Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
1.)
|
Nature
of the Business and Going Concern
|
Algae
Dynamics Corp. (the “Company”) was incorporated under the Canada Business Corporations Act on October 7, 2008 as Converted
Carbon of Canada Corp. On November 19, 2010, the Company amended its Articles of Incorporation to change its name to Converted
Carbon Technologies Corp. and a further amendment was approved by the shareholders on August 28, 2014 to change the name to Algae
Dynamics Corp.
The
Company is conducting research through sponsored research agreements with two universities to support development of health products
utilizing cannabis and algae oil. The Company’s planned principal operations are the development and sale of health products,
design and development of a facility to extract botanical oils, and design, engineering and manufacturing of a proprietary algae
cultivation system for the high-volume production of pure contaminant-free algae biomass.
The
Company’s activities are subject to significant risks and uncertainties, including failing to obtain patents and failing
to secure additional funding to operationalize the Company’s current technology before another company develops similar
technology.
These
financial statements have been prepared on the basis of a going concern, which contemplates the realization of assets and the
settlement of liabilities in the normal course of business. The Company is in the development stage and has not yet realized profitable
operations and has relied on non-operational sources to fund operations. The Company has suffered recurring losses and additional
future losses are anticipated as the Company has not yet been able to generate revenue. In addition, as of March 31, 2018, the
Company has a working capital deficiency of $870,053 (March 31, 2017 - $852,514) and an accumulated deficit of $7,219,908 (March
31, 2017 - $6,134,941). The Company’s ability to continue as a going concern is dependent on successfully executing its
business plan, which includes the raising of additional funds. The Company will continue to seek additional forms of debt or equity
financing, but it cannot provide assurances that it will be successful in doing so. These circumstances raise substantial doubt
as to the ability of the Company to meet its obligations as they come due and accordingly, the appropriateness of the use of accounting
principles applicable to a going concern. The accompanying financial statements do not include any adjustments that might be necessary
if the Company is unable to continue as a going concern. Such adjustments could be material.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
2.)
|
Presentation
of Financial Statements
|
Basis
of Presentation
These
financial statements have been prepared in accordance with U.S. Generally Accepted Accounting Principles (“US GAAP”).
All adjustments considered necessary for a fair presentation of financial position, results of operations and cash flows have been included.
The
Company’s financial statements are prepared using the accrual basis of accounting in accordance with US GAAP and the Company’s
functional and reporting currency is the Canadian dollar.
Use
of Estimates and Assumptions
The
preparation of the financial statements in accordance with US GAAP 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 amounts could materially differ
from these estimates. The significant areas requiring the use of management estimates are related to provision for doubtful accounts,
accrued liabilities, contingencies, the valuation of deferred taxes, stock based compensation, warrants, convertible debt and
intangible assets. Although these estimates are based on management’s knowledge of current events and actions management
may undertake in the future, actual results may ultimately differ materially from those estimates.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
3.)
|
Summary
of Significant Accounting Policies
|
Cash
and Cash Equivalents
Cash
and cash equivalents include cash on hand, and all highly liquid debt instruments purchased with an original maturity of three
months or less. As at March 31, 2018 and 2017, there were no cash equivalents.
Prepaid
Expenses
Prepaid
expenses consist of services paid, for which the Company has not yet received the benefit.
Equipment
and Leasehold Improvements
Equipment
and leasehold improvements are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes expenditures
that are directly attributable to the acquisition of the asset. Subsequent costs are included in the asset’s carrying amount
or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the
item will flow to the Company and the cost can be measured reliably. The carrying amount of an asset is derecognized when replaced.
Repairs
and maintenance costs are charged to the statements of operations, during the year in which they are incurred.
Depreciation
is provided for over the estimated useful life of the asset as follows:
Computer
equipment
|
30%
on a declining balance
|
|
Production
equipment
|
20%
on a declining balance
|
|
Leasehold
improvements are amortized over the term of the lease or useful life of the improvements, whichever is shorter, which is currently
5 years.
Useful
lives and residual values are reviewed and adjusted, if appropriate, at the end of each reporting period. An asset’s carrying
amount is written down immediately to its recoverable amount if the asset’s carrying amount is greater than its estimated
recoverable amount. The cost and accumulated depreciation of assets retired or sold are removed from the respective accounts and
any gain or loss is recognized in operations.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
3.)
|
Summary
of Significant Accounting Policies (continued)
|
Intangible
Assets
Intangible
assets are comprised of patents. Patents represent capitalized legal costs incurred in connection with applications for patents
which have a probable future economic benefit. In-process patents are not amortized. All patents subject to depreciation are amortized
on a straight line basis over their estimated useful life. The Company regularly evaluates patents and patent applications for
impairment or abandonment, at which point the Company charges the remaining net book value to expenses.
Impairment
of Long-Lived Assets
The
Company reviews its long-lived assets for impairment whenever events and circumstances indicate that the carrying value of an
asset might not be recoverable. An impairment loss, measured as the amount by which the carrying amount exceeds the fair value,
is recognized if the carrying amount exceeds estimated undiscounted future cash flows.
Research
and Development
Research
and development costs include costs directly attributable to the conduct of research and development programs, including the cost
of consulting fees, materials, supplies, and the maintenance of research equipment. All costs associated with research and development
are expensed as incurred. The approved refundable portion of tax credits are netted against the related expenses. Non-refundable
investment tax credits are recorded in the period when reasonable assurance exists that the Company has complied with the terms
and conditions required for approval of the tax credit and it is more likely than not that the Company will realize the benefits
of these tax credits against the deferred taxes. Refundable investment tax credits are recorded in the period when reasonable
assurance exists that the Company has complied with the terms and conditions required for approval of the tax credit and it is
more likely than not that the Company will collect it.
Stock-based
Compensation
The
Company uses the fair value based method of accounting for all its stock-based compensation in accordance with FASB Accounting
Standards Codification (“ASC”) ASC 718 “Compensation – Stock Compensation”. The estimated fair value
of the options and warrants that are ultimately expected to vest based on performance related conditions, as well as the options
and warrants that are expected to vest based on future service, is recorded over the instrument’s requisite service period
and charged to stock-based compensation. In determining the amount of options and warrants that are expected to vest, the Company
takes into account, voluntary termination behavior as well as trends of actual option and warrant forfeitures. Stock options and
warrants which are indexed to a factor which is not a market, performance or service condition, in addition to the Company’s
share price, are classified as liabilities and re-measured at each reporting date based on the Black-Scholes option pricing model
with a charge to operations, until the date of settlement.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
3.)
|
Summary
of Significant Accounting Policies (continued)
|
Income
Taxes
Income
taxes are accounted for under the asset and liability method of accounting for income taxes. Under the asset and liability method,
deferred tax liabilities and assets are recognized for the estimated future tax consequences attributable to differences between
the amounts reported in the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply when the asset is realized or
the liability is settled. The effect of a change in income tax rates on deferred tax liabilities and assets is recognized in income
in the period in which the change occurs. Deferred tax assets are recognized to the extent that they are considered more likely
than not to be realized.
FASB
issued ASC 740-10 “Accounting for Uncertainty in Income Taxes”. ASC 740-10 clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements. This standard requires a company to determine whether
it is more likely than not that a tax position will be sustained upon examination based upon the technical merits of the position.
If the more-likely-than-not threshold is met, a company must measure the tax position to determine the amount to recognize in
the financial statements.
Fair
Value of Financial Instruments
ASC
820 “Fair Value Measurement” defines fair value, establishes a framework for measuring fair value under generally
accepted accounting principles and enhances disclosures about fair value measurements. Fair value is defined under ASC 820 as
the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most
advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
Valuation techniques used to measure fair value under ASC 820 must maximize the use of observable inputs and minimize the use
of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two
are considered observable and the last unobservable, that may be used to measure fair value as follows:
Level
1 – unadjusted quoted prices in active markets for identical assets or liabilities;
Level
2 – inputs other than quoted prices that are observable for the asset or liability or indirectly; and
Level
3 – inputs that are not based on observable market data.
The
carrying amounts of the Company’s financial instruments including cash, amounts receivable, accounts payable and accrued
liabilities, promissory note, term loan, convertible notes and advances from shareholders and related parties approximate their
fair values due to their short-term nature. Management is of the opinion that the Company is not exposed to significant interest,
credit or currency risks from these financial instruments.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
3.)
|
Summary
of Significant Accounting Policies (continued)
|
Fair
Value of Financial Instruments (continued)
The
Company’s equity-linked financial instruments reflected as warrant liability on the balance sheet represent financial liabilities
classified as Level 3 as per ASU 2009-05. As required by the guidance, assets and liabilities are classified in their entirety
based on the lowest level of input that is significant to the fair value measurement. The fair values of the warrant liability
and derivative liability which are not traded in an active market have been determined using an option pricing model based on
assumptions that are not supported by observable market conditions.
Derivative
Financial Instruments
The
Company evaluates all of its agreements to determine if the financial instruments have derivatives or contain features that qualify
as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument
is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported
in the statements of operations. For stock-based derivative financial instruments, the Company uses an option pricing model to
value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period.
Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash
settlement of the derivative instrument could be required within 12 months of the balance sheet date.
Foreign
Currency Transactions and Translation
Monetary
assets and liabilities are translated into Canadian dollars, which is the functional currency of the Company, at the year-end
exchange rate, while foreign currency expenses are translated at the exchange rate in effect on the date of the transaction. The
resultant gains or losses are included in the statement of operations. Non-monetary items are translated at historical rates.
Loss
per Share
Basic
loss per share is calculated by dividing the net loss available to common shareholders by the weighted average number of common
shares outstanding during the year. Diluted loss per share is calculated using the treasury stock method and reflects the potential
dilution of securities by including warrants and contingently issuable shares, if any, in the weighted average number of common
shares outstanding for a year, if dilutive. In a loss year, dilutive common shares are excluded from the loss per share calculation
as the effect would be anti-dilutive. Accordingly, for the years ended March 31, 2018 and 2017, the basic loss per share was equal
to diluted loss per share as there were no dilutive securities.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
3.)
|
Summary
of Significant Accounting Policies (continued)
|
Comprehensive
Income (Loss)
ASC
220 “Comprehensive Income” establishes standards for reporting and display of comprehensive income, its components
and accumulated balances. The net loss is equivalent to the comprehensive loss for the periods presented.
New
Accounting Pronouncements
ASU
No. 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes, was issued to simplify the classification
of deferred taxes on the balance sheet. The new guidance would require that deferred taxes be classified as non-current assets
and liabilities based on the tax paying jurisdiction. Application of the standard, which can be applied prospectively or retrospectively,
is required for fiscal years beginning on or after December 15, 2016 and for interim periods within that year. The adoption of
the amended guidance on April 1, 2017 did not have a material impact on the Company’s financial statements.
ASU
No. 2016-01, Financial Instruments-Overall (Subtopic 825-10) - Recognition and Measurement of Financial Assets and Financial Liabilities,
which addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. Most notably,
this new guidance requires equity investments (except those accounted for under the equity method of accounting or those that
result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. This
new guidance is effective for annual reporting periods beginning after December 15, 2017. The guidance is not expected to have
a material impact on the Company’s financial statements.
ASU
No. 2016-02, Leases (Topic 842) - On February 25, 2016, the FASB issued a new standard which requires lessees to recognize almost
all leases on their balance sheet as a right-of-use asset and a lease liability. The new guidance will require the asset and liability
to be initially measured at the present value of the lease payments in the statement of financial position. The new guidance will
also require the company to recognize interest expense on the lease liability separately from the amortization of the right-use-asset
for finance leases and recognize a single lease cost allocated on a straight-line basis over the lease term for operating leases,
in the statement of comprehensive income. The new standard is effective for fiscal years beginning after December 15, 2018, including
interim periods within those fiscal years with early application permitted. The Company is currently evaluating this guidance
to determine the impact it may have on the Company’s financial statements.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
3.)
|
Summary
of Significant Accounting Policies (continued)
|
New Accounting Pronouncements (continued)
ASU
No. 2016-09, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The ASU includes
multiple provisions intended to simplify various aspects of the accounting for share-based payments. The areas of simplification
in the update involve several aspects of accounting for share-based payment transactions, including the income tax consequences,
classification of awards as either equity or liabilities, and classification on the statement of cash flows, however, some of
the areas for simplification apply only to non-public entities. This guidance is effective for annual periods beginning after
December 15, 2016, and interim periods within those annual periods. The guidance, as adopted on April 1, 2017, did not have a
material impact on the Company’s financial statements.
ASU
No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The ASU provides
clarity to preparers on the treatment of eight specific items within an entity’s statement of cash flows. The guidance becomes
effective for all public entities in fiscal years beginning after December 15, 2017, including interim periods therein. The guidance
is not expected to have a material impact on the Company’s financial statements.
ASU
No. 2017-09, Compensation-Stock Compensation (Topic 718): Scope of Modification Accounting. The ASU amends the scope of modification
accounting for share-based arrangements and provides guidance on the types of changes to the terms or conditions of share-based
payment awards to which an entity would be required to apply modification accounting under ASC 718. The guidance becomes effective
for annual reporting periods, including interim periods within those annual reporting periods, beginning after December 15, 2017.
The guidance is not expected to have a material impact on the Company’s financial statements.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
4.)
|
Equipment
and Leasehold Improvements
|
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Accumulated
|
|
|
|
Cost
|
|
|
Depreciation
|
|
|
Cost
|
|
|
Depreciation
|
|
Computer
equipment
|
|
$
|
3,558
|
|
|
$
|
2,838
|
|
|
$
|
3,558
|
|
|
$
|
2,530
|
|
Production
equipment
|
|
|
67,367
|
|
|
|
42,004
|
|
|
|
67,367
|
|
|
|
35,663
|
|
Leasehold
improvements
|
|
|
42,290
|
|
|
|
36,252
|
|
|
|
42,290
|
|
|
|
27,194
|
|
Total
|
|
$
|
113,215
|
|
|
$
|
81,094
|
|
|
$
|
113,215
|
|
|
$
|
65,387
|
|
Net
carrying amount
|
|
|
|
|
|
$
|
32,121
|
|
|
|
|
|
|
$
|
47,828
|
|
During
the year ended March 31, 2018, the Company recorded total amortization of $15,707 (2017 - $17,424) which was recorded to depreciation
expense on the statements of operations.
The
Company has patents and patents pending with a cost of $Nil as of March 31, 2018 (2017 – $Nil). During the year ended March
31, 2018, the Company reported an impairment of $Nil (2017 -$Nil) with respect to its intangible assets.
6.)
|
Advances
from Shareholders and Related Parties
|
As
at March 31, 2018, the Company had received cumulative net working capital advances in the amount of $Nil (March 31, 2017 - $22,347)
from two shareholders who are also officers and directors of the Company.
During
the year ended March 31, 2017, two shareholders converted advances and accounts payable of $265,298 and $255,788 into 1,316,173
common shares of the Company. The common shares were valued at $1,065,152 based upon an estimated fair value of (USD$0.60) $0.81
per share at the time of issuance. The difference between the fair market value of the common shares and the carrying value
of the advances from the shareholders and the amount included in accounts payable was recorded as a loss on extinguishment of
related party debt of $548,711. The advances from shareholders are unsecured, payable upon demand and non-interest bearing.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
On May 4, 2016, the Company agreed to a term
loan of $40,000 for bridge financing with a relative of one of the officers of the Company. The terms specified a 30% premium
to be paid at that time. The 30% premium is recognized as an expense over the term of the loan and is amortized on the statements
of operations. During the year ended March 31, 2018, the Company recorded accretion expense of $3,106 (2017 - $8,894). The loan
was initially scheduled to mature on August 28, 2016 but an extension of three months, followed by a second extension of three
months and followed by a further extension to November 30, 2017 was agreed to with the same terms. The unsecured loan has
now been extended indefinitely with the same terms until the Company has the appropriate liquidity to repay the initial
loan plus the premium on repayment. The loan is non-interest bearing.
The
carrying values of our secured convertible notes consist of the following as of March 31, 2018 and 2017 respectively:
Convertible
Notes
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
|
|
|
|
|
|
|
USD$50,000
face value convertible note due August 15, 2017
|
|
$
|
-
|
|
|
$
|
(26,076
|
)
|
USD$56,000
face value convertible note due August 18, 2017
|
|
|
-
|
|
|
|
(16,456
|
)
|
USD$50,000
face value convertible notes due June 21, 2018
|
|
|
(51,869
|
)
|
|
|
-
|
|
USD$50,000
face value convertible note due July 25, 2018
|
|
|
(49,710
|
)
|
|
|
-
|
|
|
|
$
|
(101,579
|
)
|
|
$
|
(42,532
|
)
|
(a)
Promissory Note
On February 14, 2017, the Company issued a
USD$50,000 ($65,350) face value convertible promissory note, due August 15, 2017 to Salamon Partners LLC
(“Salamon”) for net proceeds of USD$47,500, which consisted of the principal amount, net of transaction cost of
USD$2,500. The Salamon Note accrues interest at 12% per annum, payable in cash at maturity. However, the principal amount,
plus accrued interest, may be converted at the option of the holder at any time during the term to maturity into shares of our
common stock at a variable conversion price of 65% of market per share subject to adjustment for capital reorganization events
and subsequent sales by the Company of shares of its common stock at a price per share below the conversion price of the Salamon
note. The Salamon Note also embodies certain traditional default provisions that are linked to credit or interest risks, such
as bankruptcy proceedings, liquidation events and corporate existence. The Company has concluded that the embedded conversion
option is not indexed to our stock due to the variability in the conversion price and the down-round protection features afforded
to the holder as well as the foreign exchange rate fluctuations. Therefore, the embedded conversion option is subject to classification
in the financial statements in liabilities at fair value both at inception and subsequently pursuant to ASC 480-10-25-14.
On August 15, 2017, the Company paid a total of USD$53,000 ($67,591) which consisted of the principal amount due USD$50,000
($63,775) plus accrued interest USD$3,000 ($3,816). During the year ended March 31, 2018, the Company recorded an accretion
expense of $48,499 to as discount to the carrying value of the note (2017 - $16,449)
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
8.)
|
Convertible
(continued)
|
(b)Securities
Purchase Agreement and Convertible Note
On November 18, 2016, the Company issued a
USD$56,000 ($76,382) face value secured convertible note, due August 18, 2017 to GHS Investments, LLC (“GHS”)
for net proceeds of USD $50,000. The GHS Note is secured and accrues interest at 12% per annum, payable in cash at maturity.
However, the principal amount, plus accrued interest, may be converted at the option of the holder at any time during the term
to maturity into shares of our common stock at variable conversion price of 62% of market per share subject to adjustment for
capital reorganization events and subsequent sales by the Company of shares of its common stock price per share below the conversion
price of the GHS note. The GHS Note also embodies certain traditional default provisions that are linked to credit or interest
risks, such as bankruptcy proceedings, liquidation events and corporate existence. The Company has concluded that the embedded
conversion option is not indexed to our stock due to the variability in the conversion price and the down-round protection features
afforded to the holder as well as the foreign exchange rate fluctuations. Therefore, the embedded conversion option is subject
to classification in the financial statements in liabilities at fair value both at inception and subsequently pursuant
to ASC 480-10-25-14. During the fiscal year, the Company repaid the convertible note in full. During the
year ended March 31, 2018, the Company recorded an accretion expense of $45,854 as discount to the carrying value of the
note (2017 - $36,689).
(c)
Convertible Notes – issued June 21, 2017
On
June 21, 2017, the Company commenced a financing of up to USD$500,000 of one-year 12% convertible notes. The notes are convertible
at the option of the holder into common shares of the Company at a price of USD$0.25 per share, and are subject to mandatory conversion
if the volume-weighted trading price of the common shares is greater than USD$1.00 per share for twenty consecutive trading days
so long as the underlying shares may be resold in compliance with the registration requirements of the Securities Act of 1933,
as amended. In addition, the Company shall issue pro rata to the purchasers of the first USD$100,000 of notes an aggregate of
200,000 common shares as a commitment fee. On June 21, 2017, the Company issued two notes totaling USD$50,000 ($66,451). The Company
also granted 200,000 common share purchase warrants to the holders of the USD$50,000 notes. Each warrant is exercisable into one
common share at USD$0.50 for a period of five years. The Company has concluded that the embedded conversion option and warrants
are not indexed to our stock due to the down-round protection features afforded to the holder and foreign exchange rate fluctuations.
Therefore, the embedded conversion option and warrants are subject to classification in our financial statement in liabilities
at fair value both at inception and subsequently pursuant to ASC 480-10-25-14.
During the year ended March 31, 2018,
the Company recorded an accretion expense of $42,914 as discount to the carrying value of the note (2017 - $Nil).
Subsequent to March 31, 2018, the principal
plus accrued interest were converted into common shares (560,000) at a price of USD$0.10 per share. The issuance of subsequent
convertible notes (Note 8e) with an exercise price of USD$0.10 per share correspondingly reduced the exercise price for
the June 21, 2017, convertible notes issued in accordance with the terms of the convertible notes.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
8.)
|
Convertible
(continued)
|
(d)
Convertible Notes – issued July 25, 2017
On July 25, 2017, the Company added a second
one-year 12% convertible note as a continuation of the financing commenced with the convertibles notes on June 21, 2017 (Note
8a). The amount of this convertible note is USD$50,000 ($62,535). The note is convertible at the option of the holder into
common shares of the Company at a price of USD$0.25 per share, and is subject to mandatory conversion if the volume-weighted trading
price of the common shares is greater than USD$1.00 per share for twenty consecutive trading days so long as the underlying shares
may be resold in compliance with the registration requirements of the Securities Act of 1933, as amended. In addition, the Company
shall issue pro rata to the purchasers of the first USD$100,000 of notes an aggregate of 200,000 common shares as a commitment
fee. The Company also granted 200,000 common share purchase warrants to the holder of the USD$50,000 note. Each warrant is exercisable
into one common share at USD$0.50 for a period of five years. The Company has concluded that the embedded conversion
option and warrants are not indexed to our stock due to the down-round protection features afforded to the holder and foreign
exchange rate fluctuations. Therefore, the embedded conversion option and warrants are subject to classification in the
financial statements in liabilities at fair value both at inception and subsequently pursuant to ASC 480-10-25-14. During
the year ended March 31, 2018, the Company recorded an accretion expense of $31,030 to amortize the discount to the carrying value
of the note (2017 - $Nil).
Subsequent
to March 31, 2018, the principals plus accrued interest was converted into common shares (560,000) at a price of USD$0.10 per
share. The issuance of subsequent convertible notes (Noe 8e) with an exercise price of USD$0.10 per share correspondingly reduced
the exercise price for the July 25, 2017, convertible note issued in accordance with the terms of the convertible note.
(e) Convertible Notes – issued
August to November 2017
The Company issued several convertible
notes on August 14, 2017 with face value of USD$53,000 ($67,602), September 18, 2017 with face value of USD$10,000 ($12,238),
October 27, 2017 with face value of USD$250,000 ($321,850), November 1, 2017 with face value of USD$20,000 ($25,770) and November
13, 2017 with face value of USD$25,000 ($31,833) for a total of USD$358,000 ($459,293). The notes have all matured two months
after issuance and converted into a total of 3,639,931 common shares at the conversion rate of USD$0.10 during the year. The Company
issue 2,541,781 common shares during the year with the remaining 1,098,150 shares for the October 27, 2017 USD$250,000 convertible
note issued subsequent to March 31, 2018 (Note 10a). The Company agreed to issue an additional 159,023 warrants with an exercise
price of $0.75 and an expiry of January 2, 2020, in connection with conversions. During the year ended March 31, 2018, the Company
recorded an accretion expense of $76,471 as the discount to the carrying value of the notes (2017 - $Nil).
Accounting for the convertible notes
The Company has evaluated
the terms and conditions of the convertible notes issued under the guidance of ASC 815. Because the economic characteristics and
risks of the equity-linked conversion options are not clearly and closely related to a debt-type host, the conversion features
require classification and measurement as derivative financial instruments. The other embedded derivative features were also not
considered clearly and closely related to the host debt instruments. Further, these features individually were not afforded the
exemption normally available to derivatives indexed to a company’s own stock. Accordingly, the evaluation resulted in the
conclusion that this compound derivative financial instrument requires bifurcation and liability classification, at fair value.
The compound derivative financial instrument consists of (i) the embedded conversion features and the (ii) down-round protection
features. Current standards contemplate that the classification of financial instruments requires evaluation at each report date.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
8.)
|
Convertible
(continued)
|
(d)
Convertible Notes (continued)
Discounts on the convertible
notes arise from (i) the allocation of basis to other instruments issued in the transaction, (ii) fees paid directly to the creditor
and (iii) initial recognition at fair value, which is lower than face value. The discount to the carrying value of the convertible
notes is being amortized as a non-cash interest expense over the term of the promissory note using the effective interest rate
method. Amortization of discounts on the convertible notes in accretion expense amounted to $247,874 during the year
ended March 31, 2018 (2017 - $53,138).
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
The
carrying value of the compound embedded derivative and warrant derivative liabilities are on the balance sheet, with changes in
the carrying value being recorded as derivative (gain)/loss on the statements of operations. The components of the compound embedded
derivative and warrant derivative liabilities as of March 31, 2018 and March 31, 2017 respectively are:
|
|
March 31, 2018
|
|
|
March 31, 2017
|
|
Financing giving rise to derivative financial
|
|
Indexed
|
|
|
Fair
|
|
|
Indexed
|
|
|
Fair
|
|
instruments
|
|
Shares
|
|
|
value
|
|
|
Shares
|
|
|
Value
|
|
Compounded embedded derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salamon (Note 8a)
|
|
|
|
|
|
$
|
-
|
|
|
|
407,020
|
|
|
$
|
132,712
|
|
GHS (Note 8b)
|
|
|
|
|
|
|
-
|
|
|
|
339,368
|
|
|
|
127,965
|
|
June 21, 2017 convertible (Note 8c)
|
|
|
780,743
|
|
|
|
59,490
|
|
|
|
-
|
|
|
|
-
|
|
July 25, 2017 convertible (Note 8d)
|
|
|
772,757
|
|
|
|
59,186
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 21, 2017 (Note 8c)
|
|
|
200,000
|
|
|
|
15,423
|
|
|
|
-
|
|
|
|
-
|
|
July 25, 2017 (Note 8d)
|
|
|
200,000
|
|
|
|
18,051
|
|
|
|
-
|
|
|
|
-
|
|
Midtown warrants
|
|
|
900,000
|
|
|
|
54,000
|
|
|
|
900,000
|
|
|
|
222,300
|
|
Connectus warrants
|
|
|
50,000
|
|
|
|
4,000
|
|
|
|
50,000
|
|
|
|
13,900
|
|
|
|
|
2,903,500
|
|
|
$
|
210,150
|
|
|
|
1,696,388
|
|
|
$
|
496,607
|
|
Fair
Value Considerations
GAAP
establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. As presented
in the tables below, this hierarchy consists of three broad levels:
|
Level
1 valuations
:
|
Quoted
prices in active markets for identical assets and liabilities.
|
|
|
|
|
Level
2 valuations
:
|
Quoted
prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in
markets that are not active; and model-derived valuations whose inputs or significant value drivers are observable.
|
|
|
|
|
Level
3 valuations
:
|
Significant
inputs to valuation model are unobservable.
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
9.)
|
Derivative
Liability (continued)
|
The
Company follows the provisions of ASC 820 with respect to our financial instruments. As required by ASC 820, assets and liabilities
measured at fair value are classified in their entirety based on the lowest level of input that is significant to their fair value
measurement. The derivative financial instruments which are required to be measured at fair value on a recurring basis under of
ASC 815 as of March 31,2018 and 2017 respectively, are all measured at fair value using Level 1 inputs. Level 1 inputs are observable
inputs that are supported by market activity.
The
compound embedded derivative and warrants were valued using a binomial-lattice-based valuation model. The lattice-based valuation
technique was utilized because it embodies all the requisite assumptions (including the underlying price, exercise price, term,
volatility, and risk-free interest-rate) that are necessary to fair value these instruments. For forward contracts that contingently
require net-cash settlement as the principal means of settlement, the Company projects and discounts future cash flows applying
probability-weighted to multiple possible outcomes. Estimating fair values of derivative financial instruments requires the development
of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes
in internal and external market factors. In addition, option-based techniques are highly volatile and sensitive to changes in
the trading market price of our common stock. Because derivative financial instruments are initially and subsequently carried
at fair values, the income will reflect the volatility in these estimate and assumption changes. The following table sets forth
(i) the range of inputs for each significant assumption and (ii) the equivalent, or averages, of each significant assumption as
of March 31, 2018:
Compound
Embedded Derivative:
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
Stock
Price
|
|
$
|
0.09
USD
|
|
|
$
|
0.23
USD
|
|
Risk
free rate
|
|
|
2.09
|
%
|
|
|
1.02
|
%
|
Expected
volatility
|
|
|
322
|
%
|
|
|
308
|
%
|
Conversion/Exercise
price
|
|
$
|
0.07
USD
|
|
|
$
|
0.15
USD
|
|
Expected
dividend rate
|
|
|
0
|
%
|
|
|
0
|
%
|
Expected
life (in years)
|
|
|
0
.27
|
|
|
|
0.38
|
|
Derivative
Liability Warrants
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
Stock
Price
|
|
$
|
0.09
USD
|
|
|
|
N/A
|
|
Risk
free rate
|
|
|
2.56
|
%
|
|
|
N/A
|
|
Expected
volatility
|
|
|
228
|
%
|
|
|
N/A
|
|
Conversion/Exercise
price
|
|
$
|
0.50
USD
|
|
|
|
N/A
|
|
Expected
dividend rate
|
|
|
0
|
%
|
|
|
N/A
|
|
Expected
life (in years)
|
|
|
4.28
|
|
|
|
N/A
|
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
9.)
|
Derivative
Liability (continued)
|
The
following table represents the Company’s derivative liabilities activity for the years ended March 31, 2018 and 2017 respectively:
|
|
March
31,
|
|
|
March
31,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
Amount
|
|
|
Amount
|
|
Embedded
conversion feature:
|
|
|
|
|
|
|
|
|
Derivative
liabilities balance, beginning of year
|
|
$
|
260,677
|
|
|
$
|
-
|
|
Issuance
of derivatives liabilities during the year
|
|
|
113,405
|
|
|
|
253,318
|
|
Change
in dervivative liabilities during the year
|
|
|
(282,608
|
)
|
|
|
(7,359
|
)
|
Derivavtive
liabilities, end of year
|
|
$
|
91,474
|
|
|
$
|
260,677
|
|
|
|
March
31,
|
|
|
March
31,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
Amount
|
|
|
Amount
|
|
Liability
warrants
|
|
|
|
|
|
|
|
|
Derivative
liabilities balance, beginning of year
|
|
$
|
-
|
|
|
$
|
-
|
|
Issuance
of derivative liabilities during the year
|
|
|
41,294
|
|
|
|
-
|
|
Change
in derivative liabilities during the year
|
|
|
77,382
|
|
|
|
-
|
|
Derivavtive
liabilities, end of year
|
|
$
|
118,676
|
|
|
$
|
-
|
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
(a)
Common Shares
Authorized
The
Company is authorized to issue an unlimited number of common shares with no par value.
Issued
and Outstanding
On
May 15, 2016, 13,874 shares to be issued to a consulting firm were issued as common shares for services rendered in the amount
of USD$22,500 ($31,140) during the year ended March 31, 2016. The amount was recorded as professional fees on the statement of
operations during the year ended March 31, 2016.
On
May 18, 2016, 44,500 common shares purchase warrants were exercised at USD$0.04 ($0.052) per warrant for total cash proceeds of
USD$1,780 ($2,318).
On
May 19, 2016, the Company signed a letter of engagement with an agent in connection with proposed placements of up to US$10,000,000
($13,427,000), which included as part of the fee the issuance of 100,000 common shares as a non-refundable retainer at a value
of $101,579 based upon an estimated fair market value of USD$0.78 ($1.02) per share at the time of the agreement (See Note 12).
The amount of the retainer has been expensed to professional fees during the year ended March 31, 2017.
On
June 22, 2016, 15,264 shares to be issued to a consulting firm were issued as common shares for services rendered in the amount
of USD$22,500 ($29,185) during the year ended March 31, 2016. The amount was recorded as professional fees on the statement of
operations during the year ended March 31, 2016.
On
June 30, 2016, 66,667 common shares were issued to a consultant in settlement of a debt at a value of $64,585 based upon an estimated
fair market value of USD$0.75 ($0.97) per share at the time of issuance.
On
June 30, 2016, 250,000 common shares were issued to a consulting firm as a portion of the compensation for services initiated
on June 24, 2016 at a value of $201,481 based upon an estimated fair market value of USD$0.62 ($0.81) per share at the date of
issue. This amount was expensed during the year ended March 31, 2017 as professional fees on the statements of operations. A second
issuance of 250,000 common shares was made on October 17, 2016 at a value of $113,225 based upon an estimated fair market value
of USD$0.35 ($0.45) per share at the date of issue and the final issuance of 250,000 common shares was made on October 18, 2016
at a value of $125,766 based upon an estimated fair market value of USD$0.38 ($0.50) per share at the date of issue.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(a)
Common Shares (continued)
On
July 7, 2016, the Company committed to issue 20,000 common shares to a consultant in settlement of a debt at a value of $19,500
(USD$15,000) based upon an estimated fair market value of USD$0.75 ($0.97) per share on that date. These common shares were issued
on October 17, 2016.
On
December 19, 2016, 25,000 stock options were exercised at an exercise price of $0.31 per common share for gross proceeds of $7,750.
The proceeds were allocated to settle a debt with the consultant who exercised the stock options.
On
December 29, 2016, a consulting firm was issued 78,027 common shares for services rendered in the amount of USD$45,000 ($58,500),
this amount has been recorded as professional fees on the statement of operations.
On
December 29, 2016, 117,465 shares to be issued were issued as common shares, 72,465 of these shares were committed to be issued
during the year ended March 31, 2016 in settlement of debt and 45,000 of these shares were committed to be issued during the year
ended March 31, 2016 as compensation to three members of management.
On
December 29, 2016, an aggregate of 600,000 shares were issued to three members of management as compensation at a value of $485,458
based upon an estimated fair market value of USD$0.60 ($0.81) per share at the date of issue.
On
December 29, 2016, 1,316,173 shares were issued to two officers and directors as consideration for conversion of shareholder advances
and accounts payable. See Note 6.
On
January 9, 2017, the Company entered into a three month contract with an investor relations firm. The terms of the contract specified
a cash payment of USD$10,000 ($13,427) and 50,000 shares of common shares which were issued on January 10, 2017 at a value of
$27,000 ($35,733) based upon an estimated fair market value of USD$0.55 ($0.728) per share. The portion applicable to the 9 days
in April 2017 has been recorded as a prepaid expense ($4,916) at March 31, 2017.
On
January 10, 2017, 75,000 stock options were exercised at $0.31 per common share for total proceeds of $23,250. The proceeds were
used to settle a debt with the consultant who exercised the stock options.
On
March 22, 2017, an aggregate of 75,000 shares were issued to three members of management as compensation valued at $29,007 based
upon an estimated fair market value of $0.39 (USD$0.29) per share at the date of commitment.
On
March 21, 2017, 50,000 common shares purchase warrants were exercised at $0.053 (USD$0.04) on a cashless basis with 39,500 common
shares being issued.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(a)
Common Shares (continued)
Under the terms of convertible notes issued
on June 21, 2017, for USD$50,000 ($66,550), the Company agreed to issue 100,000 common shares valued using convertible debt
issue date market share price at $13,989 as a commitment fee. The note matured on June 21, 2018 and a total of 560,000 common
shares were issued on maturity plus 200,000 purchase warrants were also issued on June 21, 2017. One purchase warrant can be exchanged
for one common share for USD$0.50 at any time until June 21, 2022.
Under the terms of a convertible note issued
on July 25, 2017, for USD$50,000 ($62,535), the Company agreed to issue 100,000 common shares valued using convertible debt
issue date market share price at $11,256 as a commitment fee. The note matured on July 25, 2018 and a total of 560,000 common
shares were issued on maturity plus 200,000 purchase warrants were also issued on July 25, 2017. One purchase warrant can be exchanged
for one common share for USD$0.50 at any time until July 25, 2022.
During the year, the Company issued
2,541,781
common shares for the various convertible notes issued and matured (Note 8e). The balance of the shares to be issued for the convertible
notes 1,098,150 were issued subsequent to March 31, 2018 and booked as shares to be issued as at March 31, 2018. The Company agreed
to issue an additional 159,023 warrants with an exercise price of $0.75 and an expiry of January 2, 2020, in connection with conversions.
On
November 8, 2017, the Board approved the award of an aggregate of 1,050,000 common shares to three management personnel for services
rendered, these shares were subsequently cancelled and awarded as deferred share units. In addition, the Board cancelled an aggregate
of 600,000 common shares awarded in a prior period to three management personnel.
On
December 1, 2017, the Company entered into an agreement with 908746 Ontario Inc., for the provision of advisory services for ongoing
capital market activities including investor relations. Under the terms of this agreement a total of 71,133 were issued for professional
services during 2018.
Equity
to be issued
On
April 18, 2016, the Company signed an agreement with a consultant pursuant to which it committed to issue 250,000 common shares
of the Company as compensation for services to be rendered over a period of 5 months. Two directors and officers of the Company
transferred 250,000 of their personal shares to the consultant and as such the Company has agreed to reimburse the directors and
officers for these common shares transferred by issuance of common shares from treasury. The commitment was valued at $86,381
based upon an estimated fair market value of USD$0.27 ($0.35) per share at the date of issue and was expensed during year ended
March 31, 2017 as professional fees on the statements of operations. On January 10, 2017, the 250,000 replacement shares were
issued.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(a)
Common Shares (continued)
Equity
to be issued (continued)
|
|
Common
shares
to be issued
2018
|
|
|
Value
($)
2018
|
|
|
Common
shares
to be issued
2017
|
|
|
Value
($)
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
opening
|
|
|
-
|
|
|
|
-
|
|
|
|
146,603
|
|
|
|
339,949
|
|
Equity
to be issued for conversion of convertible notes, Note 10a
|
|
|
1,098,150
|
|
|
|
137,889
|
|
|
|
|
|
|
|
|
|
Equity
to be issued for services, see Note 12
|
|
|
100,000
|
|
|
|
27,185
|
|
|
|
250,000
|
|
|
|
86,381
|
|
Equity
to be issued, issued
|
|
|
-
|
|
|
|
-
|
|
|
|
(396,603
|
)
|
|
|
(426,330
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
closing
|
|
|
1,198,150
|
|
|
|
165,074
|
|
|
|
-
|
|
|
|
-
|
|
Equity
Purchase Agreement (“EPA”)
On
September 10, 2015, the Company entered into the EPA. The holder of the EPA is committed to purchase up to USD$750,000 worth of
the Company’s common shares (the “Put Shares”) over the 12-month term of the EPA. The Company paid to the holder
of the EPA a commitment fee for entering into the EPA equal to 50,000 restricted common shares of the Company, valued at $67,195,
based on the stock price in the most recent private placement as the Company’s shares had not yet begun to trade on a public
market.
On
June 23, 2016, the Company agreed in conjunction with RY Capital Group, LLC and GHS Investments, LLC to assign the EPA to GHS
Investments, LLC (the holder), an arm’s length organization.
The
Company has notified the holder of the EPA that the facility will not be utilized and there is no cancellation fee or
any commitments.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(b)
Warrants
As
at March 31, 2018, the following warrants were outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
Value at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March
31, 2018
|
|
Expiration
Date
|
|
Number
of Warrants
|
|
|
Number
of Warrants Exercisable
|
|
|
Weighted
Average Exercise Price
|
|
|
Grant
Date
Fair Value - Equity
|
|
|
of
Vested Warrants – Liability
|
|
December
31, 2018, ii)
|
|
|
275,000
|
|
|
|
50,000
|
|
|
$
|
USD$0.04
|
|
|
$
|
-
|
|
|
$
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
January
17, 2022, iii)
|
|
|
900,000
|
|
|
|
900,000
|
|
|
$
|
USD$0.65
|
|
|
|
-
|
|
|
$
|
54,000
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.82
|
)
|
|
|
|
|
|
|
|
|
June
21,2022, Note iv)
|
|
|
200,000
|
|
|
|
200,000
|
|
|
$
|
USD$0.50
|
|
|
|
-
|
|
|
$
|
15,424
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
July
25, 2022, v)
|
|
|
200,000
|
|
|
|
200,000
|
|
|
$
|
USD$0.50
|
|
|
|
-
|
|
|
$
|
18,050
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.64
|
|
|
|
|
|
|
|
|
|
|
|
|
1,575,000
|
|
|
|
1,350,000
|
|
|
$
|
0.64
|
|
|
$
|
-
|
|
|
$
|
91,474
|
|
i)
|
During
the year ended March 31, 2015, the Company issued 27,500 warrants of the Company valued at $19,290 for services rendered of
which 22,500 warrants were granted to an officer of the Company. Each warrant entitled the holder to purchase one common share
at an exercise price of $1.12 for a period ranging from 2.15 to 3 years after the date of issuance. The fair value of the
warrants at the date of grant of $19,290 was estimated using the Black-Scholes option pricing model, based on the following
weighted average assumptions: expected dividend yield of 0%; risk free interest rate of 1.14%; expected volatility of 182%;
and expected term of 2.85 years. The warrants were not exercised by the June 6, 2017 expiry date.
|
|
|
ii)
|
In
connection with a consulting agreement with Connectus, Inc. (see Note 12), the Company
granted 625,000 common share purchase warrants with each warrant entitling the grantee
to acquire one common share in the capital of the Company at an exercise price of USD$0.04
($0.054) at any time prior to April 1, 2017. Of the warrants granted, 300,000 vested
on September 3, 2014 with the unvested portion vesting pro-rata for each USD$250,000
($335,675) raised in an offering, fully vesting upon USD$1,500,000 ($2,014,050) being
raised. The fair value of the 625,000 warrants at the date of grant of $500,000 was estimated
using the Black-Scholes option pricing model, based on the following assumptions: expected
dividend yield of 0%; expected volatility of 159%; risk free interest rate of 1.25%;
and expected term of 3 years. On December 27, 2016, the Company extended the agreement
and the expiry date of the warrants to December 31, 2017. On January 23, 2017, the Company
approved the vesting of 100,000 warrants of which 50,000 were exercised on March 21,
2017. This leaves a balance of 275,000 warrants remaining under the contract of which
50,000 were exerciseable at March 31, 2018 and March 31, 2017. The Company approved a
further extension to the agreement to December 31, 2018, with the vested warrants being
extended to March 31, 2019. The fair value of $4,000 of the warrants was estimated
at March 31, 2018 using the Black-Scholes model, based on the following assumptions:
expected dividend yield of 0%; risk free interest rate of 1.44%; expected volatility
of 154%; and expected term of 2.72 years.
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(b)
Warrants (continued)
iii)
|
During
the year ended March 31, 2017, the Company issued 900,000 warrants of the Company valued at $566,100 for services rendered.
Each warrant entitled the holder to purchase one common share at an exercise price of USD$$0.65 ($0.82) for a period of 5
years after the date of issuance. The fair value of the warrants at the date of grant of $566,100 was estimated using the
Black-Scholes option pricing model, based on the following weighted average assumptions: expected dividend yield of 0%; risk
free interest rate of 1.09%; expected volatility of 140%; and expected term of 5 years. The fair value of $54,000 of the warrants
was estimated at March 31, 2018 using the Black-Scholes option pricing model, based on the following weighted average assumptions:
expected dividend yield of 0%; reisk free interest rate of 1.94%; expected volatility of 126%; and expected term of 3.79 years.
|
|
|
iv)
|
On
June 21, 2017, the Company issued 200,000 warrants of the Company valued at $23,359 (USD$17,550),
pursuant to the financing described in Note 8(c). Each warrant entitles the holder
to purchase one common share at an issue price of USD$0.50 for a period of 5 years after
the date of issuance. The fair value of the warrants at the date of grant of $23,359
was estimated using the binomial-lattice-based valuation model, based on the
following weighted average assumptions: stock price of USD$0.11; expected dividend yield
of 0%; risk free interest rate of 1.28%; expected volatility of 223%; and
expected term of 5 years. See valuation and assumptions as at March 31, 2018 in Note
9.
|
|
|
v)
|
On July 25, 2017, the Company issued 200,000 warrants
of the Company valued at $17,935 (USD$14,340), pursuant to the financing described in Note 8(d). Each warrant
entitles the holder to purchase one common share at an issue price of USD$0.50 for a period of 5 years after the date of issuance.
The fair value of the warrants at the date of grant of $17,935 was estimated using the binomial-lattice-based valuation
model, based on the following weighted average assumptions: stock price of USD$0.11; expected dividend yield of 0%; risk
free interest rate of 1.90%; expected volatility of 226%; and expected term of 5 years. See valuation and
assumption as at March 31, 2018 in Note 9.
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(b)
Warrants (continued)
ASC
815 “Derivatives and Hedging” indicates that warrants with exercise prices denominated in a currency other than an
entity’s functional currency should not be classified as equity. As a result, warrants with a USD exercise price have been
treated as derivatives and recorded as liabilities carried at their estimated fair value, with period-to-period changes in the
fair value recorded as a gain or loss in the statements of operations.
The
continuity of warrants for the years ended March 31, 2018 and 2017 is as follows:
|
|
Number
|
|
|
Weighted
Average
|
|
|
|
of
Warrants
|
|
|
Exercise
Price
|
|
Balance,
March 31, 2017
|
|
|
1,197,500
|
|
|
$
|
0.68
|
|
Issued
|
|
|
400,000
|
|
|
$
|
0.64
|
|
Expired,
unexercised
|
|
|
(22,500
|
)
|
|
$
|
1.12
|
|
Balance,
March 31, 2018
|
|
|
1,575,000
|
|
|
$
|
0.64
|
|
As at March 31, 2018, the fair value of the
1,575,000 (2017 – 1,197,500) warrants exercisable in US dollars was $109,475 (2017 - $298,700) which was estimated using
the option pricing models based on the following assumptions mentioned in Note 10 ii) to v).
Of
this amount, $91,474 (March 31, 2017 - $236,000) was reflected as a liability as at March 31, 2018, representing the percentage
of the fair value of the warrants that is equal to the percentage of the requisite service that has been rendered at March 31,
2018.
The
warrant liability is classified as Level 3 within the fair value hierarchy (See Note 14). The Company’s computation of expected
volatility during the years ended March 31, 2018 and 2017 is based on the market close price of comparable public entities over
the period equal to the expected life of the warrants. The Company’s computation of expected life is calculated using the
contractual life.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(c)
Stock-based compensation
The
Company’s stock-based compensation program (the “Plan”) includes stock options in which some options vest based
on continuous service. For those equity awards that vest based on continuous service, compensation expense is recorded over the
service period from the date of grant. The maximum number of options that may be issued under the plan is floating at an amount
equivalent to 15% of the issued and outstanding common shares, or 2,490,065 as at March 31, 2018 (March 31, 2017 – 2,000,628).
The
total number of options outstanding as at March 31, 2018 was 2,020,000 (2017 – 695,000). The weighted average grant date
fair value of the options granted during the year March 31, 2018 was $0.12 (2017 - $0.34). The total intrinsic value of
options exercised during the years ended March 31, 2018 and 2017 was $Nil and $43,636.
As
of March 31, 2018, approximately $87,711 of total unrecognized compensation expense related to non-vested share options
is expected to be recognized over a weighted average period of approximately 1.23 years.
On
November 10, 2017, 850,000 options were granted to officers and consultants of the Company. The exercise price of these options
is $0.15. Of this grant 680,000 options vest as to one-third on the grant date and one-third on each of the first anniversary
and the second anniversary of the grant date; 170,000 options vest as to one quarter on the date of grant and one quarter at 90
days, 180 days and 270 days from the grant date. In addition, on January 15, 2018 475,000 options were granted to officers and
consultants of the Company. The exercise price of these options is $0.19. Of this grant, 390,000 options vest as to one-third
on the grant date and one-third on each of the first anniversary and the second anniversary of the grant date; 85,000 options
vest as to one quarter on the date of grant and one quarter at 90 days, 180 days and 270 days from the grant date.
The
Company’s computation of expected volatility during the years ended March 31, 2018 and 2017 is based on the market close
price of comparable public entities over the period equal to the expected life of the options. The Company’s computation
of expected life is calculated using the contractual life.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(c)
Stock-based compensation (continued)
The
following table provides the details of the total share-based payments expense during the years ended March 31, 2018 and 2017:
|
|
March
31,
2018
|
|
|
March
31,
2017
|
|
|
|
|
|
|
|
|
Employees
and directors share-based payments
|
|
$
|
107,154
|
|
|
$
|
342,257
|
|
Non-employee
awards
|
|
|
27,807
|
|
|
|
51,976
|
|
Total
|
|
$
|
134,961
|
|
|
$
|
394,233
|
|
The
activities in options outstanding are as noted below:
|
|
Number
of
|
|
|
Weighted
Average
|
|
|
|
Options
|
|
|
Exercise
Price
|
|
Balance,
March 31, 2016
|
|
|
930,000
|
|
|
$
|
2.05
|
|
Forfeited
|
|
|
(660,000
|
)
|
|
$
|
2.09
|
|
Granted
|
|
|
525,000
|
|
|
$
|
0.37
|
|
Exercised
|
|
|
(100,000
|
)
|
|
$
|
0.31
|
|
Balance,
March 31, 2017
|
|
|
695,000
|
|
|
$
|
0.99
|
|
Granted
|
|
|
1,325,000
|
|
|
$
|
0.16
|
|
Balance,
March 31, 2018
|
|
|
2,020,000
|
|
|
$
|
0.45
|
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(c)
Stock-based compensation (continued)
The
following table presents information relating to stock options outstanding and exercisable at March 31, 2018.
|
|
|
Options
Outstanding
|
|
|
Options
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
|
Remaining
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
|
|
Number
of
|
|
|
Contractual
|
|
|
Number
of
|
|
|
Exercise
|
|
|
Contractual
|
|
Exercise
Price
|
|
|
Options
|
|
|
Life
(Years)
|
|
|
Options
|
|
|
Price
|
|
|
Life
(Years)
|
|
$
|
1.73
|
|
|
|
185,000
|
|
|
|
1.71
|
|
|
|
185,000
|
|
|
$
|
1.73
|
|
|
|
1.71
|
|
$
|
2.43
|
|
|
|
85,000
|
|
|
|
2.77
|
|
|
|
85,000
|
|
|
$
|
2.43
|
|
|
|
2.77
|
|
$
|
0.38
|
|
|
|
425,000
|
|
|
|
3.57
|
|
|
|
311,667
|
|
|
$
|
0.38
|
|
|
|
3.57
|
|
$
|
0.15
|
|
|
|
850,000
|
|
|
|
4.58
|
|
|
|
311,667
|
|
|
$
|
0.15
|
|
|
|
4.58
|
|
$
|
0.19
|
|
|
|
475,000
|
|
|
|
4.79
|
|
|
|
151,250
|
|
|
$
|
0.19
|
|
|
|
4.79
|
|
$
|
0.45
|
|
|
|
2,020,000
|
|
|
|
4.08
|
|
|
|
1,044,584
|
|
|
$
|
0.45
|
|
|
|
3.65
|
|
|
|
Number
of
Deferred
Share Units
|
|
|
Weighted
Average Exercise Price
|
|
Granted,
Deferred Share units
|
|
|
1,050,000
|
|
|
$
|
0.14
|
|
Granted,
Deferred Share units
|
|
|
300,000
|
|
|
$
|
0.19
|
|
Granted,
Deferred Share units
|
|
|
3,157,740
|
|
|
$
|
0.11
|
|
|
|
|
4,507,740
|
|
|
$
|
0.12
|
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
10.)
|
Capital
Stock (continued)
|
(c)
Stock-based compensation (continued)
For
the year ended March 31, 2018, the Company recorded $134,961 (2017 - $394,233) as Additional Paid in Capital for options issued
to directors, officers and consultants based on continuous service. This expense was recorded as stock based compensation on the
statements of operations. For the year ended March 31, 2018, the Company recorded $495,851 (2017 - $Nil) as additional capital
for deferred share units issued to officers for continuous service. For the year ended March 31, 2018, the Company recorded a
recovery of $84,000 (2017 -$393,184) as a result of shares forfeited by management, this amount has been offset against stock
based compensation on the statements of operations. Additionally, for the year ended March 31, 2018, the Company recorded $35,186
(2017 - $782,993) as professional fees for services rendered related to common shares issued or to be issued to consultants.
Major
items causing the Company’s effective income tax rate to differ from the combined Canadian federal and provincial statutory
rate of 26.5% were as follows:
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
(Loss)
before income taxes
|
|
|
(1,101,077
|
)
|
|
|
(2,585,661
|
)
|
|
|
|
|
|
|
|
|
|
Expected
income tax recovery based on statutory rate
|
|
|
(292,000
|
)
|
|
|
(685,000
|
)
|
Adjustment
to expected income tax benefit:
|
|
|
|
|
|
|
|
|
Stock
based compensation
|
|
|
|
|
|
|
205,000
|
|
Change
in derivative and warrant liabilities
|
|
|
(70,000
|
)
|
|
|
66,000
|
|
Expenses
not deductible for tax purposes
|
|
|
145,000
|
|
|
|
5,000
|
|
Other
|
|
|
(13,000
|
)
|
|
|
|
|
Change
in Benefit of tax assets not recognized
|
|
|
164,000
|
|
|
|
409,000
|
|
|
|
|
|
|
|
|
|
|
Deferred
income tax provision (recovery)
|
|
|
-
|
|
|
|
-
|
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
11.)
|
Income
Taxes (continued)
|
Deferred
taxes reflect the tax effects of temporary differences between the carrying amounts of assets and liabilities and their respective
tax bases for financial reporting purposes. Deferred tax assets as at March 31, 2018 and 2017 are comprised of the following:
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
Non-capital
loss carry-forwards
|
|
|
1,110,000
|
|
|
|
961,000
|
|
Convertible
notes, debentures and warrants
|
|
|
56,000
|
|
|
|
43,000
|
|
Equipment
|
|
|
42,000
|
|
|
|
40,000
|
|
Valuation
allowance
|
|
|
(1,208,000
|
)
|
|
|
(1,044,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
The
Company has net operating loss carry forwards of approximately $4,188,000 (2017 - $3,626,000) which may be carried forward
to apply against future year income for Canadian income tax purposes, subject to final determination by taxing authorities, expiring
in the following years:
Expiry
year
|
|
Amount
|
|
2029
|
|
$
|
65,000
|
|
2030
|
|
|
83,000
|
|
2031
|
|
|
28,000
|
|
2032
|
|
|
81,000
|
|
2033
|
|
|
91,000
|
|
2034
|
|
|
242,000
|
|
2035
|
|
|
323,000
|
|
2036
|
|
|
1,349,000
|
|
2037
|
|
|
1,364,000
|
|
2038
|
|
|
562,000
|
|
Total
|
|
$
|
4,188,000
|
|
The
deferred tax assets have not been recognized because at this stage of the Company’s development, it is not determined that
future taxable profits will be available against which the Company can utilize such deferred tax assets. Tax years 2010 through
2018 remain open to examination by the taxing jurisdictions to which the Company is subject. The Company has not been notified
by any taxing jurisdictions of any proposed or planned examination. The Company has non-refundable tax credits as at March 31,
2018 of $5,449 (2017 - $5,449) which expire in the year 2031.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
12.)
|
Commitments
and Contingencies
|
The
Company entered into a five year operating lease for office and production facilities. The lease commenced on December 1, 2013
and expired on November 30, 2018. The base monthly rental is $1,390 plus the Company’s estimated portion of property taxes
and operating expenses which are currently $847 per month. The Company has agreed to extend the lease to November 30, 2021. Under
the terms of the extended lease the base monthly rental is $1,853 in 2019, $1,946 in 2020, and $2,039 in 2021. The future commitments
pursuant to this lease arrangement, including property taxes and operating expenses for the fiscal periods ending March 31 are:
|
|
|
|
2019
|
|
$
|
28,685
|
|
2020
|
|
$
|
32,763
|
|
2021
|
|
$
|
33,875
|
|
2022
|
|
$
|
23,500
|
|
For
the year ended March 31, 2018, occupancy costs related to this lease were $27,000 (2017 – $26,390).
On
March 11, 2014, and as amended on July 18, 2014, September 3, 2014, September 5, 2014, December 31, 2015 and December 20, 2016,
the Company entered into a consulting agreement with Connectus, Inc. (“Connectus”) to assist and advise the Company
in matters concerning corporate finance and the Company’s current and proposed financing activities for the period commencing
April 1, 2014 and ending December 31, 2014. Pursuant to this agreement, the Company agreed to issue to Connectus, 625,000 warrants
of the Company. Each warrant is exercisable at USD$0.04 ($0.054) per share for a period of three years. Of the warrants granted,
300,000 vested on September 3, 2014 with the unvested portion vesting pro-rata for each USD$250,000 ($335,675) raised in an offering,
fully vesting upon USD$1,500,000 ($2,014,050) being raised. During the year ended March 31, 2015, the President of Connectus became
a director of the Company. On December 31, 2015, the Company extended the contract to December 31, 2016. In consideration of the
contract extension, the Company issued 93,000 common shares to Connectus as compensation, which has been recorded as professional
fees on the statements of operations during the year ended March 31, 2016. On December 27, 2016, the Company extended the contract
and expiry date of the warrants to December 31, 2017. On January 23, 2017, the Company approved the vesting of 100,000 warrants.
The vested warrants which had not been exercised at December 31, 2018 wewre extended to March 31, 2019. Connectus assigned the
warrants to Apollo Marketing, LLC.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
12.)
|
Commitments
and Contingencies (continued)
|
On
April 23, 2014, the Company entered into employment agreements with three officers of the Company effective July 1, 2014. The
initial contracts contain minimum aggregate commitments of approximately $427,000 per year for three years and additional contingent
payments of up to approximately $600,000 in aggregate upon the occurrence of a change of control. As a triggering event has not
taken place, the contingent payments have not been reflected in these financial statements. If employment is terminated by the
Company other than upon a change of control or for just cause, the officers will be entitled to an amount equal to twelve months
compensation including benefits, which shall be increased by one month for each full year of service completed. The employment
agreements were amended whereby any salary from the commencement of the employment agreements has been waived until such a time
when the Company is able to raise additional financing. Salaries will be earned based upon the Company’s success in raising
future capital in accordance with the following schedule:
Cumulative
Funds Raised
1
|
|
|
Effective
Monthly Salary %
|
$
|
100,000
|
|
|
10.0%
|
$
|
175,000
|
|
|
15.0%
|
$
|
250,000
|
|
|
25.0%
|
$
|
375,000
|
|
|
37.5%
|
$
|
500,000
|
|
|
50.0%
|
$
|
750,000
|
|
|
62.5%
|
$
|
1,000,000
|
|
|
75.0%
|
$
|
1,250,000
|
|
|
87.5%
|
$
|
1,500,000
|
|
|
100.0%
|
1
Cumulative funds raised is inclusive of all sources including without limitation capital raised, grants received, revenue
recorded, debt raised, and assets sold. The 62.5% threshold was reached during the 2018 fiscal year; however, the Company has
further deferred any regular commitments for salaries until the Company has sufficient liquidity to sustain salary payments on
an ongoing basis. The Board will on a periodic basis as funds are available make non regular payments. For the year ended March
31, 2018 no salary commitments were accrued or expensed in the statements of operations (2017 - $8,125)
On
May 19, 2016, the Company signed a consulting agreement with an agent in connection with proposed placements of up to USD$10,000,000
($13,427,000) in a combination of equity and or debt of the Company for a term of one year. Consideration payable under the consulting
agreement include a non-refundable equity retainer of 100,000 common shares of the Company (see Note 10), a placement fee equal
to 8% of the gross purchase price paid for equity of the Company, an administrative fee of 4% of the gross purchase price paid
for equity, a placement fee of 4% of the gross purchase price paid for non-convertible debt and warrants to purchase common shares
of the Company equal to 8% of the number of shares of common stock issuable by the Company upon exercise or conversion of any
and all securities issued at each closing. On January 10, 2017, the Company entered into an addendum to the agreement signed on
May 19, 2016 which provided for a grant of 900,000 warrants at an exercise price of USD$0.65 ($0.86) for a period of five years
with a cashless exercise option.
On
February 23, 2017, the Company entered into a 3 year sponsored research contract with the University of Waterloo commencing on
April 1, 2017. Under the terms of the agreement the Company will contribute $130,000 upon start date of the project, $130,000
on completion of Year 1 and $130,000 on completion of Year 2, plus the Company will make an in-kind contribution valued at $70,000
in each of the 3 years. Any patents initiated by the Company from the sponsored research will be assigned to the Company and in
return the Company will pay the researcher $10,000 per patent filed, $40,000 per patent issued by the U.S. patent office, $50,000
per product after the first commercial sale and $50,000 per product one the gross sales exceed $1,000,000. As of March 31, 2018,
the Company has made $30,000 payment pursuant to this agreement and as of November 30, 2018 the Company had made a further $100,000
payment pursuant to the terms of this agreement.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
12.)
|
Commitments
and Contingencies (continued)
|
On March 13, 2017, the Company entered into
a 4 year sponsored research contract with the University of Western Ontario commencing on April 1, 2017. Under the terms of the
agreement the Company will contribute $210,000 upon execution of the agreement, $210,000 on completion of Year 1, $210,000 on
completion of Year 2 and $210,000 on completion of Year 3, plus the Company will make an in-kind contribution valued at $62,500
in each of the 4 years. Any patents initiated by the Company from the sponsored research will be assigned to the Company and in
return the Company will pay the researcher researcher $10,000 per patent filed, $40,000 per patent issued by the U.S. patent office,
$50,000 per product after the first commercial sale and $50,000 per product one the gross sales exceed $1,000,000. As of March
31, 2018, the Company had made a $80,000 payments pursuant to this agreement. As of November 30, 2018, the Company had made additional
payments totaling $230,000 pursuant to the terms of the agreement.
On
March 27, 2017, the Company entered into a 1-year agreement with Questrade, Inc. an Investment Dealer to provide guidance on the
trading of the Company’s securities and guidance with respect to the promotion of the Company. The Company shall pay Questrade
a monthly fee in an amount equal to USD$5,500 for consulting services rendered each month of the term. The contract has
been cancelled and the Company is disputing the amount of the payment. Questrade filed a statement of claim in the amount of $29,941
in small claims court and the matter has had an initial trial date with a subsequent date scheduled for March 14, 2019.
On
April 9, 2017, the Company signed a 12 month consulting agreement effective April 15, 2017 with an arm’s length organization,
The Eversull Group, Inc. to provide financial public relations, investor, shareholder, press relations and capital search consulting
services. Terms of the agreement include the provision of 100,000 restricted shares annually, a minimum monthly retainer of USD$2,000
plus a 3% introduction fee for all sources of funding introduced by The Eversull Group, Inc. and accepted by the Company. The
Company terminated the agreement.
On
April 19, 2017, the Company announced plans to form a joint venture corporation with Avanti Rx Analytics Inc. (ARA). The Company
would own 96% of the joint venture and ARA would own 4%. As a result of signing the letter of Intent with Bonify on August 10,
2017 (details provided below) the Company will not be proceeding with the joint venture. The plans for this venture were cancelled
after the year end.
On
May 8, 2017, the Company signed a consulting agreement with Carter, Terry & Company in connection with the proposed raising
of capital in a combination of equity and/or debt of the Company for a term of two years. Terms of the agreement include the issuance
of 150,000 restricted common shares on signing plus future consideration payable under the consulting agreement, including a placement
fee equal to 10% of the gross proceeds raised less than USD$1,000,000 and 8% for gross funds raised in excess of USD$1,000,000,
plus the equivalent amount of restricted shares equal to 4% of the capital raised divided by the closing price of the stock on
the date of close for a period of two years. This agreement was cancelled in 2018, Quarter 2 and the shares were not issued.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
12.)
|
Commitments
and Contingencies (continued)
|
On
August 8 2017, the Company signed a non-binding Letter of Intent (LOI) with 6779264 Manitoba Ltd. dba Bonify (“Bonify”).
Bonify is a licensed producer, pursuant to the Access to Cannabis for Medical Purposes Regulations in Canada. In the LOI, the
Company and Bonify have outlined the following:
i)
|
The
purchase and installation of cannabis oil extraction equipment with an estimated cost of $1,450,000 to be jointly agreed upon
by the Company and Bonify with the equipment being located in Bonify’s facility. At the end of the agreement, full right
and title to the equipment would be assigned to Bonify;
|
|
|
ii)
|
The
processing of cannabis material supplied by Bonify and other licensed producers in the oil extraction facility;
|
|
|
iii)
|
The
supply of cannabis oil and algae omega-3 oils to The University of Waterloo and University of Western Ontario to support the
sponsored research agreements that the Company has in place with the two universities;
|
|
|
iv)
|
The
sharing of direct expenses, and, after adjustment for the market value of cannabis material supplied by Bonify and third parties,
sharing of revenues from the sale of cannabis oil and algae-cannabis oil products; and
|
|
|
v)
|
The
negotiation of a definitive agreement no later than September 30, 2017. The definitive agreement was not completed.
|
This
letter of intent was subsequently abandoned.
The
Company, as the industry partner, is the participant in a Project Grant of up to $400,000 from the Mitacs Accelerate program,
that will be delivered directly to Western University through eligible internships. The financial contribution by the Company
which is $180,000 for this grant is part of the funding included in the research agreement the Company signed with the university
and announced on March 13, 2017. To date, the Company has paid the initial of two installments to Mitacs, with the remaining installments
being invoiced by Mitacs to the Company throughout the duration of the project. The balance of the $400,000 award ($220,000) will
be provided by Mitacs. The project started on December 1, 2017 and is scheduled to operate for two (2) years. The extent of the
announced award from Mitacs of $400,000 to be paid directly to the university by Mitacs is dependent on the funding provided by
the Company and the number of interns employed in the project. The commitment by the Company for 2018 – 2019 is $66,000
and 2019 – 2020 is $60,000.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
13.)
|
Related
Party Transactions
|
Included
in accounts payable and accrued liabilities as at March 31, 2018 is $Nil (2017 - $8,125) owing to two directors who are also officers
and significant shareholders of the Company for unpaid management fees. In December 2016, 1,316,173 common shares were issued
to the two directors to satisfy the amount of the outstanding debt. See also Notes 6, 10(a), 10(c), and 12.
Included
in advances to shareholders and related parties is an amount of $60,855 from three officers of the Company as at March 31, 2018
(2017 - $17,656), who is also a director and officer of the Company for funds advanced under his employment agreement (See Note
12). The amount receivable is unsecured, non-interest bearing, repayable upon demand and $9,356 (2017 - $17,656) was offset by
an allowance for doubtful accounts and a recovery of $8,300 is shown as a recovery on the statement of operations for the year
ended March 31, 2018.
Management
fees and consulting fees in the amount of $418,875 (2017 - $418,875) were waived by the officers of the Company during the year
ended March 31, 2018.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
14.)
|
Financial
Instruments
|
(a)
Liquidity risk
Liquidity
risk is the risk that the Company will not have sufficient cash resources to meet its financial obligations as they come due.
The Company’s liquidity and operating results may be adversely affected if its access to the capital market is hindered,
whether as a result of a downturn in stock market conditions generally or matters specific to the Company. The Company generates
cash flow primarily from its financing activities and advances from shareholders. As at March 31, 2018, the Company had cash of
$8 (March 31, 2017 - $87) to settle current liabilities of $948,251 (2017 - $897,442). All of the Company’s financial liabilities
other than the warrant liability of $91,474 (2017 - $236,200), the term loan of $52,000 (March 31, 2017 - $48,894), a convertible
note of $101,579 (2017 - $26,076) and a promissory note of $Nil (March 31, 2017 - $16,456) and derivative liability of $118,676
(2017 - $260,677) have contractual maturities of less than 30 days and are subject to normal trade terms. The Company regularly
evaluates its cash position to ensure preservation and security of capital as well as liquidity.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
14.)
|
Financial
Instruments (continued)
|
(a)
Liquidity risk (continued)
In
the normal course of business, management considers various alternatives to ensure that the Company can meet some of its operating
cash flow requirements through financing activities, such as private placements of common stock, preferred stock offerings and
offerings of debt and convertible debt instruments as well as through merger or acquisition opportunities. Management may also
consider strategic alternatives, including strategic investments and divestitures. As future operations may be financed out of
funds generated from financing activities, the ability to do so is dependent on, among other factors, the overall state of capital
markets and investor appetite for investments in the green technology industry and the Company’s securities in particular.
Should the Company elect to satisfy its cash commitments through the issuance of securities, by way of either private placement
or public offering or otherwise, there can be no assurance that the efforts to obtain such additional funding will be successful,
or achieved on terms favorable to the Company or its existing shareholders. If adequate funds are not available on favorable terms,
the Company may have to reduce substantially or eliminate expenditures or obtain funds through other sources such as divestiture
or monetization of certain assets or sublicensing (where permitted) of certain rights to certain of the Company’s technologies
or products.
(b)
Concentration of credit risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist principally of cash deposits. Cash deposits
with a major Canadian chartered bank are insured by the Canadian Deposit Insurance Corporation up to $100,000. As at March 31,
2018, the Company held $8 (2017 - $87) with a major Canadian chartered bank.
(c)
Foreign exchange risk
The
Company principally operates within Canada. The Company’s functional currency is the Canadian dollar and major purchases
are transacted in Canadian dollars. Management believes the foreign exchange risk derived from currency conversions is negligible
and therefore does not hedge its foreign exchange risk.
(d)
Interest rate risk
As
at March 31, 2018 and March 31, 2017, the Company does not have any non-fixed interest-bearing debt. The Company invests any cash
surplus to its operational needs in investment-grade short-term deposit certificates issued by highly rated Canadian banks. The
Company periodically assesses the quality of its investments and is satisfied with the credit rating of the bank.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
14.)
|
Financial
Instruments (continued)
|
(e)
Derivative liability – embedded derivative and warrant liabilities
In connection with consulting agreements,
the Company granted warrants to purchase up to 1,575,000 common shares of the Company as disclosed in Note 10(b). The warrants
have an exercise price of USD$0.04 for Connectus warrants, USD$0.65 ($0.82) for Midtown warrants, USD$0.50 for the investment
placed in June 2017 (Note 8d) and USD$0.50 for the investment placed in July 2017 (Note 8d). The Connectus
warrants are exercisable at any time prior to December 31, 2018, the Midtown warrants are exercisable at any time prior to January
16, 2022, the warrants for the investment undertaken in June are exerciseable prior to June 21, 2022 and for the investment undertaken
in July are exerciseable prior to July 25, 2022. The warrants are accounted for as derivative liabilities because the exercise
price is denominated in a currency other than the Company’s functional currency.
|
|
Fair
Value at
|
|
|
Fair
Value Measurement Using
|
|
|
|
March
31, 2018
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Derivative
liability – Warrants
|
|
$
|
91,474
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
91,474
|
|
The
table below sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities (warrant and
derivative liability) for the years ended March 31, 2018 and March 31, 2017:
|
|
Year
ended
March
31, 2018
|
|
|
Year
ended
March 31,2017
|
|
Balance
at beginning of year
|
|
$
|
236,200
|
|
|
$
|
27,479
|
|
Derivative
instruments granted or vested
|
|
|
41,294
|
|
|
|
633,000
|
|
Derivative
instruments exercised
|
|
|
-
|
|
|
|
(55,321
|
)
|
Change
in fair market value, recognized in operations as an expenditure
|
|
|
(186,020
|
)
|
|
|
(368,958
|
)
|
Balance
at end of year
|
|
$
|
91,474
|
|
|
$
|
236,200
|
|
These instruments were valued using pricing
models that incorporate the price of a share of common stock, expected volatility, risk free rate, expected dividend rate and
expected estimated life. The Company estimated the value of the warrants issued for services using the Black-Scholes model
and for convertible debt financings using the binomial-lattice-based valuation model. There were no transfers of assets or liabilities
between Level 1, Level 2, or Level 3 during the years ended March 31, 2018 and March 31, 2017.
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
14.)
|
Financial
Instruments (continued)
|
(e)
Derivative liability – embedded derivative and warrant liabilities (continued)
The
following are the key weighted average assumptions used in connection with the estimation of fair value as at March 31, 2018:
|
|
March
31, 2018
|
|
|
March
31, 2017
|
|
Number
of shares underlying the warrants
|
|
|
1,575,000
|
|
|
|
1,175,000
|
|
Fair
market value of the stock
|
|
|
USD$0.116
|
|
|
$
|
0.3061
|
|
Exercise
price
|
|
$
|
USD$0.50(
0.64
|
)
|
|
|
USD$0.50($0.68
|
)
|
Expected
volatility
|
|
|
228
|
%
|
|
|
229
|
%
|
Risk-free
interest rate
|
|
|
2.56
|
%
|
|
|
1.03
|
%
|
Expected
dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Expected
warrant life (years)
|
|
|
3.81
|
|
|
|
3.85
|
|
Algae
Dynamics Corp.
Notes
to Financial Statements
(Stated
in Canadian Dollars)
March
31, 2018 and 2017
Subsequent
to March 31, 2018, the Company submitted a provisional patent which is a result of the research being undertaken at Western University
under the terms of the Sponsored Research Agreement with the university. The provisional patent has been assigned to the Company.
The provisional patent is applicable to the use of botanical oils in conjunction with cannabis oils for medical purposes.
The
Company has signed a supply agreement for the supply of cannabis flower for medical purposes. This supply agreement is in compliance
with the cannabis regulations established by Health Canada.
The
Company has engaged a consultant to assist with an application to Health Canada to obtain a license to undertake the purchase/sale
and import/export of medical cannabis without possession.
Subsequent
to the March 31, 2018 year-end, the Company undertook the raising of additional capital. The capital raise initially consisted
of a $100,000 convertible debenture which is exercisable into common shares of the Company at a fixed rate of $0.25 per share
up until July 19, 2021. In addition, the Company completed a private placement in the amount of $947,117 issued at $0.40 per common
share plus one-half warrant. A whole warrant can be exchanged for one common share at $0.75 share up until October 26, 2020.
On
July 6, 2018, the Company signed an agreement with an arm’s length organization, Edgewater Consulting Corp to assist with
the raising of capital funds. The agreements provides for a cash fee of $52,355 plus the allocation of 41,885 warrants at a price
of $0.75 and the allocation of 150,000 stock options at a price of $0.50. The contract also provides for the provision of consulting
services at $3,000 per month to assist with the application for a public listing on a Canadian Exchange.
On
October 1, 2018, the Company signed an agreement with an arm’s length individual to assist the Company with the public offering
process. The terms of the agreement provide for the issuance of 50,000 Restricted Stock Units in accordance with the Stock incentive
plan and a further 50,000 warrants at a price of $0.75 with an expiry date of October 26, 2020.
In
accordance with Note 8 (c), under the terms of the agreements with three of the holders of convertible notes with a maturity of
60 days the Company had a commitment to issue an additional 318,046 common shares. This commitment was settled subsequent to March
31, 2018 by issuing 159,023 warrants with an exercise price of $0.75 and an expiry of January 2, 2020.
Subsequent to March 31, 2018, certain convertible
notes were converted into common shares of the Company. See Notes 8(c) and 8(d).
Subsequent to March 31, 2018, the Company
granted warrants and options. See Notes 8(e) and 10(c).