Exhibit 99.13

 

WBM CAPITAL CORP.

(FORMERLY TIIDAL GAMING GROUP CORP.)

MANAGEMENT DISCUSSION & ANALYSIS

For the years ended October 31, 2024, and 2023

(Expressed in Canadian Dollars)

 

This Management’s Discussion and Analysis (“MD&A”) is a review of the operations and current financial position for WBM Capital Corp. (formerly Tiidal Gaming Group Corp.) (the “Company” or “WBM”). This MD&A should be read in conjunction with the Company’s audited consolidated financial statements and notes for the years ended October 31, 2024, and 2023.

 

The Company’s audited consolidated financial statements and notes thereto have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations issued by the International Financial Reporting Interpretations Committee (“IFRIC”) and are reported in Canadian dollars unless otherwise noted.

 

WBM is classified as a “venture issuer” for the purposes of National Instrument 51-102. This MD&A was approved by the directors of the Company on February 27, 2025.

 

Caution Regarding Forward Looking Statements

 

Certain statements in this report are forward-looking statements which reflect management’s expectations regarding future growth, results of operations, performance, business prospects and opportunities, the Company’s ability to meet financial commitments and its ability to raise funds when required. Forward-looking statements consist of statements that are not purely historical, including any statements regarding beliefs, plans, expectations, or intentions regarding the future. Such statements are subject to risks and uncertainties that may cause actual results, performance, or developments to differ materially from those contained in the statements. No assurance can be given that any of the events anticipated by the forward-looking statements will occur or, if they do occur, what benefits the Company will obtain from them. These forward-looking statements reflect management’s current views and are based on certain assumptions and speak only as at the date of this report. These assumptions, which include management’s current expectations, the global economic environment, and the Company’s ability to manage its operating costs, may prove to be incorrect. Several risks and uncertainties could cause actual results to differ materially from those expressed or implied by the forward-looking statements.

 

There is a significant risk that such forward-looking statements will not prove to be accurate. Investors are cautioned not to place undue reliance on these forward-looking statements. No forward-looking statement is a guarantee of future results. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Actual performance, achievement or other realities could differ materially from those expressed in, or implied by, any forward-looking statements or information in this MD&A and, accordingly, investors should not place undue reliance on any such forward-looking statements or information. Further, any forward-looking statement or information speaks only as at the date on which such statement is made, and the Company does not undertake any obligation to update any forward-looking statements or information to reflect information, events, results, circumstances, realities or otherwise after the date on which such statement is made or to reflect the occurrence of unanticipated events, except as required by law, including securities laws. All forward-looking statements and information contained in this MD&A and other documents of the Company are qualified by such cautionary statements. New factors emerge from time to time, and it is not possible for management to predict all such factors and to assess in advance the impact of each such factor on the Company’s business or the extent to which any factor, or combination of factors, may cause actual realities to differ materially from those contained in any forward-looking statements.

 

1

 

 

In addition, forward-looking statements, and information herein, including financial information, is based on certain assumptions relating to the business and operations of the Company. Although the Company has attempted to identify important factors that could cause actual actions, events, or results to differ materially from those described in forward-looking statements and forward-looking information in this MD&A, and the documents incorporated by reference herein, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There is no assurance that such statements and information will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements or information. Accordingly, readers should not place undue reliance on forward-looking statements and forward-looking information contained in this MD&A.

 

Business History

 

The table below lists the Company’s wholly owned subsidiaries as at October 31, 2024:

 

Name of subsidiary

Jurisdiction
Incorporated

Functional Currency

Accounting

Method/Date of
Disposal

Tiidal Gaming Holdings Inc. (formerly Tiidal Gaming Group Inc.)

Canada

Canadian dollars

Dissolved March 14/24

Lazarus Esports Inc. Canada Canadian dollars Dissolved March 7/24
Tiidal Gaming Canada Inc. Canada Canadian dollars Dissolved March 7/24
Space Esports Inc. United States U.S. dollars Dissolved Feb 26/24
Tiidal Gaming NZ Limited New Zealand New Zealand dollars Until June 8, 2023
1507651 B.C. Ltd Canada Canadian dollars Consolidation
1507652 B.C. Ltd Canada Canadian dollars Consolidation
1507653 B.C. Ltd Canada Canadian dollars Consolidation
1507655 B.C. Ltd Canada Canadian dollars Consolidation

 

WBM Capital Corp. (formerly Tiidal Gaming Group Corp.) (the “Company” or “WBM”) was incorporated pursuant to the provisions of the Business Corporations Act (British Columbia) on June 4, 2004. On July 10, 2024, the Company changed its name from Tiidal Gaming Group Corp. to WBM Capital Corp. On November 9, 2021, the Company changed its name from GTA Financecorp Inc. to Tiidal Gaming Group Corp. The address of the Company’s head, principal, and registered office is located at 1900 – 1040 West Georgia Street, Vancouver, British Columbia V6E 4H3. The Company’s shares were listed on the TSX Venture Exchange until February 8, 2019, at which time the shares were delisted at the request of the Company. On November 17, 2021, the Company commenced trading of its common shares on the Canadian Securities Exchange (the “CSE”) under the symbol TIDL. On April 11, 2022, the Company commenced trading of its common shares on the OTCQB Venture Market (“the OTCQB”) under the symbol TIIDF. On April 26, 2023, the trading of the Company’s common shares was relegated from the OTCQB to OTC Pink. On June 7, 2024, the Company voluntarily delisted trading of its common shares on the CSE.

 

The Company’s principal business activities were owning and operating synergistic businesses across the esports ecosystem, including its former wholly-owned subsidiary, Tiidal Gaming NZ Limited (“Tiidal NZ”), incorporated on November 23, 2020 under the Companies Act 1993 in New Zealand and doing business as Sportsflare, which has developed a robust odds feed and advanced betting solutions for sportsbooks and online betting companies, and its subsidiary Lazarus Esports Inc. (“Lazarus Esports”), a Canadian leader and globally recognized competitive esports organization, incorporated under the Business Corporations Act of Ontario on May 19, 2019. The Company completed the sale of the assets of Lazarus Esports to TGS Esports Inc. on November 7, 2022. The financial results for Lazarus Esports are reflected in discontinued operations. On June 9, 2023, the Company completed the sale of its Sportsflare division (Tiidal NZ) to Entain Holdings (UK) Limited (“Entain”). The financial results of Tiidal NZ are reflected in discontinued operations. As of June 9, 2023, the Company does not have any remaining active operations. The Corporation is currently exploring opportunities.

 

2

 

 

On October 30, 2023, the Company announced that its Board of Directors has concluded its previously announced strategic review process and has determined it is in the best interest of the Company to return capital to its shareholders by way of substantial issuer bid (the “Offer”) to be completed no earlier than December 7, 2023. On December 15, 2023, the Company completed the Offer and purchased for cancellation 83,256,650 pre-consolidation common shares at a price of $0.1225 per pre-consolidated share for aggregate purchase price of $10,198,940. The shares purchased under the Offer represented approximately 95% of the total issued and outstanding shares.

 

On October 4, 2024, the Company completed a share consolidation on the basis of 6,000,000 pre consolidation common shares to 1 post-consolidation common share. The share consolidation is reflected retrospectively in these consolidated financial statements.

 

Overall Performance

 

Financing Transactions

 

On June 9, 2023, the Company issued 0.32 common shares to the vendors of the assets of Sportsflare pursuant to the satisfaction of the Market Validation Milestone per the asset purchase agreement dated December 14, 2020, as amended September 24, 2021. $334,821 was reclassified from shares to be issued to share capital.

 

On June 9, 2023, the Company, in conjunction with the closing of the sale of Tiidal NZ, granted 0.42 restricted share units to the Company’s CEO, which immediately vested into 0.42 common shares of the Company. $200,000 was recorded in share-based payments and in share capital.

 

For the year ended October 31, 2023, the Company incurred $49,184 in share issuance costs for the subscription receipt financing and conversion to common shares and warrants.

 

On June 9, 2023, the Company completed the sale of its Sportsflare division (Tiidal NZ) to Entain Holdings (UK) Limited (“Entain”). The financial results of Tiidal NZ are reflected in discontinued operations. As of June 9, 2023, the Company does not have any remaining active operations.

 

The sale of Tiidal NZ constituted the sale of substantially all of the assets and operating activities of the Company. The board of directors of the Company will assess the available options to return capital received pursuant to the sale of Tiidal NZ to its shareholders following the expiry of the 180-day holding period. Any such options will be subject to the receipt of corporate, securities and tax laws advice, and will be subject to the receipt of all required shareholder, regulatory and Canadian Securities Exchange approvals. There can be no assurances that any such options will be implemented by the Company.

 

On December 15, 2023, the Company in connection with the completed substantial issuer bid cancelled an aggregate of 0.26 options of the Company that had an exercise price of $600,000 per share for consideration of $135,000 per In-the-Money Option, representing the difference between the exercise price of the In-the-Money Options and the purchase price under the substantial issuer bid, for aggregate consideration equal to approximately $35,325.

 

3

 

 

On February 16, 2024, the Company issued 0.13 common shares at a deemed price of $300,000 per share as full and final payment of debt in the aggregate amount of $40,000 for certain unpaid remuneration for services performed by the Company’s Chief Executive Officer and a consultant of the Company. The fair value of the issued common shares was $420,000 per share and a loss of $16,000 was recorded.

 

On July 10, 2024, the Company closed a non-brokered private placement financing of 1common shares at a deemed price of $30,000 per share for gross proceeds of $30,000. No finders’ fees were paid in connection with the private placement.

 

Net and Comprehensive Loss

 

The Company’s net loss for the year ended October 31, 2024, was $660,956 (October 31, 2023, net income - $8,936,416). The increase in the net loss year over year is linked to the sale and closure of the Company’s revenue producing assets.

 

The Company’s comprehensive loss for the year ended October 31, 2024, was $655,537 (October 31, 2023, net income - $9,109,757). The increase in loss year over year was due mainly to the closure of the Lazarus subsidiary and the sale of the Sportsflare subsidiary. The Company has no active operations.

 

Going Concern

 

These condensed consolidated interim financial statements have been prepared on the basis of accounting principles applicable to a going concern which assumes the Company will be able to continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of operations.

 

The Company’s accumulated deficit was $7,525,845 at October 31, 2024 (October 31, 2023 – $6,864,889). These factors comprise a material uncertainty which may cast significant doubt about the Company’s ability to continue as a going concern.

 

Selected Annual Information

         
   2024   2023 
Revenues        
Cost of sales        
Expenses   600,903    1,541,997 
Net income (loss)   (660,956)   8,936,416 
Comprehensive income (loss)   (655,537)   9,109,757 
Basic and diluted comprehensive income (loss) per share   (238,606)   (92,481)
Total assets   119,368    11,127,868 
Total liabilities   60,048    259,010 

 

4

 

 

Results of Operations for the years ended October 31, 2024, and 2023

 

Expenses

 

The Company’s operating expenses for the year ended October 31, 2024, were $600,903, compared to $1,541,997 for the year ended October 31, 2023. The decrease year over year is driven by reduced activity in the Company which operates as a shell since selling off its assets.

 

General and administrative expenses decreased to $242,956 for the year ended October 31, 2024, from $742,978 in the year ended October 31, 2023. These costs consist primarily of salaries and office expenses incurred by corporate and legal costs related to the sale of Sportsflare.

 

Management fees increased to $335,775 for the year ended October 31, 2024, from $175,933 in the year ended October 31, 2023. These costs pertain to salaries for officers and directors.

 

Share based payments costs decreased to $20,000 for the year ended October 31, 2024, from $578,725 in the year ended October 31, 2023. The decrease in share-based payments as a result of all remaining stock options being cancelled subsequent to year end.

 

General and administrative expenses

 

   2024   2023 
Office and miscellaneous  $36,231   $54,188 
Salaries and benefits       291,174 
Professional fees   205,557    355,627 
Insurance and bank   1,168    41,989 
   $242,956   $742,978 

 

For the year ended October 31, 2024, the Company’s general and administrative expenses decreased by $500,022. The largest component of that decrease relates to reduction in staff related to administration and consulting. Professional fees decreased by $150,070 for the year ended October 31, 2024, mainly due to the reduced professional expenses incurred for the business transactions and the previous year’s costs related to the completion of the GTA RTO.

 

Summary of Quarterly Results

 

The following financial data was derived from the eight most recently completed financial quarters:

 

   October 31,
2024
   July 31,
2024
  

April 30,

2024

   January 31,
2024
 
Revenues  $   $   $   $ 
                     
Net income (loss)   (227,102)   (84,494)   (282,503)   (66,857)
Income (Loss) per share - basic and diluted  ($141,399)  ($77,793)  ($338,663)  ($9,516)
Weighted average number of shares outstanding   2    1    1    7 

 

5

 

 

  

Oct 31,

2023

  

July 31,

2023

  

April 30,

2023

   January 31,
2022
 
Revenues  $   $   $   $ 
Net income (loss)   (220,056)   11,045,537    (952,171)   (936,894)
Income (loss) per share - basic and diluted  ($15,589)  $773,192   ($68,672)  ($63,372)
Weighted average number of shares outstanding   14    14    14    14 

 

Liquidity and Capital Resources

 

As at October 31, 2024, the Company had working capital of $59,320 (October 31, 2023 – $10,908,108), consisting primarily of cash, trade and other receivables, and prepaid expenses and deposits, offset by accounts payable and lease liability. Working capital decreased due to the Company closing on it share issuer bid that was completed on December 15, 2023.

 

Cash Flows

 

A summary of cash flows for October 31, 2024, and 2023 is as follows:

 

   2024   2023   Change 
Operating activities  $(688,624)   (1,124,994)   456,370 
Discontinued operations       (241,056)   241,056 
Investing activities   10,879,322    1,273,773    9,605,549 
Financing activities   (10,234,676)   153,776    (10,080,900)
Effect on FX on cash       1,543    1,543 
Change in cash  $(43,978)   63,042    (107,020)

 

Operating Activities

 

For the year ended October 31, 2024, cash flows used in operating activities of $688,624 in cash. The decreased use of cash was mainly attributable to reduced general and administrative expenses, including salaries and benefits, and office expenses as well as the share issuer bid payment that was made during the period ended.

 

Investing Activities

 

For the year ended October 31, 2024, investing activities consisted of the purchase and redemption of short-term investments.

 

Financing Activities

 

For the year ended October 31, 2024, financing activities consisted of the share purchase buy back that was completed on December 15, 2023, the share repurchase of pre-consolidation shares of $25,736 and the government loan repayment of $40,000.

 

Off-Balance Sheet Arrangements

 

The Company did not enter into any off-balance sheet arrangements as at October 31, 2024 or as at the date of this report.

 

6

 

 

Related Party Transactions

 

Key management consists of the officers and directors who have authority and are responsible for overseeing, planning, directing and controlling the activities of the Company.

 

For the year ended October 31, 2024, the Company incurred charges with officers and directors recorded at their exchange amounts as agreed upon by transacting parties as follows:

 

  

Year ended

October 31, 2024

  

Year ended

October 31, 2023

 
Management and director fees  $226,500   $175,933 
Salaries       374,593 
Share-based payments       204,052 
Payments made under the share buy back   3,498,245    200,000 
   $3,724,745   $954,579 

 

For the years ended October 31, 2024, and 2023, key management personnel were not paid any post-employment benefits, termination benefits or any other long-term benefits.

 

Due to/from Related Parties

 

As at October 31, 2024, included in accounts payable and other liabilities is $nil (October 31, 2023 – $1,018) in amounts payable to directors and officers of the Company.

 

Proposed Transactions

 

As at the date of this MD&A, the Company has no proposed transactions.

 

Commitments

 

As at October 31, 2024, and the date of this MD&A, the Company did not have any commitments.

 

Accounting Standards, Amendments, and Interpretations not yet Effective

 

Accounting standards issued but not yet effective

 

The Company has reviewed new and revised accounting pronouncements that have been issued but are not yet effective.

 

Management anticipates that all the pronouncements will be adopted in the Company’s accounting policies for the first period beginning after the effective date of the pronouncement. Information on new standards, amendments and interpretations that are expected to be relevant to the Company’s financial statements is provided below. Certain other new standards and interpretations have been issued but are not expected to have an impact on the Company’s condensed consolidated interim financial statements.

 

7

 

 

Financial and Other Instruments

 

Fair values

 

Hierarchical levels, defined by IFRS 7 and directly related to the amount of subjectivity associated with inputs to fair valuation of these financial assets and liabilities are as follows:

 

Quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1);

 

Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices) (Level 2); and

 

Inputs for the assets or liability that are not based on observable market data (unobservable inputs) (Level 3).

 

The fair values of the cash, restricted cash, trade and other receivables, accounts payable and other liabilities, subscription liability, promissory notes payable, and convertible notes approximate their carrying values due to the relatively short-term nature of these financial instruments.

 

Cash, restricted cash and subscription liability are recorded at fair value using level 2 inputs. Cash includes demand deposits with financial institutions and cash equivalents consist of short-term, highly liquid investments purchased with original maturities of three months or less. As at October 31, 2024 and 2023, the Company did not have any cash equivalents.

 

Risk Management

 

Credit risk

 

Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its obligations. The Company’s maximum exposure to credit risk for its trade receivables is equal to the carrying amount of those items.

 

The Company’s cash is held with major financial institutions and thus the exposure to credit risk on cash is considered insignificant. Management actively monitors the Company’s exposure to credit risk under its financial instruments, including with respect to trade and other receivables.

 

Liquidity risk

 

Liquidity risk is the risk that the Company will not be able to meet its obligations associated with financial liabilities. The Company has a planning and budgeting process in place by which it anticipates and determines the funds required to support its normal operating requirements. The Company coordinates this planning and budgeting process with its financing activities through its capital management process.

 

Maturity analysis of liabilities which are due in next twelve months can be summarized as follows:

 

  

October 31,

2024

  

October 31,

2023

 
Accounts payable and accrued liabilities  $60,048   $219,760 
   $60,048   $219,760 

 

Foreign currency risk

 

Foreign currency risk is the risk that the fair values or future cash flows of the Company’s financial instruments will fluctuate because of changes in foreign currency exchange rates. The Company’s currency risk historically has arisen from accounts payables denominated in US dollars that are held in entities with a Canadian dollar functional currency.

 

The Company is not currently exposed to foreign currency risk on fluctuations related to cash, accounts receivable, and accounts payable and accrued liabilities that are denominated in US dollars.

 

8

 

 

Interest rate risk

 

The Company does not have any significant exposure as at October 31, 2024 and October 31, 2023 to interest rate risk through its financial instruments.

 

Other MD&A Requirements

 

Outstanding Share Data

 

The following table summarizes the number of common shares outstanding and reserved for issuance, as at the current MD&A date and as at October 31, 2024:

 

  

October 31,

2024

  

February 26,

2025

 
Common shares outstanding          
Opening balance   15      
Shares repurchased via Share Issuer Bid   (14)    
Outstanding common shares   1     
Shares issued for debt        
Shares issued for cash   1     
Share repurchase   (1)    
Additional common shares reserved for potential future issue re:          
Share purchase warrants   2     
Fully diluted total   3    3 

 

As at October 31, 2024, the stock option activity is as follows:

 

   Number   Weighted Average
Exercise Price
 
Outstanding, October 31, 2022   2.30   $1,560,000 
Expired   (0.24)  ($1,980,000)
Forfeited   (1.18)  ($1,680,000)
Outstanding, October 31, 2023   0.88   $1,320,000 
Cancelled   (0.88)  ($1,320,000)
Outstanding, October 31, 2024        

 

At October 31, 2024, there are no stock options outstanding as previously issued options were cancelled on December 15, 2023.

 

At October 31, 2024 the following warrants were outstanding, entitling the holders thereof the right to purchase one common share for each warrant held as follows:

 

Number Exercise Price Expiry Date Number Vested
0.93 $900,000 Sept 20, 2025 0.93
0.23 $900,000 Oct 12, 2025 0.23
0.49 $900,000 Nov 30, 2025 0.49
1.65     1.65

 

9

 

 

Subsequent Events

 

On November 6, 2024, the Company incorporated 3 wholly owned subsidiaries 1510435 B.C. Ltd, 1510441 B.C. Ltd and 1510450 B.C. Ltd.

 

On December 18, 2024, the Company completed a plan of arrangement whereby the sole shareholder of the Company, Triforce Ventures SA (“Triforce”), now holds common shares in the following former subsidiaries; 1507651 B.C Ltd., 1507652 B.C. Ltd., 1507653 B.C. Ltd., 1507655 B.C. Ltd., 1510450 B.C. Ltd., 1510441 B.C. Ltd., and 1510435 B.C. Ltd. Each of these former subsidiaries are now an unlisted reporting issuer in the provinces of British Columbia and Alberta.

 

Risks and Uncertainties

 

The Company believes that the following risks and uncertainties may materially affect its success:

 

Limited Operating History

 

The Company is relatively new with limited operating history and operates in the emerging industry of Esports. The business has been operating since 2010 and has yet to generate consistent profits from its activities. The Company is subject to all of the business risks and uncertainties associated with any new business enterprise.

 

Substantial Capital Requirements and Liquidity

 

Substantial additional funds to maintain business operations and for the acquisition of new business or assets will be required. No assurances can be given that the Company will be able to raise the additional funding that may be required for such activities. To meet such funding requirements, the Company will be required to undertake additional equity financing, which would be dilutive to shareholders. Debt financing, if available, may also involve restrictions on financing and operating activities. There is no assurance that additional financing will be available on terms acceptable to the Company or at all.

 

Reliance on Management and Dependence on Key Personnel

 

The success of the Company will be largely dependent upon on the performance of the directors and officers and the ability to attract and retain key personnel. The loss of the services of these persons may have a material adverse effect on the Company’s business and prospects. The Company will compete with numerous other companies for the recruitment and retention of qualified employees and contractors. There is no assurance that the Company can maintain the service of its directors and officers, or other qualified personnel required to operate its business. Failure to do so could have a material adverse effect on the Company and its prospects.

 

Conflicts of Interest

 

Certain directors and officers of the Company will be engaged in, and will continue to engage in, other business activities on their own behalf and on behalf of other companies and, because of these and other activities, such directors and officers of the Company may become subject to conflicts of interest. The British Columbia Business Corporations Act (“BCBCA”) provides that if a director has a material interest in a contract or proposed contract or agreement that is material to the Company, the director must disclose his interest in such contract or agreement and refrain from voting on any matter in respect of such contract or agreement, subject to and in accordance with the BCBCA. To the extent that conflicts of interest arise, such conflicts will be resolved in accordance with the provisions of the BCBCA.

 

10

 

 

Litigation

 

In the ordinary course of business, the Company and its subsidiaries may become involved in various legal and regulatory actions. The Company establishes legal provisions when it becomes probable that the Company will incur a loss and the amount can be reliably estimated. Although it is possible that liabilities may be incurred in instances for which no accruals have been made, the Company has no reason to believe that the ultimate outcome of these matters would have a material impact on its consolidated financial position.

 

11