Financial Information

5. DEFERRED CHARGES

Intangible assets include the gross up of the future tax liability pertaining to these assets, and consist of the following:

  2009
$
2008
$
Deferred development costs 95,915 95,915
Less: Accumulated amortization (95,915) (93,185)
Total deferred charges 0 2,730

6. PROPERTY, PLANT AND EQUIPMENT

  2009 2008
Cost $ Accumulated Amortization $ Cost $ Accumulated Amortization $
Land 600,000 - 600,000 -
Building 2,307,824 390,764 2,262,296 276,511
Rental equipment 25,273,798 10,371,138 22,027,645 8,291,238
Computer equipment 932,698 678,033 853,713 585,816
Computer software 456,500 311,495 373,772 267,078
Furniture and fixtures 407,498 289,754 384,751 263,162
Vehicles 44,076 14,468 30,809 4,621
  30,022,394 12,055,652 26,532,986 9,688,426
         
Net Book Value 17,966,742   16,844,560  

7. INTANGIBLE ASSETS

Intangible assets consist of the following:

  2009
$
2008
$
Franchise rights 7,600,271 7,482,551
Less: Accumulated amortization 5,290,253 4,404,317
Net Book Value 2,310,018 3,078,234

On June 1, 2009, the Company acquired certain franchise rights from a franchisee situated in Eastern Ontario. Total consideration paid for the rights amounted to $117,720.


8. LONG-TERM DEBT

  2009
$
2008
$
Fixed rate term loan 825,002 870,834
Revolving term loans 354,166 583,333
  1,179,168 1,454,167
Less: Current portion: 404,167 633,333
  775,001 820,834

The following are the details of the above loans:

(1) Fixed rate term loan in the amount of $1,000,000 was acquired in 2006 to finance the acquisition of property consisting of land and building. The loan is repayable (principal and interest) in monthly repayments of $4,167 bearing an interest rate of 5.58% per annum. The loan is due March 2016. This loan has been secured by the Company’s land and building.

(2) Revolving demand loan in the amount of $1,000,000 was acquired in March 2007 to finance the purchase of franchise rights. The loan is repayable (principal and interest) in monthly instalments of $20,833 over a period of 48 months at a bank rate of prime rate plus 0.25% per annum. The prime rate was 2.25% as at October 31, 2009. A general assignment of book debts, a general security agreement, and an assignment of the proceeds of a $300,000 life insurance policy have been pledged as collateral.

The Company has total credit facilities in the amount of $5,800,000, of which approximately $5,400,000 is available (2008 - $5,200,000).

Future minimum payments are due as follows:


Total
$
2010 404,167
2011 50,001
2012 50,000
2013 50,000
2014 50,000
2015 onwards 575,000
  1,179,168

9. SHARE CAPITAL

The Company is authorized to issue an unlimited number of common shares.

The changes in the issued common shares of the Company during the years ended October 31, 2009 and 2008 are as follows:

  Number of Shares Value
$
Balance, October 31, 2007 12,098,788 12,183,385
For cash pursuant to option plan 35,000 132,300
Balance, October 31, 2008 12,133,788 12,315,685
Issued during the year ended October 31, 2009:
For cash pursuant to stock option plan 130,000 491,400
Cancelled through normal course issuer bid:
Purchased for cancellation (37,130) (37,501)
Balance, October 31, 2009 and January 20, 2010 12,226,658 12,769,584

Normal course issuer bid

In December 2008, the Toronto Stock Exchange accepted the Company’s notice of intention to make a Normal Course Issuer Bid. Under this bid, the Company is entitled to purchase, for cancellation, up to 350,000 common shares outstanding, which commenced on December 22, 2008 and terminated on December 21, 2009. The excess of the purchase price over the average stated value of shares purchased for cancellation was charged to contributed surplus. The Company made the following purchases during the year ended October 31, 2009:

Number of Options Purchase Price
Paid
$
Charged
to share
capital
Charge to
contributed
surplus
 
Common shares purchased for cancellation:
During the period 37,130 144,540 37,501 107,039
Total 37,130 144,540 37,501 107,039

Stock Option Plan

The Company has an incentive stock option plan in place for its directors, officers and employees. Options may be granted for a period not exceeding five years at an option price not less than the market price of the shares at the time the option is granted. The maximum number of common shares which may be set aside for issuance under the plan is 2,250,000. From time to time, such number may be increased subject to approval of the shareholders of the Company. The maximum number of common shares that may be reserved for issuance to any one person under the plan is 5% of the common shares outstanding at the time of the grant, less the number of shares reserved for issuance to such person.

On August 8, 2009, the Company granted stock options to purchase up to 100,000 common shares at an exercise price of $4.75 per common share to external directors. The options are subject to vesting provisions of which 20% of the total options granted will vest immediately on the date of the grant. A further 20% will vest on each of the next four anniversaries. The options will expire on August 8, 2014. Options granted prior to 2009 vested evenly at 25% each anniversary year at an exercise price of $3.78 per common share and expired on July 18, 2009. Notes to Consolidated Financial Statements 21 For The Years Ended October 31, 2009 and 2008 AlarmForce Annual Report 2009

The following table reflects the continuity of stock options granted under the stock option plan for the years ended October 31, 2009 and 2008:

Number of Options October 31, 2009 Weighted average exercise price Number of Options October 31, 2008 Weighted average exercise price
Balance, beginning of period 155,000 $3.78 190,000 $3.78
Granted 100,000 $4.75 Nil -
Exercised (130,000) $3.78 (35,000) $3.78
Cancelled (25,000) $3.78 Nil -
Balance, end of period (i) 100,000 $4.75 155,000 $3.78
Less options not vested (ii) (80,000) - Nil -
Exercisable, end of period 20,000   155,000  

(i) Outstanding options are subject to vesting provisions of which 20% of the total options granted vest immediately at the date of the grant, and a further 20% on the anniversary over the next four years.

(ii) 80,000 options have not yet vested and will be fully vested in 2013.

In fiscal 2009, the Company recognized stock compensation expense of $33,600 (2008 – Nil) for the stock options granted during the year. There were no stock options granted in 2008 and 2007.

The remaining contractual life and exercise price of options outstanding and options exercisable as at October 31, 2009 are as follows:

Remaining contractual life Exercise Price Number of
options
Number of options outstanding (Years) $ exercisable
100,000 4.75 4.75 20,000

The fair value of stock options granted in fiscal 2009 was estimated using a Black-Scholes option pricing model on the date of the grant with the following weighted average assumptions:

Options granted 100,000
Stock price at grant date $4.75
Exercise price $4.75
Risk-free interest rate 1.96%
Expected option life 5 years
Expected volatility 50%
Expected dividend yield 0%
Fair value of stock option $2.15

Ask a Question

First Name *
Last Name *
Email *
Phone *
Reach Me
State/Province *
Message
Characters Left
  Submit

Testimonials

  • AlarmForce has given us the peace of mind that we thought would elude us forever. We lost our home and all that we owned in a house fire in 2010. Thankfully we were away on a weekend trip out of town because we would have most likely perished in the fire as well. Before getting AlarmForce my husband and I were both extremely nervous about leaving our new home for more than a few minutes at a time. We both had very restless sleeps imagining it would happen again. That is all changed now that we have AlarmForce. We are much more relaxed because we know consciously and sub-consciously that we and our home are being watched over 24/7. It is difficult to put in words just how that peace of mind has helped us get back to what we can only describe as “normal” again. We couldn’t imagine having to live in total paranoia every single day!! Thanks to AlarmForce we don’t have to!!
    -Jenelle J. - Morinville, AB
  • Where I live things are rather rough.  Twice someone tried to break in thinking I just put a sign in my yard.  Twice your system made them leave - thanks!
    -Duane, OH
  • Thanks to AlarmForce, I feel safer in my home. My children and I live in a not so nice area of Edmonton and have had 1 attempted break-in so with alarm force I know that the alarm system helps to protect my family. On 2 occasions the alarm has been activated by mistake and AlarmForce always made sure everyone was ok and even sent security to our house to check on us. Thanks AlarmForce.
    -Teresa B. - Edmonton, AB
  • The Tech that was sent was great in not only setting up our system, but he answered every question that we had for him. Not too many companies left out there that really know all about their product, but Alarm Force certainly does. He made us feel not as though we were just a sale, but rather a member of the Alarm Force Family. We are a family of four, Mom, Dad and two children. Both children are special needs as they both have Autism. Not only do we feel safer with the Alarm Force running at night or when we are away, but with the chime on the door alerts us when anyone goes out, and this is a VERY GOOD thing because we can now keep track of both of our children, and they cannot run off. Thank you again Alarm Force. We love the service that you provide, and the price is the best in the business.
    -Doug, NC
  • Thank you - very pleased with staff professionalism.
    -Robert, GA
  • This was one of the smoothest purchases I have ever made. Install was quick and simple. Very down to earth company. Not all that bs you get from other companys. I would definitely recommend this to my friends, family and even my enemys! Even our 2 cats feel more secure. Thanks for everything.
    -Dale, MN
  • Recently we had a technician come in regarding my alarm working incorrectly. He fixed the issue and spent about one hour addressing our concerns for safety in our basement. We had a motion sensor installed. Any time your people have been here they are knowledgeable and patient. I am very satisfied with AlarmForce.
    -Teresa, AB
  • I just changed my batteries for the first time and I had to call the customer care department to make sure everything was ok and they were very helpful.
    -Paula, BC
View Testimonials
1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23