THERMO TECH TECHNOLOGIES INC.
CONSOLIDATED BALANCE SHEET
(Canadian $)
Page 3
July 31, 1999 (unaudited)
April 30, 1999 (unaudited)
ASSETS
CURRENT ASSETS
-----------------7/31/99 ------ 4/30/99
Cash in bank -- $ 667,365 -- $ 1,058,743
Accounts Receivable – Trade -- 1,146,202 -- 1,320,954
Account s Receivable – Other -- 265,948 -- 611,407
Prepaid Expenses -- 163,115 -- 192,615
Total Current Assets -- 2,242,630 -- 3,183,719
OTHER ASSETS
Due from Pacific Ocean Resources Corporation -- 94,758 -- 117,880
Land -----2,111,646 -- 2,111,646
Plant and Equipment -- 63,925,447 -- 61,117,622
Pre-Construction Costs -- 886,199 -- 881,559
Engineering Design Package -- 4,735,641 -- 4,783,779
Licenses -- 2,973,878 -- 3,048,878
Due from Co-venturer -- 1,200,000 -- 1,200,000
Deferred Pre-Operating Cost -- 1,464,684 -- 1,161,344
Total Other Assets -- 77,392,253 -- 74,422,708
TOTAL ASSETS -- $79,634,883 -- $77,606,427
Page 4
THERMO TECH TECHNOLOGIES INC.
CONSOLIDATED BALANCE SHEET
(Canadian $)
July 31, 1999 (unaudited) -- April 30, 1999 (unaudited)
LIABILITIES
CURRENT
Accounts payable -- $14,349,645 -- $16,039,121
Current portion of obligation
Under Capital leases -- 17,152 -- 17,792
Current portion of long term debt -- 1,865,790 -- 1,880,620
Loan payable -- 6,405,308 -- 6,405,308
Total Current Liabilities -- 22,637,895 -- 24,342,841
LONG TERM DEBT
Lease payable -- 23,593 -- 24,730
Long term debt -- 2,219,041 -- 2,427,260
Total Long term debt -- 2,242,634 -- 2,451,990
SHAREHOLDERS' EQUITY
Preference Shares -- 6,775,141 -- 7,434,263
Share Capital -- 97,694,541 -- 90,051,271
Retained Earnings -- (49,715,328) -- (46,673,938)
Total Shareholders' Equity -- 54,754,354 -- 50,811,596
TOTAL LIABILITIES -- $79,634,883 -- $77,606,427
APPROVED ON BEHALF OF THE BOARD
/s/ Rene J. Branconnier Director
/s/ Daniel B. Cumming Director
Page 5
THERMO TECH TECHNOLOGIES INC.
Consolidated Statements of Loss and Deficit
FOR THREE MONTHS ENDED July 31, 1999 and 1998 (UNAUDITED)
(Canadian $)
Revenue -- $1,355,994 -- $910,612
Cost of Operations, Thermo Master Plants -- 570,695 -- 507,654
Income Before Transfer Station Costs -- 785,299 -- 402,958
Cost of Operations, Transfer Station Costs -- (660,796) -- (234,711)
Profit before Expenses -- 124,503 -- 168,247
OPERATING EXPENSES
Selling, General & Administrative -- 1,088,947 -- 1,262,447
Professional Fees -- 349,484 -- 243,945
Engineering Deficiencies -- 34,714 -- 201,458
Research & Development -- 509,334 -- 137,467
----------------------1,982,479 -- 1,845,317--------------------------
Loss from Operations -- (1,857,976) -- (1,677,070)
OTHER EXPENSE (INCOME)
Other Expense (income) -- 9,154 -- 36,115
Loss on disposal of assets -- 1,096
Depreciation & Amortization -- 1,174,260 -- 858,895
Total Other Expense -- 1,183,414 -- 896,106
NET LOSS -- (3,041,390) -- (2,573,176)
DEFICIT BEGINNING PERIOD -- (46,673,938) -- (20,485,710)
DEFICIT END OF PERIOD -- $(49,715,328) -- $(23,058,886)
Weighted average common shares outstanding ------------------ 252,956,313 -- 73,691,623
Loss Per Common Share -- $ (0.01) -- $(0.03)
Page 6
THERMO TECH TECHNOLOGIES INC.
CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION
FOR THREE MONTHS ENDED July 31, 1999 and 1998 (UNAUDITED)
(Canadian $)
Three Months ended July 31, 1999 -- 1998
OPERATIONS
Net Loss -- $(3,041,390) -- $(2,573,176)
Amortization & Dep. Not affecting cash -- 1,174,260 -- 858,895
---------------------------------------1,867,130) -- (1,714,281)------
Change in non-cash operating working
capital items --(1,139,765) -- 702,909
-------------(3,006,895) -- (1,011,372)-------------------------------
FINANCING
Share Capital -- 7,643,270 -- 7,891,984
Preference Shares -- (659,122) for 7/31/99
Convertible Debentures -- 3,224,850 for 7/31/98
Capital Leases -- (1,777) -- 14,789
Long Term Debt -- (223,049) -- 3,861,584
Due to Officers and Directors -- (736,247) -- 7/31/98
Loan Payable -- 2,000,000 -- 7/31/98
-------------------6,759,322 16,256,960-------------------------------
INVESTING
Deferred Pre-Operating Cost -- (303,340) -- 7/31/99
Acquisition of Plant, Equipment
and Construction Cost -- (3,803,698) -- (12,519,401)
Proceeds (Acquisition) of Investments -- (445,041) -- 7/31/98
Engineering and Design -- (59,889) -- 7/31/99
Repayment from Pacific Ocean -- 23,122 -- 20,426
Licenses -- (2,000,000) -- 7/31/98
----------------------(4,143,805) -- (14,944,016)---------------------
(Decrease) Increase in Cash -- (391,378) -- 301,571
Cash, Beginning of Period -- 1,058,743 -- 3,267,954
Cash, End of Period -- $667,365 -- $3,569,525
|