EX-99.1 2 empower_ex991.htm CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS empower_ex991.htm

  EXHIBIT 99.1

 

 

 

Empower Clinics Inc.

 

Condensed Interim Consolidated Financial Statements

 

For the three and six months ended June 30, 2022 and 2021

 

Unaudited - Expressed in US dollars

 

 
1

 

 

Notice of Disclosure of Non-Auditor Review of the Condensed Interim Consolidated Financial Statements for the three and six months ended June 30, 2022 and 2021

 

Pursuant to subsection 4.3(3)(a) of National Instrument 51-102 - Continuous Disclosure Obligations, issued by the Canadian Securities Administrators, if an auditor has not performed a review of the interim financial statements, they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.

 

The accompanying unaudited condensed interim consolidated financial statements of Empower Clinics Inc. (the “Company”) for the interim periods ended June 30, 2022 and 2021, have been prepared in accordance with the International Accounting Standard 34 - Interim Financial Reporting as issued by the International Accounting Standards Board, and are the responsibility of the Company’s management.

 

The Company’s independent auditors, MNP LLP, have not performed a review of these condensed interim consolidated financial statements.

 

November 2, 2022

 

 
2

 

 

EMPOWER CLINICS INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As at June 30, 2022 and December 31, 2021

(Unaudited - Expressed in US dollars)

 

 

 

Note

 

 

June 30,

2022

 

 

December 31,

2021

 

 

 

 

 

 

$

 

 

$

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash

 

 

 

 

 

793,935

 

 

 

866,170

 

Restricted cash

 

 

 

 

 

-

 

 

 

1,238,366

 

Assets classified as held for sale

 

5

 

 

 

-

 

 

 

97,314

 

Accounts receivable

 

6

 

 

 

781,188

 

 

 

565,575

 

Inventory

 

7

 

 

 

731,337

 

 

 

205,048

 

Prepaid expenses

 

 

 

 

 

222,493

 

 

 

187,868

 

 

 

 

 

 

 

2,528,953

 

 

 

3,160,341

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

8

 

 

 

1,075,041

 

 

 

1,131,504

 

Other assets

 

17 (b),22

 

 

745,531

 

 

 

745,531

 

Total assets

 

 

 

 

 

4,349,525

 

 

 

5,037,376

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

10,22

 

 

 

3,173,203

 

 

 

3,725,430

 

Consideration payable

 

4

 

 

 

200,363

 

 

 

200,363

 

Liabilities classified as held for sale

 

5

 

 

 

-

 

 

 

61,520

 

Current portion of loans payable

 

11

 

 

 

211,166

 

 

 

128,480

 

Current portion of notes payable

 

12

 

 

 

178,126

 

 

 

173,266

 

Convertible note payable

 

14

 

 

 

-

 

 

 

205,406

 

Current portion of lease liability

 

15

 

 

 

397,254

 

 

 

387,100

 

Current portion of warrant liability

 

16

 

 

 

426,083

 

 

 

1,504,703

 

Conversion feature

 

13

 

 

 

424,462

 

 

 

-

 

Subscription deposits

 

17 (b)

 

 

-

 

 

 

1,316,825

 

 

 

 

 

 

 

5,010,657

 

 

 

7,703,093

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans payable

 

11

 

 

 

900,773

 

 

 

1,053,983

 

Convertible debentures

 

13

 

 

 

908,684

 

 

 

-

 

Lease liability

 

15

 

 

 

2,411,190

 

 

 

2,650,367

 

Deferred revenue

 

 

 

 

 

68,055

 

 

 

22,874

 

Total liabilities

 

 

 

 

 

9,299,359

 

 

 

11,430,317

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ DEFICIENCY

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

17 (b)

 

 

53,515,213

 

 

 

52,875,084

 

Shares to be issued

 

 

 

 

 

60,287

 

 

 

60,287

 

Contributed surplus

 

 

 

 

 

3,113,829

 

 

 

2,908,315

 

Warrant reserve

 

 

 

 

 

586,384

 

 

 

58,380

 

Accumulated other comprehensive income

 

 

 

 

 

108,553

 

 

 

39,938

 

Deficit

 

 

 

 

 

(62,334,100 )

 

 

(62,334,945 )

Total shareholders’ deficiency

 

 

 

 

 

(4,949,834 )

 

 

(6,392,941 )

Total liabilities and shareholders’ deficiency

 

 

 

 

 

4,349,525

 

 

 

5,037,376

 

 

Nature of operations and going concern (Note 1)

Commitments and contingencies (Note 24)

Events after the reporting period (Note 25)

 

Approved and authorized for issue on behalf of the Board of Directors:

 

/s/ “Steven McAuley”

Director

/s/ “Andreis Bunkse”

Director

 

The accompanying notes are an integral part of these condensed interim consolidated financial statements

 

 
3

 

 

EMPOWER CLINICS INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

For the three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except number of shares outstanding)

 

 

 

 

 

Three months ended

June 30,

 

 

Six months ended

June 30,

 

 

 

Note

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 $

 

 

$

 

 

 

 $

 

 

 

 $

 

Revenue

 

 

 

 

 

1,553,980

 

 

 

861,826

 

 

 

2,660,930

 

 

 

2,820,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct expenses excluding depreciation and amortization

 

 

 

 

 

819,568

 

 

 

831,594

 

 

 

1,691,647

 

 

 

1,573,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

 

 

 

734,412

 

 

 

30,232

 

 

 

969,283

 

 

 

1,246,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

18

 

 

 

1,564,474

 

 

 

727,747

 

 

 

2,872,917

 

 

 

1,626,952

 

Legal and professional fees

 

 

 

 

 

 

269,547

 

 

 

373,298

 

 

 

635,227

 

 

 

1,238,318

 

Depreciation and amortization expense

 

 

8

 

 

 

54,698

 

 

 

133,556

 

 

 

108,343

 

 

 

254,226

 

Share-based payments

 

 

17 (c),22

 

 

82,634

 

 

 

169,572

 

 

 

205,925

 

 

 

605,558

 

Loss from operations

 

 

 

 

 

 

(1,236,941 )

 

 

(1,373,941 )

 

 

(2,853,129 )

 

 

(2,478,387 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accretion expense

 

11-13

 

 

 

136,502

 

 

 

8,833

 

 

 

189,305

 

 

 

10,610

 

Interest expense

 

11-15

 

 

 

109,726

 

 

 

17,375

 

 

 

191,941

 

 

 

46,250

 

Provision for credit losses

 

 

 

 

 

 

14,771

 

 

 

-

 

 

 

19,292

 

 

 

-

 

Gain on lease termination

 

 

 

 

 

 

-

 

 

 

(1,152 )

 

 

-

 

 

 

(1,152 )

Gain on change in fair value of warrant liability

 

 

16

 

 

 

(2,109,836 )

 

 

(950,352 )

 

 

(2,761,221 )

 

 

22,842,813

 

Gain on change in fair value of conversion feature

 

 

13

 

 

 

(1,450,057 )

 

 

-

 

 

 

(771,054 )

 

 

-

 

Impairment of property and equipment

 

 

8

 

 

 

1,096

 

 

 

-

 

 

 

20,432

 

 

 

-

 

Financing expense

 

 

13,17 (b)

 

 

-

 

 

 

-

 

 

 

700,542

 

 

 

-

 

Other income, net

 

 

 

 

 

 

(104,998 )

 

 

(36,436 )

 

 

(309,296 )

 

 

(36,436 )

 

 

 

 

 

 

 

(3,402,796 )

 

 

(961,732 )

 

 

(2,720,059 )

 

 

22,862,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

 

 

 

 

 

2,165,855

 

 

 

(412,209 )

 

 

(133,070 )

 

 

(25,340,472 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from discontinued operations

 

 

 

 

 

 

-

 

 

 

(167,111 )

 

 

133,915

 

 

 

(452,404 )

Net income (loss) for the period

 

 

 

 

 

 

2,165,855

 

 

 

(579,320 )

 

 

845

 

 

 

(25,792,876 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation

 

 

 

 

 

 

125,371

 

 

 

36

 

 

 

68,615

 

 

 

88

 

Comprehensive income (loss) for the period

 

 

 

 

 

 

2,291,226

 

 

 

(579,284 )

 

 

69,460

 

 

 

(25,792,788 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share from continuing operations, basic and diluted

 

 

 

 

 

 

0.01

 

 

 

(0.00 )

 

 

(0.00 )

 

 

(0.08 )

Income (loss) per share from discontinued operations, basic and diluted

 

 

 

 

 

 

-

 

 

 

(0.00 )

 

 

0.00

 

 

 

(0.00 )

Income (loss) per share, basic and diluted

 

 

 

 

 

 

0.01

 

 

 

(0.00 )

 

 

0.00

 

 

 

(0.08 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

 

 

 

 

348,336,255

 

 

 

333,402,526

 

 

 

346,930,213

 

 

 

318,346,842

 

 

The accompanying notes are an integral part of these condensed interim consolidated financial statements

 

 
4

 

 

EMPOWER CLINICS INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN CASH FLOWS

For the six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars)

 

 

 

Six months ended

 June 30,

 

 

 

2022

 

 

2021

 

 

 

$

 

 

 $

 

Operating activities

 

 

 

 

 

 

Net loss from continuing operations

 

 

(133,070 )

 

 

(25,340,472 )

Items not involving cash:

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

108,343

 

 

 

254,226

 

Share-based payments

 

 

205,925

 

 

 

605,558

 

Accretion expense

 

 

189,305

 

 

 

10,610

 

Interest expense

 

 

191,941

 

 

 

46,250

 

Provision for credit losses

 

 

19,292

 

 

 

-

 

Gain on termination of leases

 

 

-

 

 

 

(1,152 )

(Gain) loss on change in fair value of warrant liability

 

 

(2,761,221 )

 

 

22,842,813

 

Gain on change in fair value of conversion feature

 

 

(771,054 )

 

 

-

 

Vesting of escrow shares

 

 

87,020

 

 

 

-

 

Impairment of property and equipment

 

 

20,432

 

 

 

-

 

Financing expense

 

 

700,542

 

 

 

-

 

Other (income) expense, net

 

 

(148,776 )

 

 

42,021

 

Changes in working capital

 

 

(1,302,716 )

 

 

(71,038 )

Net cash used in operating activities of continuing operations

 

 

(3,594,037 )

 

 

(1,611,184 )

Net cash used in operating activities of discontinued operations

 

 

(7,482 )

 

 

(372,217 )

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(76,766 )

 

 

(745,913 )

Proceeds from disposal of Sun Valley

 

 

181,664

 

 

 

-

 

Net cash provided by (used in) investing activities of continuing operations

 

 

104,898

 

 

 

(745,913 )

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from issue of convertible debentures

 

 

3,170,980

 

 

 

-

 

Proceeds from issue of units

 

 

745,625

 

 

 

-

 

Transaction costs in private placements

 

 

(209,133 )

 

 

-

 

Proceeds from stock options exercised

 

 

19,656

 

 

 

205,559

 

Proceeds from warrants exercised

 

 

224,479

 

 

 

4,433,444

 

Repayment of loans payable

 

 

(89,206 )

 

 

(612,091 )

Repayment of notes payable

 

 

(207,134 )

 

 

(437,985 )

Lease payment

 

 

(192,049 )

 

 

(106,423 )

Interest payment

 

 

(107,447 )

 

 

(413,852 )

Net cash provided by financing activities of continuing operations

 

 

3,355,771

 

 

 

3,068,652

 

Net cash used in financing activities of discontinued operations

 

 

-

 

 

 

(37,218 )

 

 

 

 

 

 

 

 

 

Effect of foreign exchange on cash

 

 

68,615

 

 

 

-

 

Net change in cash

 

 

(72,235 )

 

 

302,120

 

Cash, beginning of the period

 

 

866,170

 

 

 

4,889,824

 

Cash, end of the period

 

 

793,935

 

 

 

5,191,944

 

 

Supplemental disclosure with respect to cash flows (Note 20)

 

The accompanying notes are an integral part of these condensed interim consolidated financial statements

 

 
5

 

 

EMPOWER CLINICS INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIENCY)

(Unaudited - Expressed in US dollars, except share numbers)

 

 

 

Number of common shares

 

 

Issued

capital

 

 

Share subscriptions receivable

 

 

Shares to

 be issued

 

 

Contributed surplus

 

 

Warrant reserves

 

 

Accumulated other comprehensive income

 

 

Deficit

 

 

Total

 

 

 

#

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Balance, December 31, 2020

 

 

283,811,903

 

 

 

22,969,566

 

 

 

(745,531 )

 

 

60,287

 

 

 

2,223,269

 

 

 

80,638

 

 

 

-

 

 

 

(30,078,630 )

 

 

(5,490,401 )

Share issued for services

 

 

1,220,410

 

 

 

65,772

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

65,772

 

Exercise of options

 

 

3,464,666

 

 

 

297,396

 

 

 

-

 

 

 

-

 

 

 

(91,837 )

 

 

-

 

 

 

-

 

 

 

-

 

 

 

205,559

 

Exercise of warrants classified within warrant liability

 

 

42,725,547

 

 

 

29,062,433

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

29,062,433

 

Exercise of warrants classified within warrant reserve

 

 

2,180,000

 

 

 

71,933

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(70,838 )

 

 

-

 

 

 

-

 

 

 

1,095

 

Share-based payments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

605,558

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

605,558

 

Reclassification of expired warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,800

 

 

 

(9,800 )

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency translation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

88

 

 

 

-

 

 

 

88

 

Net loss for the period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(25,792,876 )

 

 

(25,792,876 )

Balance, June 30, 2021

 

 

333,402,526

 

 

 

52,467,100

 

 

 

(745,531 )

 

 

60,287

 

 

 

2,746,790

 

 

 

-

 

 

 

88

 

 

 

(55,871,506 )

 

 

(1,342,772 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

 

339,445,021

 

 

 

52,875,084

 

 

 

-

 

 

 

60,287

 

 

 

2,908,315

 

 

 

58,380

 

 

 

39,938

 

 

 

(62,334,945 )

 

 

(6,392,941 )

Vesting of escrow shares

 

 

-

 

 

 

87,020

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

87,020

 

Shares issued in private placement

 

 

5,500,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Shares issued for services

 

 

775,000

 

 

 

95,091

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

95,091

 

Exercise of options

 

 

250,000

 

 

 

20,067

 

 

 

-

 

 

 

-

 

 

 

(411 )

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,656

 

Exercise of warrants classified within liability

 

 

2,238,637

 

 

 

421,108

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

421,108

 

Share issued on conversion of convertible debt

 

 

300,000

 

 

 

16,843

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,843

 

Share-based payments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

205,925

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

205,925

 

Issuance of warrants classified within warrant reserve

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

528,004

 

 

 

-

 

 

 

-

 

 

 

528,004

 

Foreign currency translation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68,615

 

 

 

-

 

 

 

68,615

 

Net income for the period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

845

 

 

 

845

 

Balance, June 30, 2022

 

 

348,508,658

 

 

 

53,515,213

 

 

 

-

 

 

 

60,287

 

 

 

3,113,829

 

 

 

586,384

 

 

 

108,553

 

 

 

(62,334,100 )

 

 

(4,949,834 )

 

 
6

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

1. NATURE OF OPERATIONS AND GOING CONCERN

 

Empower Clinics Inc. (“Empower” or the “Company”) was incorporated under the laws of the State of Nevada on February 20, 1997 and subsequently continued as a federally incorporated Canadian company pursuant to a continuation under the Canada Business Corporations Act on November 27, 2008. The registered office of the Company is located at Suite 505 - 1771 Robson Street, Vancouver, British Columbia, Canada, V6G 1C9. The Company’s shares are traded on the Canadian Securities Exchange under the symbol “CBDT”.

 

The Company is an integrated healthcare company that provides body and mind wellness for patients through its medical clinics, digital and telemedicine care, medical diagnostics laboratories and sale of medical devices.

 

Going concern

 

These condensed interim consolidated financial statements have been prepared under the assumption that the Company will be able to continue operating as a going concern, which assumes the Company will be able to realize its assets and discharge its liabilities in the normal course of operations for the foreseeable future. The Company has a history of losses and negative cash flows from operating activities, and as at June 30, 2022, the Company had a working capital deficiency of $2,481,704 (December 31, 2021 - $4,542,752) and an accumulated deficit of $62,334,100 (December 31, 2021 - $62,334,945). These circumstances present a material uncertainty that casts significant doubt over the Company’s ability to continue as a going concern.

 

The Company anticipates that it will pursue growth opportunities through acquisitions, the expansion of clinic locations and through new product development in order to drive revenue and generate positive cash flows from operations. The ability of the Company to continue operating as a going concern is dependent on its ability to raise sufficient additional funds to finance development activities and/or its ability to achieve profitable operations and positive cash flows from operations. There is no certainty that management’s plans described above will be successful or that sufficient financing will be available on terms acceptable to the Company or at all.

 

These condensed interim consolidated financial statements do not reflect adjustments (if any) to the recorded amounts and classification of assets and liabilities, which could be necessary if the use of the going concern assumption is ultimately determined to be inappropriate. Such adjustments, if any, could be material.

 

2. BASIS OF PREPARATION

 

a) Statement of compliance

 

These condensed interim consolidated financial statements were approved by the Company’s Board of Directors and authorized for issue on November 2, 2022.

 

These condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34 Interim Financial Reporting, using accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”). As such, these condensed interim consolidated financial statements do not contain all the disclosures required by IFRS for annual financial statements and should be read in conjunction with the Company’s audited annual financial statements for the years ended December 31, 2021, 2020 and 2019.

 

b) Basis of presentation

 

These condensed interim consolidated financial statements have been prepared using the historical cost basis, except for certain financial assets and liabilities which are measured at fair value, as specified by IFRS for each type of asset, liability, income and expense as set out in the accounting policies below.

 

c) Functional and presentation currency

 

These condensed interim consolidated financial statements are presented in United States dollars (“USD”), except as otherwise noted, which is the functional currency of the Company. The functional currency of each subsidiary is listed below. References to C$ or CAD are to Canadian dollars.

 

 
7

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

2. BASIS OF PREPARATION (Continued)

 

d) Reclassification of prior year amounts

 

The Company has reclassified certain items on the condensed interim consolidated statements of loss and comprehensive loss, the condensed interim consolidated statements of cash flows, and the condensed interim consolidated statements of changes in shareholders’ deficiency to conform with current period presentation.

 

e) Basis of consolidation

 

These condensed interim consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany transactions and balances are eliminated on consolidation. Control exists where the parent entity has power over the investee and is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Subsidiaries are consolidated from the date control commences until the date control ceases.

 

These condensed interim consolidated financial statements incorporate the accounts of the Company and the following subsidiaries:

 

Name of subsidiary

Country of Incorporation

Percentage Ownership

Functional Currency

Principal Activity

11000900 Canada Inc. (1)

Canada

100%

CAD

Clinic operations

Empower Healthcare Assets Inc. (2)

USA

100%

USD

Holding company

Empower Healthcare Corp.

Canada

100%

USD

Holding company

Empower Healthcare Corp.

USA

100%

USD

Clinic operations

Kai Medical Canada Corp. (3)

Canada

100%

CAD

Product sales

Kai Medical Laboratory, LLC (4)

USA

100%

USD

Diagnostic testing

Lawrence Park Health and Wellness Clinic Inc. (4)

Canada

100%

CAD

Clinic operations

Medi + Sure Canada Inc. (5)

Canada

100%

CAD

Product sales

Medi Collective Corp. (6)

Canada

100%

CAD

Clinic operations

Medi-Collective: Brown’s Line FHO Inc. (7)

Canada

100%

CAD

Clinic operations

S.M.A.A.R.T. Holding Co. (9)

USA

100%

USD

Inactive

SMAART, Inc. (9)

USA

100%

USD

Inactive

Sun Valley Alternative Health Centres NV, LLC (8)

USA

100%

USD

Disposed

Sun Valley Health Franchising, LLC (8)

USA

100%

USD

Disposed

Sun Valley Health Mesa, LLC (8)

USA

100%

USD

Disposed

Sun Valley Health Tucson, LLC (8)

USA

100%

USD

Disposed

Sun Valley Health West, LLC (8)

USA

100%

USD

Disposed

Sun Valley Health, LLC (8)

USA

100%

USD

Disposed

Sun Valley Heath Holdings, LLC (8)

USA

100%

USD

Disposed

THCF Access Point (9)

USA

100%

USD

Inactive

The Hemp and Cannabis Co. (9)

USA

100%

USD

Inactive

 

(1)

Lawrence Park Health and Wellness Clinic Inc. and 11000900 Canada Inc. were acquired on December 31, 2020 (Note 5).

(2)

Empower Healthcare Assets Inc. was incorporated in the state of Delaware on April 16, 2019.

(3)

Kai Medical Canada Corp. was incorporated on June 17, 2021.

(4)

Kai Medical Laboratory, LLC was acquired on October 5, 2020.

(5)

Medi + Sure Canada Inc. was acquired on July 30, 2021 (Note 4).

(6)

Medi Collective Corp. was incorporated on May 12, 2021.

(7)

Medi-Collective: Brown’s Line FHO Inc. was incorporated on June 17, 2021.

(8)

These entities (together “Sun Valley”) were acquired on April 30, 2019 and results were consolidated until disposal on March 8,2022.

(9)

The Hemp and Cannabis Co., THCF Access Point S.M.A.A.R.T Holding Co., and SMAART, Inc have been inactive since 2018.

 

 
8

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

3.  SIGNIFICANT ACCOUNTING POLICIES

 

The accounting policies applied in the preparation of these condensed interim consolidated financial statements are consistent with those applied and disclosed in note 3 to the annual consolidated financial statements for the years ended December 31, 2021, 2020 and 2019.

 

4.  ACQUISITION OF MEDISURE

 

On July 30, 2021, the Company acquired 100% ownership of Medi + Sure Canada Inc. (“MediSure”). Founded in 2010, MediSure produces diabetes testing products for sale in the Canadian market.

 

Consideration in the transaction had an aggregate fair value of $2,720,525 (C$3,403,767) comprised of cash consideration of $794,021 (C$1,000,000), a promissory note of $200,363 (C$250,000), and 4,582,483 common shares with a fair value of $1,726,141 (C$2,153,767). The promissory note is payable on July 30, 2022. Due to the short-term nature of the note, effects of discounting were deemed to be immaterial. Of the total common shares issued, 2,036,659 shares are subject to contractually imposed trading restrictions through July 2023 with 254,582 common shares released from escrow every three months commencing on October 30, 2021 (the “restricted trading shares”). The fair value of the restricted trading shares was not subject to a discount for lack of marketability as the trading restrictions are imposed via a contract as opposed to via securities legislation.

 

The transaction has been accounted for as a business combination under IFRS 3 Business Combinations.

 

The following table summarizes the preliminary purchase price allocation:

 

Assets acquired

 

 $

 

Accounts receivable

 

 

123,299

 

Inventory

 

 

161,209

 

Prepaid expense

 

 

4,841

 

Property and equipment

 

 

129,997

 

Intangible assets

 

 

146,300

 

 

 

 

565,646

 

 

 

 

 

 

Liabilities assumed

 

 

 

 

Bank indebtedness

 

 

782

 

Accounts payable and accrued liabilities

 

 

88,445

 

Lease liability

 

 

124,640

 

Shareholder loan

 

 

10,715

 

Net assets at fair value, as at July 30, 2021

 

 

341,064

 

 

 

 

 

 

Consideration

 

 

 

 

Cash consideration

 

 

794,021

 

Fair value of promissory note (consideration payable)

 

 

200,363

 

Fair value of 2,545,824 share consideration

 

 

958,967

 

Fair value of 2,036,659 restricted share consideration

 

 

767,174

 

Total consideration

 

 

2,720,525

 

 

 

 

 

 

Goodwill

 

 

2,379,461

 

 

The acquired accounts receivable contained $3,338 of GST receivable and $119,961 of trades receivable. Acquired property and equipment was comprised of right-of-use assets with a fair value of $124,640 office equipment with a fair value of $5,357. The lease liability represents one lease with a fair value of $124,640 on the date of acquisition, which is the net present value of the minimum future lease payments determined using the following assumptions: (1) remaining number of payments - 60; (2) monthly payment - $2,405 (C$3,000); and (3) incremental borrowing rate - 6.00% per annum.

 

The shareholder loan balance at acquisition consisted of a vehicle loan with a payout balance of $10,715 (C$13,407).

 

The goodwill generated as a result of this acquisition related to other intangible assets that did not qualify for separate recognition. During the Company’s annual recoverability test on December 31, 2021, the goodwill was found to be fully impaired and was written off.

 

 
9

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

5.  DISCONTINUED OPERATIONS - SUN VALLEY

 

On March 8, 2022, the Company completed the sale of Sun Valley for total cash consideration of $181,664. Discontinued operations are comprised of Sun Valley’s operations until the date of disposal. Sun Valley’s results of operations, cash flow information, and details of the are set out below.

 

Results of discontinued operations for the three and six months ended June 30, 2022 and 2021:

 

 

 

Three months ended

June 30,

 

 

Six months ended

June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 $

 

 

 $

 

 

 $

 

 

$

 

Revenue

 

 

-

 

 

 

32,374

 

 

 

73,042

 

 

 

121,668

 

Direct expenses excluding depreciation and amortization

 

 

-

 

 

 

2,101

 

 

 

2,007

 

 

 

3,786

 

Gross margin

 

 

-

 

 

 

30,273

 

 

 

71,035

 

 

 

117,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clinic operating expenses

 

 

-

 

 

 

163,968

 

 

 

100,877

 

 

 

475,445

 

Provision for credit losses

 

 

-

 

 

 

-

 

 

 

12,000

 

 

 

-

 

Legal and professional fees

 

 

-

 

 

 

9,838

 

 

 

276

 

 

 

14,654

 

Depreciation and amortization expense

 

 

-

 

 

 

20,187

 

 

 

-

 

 

 

60,114

 

Interest expense

 

 

-

 

 

 

3,391

 

 

 

-

 

 

 

5,816

 

Loss (gain) on termination of leases

 

 

-

 

 

 

-

 

 

 

21,329

 

 

 

(4,471 )

Impairment of property and equipment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,728

 

Other income, net

 

 

-

 

 

 

-

 

 

 

(12,675 )

 

 

-

 

Loss from discontinued operations

 

 

-

 

 

 

(167,111 )

 

 

(50,772 )

 

 

(452,404 )

Gain on sale of discontinued operations

 

 

-

 

 

 

-

 

 

 

184,687

 

 

 

-

 

Net income (loss) from discontinued operations

 

 

-

 

 

 

(167,111 )

 

 

133,915

 

 

 

(452,404 )

 

Details of the sale of discontinued operations are presented as follow:

 

 

 

March 8, 2022

 

 

 

$

 

Assets

 

 

 

Property and equipment

 

 

23,139

 

 

 

 

 

 

Liabilities

 

 

 

 

Deferred revenue

 

 

1,694

 

Accounts payable and accrued liabilities

 

 

23,509

 

Bank indebtedness

 

 

959

 

Net liabilities

 

 

(3,023 )

 

 

 

 

 

Cash consideration received

 

 

181,664

 

 

 

 

 

 

Gain on sale of discontinued operations

 

 

184,687

 

 

 
10

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

6.  ACCOUNTS RECEIVABLE

 

The Company had the following in accounts receivable at June 30, 2022 and December 31, 2021:

 

 

 

June 30,

2022

 

 

December 31, 2021

 

 

 

 $

 

 

 $

 

Trade receivables

 

 

582,157

 

 

 

454,481

 

Lease receivables

 

 

191,670

 

 

 

-

 

Expected credit losses

 

 

(140,771 )

 

 

(121,479 )

GST receivable

 

 

105,913

 

 

 

193,853

 

Other receivables

 

 

42,219

 

 

 

38,720

 

Total

 

 

781,188

 

 

 

565,575

 

 

The Company estimates a provision for lifetime expected credit losses for receivables aged greater than 91 days. As at June 30, 2022, the Company had $140,771 (December 31, 2021 - $121,479) recorded as a provision for expected credit losses.

 

7. INVENTORY

 

At June 30, 2022 and December 31, 2021, inventory was comprised of the following:

 

 

 

June 30,

2022

 

 

December 31, 2021

 

 

 

 $

 

 

 $

 

Diagnostics, COVID-19 testing supplies and reagents

 

 

476,157

 

 

 

325

 

Diabetes diagnostic products

 

 

255,180

 

 

 

204,723

 

Total

 

 

731,337

 

 

 

205,048

 

 

8. PROPERTY AND EQUIPMENT

 

The following table presents a continuity of property and equipment for the six months ended June 30, 2022 and the year ended December 31, 2021:

 

 

 

Right-of-use assets

 

 

Furniture and equipment

 

 

Leasehold improvements

 

 

Testing equipment

 

 

Asset under Construction

 

 

Total

 

 

 

 $

 

 

$

 

 

 $

 

 

$

 

 

 $ 

 

 

$

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

 

788,490

 

 

 

154,275

 

 

 

177,858

 

 

 

928,149

 

 

 

-

 

 

 

2,048,772

 

Additions

 

 

2,959,976

 

 

 

333,979

 

 

 

1,077,418

 

 

 

42,320

 

 

 

573,829

 

 

 

4,987,522

 

Disposals

 

 

(275,677 )

 

 

(15,180 )

 

 

(32,086 )

 

 

-

 

 

 

-

 

 

 

(322,943 )

Impairment

 

 

(3,206,016 )

 

 

(8,916 )

 

 

(1,171,224 )

 

 

-

 

 

 

(580,363 )

 

 

(4,966,519 )

Foreign exchange gain (loss)

 

 

29,884

 

 

 

(1,958 )

 

 

(2,005 )

 

 

323

 

 

 

6,534

 

 

 

32,778

 

Transferred to assets held for sale

 

 

(296,657 )

 

 

(30,625 )

 

 

(49,961 )

 

 

-

 

 

 

-

 

 

 

(377,243 )

Balance, December 31, 2021

 

 

-

 

 

 

431,575

 

 

 

-

 

 

 

970,792

 

 

 

-

 

 

 

1,402,367

 

Additions

 

 

-

 

 

 

10,388

 

 

 

20,828

 

 

 

45,550

 

 

 

-

 

 

 

76,766

 

Impairment

 

 

-

 

 

 

-

 

 

 

(20,884 )

 

 

-

 

 

 

-

 

 

 

(20,884 )

Foreign exchange (loss) gain

 

 

-

 

 

 

(3,556 )

 

 

56

 

 

 

(1,572 )

 

 

-

 

 

 

(5,072 )

Balance, June 30, 2022

 

 

-

 

 

 

438,407

 

 

 

-

 

 

 

1,014,770

 

 

 

-

 

 

 

1,453,177

 

 

 
11

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

8. PROPERTY AND EQUIPMENT (Continued)

 

 

 

Right-of-use assets

 

 

Furniture and equipment

 

 

Leasehold improvements

 

 

Testing equipment

 

 

Asset under Construction

 

 

Total

 

 

 

 $

 

 

$

 

 

$

 

 

 $

 

 

$

 

 

$

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

 

(311,960 )

 

 

(42,955 )

 

 

(74,805 )

 

 

(29,005 )

 

 

-

 

 

 

(458,725 )

Depreciation

 

 

(255,200 )

 

 

(106,785 )

 

 

(81,117 )

 

 

(116,602 )

 

 

-

 

 

 

(559,704 )

Disposals

 

 

162,421

 

 

 

15,180

 

 

 

32,086

 

 

 

-

 

 

 

-

 

 

 

209,687

 

Impairment

 

 

172,437

 

 

 

-

 

 

 

75,552

 

 

 

-

 

 

 

-

 

 

 

247,989

 

Foreign exchange (loss) gain

 

 

(6 )

 

 

133

 

 

 

1

 

 

 

7

 

 

 

-

 

 

 

135

 

Transferred to assets held for sale

 

 

232,308

 

 

 

9,164

 

 

 

48,283

 

 

 

-

 

 

 

-

 

 

 

289,755

 

Balance, December 31, 2021

 

 

-

 

 

 

(125,263 )

 

 

-

 

 

 

(145,600 )

 

 

-

 

 

 

(270,863 )

Depreciation

 

 

-

 

 

 

(47,699 )

 

 

(452 )

 

 

(60,192 )

 

 

-

 

 

 

(108,343 )

Impairment

 

 

-

 

 

 

-

 

 

 

452

 

 

 

-

 

 

 

-

 

 

 

452

 

Foreign exchange gain

 

 

-

 

 

 

569

 

 

 

-

 

 

 

49

 

 

 

-

 

 

 

618

 

Balance, June 30, 2022

 

 

-

 

 

 

(172,393 )

 

 

-

 

 

 

(205,743 )

 

 

-

 

 

 

(378,136 )

 

Carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

 

-

 

 

 

306,312

 

 

 

-

 

 

 

825,192

 

 

 

-

 

 

 

1,131,504

 

Balance, June 30, 2022

 

 

-

 

 

 

266,014

 

 

 

-

 

 

 

809,027

 

 

 

-

 

 

 

1,075,041

 

 

Events during the six months ended June 30, 2022:

 

Additions to property and equipment primarily relate to purchases of assets and the costs of renovating leased clinics in Medi-Collective.

 

As a result of identification of indicators of impairment, leasehold improvements were found to have carrying value greater than their recoverable value. Therefore, leasehold improvements were fully impaired by $20,432.

 

Events during the year ended December 31, 2021:

 

Right-of-use assets

 

During the year ended December 31, 2021, the Company entered into several lease agreements for clinics in the Medi-Collective which resulted in the recognition of right-of-use assets in the amount of $2,142,721. The right-of-use assets were measured as the present value of the minimum contractual lease payments discounted at the Company’s estimated incremental borrowing rate of 6%.

 

On August 31, 2021, a lease agreement for one of the Company’s clinics was modified which resulted in a substantial modification of the cash flows associated with the lease. In accordance with IFRS 16, the lease was de-recognized and recorded at its present value on the date of modification. As a result of the lease modification, the disposal of previous lease contains $39,513 of cost and $24,590 of accumulated depreciation, and the new right-of-use asset was recognized at $180,664. Following an impairment test conducted on the CGU to which the right-of-use asset was assigned, the asset was found to be impaired, and the Company recognized impairment loss of $182,375.

 

On April 1, 2021, the Company amended the terms of its lease agreement for the Kai Medical testing laboratory. As a result of the amendment, the Company derecognized the right-of-use asset with cost of $74,183 and accumulated depreciation of $29,075; these amounts are included in disposals of right-of-use assets. The Company recorded the right-of-use asset for the amended lease term and payments discounted at a rate of 6% per annum in the amount of $511,951. Following an impairment test conducted on the CGU to which the right-of-use asset was assigned, the asset was found to be impaired, and the Company recognized impairment loss of $732,437.

 

The acquisition of MediSure resulted in the recognition of a right-of-use asset with a value of $124,640 (Note 6). Following an impairment test conducted on the September 30, 2021 balances of the CGU to which the right-of-use asset was assigned, the right-of use asset was found to be impaired, and the Company recognized impairment loss of $118,543.

 

As a result of the closure of Sun Valley clinics during the year ended December 31, 2021, the Company disposed of right-of-use assets with cost of $134,887 and accumulated depreciation of $81,662.

 

 
12

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

8. PROPERTY AND EQUIPMENT (Continued)

 

As a result of the non-binding agreement entered-into on July 21, 2021 for the sale of 100% of the Company’s interest in Sun Valley, the Company transferred right of use assets with cost of $296,657 and accumulated depreciation of $232,308 to assets held for sale.

 

Furniture and equipment, leasehold improvements, testing equipment and assets under construction

 

For the year ended December 31, 2021, additions to furniture and equipment primarily relate to purchases of assets to furnish the Company’s new clinic openings in the Medi-Collective and additions to testing equipment primarily relates to purchases of additional testing equipment in Kai Medical.

 

For the year ended December 31, 2021, additions to leasehold improvements primarily relates to renovations conducted at the Kai Medical laboratory and costs of renovating leased clinics in the Medi-Collective.

 

For the year ended December 31, 2021, additions to assets under construction primarily represents costs of renovating clinics that are not yet available for use.

 

During the year ended December 31, 2021, closures of Sun Valley clinics resulted in disposals in furniture and equipment and leasehold improvements with cost of $15,180 and $32,086, respectively, and accumulated depreciation of $15,180 and $32,086, respectively. The closures also resulted in the recognition of impairment of $8,917 and $9,811 in furniture and equipment and leasehold improvements, respectively which is included in net loss from discontinued operations.

 

As a result of the non-binding agreement entered into on July 21, 2021 for the sale of 100% of the Company’s interest in Sun Valley, the Company transferred furniture and equipment with costs of $30,625 and accumulated depreciation of $9,164 and leasehold improvements with cost of $49,961 and accumulated depreciation of $48,283 to assets held for sale.

 

As a result of an impairment test conducted on the September 30, 2021 balances of the Diagnostics & Technology CGU, the Company recognized impairment of leasehold improvements of $547,064. As a result of an impairment test conducted on the December 31, 2021, balances of the Health & Wellness CGU, the Company recognized further impairment of leasehold improvements of $1,119,159.

 

9. INTANGIBLE ASSETS AND GOODWILL

 

Intangible assets

 

The following table presents a continuity of intangible assets for the six months ended June 30, 2022 and the year ended December 31, 2021:

 

 

 

Patient records

 

 

Customer relationships

 

 

Brands, trademarks, licenses and domain names

 

 

Management software

 

 

Total

 

 

 

 $

 

 

$

 

 

 $

 

 

$

 

 

$

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

 

378,763

 

 

 

-

 

 

 

376,699

 

 

 

51,100

 

 

 

806,562

 

Acquisition of MediSure

 

 

-

 

 

 

146,300

 

 

 

-

 

 

 

-

 

 

 

146,300

 

Impairment

 

 

(379,688 )

 

 

(146,300 )

 

 

(376,699 )

 

 

(51,100 )

 

 

(953,787 )

Foreign exchange gain

 

 

925

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

925

 

Balance, December 31, 2021 and June 30, 2022

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accumulated amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2020

 

 

(319,856 )

 

 

-

 

 

 

(131,699 )

 

 

(51,100 )

 

 

(502,655 )

Amortization

 

 

(11,169 )

 

 

-

 

 

 

(36,750 )

 

 

-

 

 

 

(47,919 )

Impairment

 

 

331,025

 

 

 

-

 

 

 

168,449

 

 

 

51,100

 

 

 

550,574

 

Balance, December 31, 2021 and June 30, 2022

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021 and June 30, 2022

 

 

 -

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

  

 
13

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

9. INTANGIBLE ASSETS AND GOODWILL (Continued)

 

Events during the year ended December 31, 2021:

 

The acquisition of MediSure resulted in the recognition of an intangible customer relationship asset with a fair value of $146,300 (Note 6) which was assigned to the Diagnostics & Technology CGU. Following identification of indicators of impairment in both Diagnostics & Technology CGU and Health & Wellness CGU, the carrying amounts for all intangible assets was found to exceed the recoverable amount and the intangible assets assigned to the CGUs were found to be fully impaired. As a result, the Company recognized $146,300 in impairment charges related to the MediSure customer relationships and recognized total impairment loss of $403,213.

 

Goodwill

 

A continuity of goodwill for the six months ended June 30, 2022 and the year ended December 31, 2021 is as follows:

 

 

 

 

 $

 

Balance, December 31, 2020

 

 

2,082,146

 

Acquisition of MediSure

 

 

2,379,461

 

Impairment

 

 

(4,461,607 )

Balance, December 31, 2021 and June 30, 2022

 

 

-

 

 

Events during the year ended December 31, 2021:

 

During the year ended December 31, 2021, goodwill from the Lawrence Park & Atkinson acquisition was allocated to a group of CGUs within the Health & Wellness operating segment while goodwill from the Kai Medical acquisition was allocated to a group of CGUs within the Diagnostics & Technology operating segment. Goodwill from MediSure acquisition on July 30, 2021, was allocated to a group of CGUs within the Diagnostics & Technology operating segment.

 

As a result of indicators of impairment in Diagnostics & Technology CGU, the Company performed an impairment assessment of the CGU for the period ended September 30, 2021. The Company determined that the CGU’s carrying amount exceeded its recoverable amount and found that the entire amount of goodwill allocated to the CGU of $2,690,198 was impaired. The goodwill was comprised of $310,737 resulting from the acquisition of Kai Medical (Note 4) and $2,379,461 resulting from the acquisition of MediSure (Note 6). The CGU’s recoverable amount was determined using a value in use calculation with the following key assumptions: (1) discount rate - 17%; (2) income tax rate - 27%; (3) terminal growth rate - 2%; (4) working capital - 8% of sales.

 

The Company conducted an annual impairment test on the Health & Wellness CGU by preparing a value in use calculation to determine its recoverable amount. The Company determined that the CGU’s carrying amount exceeded its recoverable amount and found that the entire amount of goodwill allocated to the CGU of $1,771,409 was impaired. Significant assumptions in the value in use calculation were based on the number of clinics to be opened in the next two years and the expected revenues and margins from these clinics as well as the following key assumptions: (1) discount rate - 17%; (2) income tax rate - 27%; (3) terminal growth rate - 3%; (4) working capital - 5% of sales.

 

10. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

The Company had the following in accounts payable and accrued liabilities at June 30, 2022 and December 31, 2021:

 

 

 

June 30,

2022

 

 

December 31, 2021

 

 

 

 $

 

 

 $

 

Trade payables

 

 

1,785,327

 

 

 

1,896,895

 

Accrued liabilities

 

 

56,211

 

 

 

423,475

 

Accrued payroll liabilities

 

 

539,676

 

 

 

618,378

 

Accrued tax liabilities

 

 

791,989

 

 

 

786,682

 

Total

 

 

3,173,203

 

 

 

3,725,430

 

 

 
14

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

11. LOANS PAYABLE

 

A continuity of loans payable for the period of six months ended June 30, 2022 and the year end December 31, 2021 is as follows:

 

 

 

June 30,

2022

 

 

December 31, 2021

 

 

 

$

 

 

$

 

Balance, beginning of the period

 

 

1,182,463

 

 

 

2,132,227

 

PPP loan addition

 

 

-

 

 

 

86,378

 

Accretion expense

 

 

4,917

 

 

 

33,324

 

Interest expense

 

 

29,919

 

 

 

63,676

 

Repayment

 

 

(89,206 )

 

 

(1,008,721 )

Gain on loan forgiveness

 

 

(14,984 )

 

 

(124,047 )

Unrealized foreign exchange gain

 

 

(1,170 )

 

 

(374 )

Balance, end of the period

 

 

1,111,939

 

 

 

1,182,463

 

Less: Current portion

 

 

211,166

 

 

 

128,480

 

Non-current portion

 

 

900,773

 

 

 

1,053,983

 

 

During the three and six months ended June 30, 2022, the Company made scheduled payments on loans payable of $59,402 and $89,206, respectively (2021 - $44,273 and $912,471, respectively). Of the total amount paid during the three months and six months ended June 30, 2022, $17,508 and $29,919 respectively (2021 - $28,522 and $302,106, respectively) were for interest payments.

 

CEBA loans

 

The Company and its subsidiaries have three CEBA loans with principal amounts of $48,015 (C$60,000), $32,010 (C$40,000) and $32,010 (C$40,000), respectively. All three loans mature on December 31, 2025. The loans are interest free until December 31, 2023, at which time they accrue interest at 5% per annum. The loans have a possibility of forgiveness of 33% of their principal amounts if they are repaid on or before December 31, 2023. For the three and six months ended June 30, 2022, accretion expense was $391 and $782 (2021 - $2,010 and $2,381), respectively. These loans do not incur any interest.

 

Kai Medical Secured Loans

 

The Company has three outstanding secured loans through Kai Medical as follows:

 

·

The Company has a bank loan with principal amount of $1,585,000. The loan has floating interest rate that equals Wall Street Journal Prime rate plus 2.00% per annum, payable each month, and matures on June 7, 2028. This loan does not incur any accretion expense. During the three and six months ended June 30, 2022, interest expense was $15,778 and $26,473 (2021 - $14,020 and $28,522), respectively.

 

 

·

The Company has a loan from the U.S Small Business Administration (the “SBA”) with the principal amount of $150,000 and interest rate of 3.75% per annum. The loan matures on June 24, 2050. On March 15, 2022, the loan was announced by the SBA to have payment deferment extension. As a result of the change, the Company recognized $14,984 as gain on remeasurement of the loan’s carrying value and included this in clinic operating expense. During the three and six months ended June 30, 2022, accretion expense was $496 and $1,108 (2021 - $389 and $1,088), respectively, and interest expense recorded on these loans was $1,512 and $3,010 (2021 - $1,456 and $2,899), respectively.

 

 

·

The Company has a Payback Protection Program (“PPP”) loan from the SBA with principal amount of $86,378 and interest rate of 1.00% per annum. The loan matures on March 1, 2026. For the three and six months ended June 30, 2022, accretion expense was $1,503 and $3,027 (2021 - $nil and $nil), respectively, and interest expense recorded on these loans was $218 and $436 (2021 - $nil and $nil), respectively.

 

 
15

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

12. NOTES PAYABLE

 

A continuity of notes payable for the period of the six months ended June 30, 2022 and the year end December 31, 2021 is as follows:

 

 

 

June 30,

2022

 

 

December 31, 2021

 

 

 

 $

 

 

$

 

Balance, beginning of period

 

 

173,266

 

 

 

708,361

 

Interest expense

 

 

4,860

 

 

 

14,443

 

Repayment

 

 

-

 

 

 

(553,324 )

Realized foreign exchange loss

 

 

-

 

 

 

3,786

 

Balance, end of the period

 

 

178,126

 

 

 

173,266

 

Less: Current portion

 

 

178,126

 

 

 

173,266

 

Non-current portion

 

 

-

 

 

 

-

 

 

During the year ended December 31, 2021, the Company repaid a promissory note with the principal of $437,985 and its accrued interest of $94,636. The Company also repaid $20,703 for the accrued interest from a separate promissory note. As at June 30, 2022 and December 31, 2021, the Company had one remaining note payable with a principal balance of $140,000. Interest accrues at a rate of 7% per annum and is repayable on demand.

During the three and six months ended June 30, 2022, interest expense on the note payable was $2,443 and $4,860 (2021 - $2,443 and $9,503) respectively. As at June 30, 2022, the notes payable includes accrued interest of $38,126 (December 31, 2021 - $33,266)

 

13. CONVERTIBLE DEBENTURES

 

The continuity of convertible debentures for the six months ended June 30, 2022 is presented as follow:

 

 

 

 

 $

 

Balance, December 31, 2021

 

 

-

 

Additions from private placements, net of transaction costs

 

 

703,199

 

Interest expense

 

 

68,910

 

Accretion expense

 

 

184,388

 

Repayment

 

 

(19,195 )

Reclassification to share capital

 

 

(9,722 )

Unrealized foreign exchange gain

 

 

(18,896 )

Balance, June 30, 2022

 

 

908,684

 

Less: Current portion

 

 

-

 

Non-current portion

 

 

908,684

 

 

The continuity of the conversion features associated with convertible debentures for the six months ended June 30, 2022 is presented as follows:

 

 

 

 

 $

 

Balance, December 31, 2021

 

 

-

 

Amount allocated to the conversion features

 

 

1,202,637

 

Gain on change in fair value of conversion features

 

 

(771,054 )

Reclassification to share capital

 

 

(7,121 )

Balance, June 30, 2022

 

 

424,462

 

Less: Current portion

 

 

424,462

 

Non-current portion

 

 

-

 

 

 
16

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

13. CONVERTIBLE DEBENTURES (Continued)

 

On January 6, 2022, the Company closed a private placement financing, in which the Company issued 1,900 convertible debenture units at a price of C$1,000 per convertible debenture unit for gross proceeds of $1,491,249 (C$1,900,000). Each convertible debenture unit consists of a convertible debenture and 5,000 warrants. Each warrant entitles the holder to acquire one common share at a price of C$0.30 per share until January 6, 2024. The attached warrants were classified as derivative liabilities and measured at $532,398 (Note 16). Each convertible debenture unit matures on January 6, 2024, and bears interest at 6% per annum. The convertible debentures units are convertible to common shares at the conversion price of C$0.20. The fair value of the conversion feature at the grant date was estimated at $616,992. The fair value of the debt component on inception was estimated to be $341,859.

 

In connection with the issuance, the Company incurred total transaction costs of $468,720, of which $127,934 (C$163,000) was paid in cash. The Company settled $88,690 (C$113,000) of the transaction costs by issuing 565,000 units to the finders. Each unit is comprised of one common share and one common share purchase warrant. Each warrant entitles the holder to acquire one common share at a price of C$0.30 per share until January 6, 2024. As a result, $56,457 was allocated to share capital and $32,233 was allocated to warrant reserve (Note 17(d)). The Company also issued to certain eligible finders 1,330,000 warrants that entitles the holder to acquire one common share at a price of C$0.20 per share until January 6, 2024. The fair value of these warrants was estimated at $252,096 using the Black-Scholes model and was allocated to warrant reserve (Note 17(d)). Of the total transaction costs, $361,269 was allocated to the warrant and conversion feature liabilities and recorded as a finance expense on the statements of loss and comprehensive loss. The remaining $107,451 was attributed to the debt component of the convertible debenture and will be accreted over the term of the debt.

 

During the three and six months ended June 30, 2022, the accretion expense on these convertible debentures was $63,446 and $109,560, respectively (2021 - $nil and $nil, respectively). During the three and six months ended June 30, 2022, the interest expense on these convertible debentures was $21,922 and $42,641, respectively (2021 - $nil and $nil, respectively).

 

On March 25, 2022, the Company closed a private placement, in which the Company issued 2,100 convertible debenture units at a price of C$1,000 per convertible debenture units for gross proceeds of $1,679,731 (C$2,100,000). Each convertible debenture units consists of a convertible debenture and 5,000 warrants. Each warrant entitles the holder to acquire one common share at a price of C$0.30 per share until March 25, 2024. The attached warrants were classified as derivative liabilities and measured at $483,477 (Note 16). Each convertible debenture unit matures on March 25, 2024, and bears interest at 6% per annum. The convertible debenture units are convertible to common shares at the conversion price of C$0.20. The fair value of the conversion feature at the grant date was estimated at $585,646. The fair value of the debt component on inception was estimated to be $610,608.

 

In connection with the issuance, the Company incurred total transaction costs of $390,129, of which $157,577 (C$197,000) was to be settled in cash. The Company issued 210,000 common shares and 1,890,000 warrants to a finder. Each warrant issued to the finder entitles the holder to acquire one common share at a price of C$0.20 per share until March 25, 2024. The fair value of common shares issued to the finder was $38,634. The fair value of warrants issued to the finder was estimated at $193,918 using the Black-Scholes model, which was allocated to warrant reserve (Note 17(d)). Of the total transaction costs, $248,312 was allocated to the warrant and conversion feature liabilities and recorded as a finance expense on the statements of loss and comprehensive loss. The remaining $141,817 was attributed to the debt component of the convertible debenture and will be accreted over the term of the debt.

 

During the three and six months ended June 30, 2022, the accretion expense on these convertible debentures was $70,666 and $74,828, respectively (2021 - $nil and $nil, respectively). During the three and six months ended June 30, 2022, the interest expense on these convertible debentures was $24,613 and $26,269, respectively (2021 - $nil and $nil, respectively).

 

During the six months ended June 30, 2022, there were 60 convertible debentures converted into common shares. As a result, an amount of $9,722 of convertible debentures and $7,121 of conversion feature liability were extinguished and reclassified to equity (Note 17(b)).

 

 
17

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

14. CONVERTIBLE NOTE PAYABLE

 

On January 21, 2022, the Company repaid a convertible note with principal of $198,851 (C$250,000) and accrued interest of $8,283 (C$10,414). The convertible note accrued interest at 2% per annum. At initial recognition, the conversion feature was determined to have $nil value as the note was convertible at a share price equal to the closing share price on the date prior to conversion for total shares equal to the face value of the note divided by the closing share price and as such, the settlement value was fixed at the face value of the obligation

 

During the three and six months ended June 30, 2022, the Company incurred interest of $nil and $nil, respectively (2021 - $1,494 and $2,480, respectively) on the convertible note payable.

 

15. LEASE LIABILITY

 

The following table presents a continuity of the Company’s lease liability:

 

 

 

 Health & Wellness

 

 

 Diagnostics & Technology

 

 

 Corporate

 

 

 Discontinued operations

 

 

 Total

 

 

 

 

 

 $

 

 

 $

 

 

$

 

 

$

 

Balance, December 31, 2020

 

 

45,595

 

 

 

273,052

 

 

 

3,059

 

 

 

174,680

 

 

 

496,386

 

Additions

 

 

2,323,385

 

 

 

636,591

 

 

 

-

 

 

 

-

 

 

 

2,959,976

 

Interest expense

 

 

32,330

 

 

 

37,553

 

 

 

31

 

 

 

5,382

 

 

 

75,296

 

Payments

 

 

(100,779 )

 

 

(149,963 )

 

 

(3,090 )

 

 

(79,346 )

 

 

(333,178 )

Termination of leases

 

 

(18,050 )

 

 

(46,260 )

 

 

-

 

 

 

(57,696 )

 

 

(122,006 )

Lease liabilities classified as held for sale

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(43,020 )

 

 

(43,020 )

Foreign exchange loss

 

 

5,675

 

 

 

(1,662 )

 

 

-

 

 

 

-

 

 

 

4,013

 

Balance, December 31, 2021

 

 

2,288,156

 

 

 

749,311

 

 

 

-

 

 

 

-

 

 

 

3,037,467

 

Interest expense

 

 

66,629

 

 

 

21,623

 

 

 

-

 

 

 

-

 

 

 

88,252

 

Payments

 

 

(192,073 )

 

 

(88,228 )

 

 

-

 

 

 

-

 

 

 

(280,301 )

Foreign exchange gain

 

 

(34,731 )

 

 

(2,243 )

 

 

-

 

 

 

-

 

 

 

(36,974 )

Balance, June 30, 2022

 

 

2,127,981

 

 

 

680,463

 

 

 

-

 

 

 

-

 

 

 

2,808,444

 

Less: Current portion

 

 

255,917

 

 

 

141,337

 

 

 

-

 

 

 

-

 

 

 

397,254

 

Lease liability

 

 

1,872,064

 

 

 

539,126

 

 

 

-

 

 

 

-

 

 

 

2,411,190

 

 

For the six months ended June 30, 2022, clinic operating expenses include $105,526 (2021 - $24,753), respectively, in relation to short-term and low value leases.

 

16. WARRANT LIABILITY

 

Certain warrants issued by the Company are classified as a derivative liability under the principles of IFRS 9, as the exercise price is in Canadian dollar while the functional currency of the Company is the US dollar. Accordingly, warrants are remeasured to fair value at each reporting date with the change in fair value charged to change in fair value of warrant liability.

 

 
18

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

16. WARRANT LIABILITY (Continued)

 

 

 

Weighted average exercise price

 

 

Warrants

 

 

Warrant liability

 

 

 

(C$)

 

 

#

 

 

$

 

Balance, December 31, 2020

 

 

-

 

 

 

54,215,452

 

 

 

7,713,697

 

Issued

 

 

0.16

 

 

 

350,000

 

 

 

-

 

Exercised

 

 

0.16

 

 

 

(42,982,247 )

 

 

(23,029,605 )

Expired

 

 

0.13

 

 

 

(294,108 )

 

 

-

 

Loss on change in fair value of warrant liability

 

 

 

 

 

 

-

 

 

 

16,820,611

 

As at December 31, 2021

 

 

0.18

 

 

 

11,289,097

 

 

 

1,504,703

 

Issued

 

 

0.30

 

 

 

25,500,000

 

 

 

1,879,230

 

Exercised

 

 

0.13

 

 

 

(2,238,637 )

 

 

(196,629 )

Expired

 

 

0.11

 

 

 

(1,444,380 )

 

 

-

 

Reinstated Warrants (see below)

 

 

0.10

 

 

 

1,250,000

 

 

 

-

 

Loss on change in fair value of warrant liability

 

 

 

 

 

 

-

 

 

 

(2,761,221 )

Balance, June 30, 2022

 

 

 

 

 

 

33,106,080

 

 

 

426,083

 

Less: Current portion

 

 

 

 

 

 

 

 

 

 

426,083

 

Warrant liability

 

 

 

 

 

 

 

 

 

 

-

 

 

The following table summarizes the warrants outstanding and exercisable as at June 30, 2022:

 

Expiry date

 

Number of warrants

 

 

Weighted average exercise price (C$)

 

 

Weighted average remaining life (in years)

 

July 15, 2022

 

 

1,160,000

 

 

 

0.12

 

 

 

0.04

 

September 9, 2022

 

 

3,746,080

 

 

 

0.31

 

 

 

0.19

 

November 9, 2022

 

 

2,200,000

 

 

 

0.12

 

 

 

0.36

 

October 5, 2023

 

 

500,000

 

 

 

0.05

 

 

 

1.27

 

January 6, 2024

 

 

15,000,000

 

 

 

0.30

 

 

 

1.52

 

March 25, 2024

 

 

10,500,000

 

 

 

0.30

 

 

 

1.74

 

Total

 

 

33,106,080

 

 

 

0.28

 

 

 

1.31

 

 

On January 6, 2022, the Company closed a private placement financing of 5,500,000 units at $0.16 (C$0.20) per unit comprised one common share and one common share purchase warrant. Of the total units issued, 750,000 units were used to settle accounts payable to the Chief Executive Officer (“CEO”) of the Company (Note 22). Each warrant entitles holder to acquire one common share at a price of C$0.30. The fair value of warrants on initial recognition was estimated to be $863,355, of which $117,730 related to the settlement with the related party.

 

In connection with the issuance of convertible debenture units on January 6, 2022, the Company classified the attached warrants as derivative liabilities. These warrants were estimated at $532,398.

 

In connection with the issuance of convertible debenture units on March 25, 2022, the Company classified the attached warrants as derivative liabilities. These warrants were estimated at $483,477.

 

During the six months ended June 30, 2022, the Company received approval to reinstate 1,250,000 of the warrants that expired on April 16, 2022 (the “Reinstated Warrants”). The warrants were originally issued to the CEO of the Company, had an exercise price of C$0.10, and an original expiry date of April 16, 2022. The Reinstated Warrants have an exercise price of C$0.10 and an expiry date to be determined by the Exchange upon removal of a cease trade order imposed on the Company’s common shares.

 

 
19

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

17. EQUITY

 

a) Authorized share capital

 

Unlimited number of common shares without nominal or par value. At June 30, 2022, there were 348,508,658 issued and outstanding common shares (December 31, 2021 - 339,445,021). The Company does not currently pay dividends and entitlement will only arise upon declaration.

 

b) Issued – common shares

 

During the six months ended June 30, 2022, the Company completed the following transactions:

 

Vesting of escrow shares

 

i.

For the six months ended June 30, 2022, the Company recognized a share-based payment of $87,020 in connection with the vesting of escrow shares.

 

Shares issued in private placement

 

ii.

On January 6, 2022, the Company closed a private placement financing of 5,500,000 units at $0.16 (C$0.20) per unit for gross proceeds of $863,355 (C$1,100,000) comprised of one common share and one common share purchase warrant. Each warrant entitles holder to acquire one common share at a price of C$0.30. Of the total units issued, 750,000 units with a fair value of $117,730 (C$150,000) were used to settle accounts payable to the CEO of the Company (Note 22). Total fair value of the warrant liabilities was measured at $863,355, of which $117,730 was related to the settlement with the related party (Note 16). The fair value of the warrant liability was estimated to be the full value of the transaction and accordingly, $nil was allocated to share capital. In connection with the issuance of units in this private placement, the Company incurred cash transaction costs of $41,204 (C$52,500) in cash and issued 262,500 common share purchase warrants to a finder with fair value of $49,757 (Note 17(d)). These transaction costs were recorded as a financing expense.

 

Shares issued for services

 

iii.

In connection with the private placement financing on January 6, 2022 related to the issuance of the convertible debenture units, the Company incurred $468,720 in transaction costs, of which $88,690 (C$113,000) was settled by issuance of 565,000 units to a finder. Each unit comprises one common share and one common share purchase warrants. Each common share purchase warrants entitles the holder to purchase one common share at C$0.20 until January 6, 2024. The allocated values of common share and common share purchase warrants were determined using the relative fair value method. As a result, $56,457 was allocated to share capital and $32,233 to warrant reserve.

 

 

iv.

In connection with the issuance of convertible debenture units in private placement financing on March 25, 2022, the Company issued 210,000 common shares to a finder as compensation for services. As a result, share capital increased by $38,634.

 

Exercise of options

 

v.

On January 10, 2022, the Company issued 250,000 common shares pursuant to the exercise of 250,000 options. The options had an exercise price of $0.08 (C$0.10) and proceeds totalled of $19,656 (C$25,000). Upon exercise, $411 was transferred from contributed surplus to share capital.

 

Exercise of warrants classified within warrant liability

 

vi.

During the six months ended June 30, 2022, the Company issued common shares as a result of warrant exercises as follows:

 

Issue date

 

Number of warrants exercised and shares issued

 

 

Weighted average exercise price

 

 

Weighted average exercise price

 

 

Cash received

 

 

Warrant liability transferred to issued capital

 

 

Issued capital

 

 

 

#

 

 

C$

 

 

 $

 

 

 $

 

 

$  

 

 

$

 

March 23, 2022

 

 

1,313,637

 

 

 

0.14

 

 

 

0.11

 

 

 

150,491

 

 

 

100,405

 

 

 

250,896

 

March 25, 2022

 

 

925,000

 

 

 

0.10

 

 

 

0.08

 

 

 

73,988

 

 

 

96,224

 

 

 

170,212

 

Total

 

 

2,238,637

 

 

 

0.23

 

 

 

0.10

 

 

 

224,479

 

 

 

196,629

 

 

 

421,108

 

 

 
20

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

17. EQUITY (Continued)

 

Shares issued on conversion of convertible debentures

 

vii.

On May 16, 2022, the Company issued 300,000 common shares and extinguished the converted convertible debentures pursuant to the conversion of 60 convertible debentures that were issued in the private placement on January 6,2022. As a result of the conversion, share capital increased by $16,843.

 

During the year ended December 31, 2021, the Company completed the following transactions:

 

Vesting of escrow shares

 

x.

For the year ended December 31, 2021, the Company recognized a share-based payment of $187,964 in connection with the vesting of escrow shares.

 

Subscription deposits

 

xi.

On December 30, 2021, the Company received $78,459 (C$100,000) subscription deposit in advance for an on-going financing. The financing was subsequently closed on January 6, 2022.

 

 

xii.

As at December 31, 2021, the Company had $1,238,366 (C$1,570,000) in restricted cash held in trust pertaining to proceeds received in advance of the closing of the private placement of convertible debentures and units that subsequently closed on January 6, 2022.

 

Share subscription receivable

 

xiii.

As at December 31, 2021, the Company reclassified the share subscriptions receivable of $745,531 arising from the exercise of 7,000,000 share options by the CEO (Note 22) to other asset.

 

Shares issued for services

 

xiv.

On February 26, 2021, the Company issued 1,207,206 common shares for $0.05 (C$0.06) per common share for total fair value consideration of $59,598 (C$75,600) for marketing services.

 

 

xv.

On June 11, 2021, the Company issued 13,204 common shares for $0.52 (C$0.63) per common share for total fair value consideration of $6,847 (C$7,500) for marketing services. The shares were subsequently returned to the treasury and cancelled on November 8, 2021 for the total fair value of $6,682 (C$7,500), with the difference going to operating expense.

 

 

xvi.

On July 22, 2021, the Company issued 21,176 common shares for $0.41 (C$0.51) per common share for total fair value consideration of $8,594 (C$10,800) for marketing services.

 

 

xvii.

On September 29, 2021, the Company issued 34,090 common shares for $0.35 (C$0.44) per common share for total fair value consideration of $11,773 (C$15,000) for marketing services.

 

 

xviii.

On December 6, 2021, the Company issued 31,250 common shares for $0.19 (C$0.24) per common share for total fair value consideration of $5,869 (C$7,500) for marketing services.

 

Exercise of options

 

xix.

During the year ended December 31, 2021, 3,714,666 stock options with a weighted average exercise price of $0.06 (C$0.07) were exercised for proceeds of $217,403 (C$271,233) resulting in the issuance of 3,714,666 common shares. Upon exercise, $102,031 was transferred from contributed surplus to issued capital.

 

Exercise of warrants classified within warrant reserve

 

xx.

420,000 agent purchase warrants with a weighted average exercise price of $0.12 (C$0.15) were exercised for proceeds of $48,346 (C$61,200) resulting in the issuance of 420,000 common shares. Upon exercise, $23,588 was transferred from warrant reserve to issued capital.

 

 
21

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

17. EQUITY (Continued)

 

xxi.

1,760,000 agent compensation warrants with an exercise price of $0.05 (C$0.04) were exercised for proceeds of $69,510 (C$88,000) resulting in the issuance of units comprised of 1,760,000 common shares and 1,760,000 warrants. Using the Black-Scholes option pricing model, the Company determined that the fair value of warrants issued as part of the units was $1,056,940, which exceeded the total of the initial agent purchase warrants reserve amount of $47,251 and cash of $69,510 equal to $116,761. Accordingly, applying the residual method, the Company allocated $116,761 to warrant reserve and $nil to share capital. The fair value of warrants issued as part of units was determined using the Black-Scholes option pricing model with the following assumptions: a 1.67 year expected average life, exercise price of $0.09 (C$0.12), share price of $0.69 (C$0.87); 100% volatility; risk-free interest rate of 0.29%; and an expected dividend yield of 0%. The fair value of these agent purchase warrants was recorded to warrant liability.

 

 

xxii.

On October 25, 2021, 880,000 warrants with an exercise price of $0.10 (C$0.12) were exercised for proceeds of $85,591 (C$$105,600) resulting in the issuance of 880,000 common shares. Upon exercise, $58,380 was transferred from warrant reserve to share capital.

 

Exercise of warrants classified within warrant liability

 

xxiii.

During the year ended December 31, 2021, the Company issued common shares as a result of warrant exercises as follows:

 

Issue date

Number of warrants exercise and shares issued

Weighted average exercise price

Weighted average exercise price

Cash received

Warrant liability transferred to issued capital

Issued capital

 

#

C$

$

$

$

$

January 4, 2021

856,000

0.16

0.13

107,411

76,582

183,993

January 6, 2021

2,178,817

0.16

0.13

274,821

253,452

528,273

January 14, 2021

1,059,000

0.16

0.13

133,902

140,479

274,381

January 12, 2021

550,000

0.16

0.13

69,041

79,362

148,403

January 14, 2021

1,000,000

0.10

0.08

79,026

188,759

267,785

January 14, 2021

1,000,000

0.12

0.09

94,832

182,209

277,041

January 19, 2021

500,000

0.16

0.13

62,819

71,449

134,268

January 25, 2021

400,000

0.16

0.13

50,243

63,176

113,419

January 27, 2021

863,911

0.16

0.13

108,200

111,363

219,563

February 4, 2021

450,000

0.16

0.12

56,127

58,811

114,938

February 8, 2021

500,000

0.16

0.13

62,730

65,118

127,848

February 11, 2021

150,000

0.16

0.13

18,918

49,666

68,584

February 16, 2021

1,201,400

0.16

0.13

151,548

729,646

881,194

February 17, 2021

268,245

0.16

0.13

33,763

204,737

238,500

February 19, 2021

1,250,000

0.16

0.13

158,554

1,394,935

1,553,489

February 24, 2021

1,500,000

0.05

0.04

59,770

25,396

85,166

February 24, 2021

1,000,000

0.10

0.08

79,694

1,235,875

1,315,569

February 24, 2021

1,369,864

0.16

0.13

174,672

1,626,802

1,801,474

February 24, 2021

200,000

0.12

0.10

19,127

244,251

263,378

February 26, 2021

2,500,000

0.12

0.09

236,500

2,117,056

2,353,556

February 26, 2021

211,179

0.16

0.13

26,637

171,488

198,125

March 2, 2021

500,000

0.10

0.08

39,601

357,139

396,740

March 2, 2021

2,000,000

0.12

0.10

190,084

1,407,808

1,597,892

March 8, 2021

225,000

0.16

0.13

28,436

126,190

154,626

March 8, 2021

5,500,000

0.12

0.09

521,327

4,203,738

4,725,065

March 10, 2021

10,750,000

0.12

0.09

1,020,815

5,963,892

6,984,707

March 12, 2021

1,867,131

0.12

0.10

179,345

1,224,589

1,403,934

March 17, 2021

250,000

0.12

0.10

24,067

160,329

184,396

March 10, 2021

1,500,000

0.08

0.06

94,959

-

94,959

April 5, 2021

150,000

0.16

0.13

19,162

-

19,162

April 5, 2021

300,000

0.12

0.10

28,743

147,856

176,599

April 30, 2021

175,000

0.10

0.08

14,245

75,910

90,155

May 20, 2021

250,000

0.12

0.10

24,855

100,054

124,909

June 23, 2021

150,000

0.12

0.10

14,650

67,161

81,811

June 24, 2021

100,000

0.12

0.10

9,742

43,871

53,613

October 25, 2021

256,700

0.12

0.10

24,884

60,456

85,340

Total

42,982,247

0.13

0.10

4,293,250

23,029,605

27,322,855

 

 
22

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

17. EQUITY (Continued)

 

Acquisition of MediSure

 

xxiv.

On July 30, 2021, as part of the consideration in the acquisition of MediSure, the Company issued 4,582,483 common shares with a fair value of $1,726,141 (Note 4).

 

c) Share options

 

The Company has an incentive share option plan in place under which it is authorized to grant share options to executive officers, directors, employees, and consultants. The stock option plan allows the Company to grant share options up to a maximum of 10.0% of the number of issued shares of the Company.

 

Share option transactions and the number of share options outstanding during the six months ended June 30, 2022 and the year ended December 31, 2021 are summarized as follows:

 

 

 

Number of share options

 

 

Weighted average exercise price

 

 

 

#

 

 

C$

 

Outstanding, December 31, 2020

 

 

9,834,428

 

 

 

0.08

 

Issued

 

 

3,061,364

 

 

 

0.46

 

Cancelled

 

 

(1,936,667 )

 

 

0.06

 

Expired

 

 

(430,000 )

 

 

0.05

 

Exercised

 

 

(3,714,666 )

 

 

0.07

 

Outstanding, December 31, 2021

 

 

6,814,459

 

 

 

0.16

 

Issued

 

 

900,000

 

 

 

0.28

 

Expired

 

 

(750,000 )

 

 

0.13

 

Exercised

 

 

(250,000 )

 

 

0.10

 

Outstanding, June 30, 2022

 

 

6,714,459

 

 

 

0.25

 

Exercisable, June 30, 2022

 

 

5,430,431

 

 

 

0.25

 

 

As at June 31, 2022, there were 2,275,000 options outstanding that had been granted to related parties, of which 2,008,333 was exercisable.

 

The weighed average remaining contractual life of share options outstanding as at June 30, 2022 was 3.07 years (December 31, 2021 - 3.03 years). The weighted average fair value of options granted for the six months ended June 30, 2022 was $0.18 (2021 - $0.33). The range of exercise prices for options outstanding at June 30, 2022 was C$0.05 to C$0.57 (December 31, 2021 - C$0.05 to C$0.57).

 

The fair value of share options recognized as an expense during the three and six months ended June 30, 2022, was $82,634 $205,925, respectively (2021 - $169,572 and $605,558, respectively). The following are the assumptions used for the Black Scholes option pricing model valuation of share options granted during the six months ended June 30, 2022 and 2021:

 

 

 

2022

 

 

2021

 

Risk-free interest rate

 

 

0.84 %

 

0.17%-0.30

 %

Expected life

 

3-5 years

 

 

5 years

 

Expected volatility

 

 

100 %

 

 

100.0 %

Forfeiture rate

 

 

0.0 %

 

 

0.0 %

Dividend rate

 

 

0.0 %

 

 

0.0 %

 

The risk-free rate of periods within the expected life of the share options is based on the Canadian government bond rate. The annualized volatility and forfeiture rate assumptions are based on historical results.

 

 
23

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

17. EQUITY (Continued)

 

d) Warrants classified within warrant reserve

 

Warrants classified within warrant reserve consist of warrants issued as share-based payments. Outstanding and exercisable warrants classified within warrant reserve for the six months ended June 30, 2022 and the year ended December 31, 2021 are summarized as follows:

 

 

 

Number of warrants

 

 

Weighted average exercise price

 

 

 

#

 

 

C$

 

Outstanding, December 31, 2020

 

 

2,303,900

 

 

 

0.13

 

Issued

 

 

1,760,000

 

 

 

0.12

 

Exercised

 

 

(3,060,000 )

 

 

0.12

 

Expired

 

 

(123,900 )

 

 

0.16

 

Outstanding, December 31, 2021

 

 

880,000

 

 

 

0.12

 

Issued

 

 

4,047,500

 

 

 

0.21

 

Outstanding, June 30, 2022

 

 

4,927,500

 

 

 

0.20

 

 

In connection with the issuance of units in the private placement closed on January 6, 2022, the Company issued 262,500 common share purchase warrants to a finder. Each warrant entitles the holder to acquire one common share at the exercise price of C$0.20 until January 6, 2024. The fair value of these warrants was estimated at $49,757 using Black-Scholes model.

 

In connection with the issuance of Debenture Units in the private placement closed on January 6, 2022, the Company settled an amount of $88,690 (C$113,000) of transaction costs by issuing 565,000 units to a finder (Note 13), leading to the issuance of 565,000 warrants. Each warrant entitles the holder to acquire one common share at a price of C$0.30 per share until January 6, 2024. As a result, warrant reserve increased by $32,233. The Company also issued 1,330,000 warrants to certain eligible finders. Each warrant entitles the holder to acquire one common share at a price of C$0.20 per share until January 6, 2024. The fair value of these warrants was estimated at $252,096 using Black-Scholes model.

 

In connection with issuance of Debenture Units in the private placement closed on March 25, 2022, the Company issued 1,890,000 warrants to a finder. Each warrant issued to the finder entitles the holder to acquire one common share at a price of C$0.20 per share until March 25, 2024. The fair value of warrants issued to the finder was estimated at $193,918 using Black-Scholes model.

 

The assumptions used in Black-Scholes option pricing model to measure warrants issued during the six months ended June 30, 2022, classified within warrant reserve were as follow:

 

 

 

2022

 

Expected life

 

2 years

 

Annualized volatility

 

 

100 %

Dividend rate

 

 

0 %

Risk-free rate

 

 

0.84 %

 

18. OPERATING EXPENSES

 

For the three and six months ended June 30, 2022 and 2021, operating expenses comprised of the following:

 

 

 

Three months ended

June 30,

 

 

Six months ended

June 30,

 

 

 

 2022

 

 

2021

 

 

 2022

 

 

2021

 

 

 

 $

 

 

$

 

 

 $

 

 

$

 

Salaries and benefits

 

 

819,118

 

 

 

334,243

 

 

 

1,575,585

 

 

 

681,537

 

Rent

 

 

81,992

 

 

 

(7,021 )

 

 

105,526

 

 

 

24,753

 

Advertising and promotion

 

 

204,795

 

 

 

148,102

 

 

 

359,226

 

 

 

305,591

 

Telephone and internet

 

 

39,872

 

 

 

59,478

 

 

 

91,977

 

 

 

165,594

 

Penalties

 

 

-

 

 

 

-

 

 

 

8,527

 

 

 

11,048

 

Other

 

 

418,697

 

 

 

192,945

 

 

 

732,076

 

 

 

438,429

 

 

 

 

1,564,474

 

 

 

727,747

 

 

 

2,872,917

 

 

 

1,626,952

 

 

 
24

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

  

19. SEGMENT INFORMATION

 

The Company’s business activities for the six months ended June 30, 2022, were conducted through three reportable segments corresponding with its business model. The segments are as follows: (a) Health & Wellness, comprising clinic operations with revenue resulting from patient visits and telemedicine services; (b) Diagnostics & Technology, comprising the diagnostic testing services provided by Kai Medical, and the sale of medical equipment by Kai Medical Canada Corp. and MediSure; and (c) corporate costs. The operations related to Sun Valley have been disclosed as discontinued operations (Note 5). Financial performance and balances by operating segments are displayed below:

 

For the six months ended June 30, 2022

 

 Health & Wellness

 

 

 Diagnostics & Technology

 

 

 Corporate

 

 

 Consolidated

 

 

 

 $

 

 

$

 

 

 $

 

 

$

 

Total revenue

 

 

705,641

 

 

 

1,955,289

 

 

 

-

 

 

 

2,660,930

 

Total operating expenses1

 

 

(1,583,241 )

 

 

(2,197,818 )

 

 

(1,733,000 )

 

 

(5,514,059 )

Total other expenses, net

 

 

200,562

 

 

 

(81,435 )

 

 

2,600,932

 

 

 

2,720,059

 

Net loss from continuing operations

 

 

(677,038 )

 

 

(323,964 )

 

 

867,932

 

 

 

(133,070 )

 

For the six months ended June 30, 2021

 

 Health & Wellness

 

 

 Diagnostics & Technology

 

 

 Corporate

 

 

 Consolidated

 

 

 

 $

 

 

$

 

 

 $

 

 

$

 

Total revenue

 

 

505,946

 

 

 

2,314,682

 

 

 

-

 

 

 

2,820,628

 

Total operating expenses1

 

 

(331,136 )

 

 

(2,381,970 )

 

 

(2,585,909 )

 

 

(5,299,015 )

Total other expenses, net

 

 

(4,381 )

 

 

(1,177 )

 

 

(22,856,527 )

 

 

(22,862,085 )

Net loss from continuing operations

 

 

170,429

 

 

 

(68,465 )

 

 

(25,442,436 )

 

 

(25,340,472 )

 

As at June 30, 2022

 

 Health & Wellness

 

 

 Diagnostics & Technology

 

 

 Corporate

 

 

 Consolidated

 

 

 

 $  

 

 

$

 

 

  

 

 

$

 

Asset

 

 

765,324

 

 

 

1,482,640

 

 

 

2,101,561

 

 

 

4,349,525

 

Liabilities

 

 

2,347,433

 

 

 

2,659,226

 

 

 

4,292,700

 

 

 

9,299,359

 

 

As at December 31, 2021

 

 Health & Wellness

 

 

 Diagnostics & Technology

 

 

 Corporate

 

 

 Consolidated

 

 

 

 $

 

 

  $

 

 

 $

 

 

  $

 

Asset

 

 

602,473

 

 

 

1,487,963

 

 

 

2,849,626

 

 

 

4,940,062

 

Liabilities

 

 

2,677,910

 

 

 

2,840,420

 

 

 

5,850,467

 

 

 

11,368,797

 

 

1Includes direct expenses, operating expenses, legal and professional fees, depreciation and amortization, and share-based payments

 

 
25

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

20. SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS

 

Additional disclosure with respect to cash flows for the six months ended June 30, 2022 and 2021 is presented in the table below:

 

 

 

2022

 

 

2021

 

 

 

 $

 

 

 $

 

Changes in non-cash working capital items:

 

 

 

 

 

 

Accounts receivable

 

 

(234,905 )

 

 

-

 

Prepaid expenses

 

 

(34,625 )

 

 

-

 

Inventory

 

 

(526,289 )

 

 

-

 

Accounts payable and accrued liabilities

 

 

(552,078 )

 

 

-

 

Deferred revenue

 

 

45,181

 

 

 

-

 

Non-cash transactions:

 

 

 

 

 

 

 

 

Vesting of escrow shares

 

 

87,020

 

 

 

-

 

Units issued as settlement of accounts payable

 

 

117,730

 

 

 

-

 

Shares issued for services, net of shares returned to treasury

 

 

95,091

 

 

 

65,772

 

Shares issued on conversion of convertible debentures

 

 

16,843

 

 

 

-

 

 

Vesting of escrow shares during the six months ended June 30, 2022 is contained within legal and professional fees.

 

Income tax payments for the six months ended June 30, 2022 were $nil (2021 - $nil). As at June 30, 2022, the Company has accrued $635,000 (December 31, 2021 - $635,000) in late tax filing penalties related to income taxes in the United States.

 

Interest paid for the six months ended June 30, 2022 was $107,447 (2021 - $413,852), of which $nil was from accrued interest prior to December 31, 2021.

 

21. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

 

a) Fair value measurement of financial assets and liabilities

 

The Company has established a fair value hierarchy that reflects the significance of inputs of valuation techniques used in making fair value measurements as follows:

 

Level 1 - quoted prices in active markets for identical assets or liabilities;

 

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

 

Level 3 - inputs for the asset or liability that are not based on observable market data.

 

The carrying values of cash, accounts receivable, inventory, prepaid expenses, and accounts payable and accrued liabilities approximate their carrying values due to their short-term nature.

 

The Company has no assets or liabilities that would be categorized as Level 2 in the fair value hierarchy.

 

As at June 30, 2022 and December 31, 2021, the warrant liability and conversion feature of convertible debt were categorized as level 3 in the fair value hierarchy. No other financial assets or liabilities were categorized as level 3.

 

b) Risk Management

 

The Company examines its various financial risks to which it is exposed and assesses the impact and likelihood of occurrence. The risks may include credit risk, currency risk, liquidity risk and interest rate risk. The Company’s risk management program strives to evaluate the unpredictability of financial markets and its objective is to minimize the potential adverse effects of such risks on the Company’s financial performance., where financially feasible to do so. When deemed material, these risks may be monitored by the Company’s finance group and they are regularly discussed with the Board of Directors.

 

 
26

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

21. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (Continued)

 

i. Credit risk

 

Counterparty credit risk is the risk that the financial benefits of contracts with a specific counterparty will be lost if a counterparty defaults on its obligations under the contract. This includes amounts owed to the Company by these counterparties, less any amounts owed to the counterparty by the Company where a legal right of offset exists and includes the fair values of contracts with individual counterparties which are recorded in the consolidated financial statements.

 

The Company’s credit risk is predominantly related to cash balances held in financial institutions and amounts receivable from credit card processors. The maximum exposure to credit risk is equal to the carrying value of such financial assets. As at March 31, 2022, the Company expects to recover the full amount of such assets.

 

The objective of managing counterparty credit risk is to minimize potential losses in financial assets. The Company assesses the quality of its counterparties, taking into account their credit worthiness and reputation, past performance and other factors.

 

Cash is only deposited with or held by major financial institutions where the Company conducts its business. In order to manage credit and liquidity risk, the Company invests only in highly rated investment grade instruments that have maturities of one year or less. Limits are also established based on the type of investment, the counterparty, and the credit rating.

 

ii. Currency risk

 

The Company’s functional currency is the US dollar and therefore the Company’s income (loss) and comprehensive income (loss) are impacted by fluctuations in the value of foreign currencies in relation to the US dollar.

 

The table below summarizes the net monetary assets and liabilities held in foreign currencies:

 

 

 

June 30,

2022

 

 

December 31, 2021

 

 

 

 $

 

 

$

 

Canadian dollar net monetary liabilities

 

 

929,513

 

 

 

594,561

 

 

The effect on net loss and comprehensive loss for the six months ended June 30, 2022, of a 10.0% change in the foreign currencies against the US dollar on the above-mentioned net monetary liabilities of the Company is estimated to be an increase/decrease in foreign exchange gain or loss of $92,951 (2021 - $54,051) assuming that all other variables remained constant.

 

iii. Liquidity risk

 

Liquidity risk is the risk that the Company will encounter difficulty in meeting obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s normal operating requirements and its expansion plans.

 

In the normal course of business, the Company enters into contracts and performs business activities that give rise to commitments for future minimum payments. The Company has no concentrations of liquidity risk. A summary of future operating commitments is presented in note 24.

 

As at June 30, 2022, the Company had a cash balance of $793,935 (December 31, 2021 - $866,170) and current liabilities of $5,010,657 (December 31, 2021 - $7,703,093)

 

vi. Interest rate risk

 

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. A change of 100 basis points in the interest rates would not be material to these interim financial statements.

 

 
27

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

22. RELATED PARTY TRANSACTIONS

 

The Company’s related parties include subsidiaries, associates, joint ventures, affiliated entities and key management personnel and any transactions with such parties for goods and/or services that are made on regular commercial terms. During the six months ended June 30, 2022 and 2021, the Company did not enter into any transactions with related parties outside of compensation to key management personnel as disclosed below.

 

Key management are those personnel having the authority and responsibility for planning, directing, and controlling the Company. Salaries and benefits, bonuses, and termination benefits are included in operating expenses and share-based payments are recorded as share-based payment expense or share capital.

 

Key management compensation for the three and six months ended June 30, 2022 and 2021 includes:

 

 

 

Three months ended June 30,

 

 

Six months ended

June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 $

 

 

$

 

 

 $

 

 

$

 

Salaries and benefits

 

 

207,972

 

 

 

213,415

 

 

 

458,437

 

 

 

429,274

 

Share-based payments

 

 

11,923

 

 

 

112,889

 

 

 

37,980

 

 

 

346,375

 

Directors’ fees

 

 

11,000

 

 

 

7,500

 

 

 

22,000

 

 

 

12,500

 

 

 

 

230,895

 

 

 

333,804

 

 

 

518,417

 

 

 

788,149

 

 

In connection with the issuance of units via private placement closed on January 6, 2022, the Company issued 750,000 units to settle an amount of $117,730 that was due to the CEO.

 

As at June 30, 2022, $53,824 (December 31, 2021 - $172,934) was due to the CEO and a director for salaries and benefits, and director’s fee. The amounts are unsecured and due on demand.

 

As at June 30, 2022 and December 31, 2021, the other assets balance of $745,531 represents a loan with the CEO resulting from share subscriptions receivable. The amount was previously classified within equity as the loan was previously collateralized by the common shares of the Company owned by the CEO. During the year ended December 31, 2021, the terms of the loan were modified such that the loan is no longer collateralized by the CEO’s common shares. The receivable has no specified interest or terms of repayment. Management assessed credit risk of the share subscription receivable as low as the Company has offsetting payables to the CEO and an ongoing service contract.

 

During the six months ended the Company reinstated 1,250,000 warrants to the CEO of the Company (see Note 16).

 

23. MANAGEMENT OF CAPITAL

 

The Company’s objectives of capital management are intended to safeguard the Company’s normal operating requirements on an ongoing basis. As at June 30, 2022 and December 31, 2021, the capital of the Company comprised of the following:

 

 

 

June 30,

2022

 

 

December 31,

2021

 

 

 

 $

 

 

$

 

Total shareholder’s deficiency

 

 

(4,949,834 )

 

 

(6,392,941 )

Notes payable

 

 

178,126

 

 

 

173,266

 

Convertible notes payable

 

 

-

 

 

 

205,406

 

Current portion of loans payable

 

 

211,166

 

 

 

128,480

 

Loans payable

 

 

900,773

 

 

 

1,053,983

 

Convertible debenture

 

 

908,684

 

 

 

-

 

 

 

 

(2,751,085 )

 

 

(4,831,806 )

Less: Cash

 

 

(793,935 )

 

 

(866,170 )

 

 

 

(3,545,020 )

 

 

(5,697,976 )

  

 
28

 

 

EMPOWER CLINICS INC.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For three and six months ended June 30, 2022 and 2021

(Unaudited - Expressed in US dollars, except where noted)

 

23. MANAGEMENT OF CAPITAL (Continued)

 

The Board of Directors does not establish quantitative return on capital criteria for management, but rather relies on the expertise of the Company’s management to sustain future development of the business. Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. In order to facilitate the management of its capital requirements, the Company prepares expenditure budgets that are updated as necessary depending on various factors, including successful capital deployment and general industry conditions. The Company also has in place a planning, budgeting and forecasting process which is used to identify the amount of funds required to ensure

 

the Company has appropriate liquidity to meet short and long-term operating objectives. The Company is dependent on cash flows generated from its clinical operations and from external financing to fund its activities. In order to maintain or adjust its capital structure, the Company may issue new shares or debt.

 

At June 30, 2022 and December 31, 2021, the Company was not subject to any externally imposed capital requirements.

 

24. COMMITMENTS AND CONTINGENCIES

 

A summary of undiscounted liabilities and future operating commitments as at June 30, 2022 are as follows:

 

 

 

Total

 

 

Within 1 year

 

 

2 - 5

years

 

 

Greater than 5 years

 

 

 

 $

 

 

 $

 

 

 $

 

 

$

 

Maturity analysis of financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payables and accrued liabilities

 

 

3,173,203

 

 

 

3,173,203

 

 

 

-

 

 

 

-

 

Consideration payable

 

 

200,363

 

 

 

200,363

 

 

 

-

 

 

 

-

 

Loans payable

 

 

1,515,019

 

 

 

220,949

 

 

 

867,145

 

 

 

426,925

 

Notes payable

 

 

178,126

 

 

 

178,126

 

 

 

-

 

 

 

-

 

Convertible debentures

 

 

3,330,559

 

 

 

181,972

 

 

 

3,148,587

 

 

 

-

 

Lease payments

 

 

3,432,698

 

 

 

554,377

 

 

 

1,968,340

 

 

 

909,981

 

Total financial liabilities

 

 

11,829,968

 

 

 

4,508,990

 

 

 

5,984,072

 

 

 

1,336,906

 

 

25. EVENTS AFTER THE REPORTING PERIOD

 

On July 5, 2022, the Company granted 1,100,000 stock options to various employees and consultants. Each stock option is exercisable into one common share of the Company at an exercise price of C$0.08 per share until July 5, 2027, of which 800,000 stock options vest quarterly over 9 months, and 300,000 stock options vest monthly over 36 months.

 

Subsequent to June 30, 2022, there were 4,906,080 warrants and 90,000 options expired unexercised, and 475,000 options were forfeited upon termination of employment.

 

 

29