0.83 |
|
|
|
|
|
Outstanding
at September 30, 2008
|
|
|
8,050,000 |
|
|
|
0.14 |
|
6.74
years
|
|
$ |
3,736,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable
at September 30, 2008
|
|
|
7,950,000 |
|
|
$ |
0.13 |
|
6.70
years
|
|
$ |
3,736,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available
for grant at September 30, 2008
|
|
|
11,900,000 |
|
|
|
|
|
|
|
|
|
|
The
aggregate intrinsic value in the table above represents the total pretax
intrinsic value for all “in-the-money” options (i.e. the difference between the
Company’s closing stock price on the last trading day of the period end and the
exercise price, multiplied by the number of shares) that would have been
received by the option holders had all option holders exercised their options on
September 30, 2008. This amount changes based on the fair market value of the
Company’s stock.
At
September 30, 2008, the Company had unvested stock options to purchase 100,000
shares of the Company’s common stock at a fair value per share of
$0.74.
During
the three and six months ended September 30, 2008, stock-based compensation
expense of $1,408 and $nil was recognized for options previously granted and
vesting over time. During the three and six months ended September 30, 2007,
stock-based compensation expense of $nil was recognized for options previously
granted. As of September 30, 2008, the Company had $72,592 of total
unrecognized compensation expense related to unvested stock
options.
The
options outstanding and exercisable as of September 30, 2008 can be summarized
as follows:
|
|
|
Options
Outstanding
|
|
|
Options
Exercisable
|
|
Range
of
Exercise
Prices
|
|
|
Number
Outstanding
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
|
|
Number
Exercisable
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.13 |
|
|
|
7,950,000 |
|
|
$ |
0.13 |
|
|
|
6.70 |
|
|
|
7,950,000 |
|
|
$ |
0.13 |
|
|
|
6.70 |
|
|
0.83 |
|
|
|
100,000 |
|
|
|
0.83 |
|
|
|
9.95 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
$ |
0.13
- $0.83 |
|
|
|
8,050,000 |
|
|
$ |
0.14 |
|
|
|
6.74 |
|
|
|
7,950,000 |
|
|
$ |
0.13 |
|
|
|
6.70 |
|
Stock
Option Grants
On
September 12, 2008, the Company granted stock options to purchase a total of
100,000 shares of common stock to two of the Company’s Board of Directors as
compensation for services to be rendered as a director. Each of the
two 50,000 stock options (total 100,000 stock options) have an exercise price of
$0.83, the closing price of the Company’s common stock on September 12,
2008. Each option vests in five equal annual installments of 10,000
options commencing on September 12, 2009, and annually thereafter. Under the
terms of the stock option agreements, the agreements will terminate and there
will be no further vesting of options effective as of the date that the board
member ceases to be a director of the Company. The fair value of each
stock option was $37,000 at the time of grant, for a total of
$74,000. The fair value was estimated using the Black-Scholes option
pricing model with the following weighted average
assumptions: expected volatility of 123%, risk-free interest rate of
3.32%, expected life of 6.5 years, and a 0% dividend yield. The
Company recognized $1,408 as management fees during the three months ended
September 30, 2008 related to these stock option grants.
The
Company does not repurchase shares to fulfill the requirements of options that
are exercised. Further, the Company issues new shares when options are
exercised.
Note 8.
Warrants
A summary
of the Company’s warrant-related activity for the three months ended September
30, 2008 and the year ended March 31, 2008 follows:
|
|
Number
of
Warrants
outstanding
|
|
|
Weighted
average
exercise
price
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2007 and 2008
|
|
|
6,880,000 |
|
|
$ |
0.05 |
|
Issued
|
|
|
4,100,000 |
|
|
|
0.60 |
|
Exercised
|
|
|
(1,216,666 |
) |
|
|
0.60 |
|
Balance,
September 30, 2008
|
|
|
9,763,334 |
|
|
|
0.21 |
|
On
October 16, 2007, the Company renewed the expiry date of the Series A Warrants
for another year. Each Series A Warrant expires on October 17, 2008. No
additional expense was recognized in connection with the extension of the expiry
date as the effect was insignificant.
The fair
value of the 4,100,000 Series B Warrants issued on April 17, 2008 in
connection with the 2008 Private Placement were estimated using the
Black-Scholes option pricing model with the following assumptions:
Risk-free
interest rate
|
2.13%
|
Expected
life
|
2.0
years
|
Expected
volatility
|
107.9%
|
Dividend
per share
|
$0.00
|
The fair
value of the Series B warrants was $5,330,000 and the allocated value was
$1,066,000.
At
September 30, 2008, there were 6,880,000 Series A Warrants with an exercise
price of $0.05 each expiring on October 17, 2008 and 2,883,334 Series B Warrants
with an exercise price of $0.60 each expiring on April 17, 2010.
Note
9. Related Party
Transactions
Director
and management fees: During the three and six months ended September
30, 2008, the Company incurred $4,758 and $5,200 in director and management
fees. Included in these amounts is $1,408 for stock compensation
expense related to stock options granted to two directors during the three
months ended September 30, 2008 (see Note 7). During the three and
six months ended September 30, 2007, the Company incurred $nil and $2,200 in
director and management fees and $221,468 for the period from inception
(November 6, 1998) to September 30, 2008.
Accrued
management fees: During the three months ended September 30, 2008, the Company
repaid $162,945 accrued for management services provided by two directors in
previous years.
Short
term notes, related party: On March 31, 2008, the Company repaid all the
short term notes and interest to its former President, Herdev S. Rayat
and its former Secretary, Treasurer, Chief Financial Officer and director,
Mr. Harmel S. Rayat. Interest expense was $2,011 and $3,999
for the three and six months ended September 30, 2007 and $72,261 for the period
from inception (November 6, 1998) to the repayment date of March 31,
2008.
Rent:
Until August 31, 2008, the Company’s administrative office was located at 1628
West 1st Avenue, Suite 216, Vancouver, British Columbia, Canada, V6J 1G1. This
premise is owned by a private corporation controlled by a former Director and
majority stockholder. Rent expense for this administrative office for the three
and six months ended September 30, 2008 was $1,706 and $3,771. Rent
expense for this administrative office for the three and six months ended September 30, 2007 was $1,978 and $3,874 and $19,332 for the
period from inception (November 6, 1998) to September 30,
2008. Effective August 31, 2008, the Company closed its
administrative office in Vancouver, British Columbia, Canada, terminating all of
its employees.
All
related party transactions are recorded at the exchange amount established and
agreed to between related parties and are in the normal course of
business.
Note 10. Segment Information
The
Company’s business is considered as operating in one segment based upon the
Company’s organizational structure, the way in which the operations are managed
and evaluated, the availability of separate financial results and materiality
considerations.
Note
11. Termination of Oil and Gas Joint
Venture
On June
13, 2005, the Company entered into a Joint Venture Agreement with Reserve Oil
and Gas, Inc. for the purpose of purchasing oil and gas leases, drilling,
completing oil and gas wells and the resale of acquired leases. The Company paid
cash $112,000 to purchase four leases totaling 312.7 acres in Sevier County,
Utah. The Company abandoned the properties and wrote off the cost of $112,000 on
March 31, 2007. On June 11, 2007, the Company terminated the Joint Venture
Agreement with Reserve Oil and Gas, Inc.
Note
12. Subsequent Events
On
October 15. 2008, pursuant to an Employment Agreement, the Company granted a
stock option to the Company's Chief Executive Officer and President to
purchase 750,000 shares of common stock which vest as follows: 225,000 in three
equal annual installments of 75,000 options each commencing on January 1, 2010,
and annually thereafter; 275,000 vest and
become exercisable in the event that the Company, or any subsidiary thereof,
with the prior approval of the Board of Directors: successfully executes any
partnership agreement or joint-venture agreement of any technology under current
or future development; or successfully completes the sale any subsidiary; or any
technology under current or future development; and 250,000 vest and become
exercisable upon: commencing commercial sales of products derived from any
technology under current or future development: or successfully achieving
commercial gross annual sales exceeding $10,000,000 of those products and/or
services which are not derived from technologies under current or future
research and development by the Company; or successfully completing the sale of
International Energy. Inc. to a third party, subject to shareholder and Board of
Directors approval.
On
October 10, 2008, the Company granted a stock option to a non-employee director
to purchase 50,000 shares of common stock at an exercise price of $0.40 per
share. The stock option will vest in five equal annual installments of 10,000
options each commencing on October 10, 2009, and annually
thereafter.
Cautionary
Statement Pursuant to Safe Harbor Provisions of the Private Securities
Litigation Reform Act of 1995:
Except
for the historical information presented in this document, the matters discussed
in this Form 10-Q for the three and six months ending September 30, 2008, and
specifically in the items entitled "Management's Discussion and Analysis of
Financial Condition and Results of Operations", or otherwise incorporated by
reference into this document, contain "forward-looking statements" (as such term
is defined in the Private Securities Litigation Reform Act of 1995). These
statements are identified by the use of forward-looking terminology such as
"believes", "plans", "intend", "scheduled", "potential", "continue",
"estimates", "hopes", "goal", "objective", expects", "may", "will", "should" or
"anticipates" or the negative thereof or other variations thereon or comparable
terminology, or by discussions of strategy that involve risks and uncertainties.
The safe harbor provisions of Section 21E of the Securities Exchange Act of
1934, as amended, and Section 27A of the Securities Act of 1933, as amended,
apply to forward-looking statements made by the Company.
The
reader is cautioned that no statements contained in this Form 10-Q should be
construed as a guarantee or assurance of future performance or results. These
forward-looking statements involve risks and uncertainties, including those
identified within this Form 10-Q. The actual results that the Company achieves
may differ materially from any forward-looking statements due to such risks and
uncertainties. These forward-looking statements are based on current
expectations, and the Company assumes no obligation to update this information.
Readers are urged to carefully review and consider the various disclosures made
by the Company in this Form 10-Q and in the Company's other reports filed with
the Securities and Exchange Commission that attempt to advise interested parties
of the risks and factors that may affect the Company's business.
Overview
International
Energy, Inc. (the “Company”) was incorporated under the laws of the State of
Nevada on November 6, 1998, under the name “e.Deal.net, Inc.”, with an
authorized capital of 100,000,000 shares of common stock, par value of $0.001
per share, and 1,000,000 preferred stock, par value of $0.01. On June
20, 2005, the Company amended its Articles of Incorporation to effect a change
of name to International Energy, Inc.
International
Energy Corp., a wholly owned subsidiary of International Energy, Inc., through a
research agreement with The Regents of the University of California (“UOC”) is
developing leading edge technologies for the production of biofuels derived
directly from the photosynthesis of green microalgae, which can accumulate up to
30% of their biomass in the form of valuable biofuels. The Company
seeks to develop biofuels from the conversion of water and carbon dioxide into
useful long-chain liquid hydrocarbons from the photosynthesis of unicellular
microalgae.
General and Administrative
Expense
The
Company’s general and administrative expense consists primarily of professional
fees, including legal costs and accounting fees, travel and entertainment and
administrative costs.
Research and Development
Costs
Research
and development costs represent costs incurred to develop the Company’s
technology incurred pursuant to its research agreements with UOC. The agreement
includes salaries and benefits for research and development personnel, allocated
overhead and facility occupancy costs, supplies, equipment purchase and repair
and other costs. The Company charges all research and development expenses to
operations as they are incurred except for prepayments which are capitalized and
amortized over the applicable period. The Company does not track research and
development expenses by project. In addition, costs for third party
laboratory work might occur.
UOC Research
Agreement
On
September 17, 2007, International Energy, Inc., through its wholly owned
subsidiary, International Energy Corp., entered into a Research Agreement with
The Regents of the University of California (“UOC”) (the “UOC Research
Agreement”) in the area of algal biochemistry and photosynthesis aiming to
develop protocols for the growth of microalgal cultures and for the generation
of long chain liquid hydrocarbons. The contract is for a period of two years
until September 16, 2009. The Company can negotiate with UOC for a license at
commercially reasonable royalty rates and license fees to commercialize the
related products. The Company has the right to apply for a patent on any
invention made through the research. There is no assurance that the
Company will be able to successfully negotiate any licenses or patents related
to technologies under development through its UOC Research
Agreement. The Company has agreed to pay a total of $238,680 to UOC
for the support of research, payable on a quarterly basis.
As
of September 30, 2008, the Company has paid a total of $119,340 and accrued
an additional $29,835 related to the UOC Research Agreement. In
addition to contractual obligations pursuant to the UOC Research Agreement, the
Company reimbursed UOC $10,064 during the three months ended September 30, 2008
for other out-of-pocket costs that are included in research and development
expense.
Results of
Operations
The
Company has yet to establish any history of profitable
operations. The Company has incurred net losses of $472,315 and
$10,639 for the three months ended September 30, 2008 and 2007 and $952,325 and
$21,630 for the six months ended September 30, 2008 and 2007. As a result, at
September 30, 2008, the Company has an accumulated deficit of
$3,050,824.
The
Company expects that its future revenues will not be sufficient to sustain its
operations for the foreseeable future. The Company’s profitability will require
the successful completion of its research and development program, and the
subsequent commercialization of the results or of products derived from such
research and development efforts. No assurances can be given when
this will occur or that the Company will ever be profitable.
Three and Six Months Ended
September 30, 2008 and 2007
The
Company had no revenues during the three and six months ended September 30, 2008
and 2007.
Operating
expenses were $470,410 during the three months ended September 30, 2008, an
increase of $461,713 from $8,667 during the same period in 2007. The
increase was substantially due to increases in investor relations costs of
$177,800, salaries and benefits of $132,195 and research and development of
$39,899 in addition to an increase in general and administrative expense of
$100,553 primarily as a result of increases in professional fees and travel and
entertainment costs. Investor
relations costs represents fees paid to a firm to promote the Company's
technology within the investor community with the purpose of increasing company
recognition and branding, and to facilitate the efforts to raise funds in equity
or debt financings. Effective June 1, 2008, the Company needed additional
back-office support. As a result, the Company began paying salaries to
administrative support employees in the Vancouver, Canada office. The increase
in research and development expense is entirely due to the payments made
pursuant to the UOC Research Agreement. The increase in administrative expenses
is due to the Company increasing its back-office support functions.
Operating
expenses were $958,168 during the six months ended September 30, 2008, an
increase of $940,012 from $18,156 during the same period in 2007. The
increase was substantially due to increases in investor relations costs of
$541,500, salaries and benefits of $151,044 and research and development of
$69,734 in addition to an increase in general and administrative expense of
$167,611 primarily as a result of increases in professional fees and travel and
entertainment costs.
Interest
income was $6,703 and $153 for the three months ended September 30, 2008 and
2007. Interest income was $15,581 for the six months ended September
30, 2008, an increase of $15,205 from $376 during the same period in
2007. This increase reflects the higher average cash balance
maintained during the six months ended September 30, 2008 compared to 2007 as a
result of the 2008 Private Placement completed by the Company in April 2008,
raising net proceeds of $2,400,000.
The
Company recorded a loss on disposal of fixed assets of $9,800 during the three
months ended September 30, 2008 as a result of the removal of the
cost and related accumulated depreciation from the Company’s financial
statements for equipment that was either no longer in service or deemed
obsolete. Substantially all of this equipment was located at the
Company’s administrative office in Vancouver, British Columbia, Canada, which,
effective August 31, 2008, was closed.
The
Company incurred net losses of $472,315 and $10,639 during the three months
ended September 30, 2008 and 2007 and $952,325 and $21,630 during the six
months ended September 30, 2008 and 2007.
Liquidity and Capital
Resources
The
accompanying financial statements have been prepared assuming the Company will
continue as a going concern. The Company incurred cumulative losses
of $3,050,824 through September 30, 2008. Due to the "start up"
nature of the Company's businesses, the Company expects to incur losses as it
continues development of its technologies and expands. These
conditions raise substantial doubt about the Company’s ability to continue as a
going concern. Management recognizes that in order to meet the
Company’s capital requirements, and continue to operate, additional financing
will be necessary. The Company expects to raise additional funds
through private or public equity investment in order to expand the range and
scope of its business operations. The Company will seek access to private or
public equity but there is no assurance that such additional funds will be
available for the Company to finance its operations on acceptable terms, if at
all. If the Company is unable to raise additional capital or generate
positive cash flow, it is unlikely that the Company will be able to continue as
a going concern. The financial statements do not include any
adjustments that might result from the outcome of this uncertainty.
The
Company's principal source of liquidity is cash in the bank, which the Company
anticipates will be sufficient to fund its operations for the next twelve
months. The Company's future funding requirements will depend on
numerous factors, including: the time and investment required to invest in the
Company’s research and development project, to recruit and train qualified
management personnel and the Company's ability to compete against other, better
capitalized corporations in similar businesses.
At
September 30, 2008, the Company had a cash balance of $1,524,264. The Company
has financed its operations primarily from funds received pursuant to a private
placement completed by the Company in April 2008, raising net proceeds of
$2,400,000 and cash received from the exercise of warrants.
Net cash
used in operating activities was $971,121 for the six
months ended September 30, 2008, compared to net cash used of $17,080
for the same period in 2007. The increase in cash used was
substantially due to increases in investor relations costs of $541,500, salaries
and benefits of $151,044 and research and development of $69,734 in addition to
an increase in general and administrative expense of $167,611 primarily as a
result of increases in professional fees and travel and entertainment
costs.
Net cash
used in investing activities was $10,395 for the six months ended September 30,
2008, compared to $nil during the same period in 2007. During the six
months ended September 30, 2008, the Company purchased $10,395 of equipment all
of which was for use by the administrative office in Vancouver, B.C. and
subsequently disposed of on August 31, 2008.
Net cash
provided by financing activities was $1,708,055 for the six months ended
September 30, 2008 compared to $nil for the same period in
2007. During the six months ended September 30, 2008, the Company
received $1,141,000 pursuant to the 2008 Private Placement and $730,000 from the
exercise of warrants. These increases in cash provided by financing
activities were offset by the repayment of $162,945 for management services
provided by two directors in previous years.
Related Party
Transactions
Director
and management fees: During the three and six months ended September
30, 2008, the Company incurred $4,758 and $5,200 in director and management
fees. Included in these amounts is $1,408 for stock compensation
expense related to stock options granted to two directors during the three
months ended September 30, 2008 (see Note 7). During the three and
six months ended September 30, 2007, the Company incurred $nil and $2,200 in
director and management fees and $221,468 for the period from inception
(November 6, 1998) to September 30, 2008.
Accrued
management fees: During the three months ended September 30, 2008, the Company
repaid $162,945 accrued for management services provided by two directors in
previous years.
Short
term notes, related party: On March 31, 2008, the Company repaid all the
short term notes and interest to its former President, Herdev S. Rayat
and its former Secretary, Treasurer, Chief Financial Officer and director,
Mr. Harmel S. Rayat. Interest expense was $2,011 and $3,999
for the three and six months ended September 30, 2007 and $72,261 for the period
from inception (November 6, 1998) to the repayment date of March 31,
2008.
Rent:
Until August 31, 2008, the Company’s administrative office was located at 1628
West 1st Avenue, Suite 216, Vancouver, British Columbia, Canada, V6J 1G1. This
premise is owned by a private corporation controlled by a former Director and
majority stockholder. Rent expense for this administrative office for the three
and six months ended September 30, 2008 was $1,706 and $3,771. Rent
expense for this administrative office for the three and six months ended
September 30, 2007 was $1,978 and $3,874 and $19,332 for the period from
inception (November 6, 1998) to September 30, 2008.
All
related party transactions are recorded at the exchange amount established and
agreed to between related parties and are in the normal course of
business.
Other Contractual
Obligations
The
Company does not have any contractual obligations other than the UOC Research
Agreement as discussed above.
Off Balance Sheet
Arrangements
The
Company has no off-balance sheet arrangements.
Recently Issued Accounting
Standards
See Note
3 to the Consolidated Financial Statements in this Form 10-Q.
(a)
Evaluation of Disclosure Controls and Procedures
The
Company’s management, with the participation of its Chief Executive Officer and
Chief Financial Officer, has evaluated the effectiveness of the Company’s
disclosure controls and procedures (as defined in 13a-15(e) and 15d-15(e) of the
Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end
of the period covered by this report. Based on that evaluation, the
Company’s Chief Executive Officer and Chief Financial Officer concluded that the
Company’s disclosure controls and procedures are effective to provide reasonable
assurance that information required to be disclosed in the Company’s periodic
filings under the Exchange Act is accumulated and communicated to the Company’s
management, including the Chief Executive Officer and Chief Financial Officer,
to allow timely decisions regarding required disclosure.
(b)
Changes in Internal Control over Financial Reporting
There
were no changes in the Company’s internal control over financial reporting (as
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred
during the period covered by this report that has materially affected, or is
reasonably likely to materially affect, the Company’s internal control over
financial reporting.
PART
II – Other Information
None
|
Unregistered
Sales of Equity Securities and Use of
Proceeds
|
None
Item
3.
|
Defaults
Upon Senior
Securities
|
None
|
Submission
of Matters to a Vote of Security
Holders
|
None
None
|
Certification of the Chief Executive Officer pursuant to Rule
13a-14(a)
|
|
Certification
of the Chief Financial Officer pursuant to Rule
13a-14(a)
|
|
Certification
by the Chief Executive Officer pursuant to 18 U.S.C. 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
Certification
by the Chief Financial Officer pursuant to 18 U.S.C. 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Pursuant
to the requirements of Sections 13 or 15 (d) of the Securities and Exchange Act
of 1934, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.
|
International Energy,
Inc.
|
|
(Registrant)
|
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been
signed below by the following persons on behalf of the
registrant and in capacities and on the dates indicated.
Signature
|
Title
|
Date
|
|
|
|
|
|
|
/s/
Charles
Bell
|
Chief
Executive Officer,
|
|
Charles
Bell
|
President,
Director
|
November
6, 2008
|
|
|
|
|
|
|
/s/ Frank Fabio
|
Chief
Financial Officer,
|
|
Frank
Fabio
|
Secretary,
Treasurer
|
November
6,
2008
|
19