Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
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
unaudited condensed interim 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 September 30, 2017, the Company has a working capital deficiency of $975,986 (March 31, 2017 - $852,514) and an accumulated
deficit of $6,338,384 (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 the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
2.)
Presentation of Financial Statements
Basis
of Presentation
These
unaudited condensed interim financial statements should be read in conjunction with the financial statements for the Company’s
most recently completed fiscal year ended March 31, 2017. These unaudited condensed interim financial statements do not include
all disclosures required in annual financial statements, but rather are prepared in accordance with recommendations for interim
financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S.
GAAP”). These unaudited condensed interim financial statements have been prepared using the same accounting policies, and
methods as those used by the Company in the annual financial statements for the year ended March 31, 2017, except when disclosed
below.
The
unaudited condensed interim financial statements contain all adjustments (consisting of only normal recurring adjustments) which
are necessary to present fairly the financial position of the Company as at September 30, 2017, and the results of its operations
for the six month periods ended September 30, 2017 and 2016 and its cash flows for the six month periods ended September 30, 2017
and 2016. Note disclosures have been presented for material updates to the information previously reported in the annual financial
statements.
Estimates
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 the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
2.)
Presentation of Financial Statements (continued)
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.
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.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
2.)
Presentation of Financial Statements (continued)
New
Accounting Pronouncements (continued)
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.
3.)
Equipment and Leasehold Improvements
|
|
September 30, 2017
|
|
|
March 31, 2017
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Accumulated
|
|
|
|
Cost
|
|
|
Depreciation
|
|
|
Cost
|
|
|
Depreciation
|
|
Computer equipment
|
|
$
|
3,558
|
|
|
$
|
2,684
|
|
|
$
|
3,558
|
|
|
$
|
2,530
|
|
Production equipment
|
|
|
67,367
|
|
|
|
38,834
|
|
|
|
67,367
|
|
|
|
35,663
|
|
Leasehold improvements
|
|
|
42,290
|
|
|
|
33,987
|
|
|
|
42,290
|
|
|
|
27,194
|
|
Total
|
|
$
|
113,215
|
|
|
$
|
75,505
|
|
|
$
|
113,215
|
|
|
$
|
65,387
|
|
Net carrying amount
|
|
|
|
|
|
$
|
37,710
|
|
|
|
|
|
|
$
|
47,828
|
|
During
the six month period ended September 30, 2017, the Company recorded total amortization of $10,118 (2016 - $8,712) which was recorded
to amortization expense on the condensed interim statements of operations.
4.)
Advances from Shareholders
As
at September 30, 2017, the Company had received cumulative net working capital advances in the amount of $25,919 (March 31, 2017
- $22,347) from two shareholders who are also officers and directors of the Company. The advances from shareholders are unsecured,
non-interest bearing and payable upon demand.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
5.)
Term Loans
(a)
Term loan issued May 4, 2016
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 loan matured on November 30, 2017 and 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 condensed interim statements of operations. During the three and
six months periods ended September 30, 2017, the Company accreted $777 and $1,553, respectively (2016 - $3,059 and $8,956, respectively).
The loan was initially scheduled to mature on August 28, 2016 but an extension was agreed to with the same terms. The unsecured
loan has been extended indefinitely until the Company has the appropriate liquidity to repay the initial loan plus the premium.
(b)
Term loan issued August 18, 2017
In
order to satisfy the repayment terms of the securities purchase agreement and convertible note (see Note 6b) GHS Investments,
LLC (“GHS”) and the Company agreed to a short term loan which was paid in full by the Company in November of 2017.
6.)
Convertible Notes
The
carrying values of the Company’s secured convertible notes consist of the following as of September 30, 2017 and March 31,
2017 respectively:
Convertible Notes
|
|
September 30, 2017
|
|
|
March 31, 2017
|
|
USD$50,000 face value convertible note due August 15, 2017, a
|
|
$
|
-
|
|
|
$
|
(26,076
|
)
|
USD$56,000 face value convertible note due August 18, 2017, b
|
|
|
-
|
|
|
|
(16,456
|
)
|
USD$50,000 face value convertible notes due June 21, 2018, c
|
|
|
(23,134
|
)
|
|
|
-
|
|
USD$50,000 face value convertible note due July 25, 2018, d
|
|
|
(25,699
|
)
|
|
|
-
|
|
USD$10,000 face value convertible note due November 20, 2017, e
|
|
|
(11,029
|
)
|
|
|
|
|
USD$50,000 face value convertible note due October 13 2017, e
|
|
|
(60,784
|
)
|
|
|
|
|
|
|
$
|
(120,646
|
)
|
|
$
|
(42,532
|
)
|
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
6.)
Convertible Notes (continued)
(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 US$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 three and
six month periods ended September 30, 2017, the Company recorded an accretion expense of $14,876 and $48,499, respectively (2016
- $Nil and $Nil, respectively) to amortize the discount to the carrying value of the note.
(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 for
net proceeds of USD$50,000 ($67,595). 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 (see Note 5b). During the three and six
month periods ended September 30, 2017, the Company recorded an accretion expense of $10,078 and $45,854, respectively (2016 -
$Nil and $Nil, respectively) to amortize the discount to the carrying value of the note.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
6.)
Convertible Notes (continued)
(c)
Convertible Note – 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 the financial statements in liabilities
at fair value both at inception and subsequently pursuant to ASC 480-10-25-14. During the three and six month periods ended September
30, 2017, the Company recorded an accretion expense of $13,736 and $15,148, respectively (2016 - $Nil and $Nil, respectively)
to amortize the discount to the carrying value of the note.
On
June 21, 2018, the principals 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 6e) 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.
(d)
Convertibles Notes – issued July 25, 2017
On
July 25, 2017, the Company added a second one-year 12% convertible note as a continuation of the financings commenced with the
convertibles notes on June 21, 2017 (Note 6a). 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 have 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 three and six month periods ended September 30, 2017, the Company recorded
an accretion expense of $8,256 and $8,256, respectively (2016 - $Nil and $Nil, respectively) to amortize the discount to the carrying
value of the note.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
6.)
Convertible Notes (continued)
(d)
Convertibles Notes – issued July 25, 2017 (continued)
On
July 25, 2018, the principal 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 (Note 6e) 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 a face value of USD$53,000 ($67,602), maturity date of October
13, 2017, September 18, 2017 with a face value of USD$10,000 ($12,238), maturity date November 20, 2017, October 27, 2017 with
face value of USD$250,000 ($321,850), maturity date December 27, 2017, November 1, 2017 with face value of USD$20,000, maturity
date January 2, 2018, ($25,770) and November 13, 2017 with face value of USD$25,000 ($31,833), maturity date January 15, 2018
for a total of USD$358,000 ($459,293). The notes have all matured two months after issuance and was converted into a total of
3,639,931 common shares at the conversion rate of USD$0.10. The Company issued 2,541,781 common shares during the fiscal year
ending March 31, 2018 with the remaining 1,098,150 issued subsequent to March 31, 2018 (Note 13). 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 period ended September 30, 2017, the Company recorded an accretion expense of $24,458 as the discount to the carrying
value of the notes (2016 - $Nil).
Accounting
for the Secured Convertible and Promissory Notes
The
Company has evaluated the terms and conditions of the secured convertible notes issued on June 21, 2017 and July 25, 2017, 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 the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
6.)
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 $143,767 during
the nine month period ended September 30, 2017 (September 30, 2016 - $8,956).
7.)
Derivative Liability
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 September 30, 2017 and 2016 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 September 30, 2017:
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
7.)
Derivative Liability (continued)
Compound
Embedded Derivative:
|
|
September 30, 2017
|
|
|
March 31, 2017
|
|
Stock Price
|
|
$
|
0.11 USD
|
|
|
$
|
0.23 USD
|
|
Risk free rate
|
|
|
1.31
|
%
|
|
|
1.02
|
%
|
Expected volatility
|
|
|
258
|
%
|
|
|
308
|
%
|
Conversion/Exercise price
|
|
$
|
0.07
USD
|
|
|
$
|
0.145
USD
|
|
Expected dividend rate
|
|
|
0
|
%
|
|
|
0
|
%
|
Expected life (in years)
|
|
|
0.72
|
|
|
|
0.38
|
|
Derivative
Liability Warrants
|
|
September 30, 2017
|
|
|
March 31, 2017
|
|
Stock Price
|
|
$
|
0.11 USD
|
|
|
|
N/A
|
|
Risk free rate
|
|
|
1.92
|
%
|
|
|
N/A
|
|
Expected volatility
|
|
|
220
|
%
|
|
|
N/A
|
|
Conversion/Exercise price
|
|
$
|
0.50
USD
|
|
|
|
N/A
|
|
Expected dividend rate
|
|
|
0
|
%
|
|
|
N/A
|
|
Expected life (in years)
|
|
|
4.73
|
|
|
|
N/A
|
|
8.)
Capital Stock
(a)
Common Shares
Authorized
The
Company is authorized to issue an unlimited number of common shares with no par value.
Issued
and Outstanding
On
June 21, 2017, under the terms of a convertible note issued for USD$50,000 ($66,550), the Company issued 100,000 common shares
valued using convertible debt issue market share price at $13,989 as a commitment fee, see Note 6c.
On
July 25, 2017, under the terms of a convertible note issued 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, 6d.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
8.)
Capital Stock (continued)
(a)
Common Shares
(continued)
Equity
to be issued
On
April 9, 2017, the Company signed a 12-month consulting agreement. The terms of the agreement include the provision of 100,000
common stock on signing, valued at USD$20,390 ($27,186). See Note 10.
Equity
Purchase Agreement (“EPA”)
On
September 10, 2015, the Company entered into the EPA. The holder of the EPA was 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
$67,195, based on the stock price in the most recent private placement as the Company’s shares had not yet begun to trade
on a public market.
Equity
Purchase Agreement (“EPA”) (continued)
On
June 23, 2016, the Company agreed in conjunction with RY Capital Group, LLC and GHS Investments, LLC to assign the EPA to GHS
Investments, LLC.
The
Company has notified the holder of the EPA that the facility will not be utilized and there is no cancellation fee or any commitment.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
8.)
Capital Stock (continued)
(b)
Warrants
As
at September 30, 2017, the following warrants were outstanding:
|
|
|
|
|
Number of
|
|
|
Weighted
|
|
|
Fair Value at
September 30, 2017
|
|
|
|
Number of
|
|
|
Warrants
|
|
|
Average
|
|
|
of Vested
|
|
Expiration Date
|
|
Warrants
|
|
|
Exercisable
|
|
|
Exercise Price
|
|
|
Warrants – Liability
|
|
December 31, 2018, ii.)
|
|
|
275,000
|
|
|
|
50,000
|
|
|
USD$
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.05
|
)
|
|
$
|
5,100
|
|
January 17, 2022, iii.)
|
|
|
900,000
|
|
|
|
900,000
|
|
|
USD$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.81
|
)
|
|
$
|
97,200
|
|
June 21, 2022, iv.)
|
|
|
200,000
|
|
|
|
200,000
|
|
|
USD$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.62
|
)
|
|
$
|
21,479
|
|
July 25, 2022, v.)
|
|
|
200,000
|
|
|
|
200,000
|
|
|
USD$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.62
|
)
|
|
$
|
14,354
|
|
|
|
|
1,575,000
|
|
|
|
1,350,000
|
|
|
$
|
0.63
|
|
|
$
|
138,133
|
|
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.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
8.)
Capital Stock (continued)
(b)
Warrants (continued)
ii.)
In connection with a consulting
agreement with Connectus, Inc. (see Note 10), 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 exercisable 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 $5,100 of the warrants was estimated at September 30, 2018 using the Black-Scholes
model, based on the following assumptions: expected dividend yield of 0%; risk free interest rate of 1.0%; expected volatility
of 281%; and expected term of 0.25 years.
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 $97,200 of the warrants was estimated at September
30, 2018 using the Black-Scholes option pricing model, based on the following weighted average assumptions: expected dividend
yield of 0%; risk free interest rate of 1.68%; expected volatility of 159.25%; and expected term of 4.30 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 6(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 assumption as at September 30, 2017 in Note 7.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
8.)
Capital Stock (continued)
(b)
Warrants (continued)
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 6(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 September 30, 2017 in Note 7
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 period ended September 30, 2017 as follows:
|
|
Number
|
|
|
Weighted Average
|
|
|
|
of Warrants
|
|
|
Exercise Price
|
|
Balance, March 31, 2017
|
|
|
1,197,500
|
|
|
$
|
0.68
|
|
Issued
|
|
|
400,000
|
|
|
$
|
0.63
|
|
Expired, unexercised
|
|
|
(22,500
|
)
|
|
$
|
1.12
|
|
Balance, September 30, 2017
|
|
|
1,575,000
|
|
|
$
|
0.63
|
|
As at September 30, 2017, the fair value of
the 1,575,000 (March 31, 2017 – 1,175,000) warrants exercisable was $161,083 (March 31, 2017 - $298,700) which was estimated
using the option pricing models based on the assumptions mentioned in Note 8 b) ii.) to b) vi.).
Of
this amount, $138,133 (March 31, 2017 - $236,200) was reflected as a liability as at September 30, 2017, 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 September
30, 2017.
The
warrant liability is classified as Level 3 within the fair value hierarchy (See Note 12). The Company’s computation of expected
volatility during the six months ended September 30, 2017 and 2016 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 the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
8.)
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 2,030,628 as at September 30, 2017 (March 31, 2017 – 2,000,628).
The
total number of options outstanding as at September 30, 2017 was 695,000 (2016 – 930,000). No options were granted during
the six months ended September 30, 2017.
The
activities in options outstanding are as noted below:
|
|
Number of
|
|
|
Weighted Average
|
|
|
|
Options
|
|
|
Exercise Price
|
|
Balance, March 31, 2017
|
|
|
695,000
|
|
|
$
|
0.99
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
Balance, September 30, 2017
|
|
|
695,000
|
|
|
$
|
0.99
|
|
The
following table presents information relating to stock options outstanding and exercisable at September 30, 2017.
|
|
|
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
|
|
|
|
2.21
|
|
|
|
185,000
|
|
|
$
|
1.73
|
|
|
|
2.21
|
|
$
|
2.43
|
|
|
|
85,000
|
|
|
|
3.27
|
|
|
|
85,000
|
|
|
$
|
2.43
|
|
|
|
3.27
|
|
$
|
0.38
|
|
|
|
425,000
|
|
|
|
4.08
|
|
|
|
198,333
|
|
|
$
|
0.38
|
|
|
|
4.08
|
|
$
|
0.99
|
|
|
|
695,000
|
|
|
|
3.48
|
|
|
|
468,333
|
|
|
$
|
1.29
|
|
|
|
3.19
|
|
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
9.)
Income Taxes
The
Company has no taxable income under Canadian Federal and provincial tax laws for the three and six month periods ended September
30, 2017 and 2016. The Company has non-capital loss carryforwards at September 30, 2017, total of approximately $3,810,000, which
may be offset against future taxable income. If not used, the loss carryforwards will expire between 2019 and 2037.
10.)
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 expires 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 extension, including property taxes and operating expenses for the fiscal periods ending March 31 are:
2018 (remaining)
|
|
$
|
13,422
|
|
2019
|
|
$
|
28,685
|
|
2020
|
|
$
|
32,763
|
|
2021
|
|
$
|
33,875
|
|
2022
|
|
$
|
23,500
|
|
For
the three and six month periods ended September 30, 2017, occupancy costs related to this lease were $6,711 and $13,422 (2016
– $6,525 and $13,032).
On
March 11, 2014, and as amended on July 18, September 3, 2014, September 5, 2014, December 31, 2015 and again on 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.
Connectus assigned the warrants to Apollo Marketing, LLC. On January 15, 2018, the Company extended the contract and expiry date
of the warrants to December 31, 2018. The Company agreed to extend the vested warrants to March 31, 2019.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
10.)
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 37.5% threshold was reached during the period ended September 30, 2017; 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 period
ended September 30, 2017 no salary commitments were accrued or expensed in the condensed interim statements of operations (September
30, 2016 - $Nil).
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, 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 August 15, 2017, the Company extended the contract for an additional year.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
10.)
Commitments and Contingencies (continued)
On
February 23, 2017, the Company entered into a three 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 once the gross sales exceed $1,000,000. As of September 30,
2017, the Company has not made any payments pursuant to this agreement. As of November 30, 2018 the Company has made payments
totalling $130,000 under the terms of the payment schedule agreed to with the University.
On
March 13, 2017, the Company entered into a four 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 $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 once the gross sales
exceed $1,000,000. As of September 30, 2017, the Company has made a payment of $50,000 pursuant to this agreement. As of November
30, 2018 the Company had made additional payments totalling $230,000 pursuant to the terms of the agreement as agreed to with
the University.
On
March 27, 2017, the Company entered into a one 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. 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.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
10.)
Commitments and Contingencies (continued)
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 (see Note 8(a)) 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. Notification has been provided to the Carter, Terry & Company
that the consulting agreement is cancelled and the Company will not be making any payments. This agreement was subsequently cancelled
with no further obligations by the Company and the shares were not issued.
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;
|
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
10.)
Commitments and Contingencies (continued)
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 (See Note 10);
|
|
|
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 and the Company has no additional obligations.
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 in 2019 –
2020 is $60,000.
On
August 15, 2017, the Company engaged a Canadian firm, Kernaghan and Partners Ltd. (the “Agent”) a fully regulated
full service brokerage firm to conduct a capital raise in the Canadian market. In consideration of the services to be rendered,
the Agent shall receive on the closing date of the offering:
i)
|
a
work fee of $25,000;
|
|
|
ii)
|
cash
commission (the
“
Agency Fee”) of 6% of the gross proceeds from the sale of common shares pursuant to the
offering, except for sales to persons on the “President’s List”, in respect of which the commission shall
be reduced to 2% of the gross proceeds received from such persons;
|
|
|
iii)
|
broker
warrants entitling the Agent to purchase, equal to the issue price, the number of common shares that is equal to 6% of the
number of common shares sold pursuant to the offering, except for sales to persons on the President’s List, in respect
of which the broker warrants shall entitle the Agent to purchase the number of common shares that is equal to 2% of the number
of common shares sold to such persons. The broker warrants shall have a term of 2 years and an exercise price equal to the
offering price of the common shares.
|
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
11.)
Related Party Transactions
Amounts receivable from an officer in the
amount of $8,300 was recovered during the six month period ended September 30, 2017 from an amount of $17,656 previously offset
by an allowance for doubtful accounts, leaving a remaining balance in the doubtful account of $9,356. The net amount receivable
from two shareholders at September 30, 2017 was $6,906 (2016 - $22,995). The amount receivable is unsecured, non-interest bearing
and repayable upon demand.
12.)
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 September 30, 2017, the Company had cash
of $2,910 (March 31, 2017 - $87) to settle current liabilities of $1,027,176 (March 31, 2017 - $897,442). All of the Company’s
financial liabilities other than the warrant liability of $138,133 (March 31, 2017 - $236,200), the term loan of $50,447 (March
31, 2017 - $48,894), the convertible notes of $120,646 (March 31, 2017 - $26,076), and derivative liability of $209,986 (March
31, 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.
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 cannabis 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.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
12.)
Financial Instruments (continued)
(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 September
30, 2017, the Company held $2,910 (March 31, 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. Certain of the Company’s debt obligations are denominated in U.S. dollars. Management
does not hedge its foreign exchange risk.
(d)
Interest rate risk
As
at September 30, 2017, the Company does not have any non-fixed interest-bearing debt. Management believes that the interest rate
risk concentration with respect to financial instruments included in assets and liabilities has been reduced to the extent presently
practicable.
(e)
Derivative liability – embedded derivative and warrant liabilities
In
connection with the consulting and investment agreements, the Company granted warrants to purchase up to 1,575,000 common shares
of the Company as disclosed in Note 8(b). The warrants have an exercise price of USD$0.04 ($0.05) for Connectus warrants, USD$0.65
($0.81) for Midtown warrants and USD$0.50 ($0.62) for the investment placed in June and July 2017. The Connectus warrants are
exercisable at any time prior to December 31, 2018 (See Note 10), the Midtown warrants are exercisable at any time prior to January
16, 2022, the warrants for the investments undertaken in June are exerciseable prior to June 21, 2022 and the warrants 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
|
|
|
|
September 30, 2017
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative liability – Warrants
|
|
$
|
209,986
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
209,986
|
|
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
12.)
Financial Instruments
(continued)
(e)
Derivative liability – embedded derivatives and warrant liabilities (continued)
The
table below sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities (warrant derivative
liability) for the periods ended September 30, 2017 and March 31, 2017:
|
|
Six months ended
|
|
|
Year ended
|
|
|
|
September 30, 2017
|
|
|
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 professional fees
|
|
|
(139,361
|
)
|
|
|
(368,958
|
)
|
Balance at end of period
|
|
$
|
138,133
|
|
|
$
|
236,200
|
|
See
Note 8(b).
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 periods ended September 30, 2017 and March
31, 2017.
The
following are the key weighted average assumptions used in connection with the estimation of fair value as at September 30, 2017:
|
|
September 30, 2017
|
|
|
March 31, 2017
|
|
Number of shares underlying the warrants
|
|
|
1,575,000
|
|
|
|
1,175,000
|
|
Fair market value of the stock
|
|
$
|
0.11
|
|
|
$
|
0.3061
|
|
Exercise price
|
|
USD$
|
0.5($0.64
|
)
|
|
USD$
|
0.5($0.68
|
)
|
Expected volatility
|
|
|
220
|
%
|
|
|
229
|
%
|
Risk-free interest rate
|
|
|
1.92
|
%
|
|
|
1.03
|
%
|
Expected dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Expected warrant life (years)
|
|
|
3.71
|
|
|
|
3.85
|
|
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
13.)
Subsequent Events
Subsequent
to March 31, 2018 year-end, 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. Under the terms of the agreement, the Company did not commit to a
purchase volume.
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 per 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 6 (c), under the terms of the agreements with two of the holders of convertible notes with a maturity of
60 days the Company had a commitment to issue an additional 230,876 common shares. This commitment was settled subsequent to March
31, 2018 by issuing 115,438 warrants with an exercise price of $0.75 and an expiry of January 2, 2020.
Algae
Dynamics Corp.
Notes
to the Condensed Interim Financial Statements
(Stated
in Canadian Dollars)
(Unaudited)
September
30, 2017 and 2016
13.)
Subsequent Events (continued)
On
November 10, 2017, 850,000 options were granted to officers and consultants of the Company. The weighted average 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 and options vested immediately. In addition on January 15, 2018
475,000 options were granted to officers and consultants of the Company. The weighted average 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.
Subsequent to September 30, 2017 and during
the year ended March 31, 2018, the Company recorded $495,851 (2017 - $Nil) as additional capital for the issuance of 4,507,740
deferred share units issued to officers in lieu of compensation for past service. Deferred share units represent a commitment
to issue restricted shares upon request or termination at some date in the future. Accordingly, the measurement date for this
commitment has not been determined and therefore the commitment requires re-measurement at each reporting period until
it is fulfilled.
Subsequent
to September 30, 2017 and during 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. Additionally, subsequent to the end of the period and during 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.
The
convertible notes issued on August 14, 2017, USD$53,000 ($67,602), September 18, 2017, USD$10,000 ($12,238), October 27, 2017,
USD$250,000 ($321,850), November 1, 2017 USD$20,000 ($25,770), November 13, 2017, USD$25,000 ($31,833) for a total of USD$358,000
($459,292) have matured and the Company issued a total of 3,639,931 common shares at the conversion rate of USD$0.10. The shares
(2,541,781) for the USD$250,000 convertible note were issued on January 5, 2018 and the balance of the shares for the convertible
notes (1,098,150) were issued subsequent to 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. See Note 6 (e).