Filed by Automated Filing Services Inc. (604) 609-0244 - Regi U.S. Inc. - Form 10-KSB/A

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549
_______________________________

FORM 10-KSB/A
Amendment No. 1

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES ACT OF 1934

For the Fiscal Year Ended: April 30, 2007

COMMISSION FILE NO. 0-23920

REGI U.S., INC.
(Name of small business issuer as specified in its charter)

OREGON 91-1580146
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)

240 - 11780 HAMMERSMITH WAY
RICHMOND, BRITISH COLUMBIA V7A 5E9, CANADA
(Address, including postal code, of registrant's principal executive offices)

(604) 278-5996
(Telephone number including area code)

Securities registered pursuant to Section 12(b) of the Exchange Act: NONE

Securities registered pursuant to Section 12(g) of the Exchange Act:

Title of each class Name of each Exchange on which registered:
Common stock, no par value NASD Over the Counter Bulletin Board
   
  Berlin Bremen Stock Exchange
  Frankfurt Stock Exchange

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act: Yes [ ] No [x]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act: Yes [ ] No [ x ]

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to the filing requirements for the past 90 days: Yes [x] No [ ]


Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K: Yes [ ] No [x]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer:

Larger accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [x]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [x]

The aggregate market value of the voting stock held by non-affiliates of the registrant on July 16, 2007, computed by reference to the price at which the stock was sold on that date: $21,010,706.40.

The number of shares outstanding of the registrant's common stock, no par value, as of July 6, 2007 was 27,011,208.

Documents incorporated by reference: See Exhibits.

Transitional Small Business Disclosure Format (Check one): Yes ( ) No (X).

2


REGI U.S., INC.
FORM 10-KSB/A

TABLE OF CONTENTS

EXPLANATORY NOTE 4
ITEM 7. FINANCIAL STATEMENTS 4
ITEM 8A. CONTROLS AND PROCEEDURES 4
ITEM 13. EXHIBITS 6
SIGNATURES 8

3


EXPLANATORY NOTE

We are filing this Amendment No. 1 to our Annual Report on 10-KSB/A for the fiscal year ended April 30, 2007, originally filed on August 7, 2007, for the purpose of responding to comments made by the Securities and Exchange Commission in a letter dated January 14, 2008.

We hereby amend our 10-KSB, filed on August 7, 2007 by this Amendment No. 1 on Form 10-KSB/A for the following purposes:

We are also updating Exhibits 31.1, 31.2, 32.1, 32.2, and 23.1.

This Amendment does not amend or restate any information contained in our 10-KSB filed on August 7, 2007 other than as noted in this Explanatory Note. This Amendment does not purport to update any recent events or developments to the date of the original filing on August 7, 2007. In particular, any forward-looking statements included in this Amendment No. 1 represent management’s view as of the filing date of the original 10-KSB. Such forward looking statements include statements about events and projections after the date of the filing of the original 10-KSB and are identified by words such as “believes,” “projects,” “anticipates,” “expects,” “estimates,” “intend,” “should,” “would,” “could,” “potentially,” “will,” “may” or other words that convey uncertainty of future events or outcomes. Such forward-looking statements should not be assumed to be accurate as of any future date, including the date hereof. Accordingly, this Amendment No. 1 should be read in conjunction with the “Risk Factors” and the other statements contained in the original 10-KSB and the Company’s other filings made with the SEC subsequent to the filing date of the original 10-KSB, together with any amendments to those filings.

ITEM 7. FINANCIAL STATEMENTS

Our financial statements are included and begin immediately following the signature page to this report. See Item 13 for a list of the financial statements and financial statement schedules included. Our auditors, Smythe Ratcliffe LLP, have referred to another accountant’s report in their audit opinion. As the Company is a development stage company, and as required in Rule 2-05 of Regulation S-X, we have amended our filing to include the audit report of Manning Elliott LLP, our prior auditors. Additionally, we have modified our disclosure in the first paragraph of Note 2(g) to our financial statements for the fiscal year ended April 30, 2007.

ITEM 8A. CONTROLS AND PROCEEDURES.

We carried out an evaluation, under the supervision and with the participation of our management, including the President, and the Chief Financial Officer, of the effectiveness of the design and operation of our “disclosure controls and procedures” [as defined in the Exchange Act Rule 13a-15(e)] as of the end of the period covered by this report. Based upon the evaluation of

4


the effectiveness of the disclosure controls and procedures as of the end of the period covered by this annual report, our Chief Executive Officer and Chief Financial Officer have concluded that, as of such date, the disclosure controls and procedures were effective at the reasonable assurance level with respect to such disclosure controls and procedures being designed to ensure that information relating to the Registrant required to be disclosed by the Company in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC. Additionally, our officers concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer, and our Chief Financial Officer, to allow timely decisions regarding required disclosure.

There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable, and not absolute assurance, of achieving the desired control objectives, and management necessarily was required to apply its judgement in evaluating the cost-benefit relationship of possible controls and procedures.

There was no significant change in our internal control over financial reporting that occurred during our most recently completed fiscal year ended April 30, 2007 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. Nor were there any significant deficiencies or material weaknesses in our internal controls requiring corrective actions.

Extension of Compliance Date for Management’s Report on Internal Control Over Financial Reporting

The Company is a non-accelerated filer as defined in Rule 12b-2 of the Act. On September 21, 2005, the Securities and Exchange Commission extended the compliance dates for non-accelerated filers concerning the provisions of Exchange Act Rule 13a-15(d) or 15d-15(d), whichever applies, requiring an evaluation of changes to internal control over financial reporting requirements with respect to the company’s first periodic report due after the first annual report that must include management’s report on internal control over financial reporting. A company that is a non-accelerated filer must begin to comply with these requirements for its first fiscal year ending on or after July 15, 2007. In addition, the compliance period was extended to the amended portion of the introductory language in paragraph 4 of the certification required by Exchange Act Rules 13a-14(a) and 15d-14(a) that refers to the certifying officers’ responsibility for establishing and maintaining internal control over financial reporting for the company, as well as paragraph 4(b). The amended language must be provided in the first annual report required to contain management’s internal control report and in all periodic reports filed thereafter. The extended compliance dates also apply to the amendments of Exchange Act Rules 13a-15(a) and 15d-15(a) relating to the maintenance of internal control over financial reporting.

Under the internal control reporting provisions of the Act, Management will be responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) under the Exchange Act. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America.

The Company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly

5


reflect the transactions and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Prior to the extended deadline in 2007, management will conduct an evaluation of the effectiveness of internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this evaluation, management will determine whether the Company’s internal control over financial reporting is effective. Management’s assessment of the effectiveness of the Company’s internal control over financial reporting will be audited by an independent registered public accounting firm and stated in their report which will be included in the Company’s Form 10-KSB filing.

There were no changes in the Company’s internal controls that have materially affected, or are reasonably likely to materially affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

ITEM 13. EXHIBITS.

Number Description  
3.1 Articles of Incorporation (1)
3.2 Article of Amendment changing name to REGI U.S., Inc. (2)
3.3 By-laws (1)
3.4 Articles of Amendment Increasing Authorized Capital to 50,000,000 December 2003 (7)
4.1 Specimen Share Certificate (1)
4.2 Specimen Warrant Certificate (1)
10.1 Consulting Agreement, dated December 1, 1999, between REGI U.S., Inc. and Patrick Badgley (3)
10.2 Special Service Proposal, dated December 21, 1999, between REGI U.S. and ColTec, Inc. (3)
10.3 Agreement between ColTec and REGI dated October 2000 (4)
10.4 Agreement between REGI and Advanced Ceramics Research dated March 20, 2002 (5)
10.5 License Agreement between Rand Energy Group, Inc., and Reg Technologies, Inc. REGI U.S., Inc. and Radian Incorporated made as of April 24, 2002 (5)
10.6 Agreement between REGI U.S., Inc. and Rotary Power Generation, Incorporated made as of April 22, 2002 (6)
10.7 Amendment to Agreement between REGI U.S., Inc. and Rotary Power Generation, Incorporated made as of April 2, 2003 (6)
21.1 List of Subsidiaries (7)
23.1 Consent of Independent Auditors (Smythe Ratcliffe LLP) (8)

6



23.2 Consent of Independent Auditors (Manning Elliott LLP) (8)
31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (8)
31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (8)
32.1 Certification of John Robertson, President and Chief Executive Officer (Principal Executive Officer), pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (8)
32.2 Certification of James Vandeberg, Chief Operating Officer and Chief Financial Officer (Principal Financial Officer), pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (8)

(1)

Incorporated by reference from Form 10-SB Registration Statement filed April 26, 1994.

(2)

Incorporated by reference from 10-Q Report for the quarter ended 7-30-94.

(3)

Incorporated by reference from our 10-KSB for the fiscal year ended April 30, 2000.

(4)

Incorporated by reference from our 10-KSB for the fiscal year ended April 30, 2001

(5)

Incorporated by reference from our 10-KSB for the fiscal year ended April 30, 2002

(6)

Incorporated by reference from our 10-KSB for the fiscal year ended April 30, 2003

(7)

Incorporated by reference from our 10-KSB for the fiscal year ended April 30, 2007

(8)

Incorporated herein.


Independent Report of Registered Public Accounting Firm (Smythe Ratcliffe LLP) F-1
Independent Report of Registered Public Accounting Firm (Manning Elliott LLP) F-2
Balance Sheets F-3
Statements of Operations F-4
Statement of Stockholders' Equity F-5 to F-8
Statements of Cash Flows F-9
Notes to the Financial Statements F-10 to F-22

7


SIGNATURES

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report or amendment to be signed on its behalf by the undersigned, thereunto duly authorized.

  REGI U.S., INC.
   
   
  By: /s/ John G. Robertson
  John G. Robertson, President
  Chief Executive Officer and Director

Dated: February 7, 2008

In accordance with the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the Registrant and in the capacities and on the dates indicated below.

Signature Title Date
     
/s/ John G. Robertson Chairman of the Board, February 7, 2008
(John G. Robertson) President, Chief Executive  
  Officer and Director     
     
/s/ James Vandeberg Chief Operating Officer, Chief February 7, 2008
(James Vandeberg) Financial Officer and Director  
     
/s/ Jennifer Lorette Vice President, Secretary and February 7, 2008
(Jennifer Lorette) Director  

8



REGI U.S., Inc.
(A Development Stage Company)
 
April 30, 2007
(Expressed in U.S. dollars)

  Index
Report of Independent Registered Public Accounting Firm F-1 to F-2
Consolidated Balance Sheets F-3
Consolidated Statements of Operations F-4
Consolidated Statements of Stockholders’ Equity (Deficit) F-5 to F-8
Consolidated Statements of Cash Flows F-9
Notes to the Consolidated Financial Statements F-10

F-i


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

TO THE DIRECTORS AND STOCKHOLDERS OF REGI U.S., INC.
(A Development Stage Company)

We have audited the accompanying consolidated balance sheets of REGI U.S., Inc. (A Development Stage Company) as at April 30, 2007 and 2006 and the consolidated statements of operations, stockholders' equity (deficit) and cash flows for the years ended April 30, 2007 and 2006, and the period from July 27, 1992 (date of inception) to April 30, 2007. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. The statements of operations, stockholders’ equity (deficit), and cash flows from July 27, 1992 (date of inception) to April 30, 2005 were audited by other auditors whose report dated August 9, 2005 expressed an unqualified opinion, with an explanatory paragraph discussing the Company’s ability to continue as a going-concern. Our opinion on the statements of operations, stockholders’ deficiency and cash flows from inception to April 30, 2007, insofar as it relates to amounts for prior periods through April 30, 2005, is solely based on the reports of other auditors.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States of America). Those standards require that we plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, based on our audits and the reports of other auditors, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as at April 30, 2007 and 2006 and the results of its operations and its cash flows for the years ended April 30, 2007 and 2006 and the cumulative totals from July 27, 1992 (date of inception) through April 30, 2007 in conformity with accounting principles generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming that the Company will continue as a going-concern. As discussed in Note 1 to the financial statements, the Company has no revenues and limited capital, which together raise substantial doubt about its ability to continue as a going-concern. Management plans in regard to these matters are also described in Note 1. These financial statements do not include any adjustments that might result from the outcome of this uncertainty.

“Smythe Ratcliffe LLP” (signed)

Chartered Accountants

Vancouver, British Columbia
July 20, 2007

F-1

7th Floor, Marine Building
355 Burrard Street, Vancouver, BC
Canada V6C 2G8
Fax: 604.688.4675
Telephone: 604.687.1231
Web: SmytheRatcliffe.com

Report of Independent Registered Public Accounting Firm

To the Stockholders and Board of Directors of
REGI U.S., Inc. (A Development Stage Company)

We have audited the statements of operations, cash flows and stockholders’ deficit of REGI U.S., Inc. (A Development Stage Company) accumulated from July 27, 1992 (Date of Inception) to April 30, 2005. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management as well as evaluating the overall financial statement presentation. We believe that our audit provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the results of the Company’s operations and its cash flows accumulated from July 27, 1992 (Date of Inception) to April 30, 2005, in conformity with accounting principles generally accepted in the United States.

The accompanying financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company has not generated any revenues and has accumulated operating losses since inception. These factors raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also discussed in Note 1. These financial statements do not include any adjustments that might result from the outcome of these uncertainties.

/s/ MANNING ELLIOTT LLP

CHARTERED ACCOUNTANTS
Vancouver, Canada
August 9, 2005

F-2



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Balance Sheets
(Expressed in U.S. dollars)

    April 30,     April 30,  
    2007     2006  
     
ASSETS            
Current Assets            
   Cash   163,909     240,137  
   Prepaid expenses (Note 3(c))   41,648     60,139  
Total Assets   205,557     300,276  
             
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)            
Current Liabilities            
   Accounts payable and accrued liabilities   65,449     56,815  
   Due to related parties (Note 4(a))   248,253     143,258  
Total Liabilities   313,702     200,073  
             
Stockholders’ Equity (Deficit)            
Common Stock (Note 3):            
   50,000,000 shares authorized without par value; 26,919,208 shares issued and            
   outstanding (April 30, 2006 - 25,839,125 shares)   5,892,176     6,915,482  
Additional Paid-in Capital   2,085,256     262,281  
Subscriptions Received   259,027     3,750  
Donated Capital (Note 4)   847,500     697,500  
Deficit Accumulated During the Development Stage   (9,192,104 )   (7,778,810 )
Total Stockholders’ Equity (Deficit)   (108,145 )   100,203  
Total Liabilities and Stockholders’ Equity (Deficit)   205,557     300,276  

Commitments (Note 5)

Contingencies (Note 6)

Subsequent Events (Note 8)

Approved by the Directors:  
“John Robertson”  
John Robertson - Director  
“Jennifer Lorette”  
Jennifer Lorette - Director  

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-3



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Statements of Operations
(Expressed in U.S. dollars)

    From              
    July 27,1992              
    (Date of Inception)     For the Year Ended  
    to April 30,     April 30,  
    2007     2007     2006  
      $  
                   
Expenses                  
                   
   Amortization   130,533          
   General and administrative (Notes 2(g), and 3(a) and (c))   5,224,100     1,292,517     1,054,336  
   Impairment loss   72,823          
   Research and development   3,954,299     120,777     75,788  
                   
Operating Loss   9,381,755     1,413,294     1,130,124  
                   
Other Income                  
                   
   Accounts payable written-off (Note 6)   189,651         74,766  
                   
Net and Comprehensive Loss for the Period   9,192,104     1,413,294     1,055,358  
                   
                   
Loss Per Share         (0.05 )   (0.04 )
                   
Weighted Average Number of Common Shares Outstanding         26,128,000     24,240,000  

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-4



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders’ Equity (Deficit)
From July 27, 1992 (Date of Inception) to April 30, 2007
(expressed in U.S. dollars)

                          Deficit      
                          Accumulated   Total  
              Common           During the    Stockholders’   
          Paid-in   Stock   Donated   Deferred   Development   Equity  
  Shares   Amount   Capital    Subscribed   Capital   Compensation   Stage   (Deficit)  
  #                
Balance – July 27, 1992 (date of                                
inception)                
Stock issued for intellectual                                
property at $0.001 per share 5,700,000   57,000             57,000  
Stock issued for cash 300,000   3,000             3,000  
Net loss             (23,492 ) (23,492 )
Balance – April 30, 1993 6,000,000   60,000             (23,492 ) 36,508  
Stock issued for cash pursuant to a                                
public offering 500,000   500,000             500,000  
Net loss             (394,263 ) (394,263 )
Balance – April 30, 1994 6,500,000   560,000             (417,755 ) 142,245  
Stock issued for cash pursuant to:                                
   Options exercised 10,000   1,000             1,000  
   Private placement 250,000   562,500             562,500  
   Warrants exercised 170,200   213,000             213,000  
Net loss             (1,225,743 ) (1,225,743 )
Balance – April 30, 1995 6,930,200   1,336,500           (1,643,498 ) (306,998 )
Stock issued for cash pursuant to:                                
   Options exercised 232,500   75,800             75,800  
   Warrants exercised 132,200   198,300               198,300  
   A private offering 341,000   682,000             682,000  
Net loss             (796,905 ) (796,905 )
Balance – April 30,1996 7,635,900   2,292,600           (2,440,403 ) (147,803 )
Stock issued for cash pursuant to:                                
   Options exercised 137,000   13,700             13,700  
   Warrants exercised 185,400   278,100             278,100  
   Private placements 165,000   257,500             257,500  
Net loss             (510,184 ) (510,184 )
Balance – April 30, 1997 8,123,300   2,841,900           (2,950,587 ) (108,687 )
Stock issued for cash pursuant to:                                
   Options exercised 50,000   5,000             5,000  
   A units offering 500,000   500,000             500,000  
Stock issued for acquisition of                                
AVFS rights 400,000   288,251             288,251  
Stock issued for financial                                
consulting services 125,000   170,250             170,250  
Stock issued to settle an accrued                                
liability 50,000   25,000             25,000  
Net loss             (580,901 ) (580,901 )
Balance – April 30, 1998 9,248,300   3,830,401           (3,531,488 ) 298,913  

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-5



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders’ Equity (Deficit)
From July 27, 1992 (Date of Inception) to April 30, 2007
(expressed in U.S. dollars)

                          Deficit      
                          Accumulated   Total  
              Common           During the    Stockholders’   
          Paid-in   Stock   Donated   Deferred   Development   Equity  
  Shares   Amount   Capital   Subscribed   Capital    Compensation   Stage   (Deficit)  
  #                
Balance – April 30, 1998 9,248,300   3,830,401           (3,531,488 ) 298,913  
Stock issued for financial                                
consulting services 100,000   71,046             71,046  
Net loss             (397,924 ) (397,924 )
Balance – April 30, 1999 9,348,300   3,901,447           (3,929,412 ) (27,965 )
Stock issued for cash pursuant to:                                
     A private placement 852,101   639,075             639,075  
     Cash commission paid   (47,607 )           (47,607 )
     Warrants exercised 17,334   17,334             17,334  
Stock-based compensation     15,417           15,417  
Net loss             (413,495 ) (413,495 )
Balance – April 30, 2000 10,217,735   4,510,249   15,417         (4,342,907 ) 182,759  
Stock issued for cash pursuant to                                
warrants exercised 4,000   2,000             2,000  
Stock-based compensation     18,500           18,500  
Stock to be issued       72,000         72,000  
Net loss             (808,681 ) (808,681 )
Balance – April 30, 2001 10,221,735   4,512,249   33,917   72,000       (5,151,588 ) (533,422 )
Stock issued for cash pursuant to a                                
private placement 1,066,200   266,550     (72,000 )       194,550  
Amount receivable   (3,000 )           (3,000 )
Stock-based compensation     3,083           3,083  
Net loss             (156,090 ) (156,090 )
Balance - April 30, 2002 11,287,935   4,775,799   37,000         (5,307,678 ) (494,879 )
Stock issued to settle debt 6,100,000   305,000             305,000  
Stock issued for services 250,000   16,500             16,500  
Stock issued for convertible                                
debenture 50,000   5,000             5,000  
Stock to be issued       25,968         25,968  
Donated consulting services         187,500       187,500  
Net loss             (220,972 ) (220,972 )
Balance – April 30, 2003 17,687,935   5,102,299   37,000   25,968   187,500     (5,528,650 ) (175,883 )

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-6



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders’ Equity (Deficit)
From July 27, 1992 (Date of Inception) to April 30, 2007
(expressed in U.S. dollars)

                          Deficit      
                          Accumulated   Total  
              Common           During the    Stockholders’   
          Paid-in   Stock   Donated   Deferred   Development   Equity  
  Shares   Amount   Capital    Subscribed     Capital     Compensation    Stage   (Deficit)  
  #                
Balance – April 30, 2003 17,687,935   5,102,299   37,000   25,968   187,500     (5,528,650 ) (175,883 )
Donated consulting services         210,000       210,000  
Stock issued for cash pursuant to a                                
private placement 173,120   25,968     (25,968 )        
Stock issued for cash pursuant to:                                
   Warrants exercised 550,000   86,000             86,000  
   Stock options exercised 100,000   20,000             20,000  
Stock-based compensation     78,184       (78,184 )    
Stock issued for services 400,000   92,000         (92,000 )    
Stock issued to settle debt 3,320,000   166,000             166,000  
Deferred compensation           142,355     142,355  
Net loss             (609,913 ) (609,913 )
Balance – April 30, 2004 22,231,055   5,492,267   115,184     397,500   (27,829 ) (6,138,563 ) (161,441 )
Stock issued for services 150,000   24,000         (24,000 )    
Stock issued for cash pursuant to:                                
   Options exercised 133,750   29,750             29,750  
   Warrants exercised 173,120   34,624             34,624  
   Private placement 1,032,800   258,200             258,200  
Stock-based compensation     23,304           23,304  
Donated consulting services         150,000       150,000  
Deferred compensation           38,829     38,829  
Net loss             (584,889 ) (584,889 )
Balance - April 30, 2005 23,720,725   5,838,841   138,488     547,500   (13,000 ) (6,723,452 ) (211,623 )
Re-class deferred compensation to                                
additional paid in capital     (13,000 )     13,000      
Stock issued for cash pursuant to:                                
   Options exercised 212,000   53,313             53,313  
   Warrants exercised 406,400   142,240             142,240  
   Private placement 1,500,000   881,088             881,088  
Common stock subscribed       3,750         3,750  
Stock-based compensation     124,793           124,793  
Deferred compensation     12,000           12,000  
Donated consulting services         150,000       150,000  
Net loss             (1,055,358 ) (1,055,358 )
Balance – April 30, 2006 25,839,125   6,915,482   262,281   3,750   697,500     (7,778,810 ) 100,203  

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-7



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Statements of Stockholders’ Equity (Deficit)
From July 27, 1992 (Date of Inception) to April 30, 2007
(expressed in U.S. dollars)

                          Deficit      
                          Accumulated   Total  
              Common           During the    Stockholders’   
          Paid-in   Stock   Donated   Deferred   Development   Equity  
  Shares   Amount   Capital   Subscribed   Capital   Compensation   Stage   (Deficit)  
  #                
                                 
Balance – April 30, 2006 25,839,125   6,915,482   262,281   3,750   697,500     (7,778,810 ) 100,203  
                                 
Stock issued for cash pursuant to:                                
   Options exercised 662,250   143,938     (3,750 )       140,188  
   Warrants exercised 268,833   217,666             217,666  
   Private placement 120,000   120,000             120,000  
   Private placement costs   (3,504 )   (13,673 )       (17,177 )
   Common stock subscribed       272,700         272,700  
Stock issued for services 29,000   60,000             60,000  
Warrants issued for equity line of                                
credit   (1,561,406 ) 1,561,406            
                                 
Stock-based compensation     260,569           260,569  
Deferred compensation     1,000           1,000  
Donated consulting services         150,000       150,000  
                                 
Net loss             (1,413,294 ) (1,413,294 )
Balance – April 30, 2007 26,919,208   5,892,176   2,085,256   259,027   847,500     (9,192,104 ) (108,145 )

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-8



REGI U.S., Inc.
(A Development Stage Company)
Consolidated Statements of Cash Flows
(Expressed in U.S. dollars)

    From              
    July 27, 1992              
    (Date of              
    Inception)     For the Year Ended  
    to April 30,     April 30,  
    2007     2007     2006  
       
                   
Operating Activities                  
                   
   Net loss   (9,192,104 )   (1,413,294 )   (1,055,358 )
                   
   Adjustments to reconcile net loss to net cash used                  
   in operating activities                  
         Accounts payable written-off   (189,651 )       (74,766 )
         Amortization   130,533          
         Impairment loss   72,823          
       Stock-based compensation (Note 3)   523,850     260,569     124,793  
       Amortization of deferred compensation   373,795     1,000     12,000  
         Donated services   847,500     150,000     150,000  
       Intellectual property written-off   578,509          
       Shares issued for services (Note 3(c))   47,500     47,500      
                   
   Changes in operating assets and liabilities                  
         Accounts receivable   (3,000 )        
         Prepaid expenses (Note 3(c))   (29,148 )   30,991     (42,925 )
         Accounts payable and accrued liabilities   263,256     8,634     43,908  
                   
Cash Used in Operating Activities   (6,576,137 )   (914,600 )   (842,348 )
                   
Investing Activities                  
                   
   Patent protection costs   (38,197 )        
   Purchase of property, plant and equipment   (198,419 )        
                   
Cash Used in Investing Activities   (236,616 )        
                   
Financing Activities                  
                   
   Bank indebtedness           (3,514 )
   Advance from related parties   536,100     104,995     5,608  
   Proceeds from convertible debenture   5,000          
   Proceeds from the sale of common stock   6,146,817     474,350     1,076,641  
   Subscriptions received   288,745     259,027     3,750  
                   
Cash Provided by Financing Activities   6,976,662     838,372     1,082,485  
                   
Increase (Decrease) In Cash   163,909     (76,228 )   240,137  
                   
Cash – Beginning of Period       240,137      
                   
Cash - End of Period   163,909     163,909     240,137  
                   
Non-Cash Investing and Financing Activities                  
                   
   Warrants issued for equity line of credit   1,561,406     1,561,406      
   Shares issued to settle debt   496,000          
   Shares issued for convertible debenture   5,000          
   Shares issued for intellectual property   345,251          
   Shares issued for services   60,000     60,000      
   Consulting services reflected as donated capital   847,500     150,000     150,000  
   Affiliate’s shares issued for intellectual property   200,000          
                   
Supplemental Disclosures                  
                   
   Interest paid            
   Income tax paid            

(The Accompanying Notes are an Integral Part of the Consolidated Financial Statements)

F-9



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

1.

NATURE OF OPERATIONS AND CONTINUANCE OF BUSINESS

     

The Company was incorporated in the State of Oregon, U.S.A., on July 27, 1992.

     

The Company is a development stage company engaged in the business of developing and commercially exploiting an improved axial vane type rotary engine known as the Rand Cam/Direct Charge Engine (the “RC/DC Engine”) in the U.S. The world-wide marketing and intellectual rights, other than in the U.S., are held by Reg Technologies, Inc. (“Reg”), a major shareholder, which owns 12% of the Company’s issued and outstanding stock, and controls the Company by way of a voting trust arrangement. The Company owns the U.S. marketing and intellectual rights and has a project cost sharing agreement, whereby it will fund 50% of the further development of the RC/DC Engine and Reg will fund 50%.

     

The Company formed a wholly-owned subsidiary, Rad Max Technologies, Inc. (“Rad Max”) on April 10, 2007 in the State of Washington. Rad Max hopes to win military contracts for custom versions of the RC/DC Engine. The accounts of the subsidiary are incorporated in the accounts of the Company as at April 30, 2007. All inter- company balances have been eliminated upon consolidation.

     

In a development stage company, management devotes most of its activities to establishing a new business. Planned principal activities have not yet produced any revenues and the Company has suffered recurring operating losses as is normal in development stage companies. The Company has accumulated losses of $9,192,104 since inception. These factors raise substantial doubt about the Company’s ability to continue as a going-concern. The ability of the Company to emerge from the development stage with respect to its planned principal business activity is dependent upon its successful efforts to raise additional equity financing, receive funding from affiliates and controlling shareholders, and develop a market for its products.

     

The Company plans to raise funds through loans from Rand Energy Group Inc. (“Rand”), a private company with officers and directors in common with the Company. Further, Rand owns approximately 11% of the shares of the Company, and may sell shares as needed to meet ongoing funding requirements if traditional equity sources of financing prove to be insufficient. The Company also receives interim support from affiliated companies and plans to raise additional capital through debt and/or equity financings. The Company has an equity line of credit whereby the investor agreed to purchase up to $10,000,000 of the Company’s common stock (See Note 3(e)). There continues to be insufficient funds to provide enough working capital to fund ongoing operations for the next twelve months. The Company may also raise additional funds through the exercise of warrants and stock options, if exercised.

     
2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     
(a)

Basis of Presentation

     

These consolidated financial statements are prepared in conformity with accounting principles generally accepted in the United States and are presented in U.S. dollars.

     
(b)

Use of Estimates

     

The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company regularly evaluates estimates and assumptions related to useful life and recoverability of long-lived assets, stock-based compensation and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.

     
(c)

Cash and Cash Equivalents

     

The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.

F-10



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

       
(d)

Financial Instruments

       
(i)

Fair Value

       

The carrying values of cash, due to related parties, accounts payable and accrued liabilities approximate their fair values because of the short-term maturity of these financial instruments.

       
(ii)

Interest Rate Risk

       

The Company is not exposed to significant interest rate risk due to the short-term maturity of its monetary assets and liabilities.

       
(iii)

Credit Risk

       

The Company’s financial asset that is exposed to credit risk consists primarily of cash. To manage the risk, cash is placed with major financial institutions.

       
(iv)

Currency Risk

       

The Company’s functional and reporting currency is the U.S. dollar. Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income. Foreign currency transactions are primarily undertaken in Canadian dollars. The Company has not, to the date of these financials statements, entered into derivative instruments to offset the impact of foreign currency fluctuations.

       
(e)

Income Taxes

       

Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has adopted SFAS No. 109, “Accounting for Income Taxes”, as of its inception. Pursuant to SFAS No. 109, the Company is required to compute tax asset benefits for net operating losses carried forward. Potential benefits of net operating losses have not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the net operating losses carried forward in future years.

       
(f)

Research and Development

       

The Company is in the development stage and all costs relating to research and development are charged to operations as incurred.

       
(g)

Stock-Based Compensation

       

Prior to May 1, 2005, the Company accounted for stock-based awards under the recognition and measurement provisions of Accounting Principles Board (“APB”) Opinion No. 25, “Accounting for Stock Issued to Employees”, using the intrinsic value method of accounting, under which compensation expense was only recognized if the exercise price of the Company’s employee stock options was less than the market price of the underlying common stock on the date of grant. Effective May 1, 2005, the Company adopted the fair value recognition provisions of SFAS No. 123R, “Share-Based Payments”, using the modified prospective transition method. There has been no effect on the Company’s reported loss from operations, cash flows or loss per share as a result of adopting SFAS No. 123R.

F-11



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     
(g)

Stock-Based Compensation (Continued)

     

The fair value for options granted was estimated at the date of grant using the Black-Scholes option pricing model and the weighted average fair value of stock options granted during the year ended April 30, 2007, was $1.32 (2006 - $0.44). During the year ended April 30, 2007, the Company recorded stock-based compensation of $260,569 (2006 - $124,793) as general and administrative expense. At April 30, 2007, the Company had $1,247,391 of total unrecognized compensation cost related to non-vested stock options held by employees, which will be recognized over future periods.

     

The weighted average assumptions used are as follows:


    April 30, 2007 April 30, 2006
       
  Expected dividend yield 0% 0%
  Risk-free interest rate 4.54% 3.89%
  Expected volatility 142% 123%
  Expected option life (in years) 2.50 2.04

Option pricing models require the input of highly subjective assumptions including the expected price volatility. The subjective input assumptions can materially affect the fair value estimate.

  (h)

Basic and Diluted Income (Loss) per Share

     
 

The Company computes income (loss) per share in accordance with SFAS No. 128, “Earnings per Share”. SFAS No. 128 requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of common shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period including stock options, using the treasury stock method, and convertible preferred stock, using the if- converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of common shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential common shares if their effect is anti-dilutive.

     
  (i)

Recent Accounting Pronouncements

     
 

In February 2007, the Financial Accounting Standards Board (FASB) issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities – Including an Amendment of FASB Statement No. 115”. This statement permits entities to choose to measure many financial instruments and certain other items at fair value. Most of the provisions of SFAS No. 159 apply only to entities that elect the fair value option. However, the amendment to SFAS No. 115, “Accounting for Certain Investments in Debt and Equity Securities”, applies to all entities with available-for-sale and trading securities. SFAS No. 159 is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of a fiscal year that begins on or before November 15, 2007, provided the entity also elects to apply the provision of SFAS No. 157, “Fair Value Measurements”. The adoption of this statement is not expected to have a material effect on the Company's financial statements.

     
 

In September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin (“SAB”) No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements.” SAB No. 108 addresses how the effects of prior year uncorrected misstatements should be considered when quantifying misstatements in current year financial statements. SAB No. 108 requires companies to quantify misstatements using a balance sheet and income statement approach and to evaluate whether either approach results in quantifying an error that is material in light of relevant quantitative and qualitative factors. SAB No. 108 is effective for fiscal years ending after November 15, 2006. The adoption of SAB No. 108 did not have a material effect on its financial statements.

F-12



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

2.

Summary of Significant Accounting Policies (Continued)

     
(i)

Recent Accounting Pronouncements (Continued)

     

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans – an amendment of FASB Statements No. 87, 88, 106, and 132(R)”. This statement requires employers to recognize the over-funded or under-funded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization. This statement also requires an employer to measure the funded status of a plan as of the date of its year-end statement of cash flows, with limited exceptions. The provisions of SFAS No. 158 are effective for employers with publicly traded equity securities as of the end of the fiscal year ending after December 15, 2006. The adoption of this statement did not have a material effect on the Company's future reported financial position or results of operations.

     

In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements”. The objective of SFAS No. 157 is to increase consistency and comparability in fair value measurements and to expand disclosures about fair value measurements. SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS No. 157 applies under other accounting pronouncements that require or permit fair value measurements and does not require any new fair value measurements. The provisions of SFAS No. 157 are effective for fair value measurements made in fiscal years beginning after November 15, 2007. The adoption of this statement is not expected to have a material effect on the Company's future reported financial position or results of operations.

     

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes by prescribing a two-step method of first evaluating whether a tax position has met a more likely than not recognition threshold and, second, measuring that tax position to determine the amount of benefit to be recognized in the financial statements. FIN 48 provides guidance on the presentation of such positions within a classified statement of financial position as well as on de-recognition, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The adoption of this statement is not expected to have a material effect on the Company's financial statements.

     

In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of Financial Assets, an amendment of FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities". This statement requires all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable, and permits for subsequent measurement using either fair value measurement with changes in fair value reflected in earnings or the amortization and impairment requirements of Statement No. 140. The subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value eliminates the necessity for entities that manage the risks inherent in servicing assets and servicing liabilities with derivatives to qualify for hedge accounting treatment and eliminates the characterization of declines in fair value as impairments or direct write-downs. SFAS No. 156 is effective for an entity's first fiscal year beginning after September 15, 2006. The adoption of this statement is not expected to have a material effect on the Company's financial statements.

     

In February 2006, the FASB issued SFAS No. 155, "Accounting for Certain Hybrid Financial Instruments-an amendment of FASB Statements No. 133 and 140", to simplify and make more consistent the accounting for certain financial instruments. SFAS No. 155 amends SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities", to permit fair value re-measurement for any hybrid financial instrument with an embedded derivative that otherwise would require bifurcation, provided that the whole instrument is accounted for on a fair value basis. SFAS No. 155 amends SFAS No. 140, "Accounting for the Impairment or Disposal of Long-Lived Assets", to allow a qualifying special-purpose entity to hold a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. SFAS No. 155 applies to all financial instruments acquired or issued after the beginning of an entity's first fiscal year that begins after September 15, 2006, with earlier application allowed. The adoption of this statement is not expected to have a material effect on the Company's financial statements.

F-13



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

3.

COMMON STOCK

       
(a)

Stock Option Plan

       

The Company has a Stock Option Plan to issue up to 2,500,000 shares to certain key directors and employees, approved April 30, 1993 and amended December 5, 2000.

       

Prior to January 1, 2006, the Company accounted for stock-based awards under the recognition and measurement provisions of APB Opinion No. 25, using the intrinsic value method of accounting, under which compensation expense was only recognized if the exercise price of the Company’s employee stock options was less than the market price of the underlying common stock on the date of grant. Effective January 1, 2006, the Company adopted the fair value recognition provisions of SFAS No. 123R, “Share Based Payments”, using the modified retrospective transition method. Under that transition method, compensation cost is recognized for all share-based payments granted prior to, but not yet vested as of January 1, 2006, based on the grant-date fair value estimated in accordance with the original provisions of SFAS No. 123, and compensation cost for all share-based payments granted subsequent to January 1, 2006, based on the grant-date fair value estimated in accordance with the provisions of SFAS 123R. Results for prior periods have not been restated. There was no change to the Company income from operations for the year ended April 30, 2007 than if it had continued to account for share-based compensation under APB No. 25.

       

All options granted by the Company under the 2000 Plan have the following vesting schedule:

       
(i)

Up to 25% of the option may be exercised at any time during the term of the option; such initial exercise is referred to as the “First Exercise”.

       
(ii)

The second 25% of the option may be exercised at any time after 90 days from the date of First Exercise; such second exercise is referred to as the “Second Exercise”.

       
(iii)

The third 25% of the option may be exercised at any time after 90 days from the date of Second Exercise; such third exercise is referred to as the “Third Exercise”.

       
(iv)

The fourth and final 25% of the option may be exercised at any time after 90 days from the date of the Third Exercise.

       
(v)

The options expire 60 months from the date of grant.

       

On April 12, 2007, the Company approved a new 2007 Stock Option Plan to issue up to 2,000,000 shares to certain key directors and employees. Pursuant to the Plans, the Company has granted stock options to certain directors and employees.

       

All options granted by the Company under the 2007 Plan have the following vesting schedule:

       
(i)

Up to 25% of the option may be exercised 90 days after the grant of the option.

       
(ii)

The second 25% of the option may be exercised at any time after July 12, 2008.

       
(iii)

The third 25% of the option may be exercised at any time after July 12, 2009.

       
(iv)

The fourth and final 25% of the option may be exercised at any time after July 12, 2010.

       
(v)

The options expire 60 months from the date of grant.

       

On June 29, 2006, the Company granted 25,000 stock options to an employee exercisable at $2.09 per share, up to June 29, 2011. The fair value of options was estimated at the date of grant using the Black- Scholes option pricing model using the following weighted average assumptions: risk free interest rate of 5.05%, expected volatility of 161%, an expected option life of 2.5 years and no expected dividends. The weighted average fair value of options granted was $1.69 per option.

       

On November 1, 2006, the Company granted 125,000 stock options to two employees exercisable at $1.37 per share, up to November 1, 2011. The fair value of options was estimated at the date of grant using the Black-Scholes option pricing model using the following weighted average assumptions: risk free interest rate of 4.53%, expected volatility of 152%, an expected option life of 2.5 years and no expected dividends. The weighted average fair value of options granted was $1.07 per option.

       

On January 30, 2007, the Company granted 200,000 stock options to an employee exercisable at $1.30 per share, up to January 30, 2012. The fair value of options was estimated at the date of grant using the Black- Scholes option pricing model using the following weighted average assumptions: risk free interest rate of 4.86%, expected volatility of 152%, an expected option life of 2.5 years and no expected dividends. The weighted average fair value of options granted was $0.73 per option

F-14



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

3.

COMMON STOCK (Continued)

     
(a)

Stock Option Plan (Continued)

     

On April 12, 2007, the Company granted 1,025,000 stock options from the 2007 Stock Option Plan to four directors and three consultants exercisable at $1.30 per share, up to April 12, 2012. The fair value of options was estimated at the date of grant using the Black-Scholes option pricing model using the following weighted average assumptions: risk free interest rate of 4.54%, expected volatility of 142%, an expected option life of 2.5 years and no expected dividends. The weighted average fair value of options granted was $0.85 per option.

     

During the year ended April 30, 2007, the Company recorded stock-based compensation of $260,569 as general and administrative expense.

     

Option pricing models require the input of highly subjective assumptions including the expected price volatility. The subjective input assumptions can materially affect the fair value estimate.

     

The following table summarizes the continuity of the Company’s stock options:


            Weighted  
            average  
      Shares     exercise price  
      #    
               
  Outstanding, April 30, 2005   1,612,750     0.26  
  Granted   770,000     0.44  
  Expired   (645,000 )   0.20  
  Exercised   (212,000 )   0.25  
  Cancelled   (350,000 )   0.36  
               
  Outstanding, April 30, 2006   1,175,750     0.37  
  Granted   1,375,000     1.32  
  Exercised   (662,250 )   0.22  
               
  Outstanding, April 30, 2007   1,888,500     1.12  

F-15



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

3.

COMMON STOCK (Continued)

     
(a)

Stock Option Plan (Continued)

     

Additional information regarding options outstanding and exercisable as at April 30, 2007, is as follows:


   Options Outstanding    
  Expiry Date   Exercise     Shares Under     Aggregate     WTD. AVG  
      Price     Option     Intrinsic     Remaining  
                  Value     Contractual  
                        Life (in  
                        years)  
        #       #  
                           
  May 10, 2007   0.20     75,000     750     0.03  
  September 10, 2008   0.25     150,000     4,500     1.39  
  December 2, 2008   0.35     100,000     2,000     1.62  
  May 25, 2009   0.25     13,500         2.10  
  September 30, 2009   0.35     50,000         2.46  
  May 27, 2010   0.45     50,000         3.12  
  April 21, 2011   2.20     75,000         4.03  
  June 29, 2011   2.09     25,000         4.23  
  November 1, 2011   1.37     125,000         4.57  
  January 30, 2012   1.30     200,000         4.82  
  April 12, 2012   1.30     1,025,000         5.03  
                           
  Options outstanding         1,888,500     7,250     4.12  

   Options Exercisable    
  Expiry Date   Exercise     Shares Under     Aggregate     WTD. AVG  
      Price     Option     Intrinsic     Remaining  
                  Value     Contractual  
                        Life (in  
                        years)  
        #       #  
                           
  May 10, 2007   0.20     75,000     750     0.03  
  September 10, 2008   0.25     150,000     4,500     1.39  
  December 2, 2008   0.35     100,000     2,000     1.62  
  May 25, 2009   0.25     11,500         2.10  
  September 30, 2009   0.35     50,000         2.46  
  May 27, 2010   0.45     12,500         3.12  
  April 21, 2011   2.20     18,750         4.03  
  June 29, 2011   2.09     6,250         4.23  
  November 1, 2011   1.37     31,250         4.57  
  January 30, 2012   1.30     50,000         4.82  
                           
  Options exercisable         505,250     7,250     3.03  

F-16



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

3.

COMMON STOCK (Continued)

     
(a)

Stock Option Plan (Continued)

     

At April 30, 2007, the Company had $1,247,391 of total unrecognized compensation cost related to non- vested stock options held by employees, which will be recognized at the point the options are exercisable. A summary of the status of the Company’s non-vested shares as of April 30, 2007, and changes during the year ended April 30, 2007, is presented below:


            Weighted-Average  
            Grant-Date  
  Non-vested shares   Shares     Fair Value  
      #    
               
  Non-vested at May 1, 2006   554,500     0.57  
  Granted   1,375,000     0.87  
  Vested   (546,250 )   0.48  
               
  Non-vested at April 30, 2007   1,383,250     0.90  

  (b)

Performance Stock Plan

     
 

The Company has allotted 2,500,000 shares to be issued pursuant to a Performance Stock Plan approved and registered on June 27, 1997, and amended in June 2004. On April 27, 2007, the Company further amended the Plan so that the term of the Plan is extended to the twentieth anniversary of the effective date.

     
  (c)

Non-Cash Consideration

     
 

Shares issued for non-cash consideration to third parties were valued based on the fair market value of the services provided. During the year ended April 2005, the Company issued a total of 150,000 shares of common stock for consulting services. These shares were issued at an aggregate fair value of $24,000 for services to be rendered over a two-year period. The Company charged $1,000 (2006 - $12,000) to operations for the pro-rata portion of services performed during the year ended April 30, 2007.

     
 

During the year ended April 30, 2007, the Company entered into a Financial Advisory Agreement valued at $120,000 for services to be rendered over a one-year period. Part of this agreement stated that $60,000 was to be paid by issuance of the Company’s shares of common stock. At the date of this obligation, 29,000 shares were issued when the value of the Company’s stock was $2.07 per share. The Company charged $47,500 (2006 – $nil) to operations for the pro-rata portion of services performed during the year ended April 30, 2007 and $12,500 as prepaid expenses.

F-17



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

3.

COMMON STOCK (Continued)

     
(d)

Share Purchase Warrants

     

The following table summarizes the continuity of the Company’s warrants:


            Weighted average  
      Number of     exercise price  
      Shares    
               
  Balance, April 30, 2005   516,400     0.35  
  Issued   750,000     0.80  
  Exercised   (406,400 )   0.35  
  Expired   (110,000 )   0.35  
  Balance, April 30, 2006   750,000     0.80  
  Exercised   (255,833 )   0.80  
  Exercised   (13,000 )   1.00  
  Granted   2,252,000     1.03  
  Balance, April 30, 2007   2,733,167     1.02  

At April 30, 2007, the following share purchase warrants were outstanding:

      Exercise     April 30,     April 30,  
  Expiry Date   Price     2007     2006  
        #     #  
                     
  November 30, 2007   1.00     252,500     325,000  
  April 26, 2008   1.00     241,667     425,000  
  November 17, 2011   1.00     2,119,000      
  February 21, 2012   1.50     120,000      
                     
  Warrants outstanding         2,733,167     750,000  

  (e)

On November 17, 2006, the Company entered into a Securities Purchase Agreement (“equity line of credit”), whereby an investor agreed to purchase up to $10,000,000 of the Company’s common stock over a term of 36 months at the Company’s discretion. Each purchase will be for a minimum of $150,000 and up to a maximum of the lessor of $750,000, or 200% of the average weighted volume for the Company’s common stock for the 20 trading days prior to the date of purchase. Each purchase will be at a 15% discount to the market price of the Company’s common stock over the 10 trading days prior to the purchase.

     
 

In connection with the equity line of credit, the Company issued to the investor a warrant (“Investor warrant”) to purchase 1,000,000 shares of the Company’s common stock at $1.30 per share (the “Exercise Price”) for five years, and to an agent a warrant (”Placement warrant”) to purchase 640,000 shares of the Company’s common stock at $1.30 per share for five years. If the Company fails to register the shares issuable upon the exercise of the Investor or Placement warrant, the holder is entitled to exercise the warrant and receive, for no consideration, a certificate equal to the number of shares obtained by subtracting the Exercise Price of the warrant for the volume weighted average price on the trading day immediately preceding the date of such election and multiplying that amount by the number of shares issuable upon the exercise of the warrant.

     
 

The Company filed an SB-2 Registration Statement with the United States Securities and Exchange Commission that was declared effective February 9, 2007, to register shares of common stock potentially issuable under this equity line of credit (6,160,000 shares) and the related warrants (1,640,000 shares).

     
 

Pursuant to the agreement, if the Company issues any common stock, or rights to acquire common stock at a price less than the Exercise Price, the Exercise Price will be adjusted to the lower price. In addition, the number of shares issuable will be increased such that the aggregate exercise price after adjustment is equal to the aggregate exercise price prior to adjustment.

     
 

Subsequent to the issuance of the warrants, the Company completed an equity financing at $1 per share. The issuance of the Company’s common shares lowered the Exercise Price of the Investor warrants to $1 and increased the number of shares issuable upon exercise of the warrants to 2,132,000 shares, of which 13,000 have been exercised. The Company recognized the change in fair value of the warrants of $222,681 as share issuance costs.

F-18



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

3.

COMMON STOCK (Continued)

     
(e)

Share Purchase Warrants (Continued)

     

The Company has determined that, in accordance with SFAS 133, “Accounting for Derivative Instruments and Fair Value Hedges”, the warrants are not derivative instruments and, accordingly, guidance in EITF 00- 19, “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock”, relating to net cash settlement versus net share settlement should be followed. The contract permits the Company to settle in unregistered shares, the Company has a sufficient number of unissued authorized shares available to settle the contract, and there is an explicit limit on the number of shares to be delivered in a share settlement. As the issuance of shares and, thus, the modification of the exercise price is wholly under the control of the Company and the Company has the ability to control net-settlement, these warrants have been classified as equity and their fair value of $1,338,725 has been recognized as share issuance costs.

     
(f)

In the previous fiscal year, the Company received subscriptions of $3,750 upon the exercise of stock options for 18,750 shares issued during the year ended April 30, 2007.

     
(g)

During the year ended April 30, 2007, the Company issued 643,500 shares upon the exercise of stock options for proceeds of $140,188.

     
(h)

During the year ended April 30, 2007, the Company issued 255,833 shares at $0.80 per share upon the exercise of warrants for proceeds of $204,666.

     
(i)

During the year ended April 30, 2007, the Company issued 13,000 shares at $1 per share upon the exercise of warrants for proceeds of $13,000.

     
(j)

During the year ended April 30, 2007, the Company issued 120,000 shares at $1 per share pursuant to a private placement for cash proceeds of $116,496, net of issue costs of $3,504.

     
(k)

As of April 30, 2007, the Company had received subscriptions of $10,000 upon the exercise of warrants for 12,500 shares issued subsequent to the year-end.

     
(l)

As of April 30, 2007, the Company had received subscriptions pursuant to a private placement for cash proceeds of $249,027, net of subscription costs of $13,673.

     
4.

RELATED PARTY TRANSACTIONS

     
(a)

Amounts due to related parties are unsecured, non-interest bearing and due on demand. Related parties consist of companies controlled or significantly influenced by the President of the Company.

     
(b)

On November 27, 2006, a company with common directors transferred 20,500 shares it holds of the Company to a consultant pursuant to a consulting agreement for services valued at $25,000. As at April 30, 2007, this was recorded as due to related parties.

     
(c)

The Company entered into an agreement with a professional law firm (the “Law Firm”) in which a partner of the firm is an Officer and Director of the Company. The Company agreed to pay a cash fee equal to 5% of any financings with parties introduced to the Company by the Law Firm. The Company also agreed to pay an equity fee equal to 5% of the equity issued by the Company to parties introduced by the Law Firm, in the form of options, warrants or common stock. During the year ended April 30, 2007, fees in the aggregate of $116,598 (2006 - $12,201) for legal services have been paid to the Law Firm.

     
(d)

During the year ended April 30, 2007, a director of the Company exercised 37,500 stock options for cash proceeds of $7,500.

     
(e)

During the year ended April 30, 2007, a Company controlled by the President of the Company exercised 30,000 share purchase warrants for cash proceeds of $24,000.

     
(f)

During the year ended April 30, 2007, a Company controlled by the President of the Company purchased 40,000 units pursuant to a private placement for cash proceeds of $40,000.

     
(g)

During the year ended April 30, 2007, the President of the Company exercised 570,000 stock options for cash proceeds of $114,000.

     
(h)

During the year ended April 30, 2007, a Company controlled by the spouse of the President of the Company exercised 25,000 share purchase warrants for cash proceeds of $20,000.

F-19



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

4.

RELATED PARTY TRANSACTIONS (Continued)

     
(i)

During the year ended April 30, 2007, the spouse of the President of the Company exercised 100,000 share purchase warrants for cash proceeds of $80,000.

     
(j)

During the year ended April 30, 2007, the value of consulting services of $90,000 (2006 - $90,000) was contributed by the President, CEO and Director of the Company, charged to operations and treated as donated capital.

     
(k)

During the year ended April 30, 2007, the value of consulting services of $30,000 (2006 - $30,000) was contributed by the Vice President and Director of the Company, charged to operations and treated as donated capital.

     
(l)

During the year ended April 30, 2007, the value of consulting services of $30,000 (2006 - $30,000) was contributed by the CFO, COO and Director of the Company, charged to operations and treated as donated capital.

     
(m)

During the year ended April 30, 2007, rent of $3,009 (2006 - $4,797) was paid to a company having common officers and directors.

     
(n)

During the year ended April 30, 2007, project management fees of $30,000 (2006 - $30,000) were paid to a company having common officers and directors.

     
5.

COMMITMENTS

     
(a)

On September 15, 2006, the Company entered into a Public Relations Agreement with an advertising company for the provision of investor relations services from September 15, 2006 to September 14, 2007 in consideration for $78,000 to be paid monthly. As at April 30, 2007, $32,500 had been paid and $3,250 accrued.

     
(b)

On July 14, 2006, the Company entered into a Financial Advisory Agreement with a consulting company for the provision of consulting services from July 14, 2006 to July 14, 2007 in consideration for $10,000 upon the signing of the agreement (paid), shares with a fair value of $60,000 (issued) and $5,000 per month for ten months. As at April 30, 2007, the pro-rata portion of $37,500 has been recorded in accounts payable and will be paid once the Investor begins to purchase the Company’s stock pursuant to the Securities Purchase Agreement (See Note 3(e)).

     
(c)

Pursuant to a letter of understanding dated December 13, 1993 between the Company, Rand and Reg (collectively called the grantors) and West Virginia University Research Corporation (“WVURC”), the grantors have agreed that WVURC shall own 5% of all patented technology with regards to RC/DC Engine technology and will receive 5% of all net profits from sales, licences, royalties or income derived from the patented technology.

     
(d)

Pursuant to an agreement dated August 20, 1992, the Company acquired the U.S. rights to the original RC/DC Engine from Rand. The Company will pay Rand and the original owner a net profit royalty of 5% and 1%, respectively.

     
(e)

The Company is committed to fund 50% of the further development of the RC/DC Engine.

     
(f)

The Company entered into an agreement with a professional law firm (the “Law Firm”) in which a partner of the firm is an Officer and Director of the Company. The Company agreed to pay a cash fee equal to 5% of any financings with parties introduced to the Company by the Law Firm. The Company also agreed to pay an equity fee equal to 5% of the equity issued by the Company to parties introduced by the Law Firm, in the form of options, warrants or common stock. (See Note 4(c))

     
6.

CONTINGENCIES

     

Long outstanding accounts payable in the amount of $74,766 were determined to be no longer payable and were written-off during the 2006 year. Since inception, $189,651 has been written-off.

F-20



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

7.

INCOME TAXES

   

Potential benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has net operating losses of $7,745,000, which commence expiring in 2013. Pursuant to SFAS No. 109, the Company is required to compute tax asset benefits for net operating losses carried forward. The potential benefit of net operating losses has not been recognized in these financial statements because the Company cannot be assured it more likely than not will utilize the net operating losses carried forward in future years. For the years ended April 30, 2007 and 2006, the valuation allowance established against the deferred tax assets increased by $350,700 and $273,100, respectively.

   

The components of the net deferred tax asset at April 30, 2007 and 2006 and the statutory tax rate, the effective tax rate and the elected amount of the valuation allowance are scheduled below:


      April 30,     April 30,  
      2007     2006  
       
  Net Operating Losses   7,745,000     6,743,000  
  Statutory Tax Rate   35%     35%  
  Effective Tax Rate        
  Deferred Tax Asset   2,710,800     2,236,100  
  Valuation Allowance   (2,710,800 )   (2,236,100 )
  Net Deferred Tax Asset        

Pursuant to SFAS No. 109, the Company is required to compute tax asset benefits for non-capital losses carried forward. Potential benefit of non-capital losses has not been recognized in these financial statements because the Company cannot be assured it is more likely than not it will utilize the losses carried forward in future years. The reconciliation of income tax attributable to continuing operations computed at the statutory tax rates to income tax expense is:

      April 30,     April 30,  
      2007     2006  
       
  Income tax benefit computed at U.S. statutory rates   494,653     369,375  
  Stock-based compensation   (91,199 )   (43,678 )
  Compensation recognized as donated capital   (52,500 )   (52,500 )
  Non-deductible write-off of accounts payable       26,168  
  Non-deductible meals and entertainment   (225 )   (354 )
  Unrecognized tax losses   (350,729 )   (246,676 )
  Future income tax benefit        

F-21



REGI U.S., Inc.
(A Development Stage Company)
Notes to the Consolidated Financial Statements
(Expressed in U.S. dollars)

8.

SUBSEQUENT EVENTS

     
(a)

On May 24, 2007, the Company approved the increase of the authorized share capital of the Company to 100,000,000 shares from 50,000,000.

     
(b)

Issued 13,500 common shares upon the exercise of options for cash proceeds of $3,375.

     
(c)

Issued 60,000 common shares upon the exercise of warrants at $1 per share for cash proceeds of $60,000.

     
(d)

Issued 12,500 common shares upon the exercise of warrants at $0.80 per share for cash proceeds of $10,000.

     
(e)

Issued 3,000 common shares upon the exercise of options at $1.30 per share for cash proceeds of $3,900.

     
(f)

Extended 75,000 options set to expire on May 10, 2007 to May 10, 2009.

F-22