Lorus
Therapeutics Inc.
|
|||||
Interim
Consolidated Statements of Loss and Deficit
(unaudited)
|
Period
|
||||||||||||||||||||
Three
|
Three
|
Nine
|
Nine
|
from
inception
|
||||||||||||||||
(amounts in 000's except for per
common share data)
|
months
ended
|
months
ended
|
months
ended
|
months
ended
|
Sept. 5, 1986
to
|
|||||||||||||||
(Canadian
dollars)
|
Feb. 29,
2008
|
Feb. 28,
2007
|
Feb. 29,
2008
|
Feb. 28,
2007
|
Feb. 29,
2008
|
|||||||||||||||
REVENUE
|
$ | 3 | $ | 37 | $ | 30 | $ | 67 | $ | 843 | ||||||||||
EXPENSES
|
||||||||||||||||||||
Cost of
sales
|
1 | 6 | 2 | 12 | 105 | |||||||||||||||
Research and
development
|
2,222 | 672 | 4,251 | 3,125 | 118,110 | |||||||||||||||
General and
administrative
|
863 | 833 | 2,702 | 3,028 | 54,025 | |||||||||||||||
Stock-based compensation (note
4)
|
217 | 105 | 529 | 368 | 7,782 | |||||||||||||||
Depreciation and amortization of
fixed assets
|
81 | 98 | 240 | 298 | 9,465 | |||||||||||||||
Operating
expenses
|
3,384 | 1,714 | 7,724 | 6,831 | 189,487 | |||||||||||||||
Interest expense on convertible
debentures
|
258 | 259 | 799 | 786 | 3,031 | |||||||||||||||
Accretion in carrying value of
convertible debentures
|
285 | 236 | 824 | 682 | 2,975 | |||||||||||||||
Amortization of deferred financing
charges
|
35 | 27 | 101 | 79 | 382 | |||||||||||||||
Interest
income
|
(120 | ) | (137 | ) | (435 | ) | (362 | ) | (11,859 | ) | ||||||||||
Loss from operation for the
period
|
3,839 | 2,062 | 8,983 | 7,949 | 183,173 | |||||||||||||||
Loss/(Gain) on sale of shares
(note 1)
|
11 | - | (6,299 | ) | - | (6,299 | ) | |||||||||||||
Net loss and other comprehensive
loss for the period
|
3,850 | 2,062 | 2,684 | 7,949 | 176,874 | |||||||||||||||
Deficit, beginning of period as
previously reported
|
173,051 | 170,439 | 174,190 | 164,552 | - | |||||||||||||||
Change in accounting policy (note
2)
|
- | - | 27 | - | 27 | |||||||||||||||
Deficit, beginning of period as
revised
|
173,051 | 170,439 | 174,217 | 164,552 | ||||||||||||||||
Deficit, end of
period
|
$ | 176,901 | $ | 172,501 | $ | 176,901 | $ | 172,501 | $ | 176,901 | ||||||||||
Basic loss per
share
|
$ | 0.02 | $ | 0.01 | $ | 0.01 | $ | 0.04 | ||||||||||||
Weighted average number of common
shares outstanding used in the
calculation of basic and diluted loss per share |
215,751 | 210,670 | 214,386 | 202,287 | ||||||||||||||||
See
accompanying notes to the unaudited interim consolidated financial
statements
|
Lorus
Therapeutics Inc.
|
||||
Interim
Consolidated Balance Sheets
|
As at
|
As at
|
|||||||
(amounts
in 000's)
|
February 29,
2008
|
May 31,
2007
|
||||||
(Canadian
dollars)
|
(Unaudited)
|
|||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash and cash
equivalents
|
$ | 3,399 | $ | 1,405 | ||||
Short term investments (note
5)
|
8,762 | 7,265 | ||||||
Prepaid expenses and other
assets
|
599 | 335 | ||||||
Amount held in escrow (note
1)
|
600 | - | ||||||
13,360 | 9,005 | |||||||
Long-term
|
||||||||
Marketable securities and other
investments (note 5)
|
- | 3,728 | ||||||
Fixed
assets
|
315 | 503 | ||||||
Deferred arrangement
costs
|
- | 1,262 | ||||||
Goodwill
|
606 | 606 | ||||||
921 | 6,099 | |||||||
$ | 14,281 | $ | 15,104 | |||||
LIABILITIES
|
||||||||
Current
|
||||||||
Accounts
payable
|
$ | 910 | $ | 1,104 | ||||
Liability to repurchase
warrants
|
- | 252 | ||||||
Deferred gain on sale of shares
(note 1)
|
600 | - | ||||||
Accrued
liabilities
|
902 | 1,421 | ||||||
2,412 | 2,777 | |||||||
Long-term
|
||||||||
Secured convertible debentures
(note 6)
|
12,491 | 11,566 | ||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common shares (note
3)
|
158,513 | 157,714 | ||||||
Equity portion of secured
convertible debentures
|
3,814 | 3,814 | ||||||
Stock options (note
4(c))
|
4,771 | 4,898 | ||||||
Contributed surplus (note
3(d))
|
9,181 | 8,525 | ||||||
Deficit accumulated during
development stage
|
(176,901 | ) | (174,190 | ) | ||||
(622 | ) | 761 | ||||||
$ | 14,281 | $ | 15,104 | |||||
See
accompanying notes to the unaudited consolidated interim financial
statements
|
||||||||
Basis
of Presentation Note 1
|
Lorus
Therapeutics Inc.
|
|||||
Interim
Consolidated Statements of Cash Flows (unaudited)
|
Period
|
||||||||||||||||||||
Three
|
Three
|
Nine
|
Nine
|
from
inception
|
||||||||||||||||
(amounts
in 000's)
|
months
ended
|
months
ended
|
months
ended
|
months
ended
|
Sept. 5, 1986
to
|
|||||||||||||||
(Canadian
Dollars)
|
Feb. 29,
2008
|
Feb. 28,
2007
|
Feb. 29,
2008
|
Feb. 28,
2007
|
Feb. 29,
2008
|
|||||||||||||||
Cash flows from
operating activities:
|
||||||||||||||||||||
(Loss) for the
period
|
$ | (3,850 | ) | $ | (2,062 | ) | $ | (2,684 | ) | $ | (7,949 | ) | $ | (176,901 | ) | |||||
Less: Gain on
sale of shares
|
11 | - | $ | (6,299 | ) | (6,299 | ) | |||||||||||||
Items not
involving cash:
|
||||||||||||||||||||
Stock-based
compensation
|
217 | 105 | 529 | 368 | 7,782 | |||||||||||||||
Interest
on convertible debentures
|
258 | 259 | 799 | 786 | 3,031 | |||||||||||||||
Accretion
in carrying value of convertible debentures
|
285 | 236 | 824 | 682 | 2,975 | |||||||||||||||
Amortization
of deferred financing charges
|
35 | 27 | 101 | 79 | 382 | |||||||||||||||
Depreciation,
amortization and write-down of fixed assets and acquired
patents and licenses |
81 | 98 | 240 | 953 | 22,026 | |||||||||||||||
Other
|
15 | - | (4 | ) | - | 730 | ||||||||||||||
Change in
non-cash operating working capital
|
362 | (468 | ) | (977 | ) | (1,123 | ) | 305 | ||||||||||||
Cash used in operating
activities
|
(2,586 | ) | (1,805 | ) | (7,471 | ) | (6,204 | ) | (145,969 | ) | ||||||||||
Cash flows from financing
activities:
|
||||||||||||||||||||
Issuance of
debentures, net of issuance costs
|
- | - | - | - | 12,948 | |||||||||||||||
Issuance of
warrants
|
- | - | 37,405 | |||||||||||||||||
Repurchased of
warrants
|
- | - | (252 | ) | - | (252 | ) | |||||||||||||
Proceeds on sale
of shares, net of amount held in escrow and arrangement
costs
|
(11 | ) | - | 7,561 | - | 6,299 | ||||||||||||||
Issuance of
common shares, net
|
- | - | - | 11,654 | 109,025 | |||||||||||||||
Additions to
deferred financing charges
|
- | (530 | ) | - | (530 | ) | (245 | ) | ||||||||||||
Cash provided by (used in)
financing activities
|
(11 | ) | (530 | ) | 7,309 | 11,124 | 165,180 | |||||||||||||
Cash flows from investing
activities:
|
||||||||||||||||||||
Maturity
(purchase) of marketable securities and other investments,
net
|
1,071 | (2,418 | ) | 2,208 | (5,325 | ) | (8,785 | ) | ||||||||||||
Business
acquisition, net of cash received
|
- | - | - | - | (539 | ) | ||||||||||||||
Acquired patents
and licenses
|
- | - | - | - | (715 | ) | ||||||||||||||
Additions to
fixed assets
|
(13 | ) | (3 | ) | (52 | ) | (3 | ) | (6,121 | ) | ||||||||||
Proceeds on sale
of fixed assets
|
- | - | - | - | 348 | |||||||||||||||
Cash provided by (used in)
investing activities
|
1,058 | (2,421 | ) | 2,156 | (5,328 | ) | (15,812 | ) | ||||||||||||
Increase (decrease) in cash and
cash equivalents
|
(1,539 | ) | (4,756 | ) | 1,994 | (408 | ) | 3,399 | ||||||||||||
Cash and cash equivalents,
beginning of period
|
4,938 | 7,040 | 1,405 | 2,692 | - | |||||||||||||||
Cash and cash equivalents, end of
period
|
$ | 3,399 | $ | 2,284 | $ | 3,399 | $ | 2,284 | $ | 3,399 | ||||||||||
See
accompanying notes to the unaudited consolidated interim financial
statements
|
1.
|
Basis
of presentation
|
2.
|
Change
in Accounting policy - Financial
instruments
|
3.
|
Share
capital
|
|
(a) Continuity of common shares and
warrants
|
(amounts
and units in 000's
|
Common
Shares
|
Warrants
|
||||||||||||||
except Original Share amount) |
Number
|
Amount | Number | Amount | ||||||||||||
Balance at November 30, 2006 | ||||||||||||||||
Original
Share
|
1 | $ | 1 | - | $ | - | ||||||||||
Balance,
May 31, 2007
|
1 | $ | 1 | - | $ | - | ||||||||||
Surrender
of Original Share
|
(1 | ) | (1 | ) | - | - | ||||||||||
Share
exchange (note 1)
|
212,628 | 157,800 | - | - | ||||||||||||
Interest
payments (b)
|
865 | 184 | - | - | ||||||||||||
Balance
at August 31, 2007
|
213,493 | $ | 157,984 | - | $ | - | ||||||||||
Interest
payments (b)
|
1,280 | 271 | - | - | ||||||||||||
Balance
at November 30, 2007
|
214,773 | $ | 158,255 | - | $ | - | ||||||||||
Interest
payments (b)
|
1,452 | 258 | - | - | ||||||||||||
Balance
at February 29, 2008
|
216,225 | $ | 158,513 | - | $ | - |
|
Common
Shares
|
Warrants
|
||||||||||||||
(amounts and units in 000's) | Number | Amount | Number | Amount | ||||||||||||
Balance
at May 31, 2006
|
174,694 | $ | 145,001 | 3,000 | $ | 991 | ||||||||||
Equity
issuance (c)
|
33,800 | 11,640 | - | - | ||||||||||||
Interest
payments (b)
|
792 | 265 | - | - | ||||||||||||
Stock
option exercises
|
46 | 22 | - | - | ||||||||||||
Balance
at August 31, 2006
|
209,332 | $ | 156,928 | 3,000 | $ | 991 | ||||||||||
Interest
payments (b)
|
1,031 | 262 | - | - | ||||||||||||
Balance
at November 30, 2006
|
210,363 | $ | 157,190 | 3,000 | $ | 991 | ||||||||||
Interest
payments (b)
|
915 | 259 | - | - | ||||||||||||
Balance
at February 28, 2007
|
211,278 | $ | 157,449 | 3,000 | $ | 991 |
Balance
at May 31, 2007
|
212,266 | $ | 157,714 | - | $ | - | ||||||||||
Interest
payments (b)
|
1,227 | 270 | - | - | ||||||||||||
Balance
at August 31, 2007
|
213,493 | $ | 157,984 | - | $ | - | ||||||||||
Interest
payments (b)
|
1,280 | 271 | - | - | ||||||||||||
Balance
at November 30, 2007
|
214,773 | $ | 158,255 | - | $ | - | ||||||||||
Interest
payments (b)
|
1,452 | 258 | - | - | ||||||||||||
Balance
at February 29, 2008
|
216,225 | $ | 158,513 | - | $ | - |
(b)
|
Interest
payments
|
(c)
|
Equity
issuances
|
(d)
|
Continuity of contributed
surplus
|
Nine months ended February 29,
2008
|
Nine months ended February 28, 2007(1)
|
|||||||
Balance, beginning of
year
|
$ | 8,525 | $ | 7,665 | ||||
Forfeiture of stock
options
|
656 | 41 | ||||||
Balance, end of
period
|
$ | 9,181 | $ | 7,706 |
(e)
|
Loss per
share
|
4.
|
Stock-based
compensation
|
Three
months ended
February
29, 2008
|
Three
months ended
February
28, 2007(1)
|
|||||||||||||||
Options
(000’s)
|
Weighted
average exercise price
|
Options
(000’s)
|
Weighted
average exercise price
|
|||||||||||||
Outstanding
at beginning of period
|
14,012 | $ | 0.50 | 14,066 | $ | 0.55 | ||||||||||
Granted
|
3,350 | $ | 0.20 | - | - | |||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
(174 | ) | $ | 0.42 | (509 | ) | $ | 0.33 | ||||||||
Outstanding
at end of period
|
17,188 | $ | 0.44 | 13,557 | $ | 0.58 |
Nine
months ended
February
29, 2008
|
Nine
months ended
February
28, 2007(1)
|
|||||||||||||||
Options
(000’s)
|
Weighted
average exercise price
|
Options
(000’s)
|
Weighted
average exercise price
|
|||||||||||||
Outstanding
at beginning of period
|
12,988 | $ | 0.59 | 10,300 | $ | 0.70 | ||||||||||
Granted
|
6,048 | $ | 0.21 | 5,318 | $ | 0.30 | ||||||||||
Exercised
|
- | - | (46 | ) | $ | 0.30 | ||||||||||
Forfeited
|
(1,848 | ) | $ | 0.74 | (2,015 | ) | $ | 0.33 | ||||||||
Outstanding
at end of period
|
17,188 | $ | 0.44 | 13,557 | $ | 0.58 |
Three
months
ended
Feb 29, 2008 |
Nine
months
ended
Feb 29, 2008 |
Three
months
ended
Feb 28, 2007(1) |
Nine
months
ended
Feb 28, 2007(1) |
|
Risk free interest
rate
|
3.75-4.00%
|
3.75-4.75%
|
4.50%
|
4.50%
|
Expected dividend
yield
|
0%
|
0%
|
0%
|
0%
|
Expected
volatility
|
77%
|
77-80%
|
75%
|
75-80%
|
Expected life of
options
|
5
years
|
5
years
|
5
years
|
5
years
|
Weighted average fair value of
options granted or
modified in the
period |
$0.13
|
$0.14
|
$0.18
|
$0.20
|
(amounts
in 000's)
|
2008 | 2007(1) | ||||||
Balance
at beginning of the year
|
$ | 4,898 | $ | 4,525 | ||||
Forfeiture
of vested stock options
|
(18 | ) | (16 | ) | ||||
Stock
option exercise
|
- | (8 | ) | |||||
Stock
option expense
|
103 | 113 | ||||||
Balance
at August 31,
|
$ | 4,983 | $ | 4,614 | ||||
Stock
option expense
|
209 | 150 | ||||||
Forfeiture
of vested stock options
|
(587 | ) | (21 | ) | ||||
Balance
at November 30,
|
$ | 4,605 | $ | 4,743 | ||||
Forfeiture
of vested stock options
|
(51 | ) | (4 | ) | ||||
Stock
option expense
|
217 | 105 | ||||||
Balance
at February 28
|
$ | 4,771 | $ | 4,844 |
(amounts in 000’s)
|
Less
than
one year
maturities
|
Greater
than
one year
maturities
|
Total
|
Yield to
maturity
|
||||||||||||
Held-to-maturity
investments:
|
||||||||||||||||
Corporate
instruments
|
8,286 | - | 8,286 | 3.63 - 4.60 | % | |||||||||||
Held-for-trading
investments:
|
||||||||||||||||
Corporate
instruments
|
- | 476 | 476 | N/A | ||||||||||||
$ | 8,286 | $ | 476 | $ | 8,762 |
As
at May 31, 2007(1)
|
(amounts in 000’s)
|
Less
than
one year
maturities
|
Greater
than
one year
maturities
|
Total
|
Yield to
maturity
|
||||||||||||
Fixed income government
investments
|
$ | 1,549 | $ | - | $ | 1,549 | 3.91 | % | ||||||||
Corporate
instruments
|
5,716 | 3,728 | 9,444 | 3.89 - 4.11 | % | |||||||||||
$ | 7,265 | $ | 3,728 | $ | 10,993 |
6.
|
Secured
convertible debentures
|
February 29,
2008
|
May 31,
2007
|
|||||||
Non-capital losses carried
forward
|
$ | 2,015 | $ | 24,459 | ||||
Research and development
expenditures
|
2,130 | 20,156 | ||||||
Book over tax
depreciation
|
980 | 1,904 | ||||||
Intangible
asset
|
3,392 | - | ||||||
Other
|
- | 309 | ||||||
Future tax
assets
|
8,517 | 46,828 | ||||||
Valuation
allowance
|
(8,517 | ) | (46,828 | ) | ||||
$ | - | $ | - |
2008
|
$ 362
|
2009
|
741
|
2010
|
141
|
2015
|
10
|
2026
|
11
|
2027
|
4
|
2028
|
5,579
|
$ 6,848
|
8.
|
Contingent
Liabilities
|