EX-99.1 2 nxt_ex991.htm CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND 2018 Blueprint
 
Exhibit 99.1
 
 
 
NXT ENERGY SOLUTIONS INC.
 
 
 
Consolidated Financial Statements
For the three months ended
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NXT ENERGY SOLUTIONS INC.
Consolidated Balance Sheets
(Expressed in Canadian dollars)
 
 
 
 March 31,
 
 
March 31,
 
 
 
2019
 
 
2018
 
Assets
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
Cash and cash equivalents
 $651,176 
 $339,532 
Short-term investments (Note 3)
  2,700,000 
  3,900,000 
Accounts receivable
  95,809 
  61,279 
Prepaid expenses
  212,109 
  65,159 
 
  3,659,094 
  4,365,970 
Long term assets
    
    
Deposits (Note 4)
  549,767 
  560,341 
Property and equipment (Note 5)
  524,411 
  683,157 
Intellectual property (Note 6)
  3,423,457 
  19,654,800 
 
 $27,390,346 
 $25,264,268 
Liabilities and Shareholders' Equity
    
    
Current liabilities
    
    
Accounts payable and accrued liabilities (Note 7)
 $599,137 
 $499,535 
Income taxes payable
  396,180 
  - 
Current portion of capital lease obligation (Note 8)
  687,494 
  42,603 
 
  1,682,811 
  542,138 
Long-term liabilities
    
    
Capital lease obligation (Note 8)
  3,228,316 
  42,515 
Other liabilities (Note 16)
  - 
  362,368 
Asset retirement obligation (Note 9)
  27,295 
  26,778 
Deferred charges (Note 16)
  - 
  79,000 
 
  3,255,611 
  510,661 
 
  4,938,422 
  1,052,799 
Commitments and contingencies (Note 16)
    
    
Going concern (Note 1)
    
    
Shareholders' equity
    
    
Common shares (Note 10): - authorized unlimited
    
    
     Issued: 68,573,558 (2017 – 58,161,133) common shares
  96,656,248 
  96,656,248 
Contributed capital
  9,266,459 
  9,262,684 
Deficit
  (82,181,717)
  (82,418,397)
Accumulated other comprehensive income
  710,934 
  710,934 
 
  22,451,924 
  24,211,469 
 
 $27,390,346 
 $25,264,268 
 
Signed "George Liszicasz"
Signed "Bruce G. Wilcox"
Director
Director
 
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
 
 
2
 
 
NXT ENERGY SOLUTIONS INC.
Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)
(Expressed in Canadian dollars)
 
 
 
For the three months
ended March 31
 
 
 
 2019
 
 
 2018
 
Revenue
 
 
 
 
 
 
   Survey revenue
 $- 
 $- 
Expenses
    
    
   Survey costs, net
  377,733 
  249,762 
   General and administrative expenses
  921,749 
  981,404 
   Stock based compensation expense
  3,775 
  295,284 
   Amortization expense (Note 6)
  443,697 
  447,191 
 
  1,746,954 
  1,973,641 
 
Other expenses (income)
 
    
   Interest expense (income), net
  3,200 
  69 
   Foreign exchange (gain) loss
  6,106 
  (6,872)
   Intellectual property and other expenses
  7,060 
  (12,188)
 
  16,366 
  (18,991)
 
    
    
Loss before income taxes
  (1,763,320)
  (1,954,650)
Income tax expense
    
    
   Current
  - 
  - 
 
  - 
  - 
 
    
    
Net Loss and comprehensive Loss
 $(1,763,320)
 $(1,954,650)
 
Net Loss per share (Note 11)
 
    
   Basic
 $(0.03)
 $(0.03)
   Diluted
 $(0.03)
 $(0.03)
 
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
 
 
 
3
 
 
NXT ENERGY SOLUTIONS INC.
Consolidated Statements of Cash Flows
(Expressed in Canadian dollars)
 
 
 
For the three months
ended March 31
 
 
 
2019
 
 
2018
 
Operating activities
 
 
 
 
 
 
Comprehensive income (loss) for the period
 $(1,763,320)
 $(1,954,650)
Items not affecting cash:
    
    
  Stock based compensation expense (Note 12)
  3,775 
  295,284 
  Amortization expense (Notes 6)
  443,697 
  447,191 
  Non-cash changes to asset retirement obligation
  516 
  517 
  Amortization of financial liability
  (42,825)
  - 
  Foreign Exchange
  6,106 
  (6,290)
  Amortization of deferred gain on sale of aircraft
  - 
  (38,825)
  Deferred rent
  - 
  (730)
  Finder’s fee
  - 
  (129,315)
  Change in non-cash working capital balances (Note 15)
  474,072 
  47,910 
 
  885,341 
  615,742 
Net cash used in operating activities
  (877,979)
  (1,338,908)
Financing activities
    
    
Proceeds from exercise of stock options
  - 
  5,067 
Net Proceeds from Private Placement
  - 
  4,289,321 
Repayment of capital lease obligation
  (10,377)
  (9,652)
Net cash from (used in) financing activities
  (10,377)
  4,284,736 
Investing activities
    
    
Decrease in short-term investments
  1,200,000 
  650,001 
Net cash from (used in) investing activities
  1,200,000 
  650,001 
Net increase (decrease) in cash and cash equivalents
  311,644 
  3,595,829 
Cash and cash equivalents, beginning of the period
  339,532 
  166,618 
Cash and cash equivalents, end of the period
  651,176 
  3,762,447 
Supplemental information
    
    
   Cash interest (received)
  (16,591)
  (592)
   Cash taxes paid
  - 
  - 
 
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
 
 
4
 
 
NXT ENERGY SOLUTIONS INC.
Consolidated Statements of Shareholders' Equity
(Expressed in Canadian dollars)
 
 
 
2019
 
 
2018
 
Common Shares
 
 
 
 
 
 
Balance at beginning of the period (Note 11)
 $96,656,248 
 $88,121,286 
Issuance of Common Stock on Private Placement
  - 
  3,642,719 
Issued upon exercise of stock options (Note 10)
  - 
  5,067 
Transfer from contributed capital upon exercise of stock options (Note 10)
  - 
  6,441 
Balance at end of the period
  96,656,248 
 91,775,513
Contributed Capital
    
    
Balance at beginning of the period
  9,262,684 
  8,195,075 
Issuance of warrants on Private Placement (Note 10 and 21)
  - 
  517,287 
Recognition of stock based compensation expense
  3,775 
  295,284 
Contributed capital transferred to common shares
  - 
  - 
          upon exercise of stock options
  - 
  (6,441)
 
    
    
Balance at end of the period
  9,266,459 
  9,001,205 
Deficit
    
    
Balance at beginning of the period
  (82,418,397)
  (75,449,887)
Net loss and comprehensive loss for the period
  (1,763,320)
  (1,954,650)
 
    
    
Balance at end of the period
  (84,181,717)
  (77,404,537)
Accumulated Other Comprehensive Income
    
    
Balance at beginning and end of the period
  710,934 
  710,935 
Total Shareholders' Equity at end of the period
 $22,451,924 
 $24,083,116 
 
The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 
5
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the years ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
1. The Company and Going Concern
 
NXT Energy Solutions Inc. (the "Company" or "NXT") is a publicly traded company based in Calgary, Alberta Canada.
 
NXT's proprietary Stress Field Detection ("SFD®") technology is an airborne survey system that is used in the oil and natural gas exploration industry to identify subsurface trapped fluid accumulations. These condensed consolidated interim financial statements have been prepared on a going concern basis.  The going concern basis of presentation assumes that NXT will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.
 
The events described in the following paragraphs highlight that there is substantial doubt about NXT’s ability to continue as a going concern within one year after the date that these financial statements have been issued.
 
As a result of the extended duration between revenue bearing contracts, NXT’s balance of Current Assets less Current Liabilities has been declining since the closing of the first tranche of the Private Placement on February 2018.  As a result, the Company’s current cash position is not expected to be sufficient to meet its obligations for the 12 month period beyond the date that these financial statements have been issued. With the Nigerian SFD® survey, the Company’s cash position will improve if contract milestones are delivered by the Company and payments for those milestones are made as per contract terms. Given the risks associated with the international receivables though the Company feels it cannot, with significant certainty, be assured that all revenues will be collected on the Nigerian SFD® survey at this early date. Notwithstanding, an advanced payment totaling $1,000,000 United States dollars has been received in the second quarter of 2019 for the Survey.
 
The Company is also taken future steps to reduce costs which include evaluating alternatives to reduce aircraft and office costs. In addition, the Advisory Board has been suspended indefinitely and staffing costs are being reduced with new Human Resource policies. If required, further financing options that may or may not be available to the Company include issuance of new equity, debentures or bank credit facilities.  The need for any of these options will be dependent on the timing of securing new contracts and obtaining financing terms that are acceptable to both the Company and the financier.
 
NXT continues to develop its pipeline of opportunities to secure new revenue contracts. However, the Company’s longer-term success remains dependent upon its ability convert these opportunities into successful contracts and to continue to attract new client projects and expand the revenue base to a level sufficient to exceed fixed operating costs and generate positive cash flow from operations.  The occurrence and timing of these events cannot be predicted with certainty. 
 
 
 
6
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 

The condensed consolidated financial interim statements do not reflect adjustments that would be necessary if the going concern basis was not appropriate.  If the going concern basis was not appropriate for these consolidated financial statements, then significant adjustments would be necessary in the classification and carrying value of assets and liabilities and the reported revenues and expenses.
 
2. Significant Accounting Policies
 
Basis of Presentation
 
These condensed consolidated interim financial statements for the period ended March 31, 2019 have been prepared by management in accordance with generally accepted accounting principles of the United States of America ("US GAAP") and by applying the same accounting policies and methods as used in preparing the consolidated financial statements for the fiscal year ended December 31, 2018, except as noted below.
 
Update to Significant Accounting Policies
 
Leases
 
On January 1, 2019, NXT adopted ASC Topic 842, Leases (“Topic 842”) and related amendments, using the modified retrospective approach recognizing a cumulative effect adjustment at the beginning of the reporting period in which Topic 842 was applied. Results for reporting the periods beginning after January 1, 2019, are presented in accordance with Topic 842, while prior periods have not been restated and are reported in accordance with ASC Topic 840, Leases (“Topic 840”). On transition, NXT elected certain practical expedients permitted under Topic 842 which include:
 
a) 
No reassessment of the classification of leases previously assessed under Topic 840.
 
b) 
The use of hindsight in determining the lease term where the contract contains terms to extend or terminate the lease
 
The policy and disclosures required under Topic 842 are included in Note 10, Leases.
 
In accordance with Topic 842, NXT recognized a ROU asset and corresponding lease liability for all operating leases on the Condensed Consolidated Interim Balance Sheet. Prior to the adoption of Topic 842, operating leases were not recognized on the Condensed Consolidated Interim Balance Sheet. There was no impact to finance leases on transition to Topic 842. The impact from recognizing operating leases on NXT’s Condensed Consolidated Balance Sheet is as follows:
 
 
 
7
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
Account
 
Notes
 
 
As reported
December 31, 2018
 
 
Adjustments
 
 
Balance on
Adoption as at
January 1, 2019
 
Property and equipment
  i 
 $683,157 
 $(139,725)
 $543,432 
Right of Use
  ii 
  - 
  3,536,161 
  3,536,161 
   Total Assets
    
 $25,264,268 
 $3,396,436 
 $28,660,704 
 
    
    
    
    
Accounts payable and accrued liabilities
  iii 
 $499,535 
 $(155,301)
 $344,234 
Current portion of capital lease obligations
  i 
  42,603 
  (42,603)
  - 
Current portion of lease obligations
  ii 
  - 
  672,087 
  672,087 
Capital lease obligations
  i 
  42,515 
  (42,515)
  - 
Long-term lease obligations
  ii 
  - 
  3,406,136 
  3,406,136 
Other liabilities
  iii 
  362,368 
  (362,368)
  - 
Deferred charges
  iv 
  79,000 
  (79,000)
  - 
Total Liabilities and Shareholders’ Equity
    
 $25,264,268 
 $3,396,436 
 $28,660,704 
 
Notes:
 
i) 
Reclassify previously recognized finance leases:
Leases accounted for as finance leases were reclassified to Right of Use Assets and lease liabilities from property, plant and equipment and capital lease obligations, respectively.
ii) 
Lease liabilities:
The Company recognized lease liabilities in relation to leases which had previously been classified as operating. Under the principles of the new standard these leases have been measured at the present value of the remaining lease payments, discounted using the Company’s estimated incremental borrowing rates or implied interest rate in the lease contract. Rates varied between 7.4% and 15.7%. Total lease liabilities of $4,078,223 were recorded as at January 1, 2019, of which $672,087 is the current portion.
iii) 
Account payable and other accrued liabilities, Other liabilities:
The deferred gain on sale of the aircraft was reclassified from Accounts payable and other accrued liabilities and Other liabilities to Current portion of lease obligations and Long-term Lease Obligations.
iv) 
Deferred charges:
The Deferred charges for the office lease have been reclassified to Right of use assets and are being amortized on a straight line basis over the remaining period of the lease.
 
 
 
8
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
Although Topic 842 does not have a material impact on the Condensed Consolidated Statements of Earnings or Cash Flows, the change in the accounting of the aircraft lease results in interest expense of $19,792 being recorded in the quarter whereas under Topic 840 that amount was recorded under survey costs. In the Condensed Consolidated Interim Statements of Cash Flows under Operating Activities, amortization of deferred gain on sale of aircraft and deferred rent are now presented as amortization of financial liability, under Topic 842.
 
3. Short-term investments
 
Short-term investments consist of Guaranteed Investment Certificates with maturity dates of one year from the date of purchase. For March 31, 2019, interest rates range from 2.10% to 2.15%. For December 31, 2018, interest rates range from 2.10% to 2.15%.
 
 
 
For the period ended
 
 
 
March 31,
 
 
December 31,
 
 
 
 2019
 
 
 2018
 
 
 
 
 
 
 
 
One year cashable GIC’s
 $2,700,000 
 $3,900,000 
 
  2,700,000 
  3,900,000 
 
4. Contract Obligations
 
At March 31, 2019, the Company had commenced mobilization for a 5,000 line kilometer SFD® survey in Nigeria. The Company has received a $300,000 United States dollars advanced payment for mobilization and demobilization costs for this survey which has been recorded as Contract obligations. Given mobilization commenced on March 31, 2019, no revenue is being recognized as of the date of the financial statements. The Company also has recorded $68,098 of prepaid expenses related to the SFD® survey.
 
 
 
For the period ended
 
 
 
March 31,
 
 
December 31,
 
 
 
2019
 
 
2018
 
Contract obligations
 $396,180 
 $- 
 
 
 
9
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 

5. Deposits
 
Security deposits have been made to the lessors of the office building and the aircraft. The aircraft deposit is held in United States Dollars.
 
 
 
 For the period ended
 
 
 
March 31,
 
 
December 31,
 
 
 
2019
 
 
2018
 
Building
 $43,310 
 $43,310 
Aircraft
  506,457 
  517,031 
 
  549,767 
  560,341 
 
6. Property and equipment
 
 
 
Cost
 
 
Accumulated
 
 
Net book
 
For the period ended March 31, 2019
 
Base
 
 
amortization
 
 
value
 
Survey equipment
 $684,890 
 $631,035 
 $53,855 
Computers and software
  1,256,101 
  1,205,680 
  50,421 
Furniture and other equipment
  528,420 
  505,532 
  22,888 
Leasehold improvements
  965,108 
  567,861 
  397,247 
 
  3,434,519 
  2,910,108 
  524,411 
 
 
 
Cost
 
 
Accumulated
 
 
Net book
 
For the period ended December 31, 2018
 
Base
 
 
amortization
 
 
value
 
Survey equipment
 $684,890 
 $628,037 
 $56,853 
Computers and software
  1,256,101 
  1,201,047 
  55,054 
Furniture and other equipment
  528,420 
  504,328 
  24,092 
Leasehold improvements
  1,165,108 
  617,950 
  547,158 
 
  3,634,519 
  2,951,362 
  683,157 
 
7. Right of use assets
 
 
 
Cost
 
 
Accumulated
 
 
Right of
 
For the period ended March 31, 2019
 
Base
 
 
Amortization
 
 
Use
 
Aircraft
 $1,578,774 
 $60,490 
 $1,518,284 
Office Building
  1,799,868 
  47,761 
  1,752,107 
Printer
  17,794 
  960 
  16,834 
Office equipment
  139,725 
  3,493 
  136,232 
 
  3,536,161 
  112,704 
  3,423,457 
 
 
 
 
 
10
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
 
8. Intellectual property
 
During 2015, NXT acquired the permanent rights to the SFD® technology for use in the exploration of hydrocarbons from Mr. George Liszicasz and recorded the acquisition as an intellectual property asset on the balance sheet. The asset was recorded at the fair value of the consideration transferred, including the related tax affect, of approximately $25.3 million.
 
The asset is being amortized on a straight line basis over its estimated useful life of 15 years. The annual amortization expense expected to be recognized in each of the next five years is approximately $1.7 million per year for a 5 year aggregate total of $8.5 million.
 
 
 
For the Period ended
 
 
 
March 31,
 
 
December 31,
 
 
 
2019
 
 
2018
 
Intellectual property acquired
 $25,271,000 
 $25,271,000 
Accumulated amortization
  (6,037,383)
  (5,616,200)
 
  19,233,617 
  19,654,800 
 
 
9. Accounts payable and accrued liabilities
 
 
 
For the period ended
 
 
 
March 31,
 
 
December 31,
 
 
 
 2019
 
 
 2018
 
Accrued liabilities related to:
 
 
 
 
 
 
Consultants and professional fees
 $254,784 
 $151,427 
Board of Directors' fees
  62,500 
  22,500 
Deferred gain on sale of aircraft (current)
  - 
  155,301 
Payroll (wages payable and vacation pay)
  65,652 
  47,271 
 
  382,936 
  376,499 
Trade payables and other
  216,201 
  123,036 
 
  599,137 
  499,535 
 
 
 
 
 
11
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
10. Lease obligation
 
 
 
March 31,
 
 
December 31,
 
 
 
2019
 
 
2018
 
Aircraft
 $1,996,060 
 $- 
Office Building
  1,828,172 
  - 
Printer
  16,798 
  - 
Office equipment
  74,780 
  85,118 
 
  3,915,810 
  85,118 
Current Portion of lease obligations
  687,494 
  42,603 
Long-term lease obligations
  3,228,316 
  42,515 
 
Leases entered into for the use of an asset are classified as either operating or finance, which is determined at contract inception. Upon commencement of the lease, a ROU asset and corresponding lease liability are recognized on the Condensed Consolidated Interim Balance Sheet for all operating and finance leases. NXT has elected the short-term lease exemption, which does not require a ROU asset or lease liability to be recognized on the Condensed Consolidated Interim Balance Sheet when the lease term is 12 months or less and does not include an option to purchase the underlying asset that the lessee is reasonably certain to exercise.
 
Upon commencement of the lease, ROU assets are measured at the initial measurement of the lease liability adjusted for any lease payments made before commencement date of the lease, less any lease incentives received and including any initial direct costs incurred. Lease liabilities are initially measured at the present value of future minimum lease payments over the lease term. The discount rate used to determine the present value is the rate implicit in the lease unless that rate cannot be determined, in which case NXT’s incremental borrowing rate is used.
 
Operating lease ROU assets and liabilities are subsequently measured at the present value of the lease payments not yet paid and discounted at the initial discount rate at commencement of the lease, less any impairments to the ROU asset. Operating lease expense and revenue from any subleases are recognized in the Condensed Consolidated Interim Statement of Earnings on a straight line basis over the lease term. Finance lease ROU assets are over the estimated useful life of the asset if the lessee is reasonably certain to exercise a purchase option or ownership of the leased asset transfers at the end of the lease term, otherwise the leased assets are amortized over the lease term. Operating leases include office building, aircraft and printer. Finance leases include office equipment. Currently there are no subleases.
 
NXT’s lease contracts include rights to extend leases after the initial term. Rights to extend or terminate a lease are included in the lease term when there is reasonable certainty the right will be exercised. Factors used to assess reasonable certainty of rights to extend or terminate a lease include current and forecasted survey plans, anticipated changes in strategies, historical practice in extending similar contracts and current market conditions.
 
 
12
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
11. Common shares
 
The Company is authorized to issue an unlimited number of common shares, of which the following are issued and outstanding:
 
 
 
For the three months ended
 
 
 
31-Mar-19
 
 
31-Mar-18
 
 
 
# of shares
 
 
$ amount
 
 
# of shares
 
 
$ amount
 
As at the beginning of the year
  68,573,558 
 $96,656,248 
  58,161,133 
 $88,121,286 
Shares issued during the year:
    
    
    
    
Issuance of Common Stock
    
    
    
    
  on the Private Placement
  - 
  - 
  4,665,043 
  3,642,719 
Exercise of stock options
  - 
  - 
  6,667 
  11,508 
As at the end of the period
  68,573,558 
  96,656,248 
  62,832,843 
  91,775,513 
 
In February 2019, NXT entered into a Co-operative Agreement with AGV to propose up to three SFD® surveys within two years. As part of the consideration for the agreement, NXT has agreed to seek approval for a 12-month extension of the expiry date of certain common share purchase warrants held by AGV. The TSX has granted conditional approval to the extension, subject to disinterested shareholder approval. NXT will table a resolution for the approval of disinterested shareholders at the 2019 Annual Shareholder Meeting of the NXT to ratify a twelve (12) month extension of AGV’s 3,421,648 warrants (“Warrants”) to February 16, 2020. If approved, each Warrant entitles the holder to acquire one Common Share at an exercise price of $1.20 for an additional twelve months to February 16, 2020. The date of the Annual Shareholder Meeting is June 25, 2019. Until the extension is approved by shareholders at the meeting, the warrants will not be exercisable by AGV. If the extension is not approved, then the warrants will terminate.
 
 
 
13
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
12. Loss per share
 
 
For the period ending March 31,
 
 
 
2019
 
 
2018
 
Comprehensive loss for the period
 $(1,763,320)
 $(1,954,560)
Weighted average number of shares outstanding for the period:
    
    
Basic and Diluted
  68,573,558 
  60,392,209 
Net Income (loss) per share – Basic & diluted
 $(0.03)
 $(0.03)
 
In periods in which a loss results, all outstanding stock options are excluded from the fully diluted loss per share calculations as their effect is anti-dilutive.
 
13. Stock options
 
The following is a summary of stock options which are outstanding as at March 31, 2019.
 
Exercise price
per share
 
# of options outstanding
 
#of options exercisable
 
Average remaining
contractual
life (in years)
 $0.59 
 
  150,000 
 
  50,000 
 
  4.6 
 $1.35 
 
  236,900 
 
  236,900 
 
  0.8 
 $1.39 
 
  22,500 
 
  22,500 
 
  0.3 
 $1.45 
 
  37,500 
 
  37,500 
 
  2.7 
 $1.48 
 
  37,500 
 
  37,500 
 
  2.3 
 $1.50 
 
  50,000 
 
  50,000 
 
  2.3 
 $1.57 
 
  30,000 
 
  30,000 
 
  0.9 
 $1.67 
 
  150,000 
 
  150,000 
 
  0.6 
 $1.73 
 
  92,600 
 
  92,600 
 
  1.7 
 $1.82 
 
  165,000 
 
  165,000 
 
  1.6 
 $2.10 
 
  300,000 
 
  300,000 
 
  1.5 
    
 
  1,272,000 
 
  1,172,000 
 
  1.7 
 
 
 
 
14
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
A continuity of the number of stock options which are outstanding at the end of the current period and as at the prior fiscal year ended March 31, 2019 is as follows:
 
 
 
For the three months ended
 
 
For the year ended
 
 
 
 March 31, 2019
 
 
 December 31, 2018
 
 
 
 
 
 
weighted
 
 
 
 
 
weighted
 
 
 
# of stock
 
 
average
 
 
# of stock
 
 
average
 
 
 
options
 
 
exercise price
 
 
options
 
 
exercise price
 
Options outstanding, start of the period
  1,297,000 
 $1.58 
  1,648,667 
 $1.60 
Granted
  - 
  - 
  1,150,000 
 $1.06 
Exercised
  - 
  - 
  (6,667)
 $0.76 
Expired
  (25,000)
 $1.61 
  (65,000)
 $1.17 
Forfeited
  - 
  - 
  (1,430,000)
 $1.21 
Options outstanding, end of the period
  1,272,000 
 $1.58 
  1,297,000 
 $1.58 
Options exercisable, end of the period
  1,172,000 
 $1.67 
  1,197,000 
 $1.67 
 
Stock options granted generally expire, if unexercised, five years from the date granted and entitlement to exercise them generally vests at a rate of one-third at the end of each of the first three years following the date of grant.
 
Stock based compensation expense (“SBCE”) is calculated based on the fair value attributed to grants of stock options using the Black-Scholes valuation model and utilizing the following weighted average assumptions:
 
For the period ended
 
2019
 
 
2018
 
Expected dividends paid per common share
  - 
  
Nil
 
Expected life in years
  - 
  5.0 
Expected volatility in the price of common shares
  - 
  65%
Risk free interest rate
  - 
  1.75%
Weighted average fair market value per share at grant date
  - 
 $1.06 
Intrinsic (or "in-the-money") value per share of options exercised
  - 
 $0.59 
 
The unamortized portion of SBCE related to the non-vested portion of stock options, which will be recognized in 2019 to 2020 is approximately $24,000.
 
 
 
15
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
14. Financial instruments
 
1) Non-derivative financial instruments:
 
The Company's non-derivative financial instruments consist of cash and cash equivalents, short-term investments, accounts receivable, accounts payables and accrued liabilities and capital leases. The carrying value of these financial instruments approximates their fair values due to their short terms to maturity. NXT is not exposed to significant interest or credit risks arising from these financial instruments. NXT is exposed to foreign exchange risk as a result of periodically holding foreign denominated financial instruments. Any unrealized foreign exchange gains and losses arising on such holdings are reflected in earnings at the end of each period.
 
2) Derivative financial instruments
 
As at March 31, 2019 and 2018, the Company held no derivative financial instruments.
 
15. Change in non-cash working capital
 
The changes in non-cash working capital balances are comprised of:
 
 
 
2019 
 
 
2018 
 
Accounts receivable
 $(34,530)
 $11,756 
Prepaid expenses and deposits
  (146,950)
  22,740 
Accounts payable and accrued liabilities
  259,372 
  13,615 
Income taxes payable
  - 
  (201)
Contractual obligations
  396,180 
  - 
 
  474,072 
  47,910 
 
    
    
Portion attributable to:
    
    
Operating activities
  474,072 
  47,910 
Financing activities
  - 
  - 
Investing activities
  - 
  - 
 
  474,072 
  47,910 
 
16. Commitments and contingencies
 
Associated with the adoption of Topic 842, all operating leases were recognized on the Condensed Consolidated Balance Sheet. Accordingly, operating leases are not included in the commitments table below. The table below is the non-lease operating cost components associated with the building lease. See Notes 2 and 10 for additional disclosures on leases.
 
 
 
16
NXT ENERGY SOLUTIONS INC.
 
Notes to the Unaudited Condensed Consolidated Interim Financial Statements
As at and for the three months ended March 31, 2019 and 2018
(Expressed in Canadian dollars unless otherwise stated)
 
 
 
 
For the fiscal period ending March 31,
 
Office Premises
 
2019
 $166,444 
2020
  222,069 
2021
  222,501 
2022
  222,501 
2023
  222,501 
 
  1,056,016 
Thereafter, 2024 through 2025
  389,377 
 
  1,445,393 
 
17. Geographic information
 
NXT conducts all of its survey operations from its head office in Canada, and occasionally maintains administrative offices in foreign locations if and when needed. NXT has no long term assets outside of Canada. There were no revenues in the first quarters of 2019 and 2018.
 
18. Other related party transactions
 
One of the members of NXT’s Board of Directors is a partner in a law firm which provides legal advice to NXT. Legal fees (including costs related to share issuance) incurred with this firm were as follows:
 
 
For three months ending March 31,
 
 
2019
 
 
2018
 
 $39,989 
 $21,937 
 
Accounts payable and accrued liabilities includes a total of $45,988 ($5,999 as at December 31, 2018) payable to this law firm.
 
In addition, accounts payable and accrued liabilities includes $517 ($7,461 as at December 31, 2018) related to re-imbursement of expenses owing to an Officer of NXT.
 
 
 
 
17